MINNESOTA LIFE VARIABLE LIFE ACCOUNT
485BPOS, 2000-04-26
Previous: MINNESOTA LIFE VARIABLE LIFE ACCOUNT, 485BPOS, 2000-04-26
Next: NBT BANCORP INC, 425, 2000-04-26



<PAGE>

                                                            File Number 33-64395

                       SECURITIES AND EXCHANGE COMMISSION


                             Washington, D.C.  20549


                                    FORM S-6

                    POST-EFFECTIVE AMENDMENT NUMBER 5
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                      MINNESOTA LIFE VARIABLE LIFE ACCOUNT
               (formerly Minnesota Mutual Variable Life Account)
               -------------------------------------------------
                                 (Name of Trust)


                       Minnesota Life Insurance Company
            (formerly The Minnesota Mutual Life Insurance Company)
            ------------------------------------------------------
                                   (Depositor)

            400 Robert Street North, St. Paul, Minnesota  55101-2098
            --------------------------------------------------------
                    (Depositor's Principal Executive Offices)

                               Dennis E. Prohofsky
             Senior Vice President, General Counsel and Secretary
                       Minnesota Life Insurance Company
                             400 Robert Street North
                         St. Paul, Minnesota  55101-2098
                         -------------------------------
                               (Agent for Service)

                                    Copy to:
                              J. Sumner Jones, Esq.
                              Jones & Blouch L.L.P.
                       1025 Thomas Jefferson Street, N.W.
                             Washington, D.C.  20007


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

    immediately upon filing pursuant to paragraph (b) of Rule 485
- ---
 X  on May 1, 2000 pursuant to paragraph (b) of Rule 485
- ---
    60 days after filing pursuant to paragraph (a)(i) of Rule 485
- ---
    on (date) pursuant to paragraph (a)(i) of Rule 485
- ---
    this post-effective amendment designates a new effective date for a
- --- previously filed post-effective amendment


Title of Securities being registered:
Variable Adjustable Life-Second Death Insurance Policies

<PAGE>

                                MINNESOTA LIFE
                             VARIABLE LIFE ACCOUNT

                                       OF

                       MINNESOTA LIFE INSURANCE COMPANY

                           CROSS REFERENCE TO ITEMS
                            REQUIRED BY FORM N-8B-2

N-8B-2 Item    Caption in Prospectus
- -----------    ---------------------

      1.       Cover Page

      2.       Cover Page; General Descriptions, Minnesota Life Insurance
               Company, Variable Life Account

      3.       Not Applicable

      4.       Distribution of Policies

      5.       General Descriptions, Variable Life Account

      6.       General Descriptions, Variable Life Account

      7.       Not Applicable

      8.       Not Applicable

      9.       Legal Proceedings

     10.       Summary; Detailed Information About the Variable Adjustable Life
               Insurance Policy; Policy Charges; Voting Rights

     11.       Summary; Detailed Information About the Variable Adjustable Life
               Insurance Policy; General Descriptions, Advantus Series Fund,
               Inc.

     12.       Summary; Detailed Information About the Variable Adjustable Life
               Insurance Policy; General Descriptions, Advantus Series Fund,
               Inc.

     13.       Detailed Information About the Variable Adjustable Life Insurance
               Policy; Policy Charges

     14.       Detailed Information About the Variable Adjustable Life Insurance
               Policy, Adjustable Life Insurance; Applications and Policy Issue

     15.       Detailed Information About the Variable Adjustable Life Insurance
               Policy, Policy Premiums

     16.       Not Applicable

     17.       Summary; Detailed Information About the Variable Adjustable Life
               Insurance Policy

     18.       The Funds

     19.       Voting Rights
<PAGE>

     20.       Not Applicable

     21.       Not Applicable

     22.       Not Applicable

     23.       Not Applicable

     24.       Not Applicable

     25.       General Descriptions, Minnesota Life Insurance Company

     26.       Not Applicable

     27.       General Descriptions, Minnesota Life Insurance Company

     28.       Directors and Principal Officers of Minnesota Life

     29.       General Descriptions, Minnesota Life Insurance Company

     30.       Not Applicable

     31.       Not Applicable

     32.       Not Applicable

     33.       Not Applicable

     34.       Not Applicable

     35.       General Descriptions, Minnesota Life Insurance Company

     36.       Not Applicable

     37.       Not Applicable

     38.       Distribution of Policies

     39.       Distribution of Policies

     40.       Not Applicable

     41.       Distribution of Policies

     42.       Not Applicable

     43.       Not Applicable

     44.       Detailed Information About the Variable Adjustable Life Insurance
               Policy, Policy Values

     45.       Not Applicable

     46.       Detailed Information About the Variable Adjustable Life Insurance
               Policy, Policy Loans, Surrender

     47.       Not Applicable
<PAGE>


                                     PART I

                      INFORMATION REQUIRED IN PROSPECTUS
<PAGE>


  Prospectus

  Variable Adjustable Life
    Second Death Insurance
                    Policy






This prospectus describes a Variable Adjustable Life Second Death Insurance
Policy ("VAL-SD") issued by Minnesota Life Insurance Company ("Minnesota
Life"). It provides life insurance protection payable at the death of the
second insured to die ("second death") so long as scheduled premiums are paid.
Under some plans of insurance, the face amount of insurance may decrease or
terminate during the life of the insureds.

The Policy may be adjusted, within described limits, as to face amount, premium
amount and the plan of insurance.

VAL-SD policy values may be invested in our separate account called the
Variable Life Account. Policy values may also be invested in a general account
option. The actual cash value of all Policies will vary with the investment
experience of these options.

The Variable Life Account invests its assets in the following portfolios of
Advantus Series Fund, Inc.:

 . Growth Portfolio                      . Small Company Growth Portfolio

 . Bond Portfolio                        . Value Stock Portfolio

 . Money Market Portfolio                . Small Company Value Portfolio

 . Asset Allocation Portfolio            . Global Bond Portfolio

 . Mortgage Securities Portfolio         . Index 400 Mid-Cap Portfolio

 . Index 500 Portfolio                   . Macro-Cap Value Portfolio

 . Capital Appreciation Portfolio        . Micro-Cap Growth Portfolio

 . International Stock Portfolio         . Real Estate Securities Portfolio

The Variable Life Account also invests in the following Fund portfolios:

Franklin Templeton Variable Insurance Products Trust:

 . Templeton Developing Markets
  Securities Fund--Class 2 Shares

 . Templeton Asset Strategy Fund--
  Class 2 Shares

 . Franklin Small Cap Fund--Class 2
  Shares

Fidelity Variable Insurance Products Funds:

 . Mid Cap Portfolio--Service Class
  2 Shares

 . Contrafund(R) Portfolio--Service
  Class 2 Shares

 . Equity-Income Portfolio--Service
  Class 2 Shares

Janus Aspen Series:

 . Capital Appreciation Portfolio--
  Service Shares

 . International Growth Portfolio--
  Service Shares

Warburg Pincus Trust:

 . Global Post-Venture Capital
  Portfolio

This prospectus must be accompanied by the current prospectuses of the Fund
portfolios shown above. This prospectus should be read carefully and retained
for future reference.

The policies have not been approved or disapproved by the SEC. Neither the SEC
nor any state has determined whether this prospectus is truthful or complete.
Any representation to the contrary is a criminal offense.

Minnesota Life Insurance Company
400 Robert Street North
St. Paul, MN 55101-2098
651.665.3500 Tel
www.minnesotamutual.com

Dated: May 1, 2000
<PAGE>

             Table of Contents
<TABLE>
<CAPTION>
                                                                          Page
<S>                                                                       <C>
Summary..................................................................    1
Condensed Financial Information..........................................    7
General Descriptions
  Minnesota Life Insurance Company.......................................   10
  Variable Life Account..................................................   10
  The Fund...............................................................   11
  Additions, Deletions or Substitutions..................................   12
  Selection of Sub-Accounts..............................................   12
  The Guaranteed Principal Account.......................................   13
Detailed Information about the Variable Adjustable Life Second Death In-
 surance Policy
  Adjustable Life Insurance..............................................   14
  Policy Adjustments.....................................................   16
  Applications and Policy Issue..........................................   20
  Policy Premiums........................................................   20
  Policy Values..........................................................   24
  Death Benefit Options..................................................   26
  Policy Loans...........................................................   27
  Surrender..............................................................   29
  Free Look..............................................................   30
  Conversion.............................................................   30
  Policy Exchange........................................................   30
  Policy Charges.........................................................   30
  Other Policy Provisions................................................   33
Other Matters
  Federal Tax Status.....................................................   36
  Tax Treatment of Policy Benefits.......................................   37
  Multiple Policies......................................................   38
  Directors and Principal Management Officers of Minnesota Life..........   40
  Voting Rights..........................................................   41
  Distribution of Policies...............................................   41
  Legal Matters..........................................................   42
  Legal Proceedings......................................................   42
  Experts................................................................   42
  Registration Statement.................................................   42
Special Terms............................................................   43
Financial Statements of Minnesota Life Variable Life Account............. SA-1
Financial Statements of Minnesota Life Insurance Company................. ML-1
Appendix A-Illustrations of Policy Values, Death Benefits and Premiums...  A-1
Appendix B-Understanding How Premium Becomes Cash Value..................  B-1
Appendix C-Comparison of Death Benefit Options...........................  C-1
Appendix D-Example of Sales Load Computation.............................  D-1
</TABLE>
<PAGE>

                                                           Summary

  The following summary is designed to answer certain general questions
concerning the Policy and to give you a brief overview of the more significant
Policy features. This summary is not comprehensive. You should review the
information contained elsewhere in this prospectus. You should also refer to
the heading "Special Terms" for the definition of unfamiliar terms.

What is a Variable Adjustable Life Second Death Insurance Policy?

  The Variable Adjustable Life Insurance Policy (the "Policy") described in
this prospectus combines guaranteed insurance provisions, flexible
administrative procedures and significant and useful market sensitive
investment features.

What is the guaranteed death benefit?

  We guarantee that the face amount of insurance shown on the policy
specification page will be paid at the second death so long as you do not have
policy indebtedness and all scheduled premiums have been paid. Some Policies
will have a scheduled decrease in such guaranteed face amount at the end of the
initial policy protection period. In this case, the time and amount of the
decrease are also shown on the policy specification page. The importance of the
guarantee is that adverse investment performance may never reduce your life
insurance protection below the guaranteed amount.

What makes the Policy "Adjustable"?

  The Policy is termed "Adjustable" because it allows you the flexibility to
tailor your Policy to your needs at issue and thereafter to change or "adjust"
your Policy as your insurance needs change. The three components in designing
your Policy are the level of premiums you wish to pay, the level of death
benefit protection you need and the appropriate "plan" of insurance for you.
You may choose any two of the three components--premium, face amount and plan--
and we will calculate the third component.

  Within very broad limits, including those designed to assure that the Policy
qualifies as life insurance for tax purposes, you may choose any level of
premium or death benefit that you wish. Based on the premium and initial face
amount you choose, we will calculate the tabular cash value which results from
using the guaranteed mortality and assumed rate of return in the Policy. The
pattern of tabular cash values and the resulting schedule of face amount and
premiums define the guaranteed plan and insurance.

  The maximum plan of insurance available is one where the Policy becomes paid-
up after the payment of ten annual premiums. A paid-up Policy is one for which
no additional premiums are required to guarantee the face amount of insurance
until the second death, provided there is no policy indebtedness. Whole life
plans may be suitable for individuals who wish to ensure lifetime coverage,
without any scheduled reduction in face amount as described below, by the
payment of relatively higher premiums and, in certain cases, for a lesser
period of time, or who wish to accumulate substantial cash values by utilizing
the investment features of the Policy.

  The minimum plan that we offer at original issue is a ten year protection
Policy.

   If the younger insured's age at original issue is over 65, the minimum plan
of protection will be less than ten years, as described in the table below:

<TABLE>
<CAPTION>
Younger Insured's                                                 Minimum Plan
    Issue Age                                                      (In Years)
- -----------------                                                 ------------
<S>                                                               <C>
       66                                                               9
       67                                                               8
       68                                                               7
       69                                                               6
  70 or greater                                                         5
</TABLE>

  A protection term plan of insurance provides the initial face amount and a
scheduled premium level, for a specified number of years, always less than for
whole life. At the end of the specified number of years, a protection Policy
provides a lower face amount, with a whole life plan of insurance, based on
continued payment of your scheduled premiums. Relative to a

                                       1
<PAGE>

whole life plan, a protection plan requires a lower initial level of premiums
and offers more insurance protection with a lower investment element. The
protection plan may be a suitable starting point for young policy owners who
have not reached their peak earning years but who have substantial life
insurance needs.

  For any given face amount of insurance, you may select a plan that falls
anywhere between the minimum protection plan and the maximum whole life plan.
The higher the premium you pay, the greater will be your cash value
accumulation at any given time and therefore, for whole life plans, the
shorter the period during which you need to pay premiums before your Policy
becomes paid-up. For example, the table below shows the premium required for
various plans for two insureds, one female age 40 and one male age 40, both
standard nonsmokers for a $1,000,000 face amount VAL-SD Policy.
<TABLE>
<CAPTION>
                                  Annual
Plan of Insurance                 Premium
- -----------------                 -------
<S>                               <C>
Minimum--10 year protection plan  $   712
     20 year protection plan      $ 1,019
     Whole life plan              $10,805
     25 pay life plan             $13,396
Maximum--10 pay life plan         $26,265
</TABLE>

  The flexibility described above with respect to designing your Policy to
suit your needs at issue continues throughout the time the Policy remains in
force by virtue of its adjustability features. As your insurance needs and
personal circumstances change over the years, you may change, subject to the
limitations described herein, the premium and face amount and thus the plan.

  Some limitations do apply to policy adjustments, and these limitations are
more fully described in this prospectus. See the heading "Policy Adjustments"
in this prospectus on page 16.

What makes the Policy "Variable"?
  The Policy is termed "Variable" because unlike traditional whole life and
universal life contracts which provide for accumulations of contract values at
fixed rates determined by the insurance company, VAL-SD Policy values may be
invested in a separate account of ours called the Minnesota Life Variable Life
Account ("Variable Life Account"), the sub-accounts of which invest in
corresponding Portfolios of the Funds. Thus, your policy values invested in
these sub-accounts will reflect market rates of return.

  The actual cash value of the Policies, to the extent invested in sub-
accounts of the Variable Life Account, will vary with the investment
experience of the sub-accounts of the Variable Life Account. These have no
guaranteed minimum actual cash value. The claims-paying ability of Minnesota
Life as measured by independent rating agencies does not provide a guarantee
of the investment performance of the Variable Life Account. Therefore, you
bear the risk that adverse investment performance may depreciate your
investment in the Policy. At the same time, the Policy offers you the
opportunity to have your actual cash value appreciate more rapidly than it
would under comparable fixed benefit contracts by virtue of favorable
investment performance. In addition, under some Policies, the death benefit
will also increase and decrease (but not below the guaranteed amount) with
investment experience.

  Those seeking the traditional insurance protections of a guaranteed cash
value may allocate premiums to the guaranteed principal account. The
guaranteed principal account is a general account option with a guaranteed
accumulation at a fixed rate of interest. While it is more fully described in
the Policy, additional information on this option may be found under the
heading "The Guaranteed Principal Account" in this prospectus on page 13.

What variable investment options are available?

The Variable Life Account invests in the following portfolios of Advantus
Series Fund, Inc.:

 .Growth

 .Bond

 .Money Market

 .Asset Allocation

 .Mortgage Securities

 .Index 500

 .Capital Appreciation

 .International Stock

 .Small Company Growth

 .Value Stock

 .Small Company Value

 .Global Bond

 .Index 400 Mid-Cap

 .Macro-Cap Value

 .Micro-Cap Growth

 .Real Estate Securities

                                       2
<PAGE>


   In addition, the Variable Life Account invests in the following Fund
portfolios:

Franklin Templeton Variable Insurance Products Trust:

 . Templeton Developing Markets Securities Fund -- Class 2 Shares

 . Templeton Asset Strategy Fund -- Class 2 Shares

 . Franklin Small Cap Fund -- Class 2 Shares

Fidelity Variable Insurance Products Funds:

 . Mid Cap Portfolio -- Service Class 2 Shares

 . Contrafund(R) Portfolio -- Service Class 2 Shares

 . Equity-Income Portfolio -- Service Class 2 Shares

Janus Aspen Series:

 . Capital Appreciation Portfolio -- Service Shares

 . International Growth Portfolio -- Service Shares

Warburg Pincus Trust:

 . Global Post-Venture Capital Portfolio



  The Portfolios of the Funds have different investment objectives and
different levels of risk. There is no assurance that any Portfolio will meet
its objectives. Additional information concerning the investment objectives,
policies and risks of the Portfolios can be found in the current prospectuses
for the Funds, which accompany this prospectus.

How do you allocate your net premiums?

  In your initial policy application, you indicate how you want your net
premiums allocated among the guaranteed principal account and the sub-accounts
of the Variable Life Account. All future net premiums will be allocated in the
same proportion until we receive your request to change the allocation. You may
also request to transfer amounts from one sub-account to another.
What death benefit options are offered under the Policy?

  The Policy provides two death benefit options: the Cash Option and the
Protection Option. Your choice will depend on which option best fits your need.

  The Cash Option provides a fixed death benefit equal to the guaranteed face
amount. Favorable non-guaranteed elements, including investment returns, will
be reflected in increased actual cash values which will, on whole life plans,
shorten the premium paying period. Only if and when the policy value exceeds
the net single premium, as defined on page 43, for the then current face amount
will the death benefit vary.

  The Protection Option provides a variable death benefit from the issue date
as well as variable actual cash values. Favorable non-guaranteed elements,
including investment returns, will be reflected both in increased life
insurance coverage and increased cash value accumulations, although any
increases in actual cash values under the Protection Option will not be as
great as under the Cash Option.

What charges are associated with the Policy?
  We assess certain charges from each premium payment, from policy values and
from the amounts held in the Variable Life Account. All of these charges, which
are largely designed to cover our expenses in providing insurance protection
and in distributing and administering the Policies, are fully described under
the heading "Policy Charges" in this prospectus on page 30. Because of the
significance of these charges in early policy years, prospective purchasers
should purchase a Policy only if they intend to and have the financial capacity
to keep it in force for a substantial period.

  Against premiums we deduct sub-standard risk charges and premiums for
additional benefits. Sub-standard risk charges compensate us for providing the
death benefit for policies whose mortality risks exceed the standard.

  Against base premiums we deduct a basic sales load of 7 percent and we may
also deduct a first year sales load not to exceed 23 percent. We also deduct
from premiums an underwriting charge, a premium tax charge of 2.5 percent and a
federal tax charge of 1.25 percent. Nonrepeating premiums are currently subject
to the premium tax charge and the federal tax charge.

  Against the actual cash value of a Policy we deduct an administration charge
not to exceed $15 per month, a face amount guarantee charge not to exceed 3
cents per thousand dollars of face amount per month, a transaction charge for
each Policy adjustment or transfer, and a monthly cost of insurance charge.

  Against the assets held in the Variable Life Account we assess a mortality
and expense risk charge at an annual rate of .50 percent of the Variable Life
Account average daily net assets. The charge is deducted from the Variable Life
Account assets on each date on which a fund portfolio is valued.
                                       3
<PAGE>


In addition, the Funds impose certain fees and expenses shown in the table
below.

                           FUND ANNUAL EXPENSES

   (As a percentage of average net assets for the described Advantus Series
Fund, Inc., the Franklin Templeton Variable Insurance Products Trust, Fidelity
Variable Insurance Products Funds, Janus Aspen Series, and Warburg Pincus
Trust)
<TABLE>
<CAPTION>
                                                           Total annual
                                                          fund operating             Total annual
                                                             expenses      Total    fund operating
                                                             without      waivers   expenses with
                         Management  Other   Distribution   waivers or      and       waivers or
                            fee     expenses (12b-1) fees   reductions   reductions   reductions
                         ---------- -------- ------------ -------------- ---------- --------------
<S>                      <C>        <C>      <C>          <C>            <C>        <C>
Advantus Series Fund,
 Inc.: (1)
 Growth Portfolio           0.45%     0.03%      0.25%         0.73%         --          0.73%
 Bond Portfolio             0.30%     0.06%      0.25%         0.61%         --          0.61%
 Money Market Portfolio     0.25%     0.06%      0.25%         0.56%         --          0.56%
 Asset Allocation
  Portfolio                 0.35%     0.03%      0.25%         0.63%         --          0.63%
 Mortgage Securities
  Portfolio                 0.30%     0.06%      0.25%         0.61%         --          0.61%
 Index 500 Portfolio        0.12%     0.05%      0.25%         0.42%         --          0.42%
 Capital Appreciation
  Portfolio                 0.50%     0.04%      0.25%         0.79%         --          0.79%
 International Stock
  Portfolio (2)             0.59%     0.19%      0.25%         1.03%         --          1.03%
 Small Company Growth
  Portfolio                 0.65%     0.05%      0.25%         0.95%         --          0.95%
 Value Stock Portfolio      0.50%     0.05%      0.25%         0.80%         --          0.80%
 Small Company Value
  Portfolio (2)             0.70%     0.81%      0.25%         1.76%        0.66%        1.10%
 Global Bond Portfolio
  (2)                       0.60%     0.34%      0.25%         1.19%         --          1.19%
 Index 400 Mid-Cap
  Portfolio (2)             0.15%     0.60%      0.25%         1.00%        0.45%        0.55%
 Macro-Cap Value
  Portfolio (2)             0.50%     0.78%      0.25%         1.53%        0.63%        0.90%
 Micro-Cap Growth
  Portfolio (2)             0.95%     0.47%      0.25%         1.67%        0.32%        1.35%
 Real Estate Securities
  Portfolio (2)             0.60%     1.30%      0.25%         2.15%        1.15%        1.00%
Franklin Templeton
 Variable Insurance
 Products Trust--Class 2
 Shares:
 Templeton Developing
  Markets Securities
  Fund (7)                  1.25%     0.31%      0.25%         1.81%         --          1.81%
 Templeton Asset
  Strategy
  Fund (7)                  0.60%     0.18%      0.25%         1.03%         --          1.03%
 Franklin Small Cap Fund
  (3)                       0.55%     0.27%      0.25%         1.07%         --          1.07%
Fidelity Variable
 Insurance Products
 Funds--Service Class 2
 Shares:
 VIP Mid Cap Portfolio
  (4)                       0.57%     0.43%      0.25%         1.25%         --          1.25%
 VIP Contrafund
  Portfolio (4)             0.58%     0.12%      0.25%         0.95%         --          0.95%
 VIP Equity-Income
  Portfolio (4)             0.48%     0.10%      0.25%         0.83%         --          0.83%
Janus Aspen Series--
 Service Shares:
 Capital Appreciation
  Portfolio (5)             0.65%     0.04%      0.25%         0.94%         --          0.94%
 International Growth
  Portfolio (5)             0.65%     0.11%      0.25%         1.01%         --          1.01%
Warburg Pincus Trust
 Global Post-Venture
  Capital Portfolio (6)     1.25%     0.33%       --           1.58%        0.18%        1.40%
</TABLE>

                                       4
<PAGE>


(1) The shareholders of the fund approved new management fees for certain
    portfolios and a distribution (12b-1) fee, effective May 1, 2000. The table
    shows the new management and distribution fees that will be in effect May
    1, 2000 and other expenses incurred in fiscal year 1999.

(2) Minnesota Life voluntarily waived certain expenses for these portfolios for
    the period ended December 31, 1999. If these portfolios had been charged
    for expenses, the ratio of expenses to average daily net assets would have
    been as shown in the column "Total annual fund operating expenses without
    waivers or reductions." It is Advantus Capital's intention to waive other
    fund expenses during the current fiscal year which exceed, as a percentage
    of average daily net assets, .15% except for the International Stock and
    Global Bond Portfolios where other fund expenses must exceed 1.00%.
    Advantus Capital reserves the option to reduce the level of other fund
    expenses which it will voluntarily absorb.

(3) On February 8, 2000, a merger and reorganization was approved that combined
    the assets of the fund with a similar fund of the Templeton Variable
    Products Series Fund, effective May 1, 2000. On February 8, 2000, fund
    shareholders approved new management fees, which apply to the combined fund
    effective May 1, 2000. The table shows restated total expenses based on the
    new fees and assets of the fund as of December 31, 1999, and not the assets
    of the combined fund. However, if the table reflected both the new fees and
    the combined assets, the fund's expenses after May 1, 2000 would be
    estimated as: Franklin Small Cap Fund--Class 2 Management Fees 0.55%,
    Distribution and Service Fees 0.25%, Other Expenses 0.27%, and Total Fund
    Operating Expenses 1.07%. The fund's class 2 distribution plan or "Rule
    12b-1 plan" is described in the fund's prospectus.

(4) Service Class 2 shares became effective January 11, 2000 and therefore
    operating expenses are estimates for each fund for the fiscal year ended
    December 31, 2000. The estimates do not reflect the effect of any expense
    reimbursements or reduction during the period.

(5) Expenses are based on the estimated expenses that the new Service Shares
    Class of each Portfolio expects to incur in its initial fiscal year.

(6) Fee waivers and expense reimbursements or credits reduced expenses of the
    portfolio in 1999, but may be reduced at any time. See the fund prospectus
    for more details.

(7)  On February 8, 2000, shareholders approved a merger and reorganization
     that combined the assets of the fund with a similar fund of the Franklin
     Templeton Variable Insurance Products Trust ("VIP") effective May 1, 2000.
     On February 8, 2000, VIP fund shareholders approved new management fees,
     which apply to the combined fund effective May 1, 2000. The table shows
     restated total expenses based on the new fees and the assets of the fund
     as of December 31, 1999, and not the assets of the combined fund. However,
     if the table reflected both the new fees and the combined assets, the
     fund's expenses after May 1, 2000 would be estimated as: Templeton
     Developing Markets Securities Fund--Class 2 Management Fees 1.25%,
     Distribution and Service Fees 0.25%, Other Expenses 0.29%, and Total Fund
     Operating Expenses 1.79%. Templeton Asset Strategy Fund--Class 2
     Management Fees 0.60%, Distribution and Service Fees 0.25%, Other Expenses
     0.14%, and Total Fund Operating Expenses 0.99%. The fund's Class 2
     distribution plan or "Rule 12b-1 plan" is described in the fund's
     prospectus.

                         SUMMARY OF POLICY CHARGES

<TABLE>
<CAPTION>
                                    Rate            Charged Against
                                    ----            ---------------
<S>                           <C>               <C>
Base Premium
 Sales Load                   7.0%              All base premiums
 Premium Tax                  2.5%              All base premiums
 Federal Tax                  1.25%             All base premiums
 First-Year Sales Load        up to 23%         First-year base premiums
 Underwriting Charge          up to $10/$1000   First-year base premiums
Nonrepeating Premium
 Premium Tax                  2.5%              All nonrepeating premium
 Federal Tax                  1.25%             All nonrepeating premium
Actual Cash Value Charges
 Administration Charge        $10.00 per month  Actual cash value
 Face Amount Guarantee Charge $0.02/$1000 per   Actual cash value
                              month
 Cost of Insurance Charge     varies by policy  Actual cash value
 Transaction Charge           up to $95.00 per
                              adjustment
 Sub-standard Risk Charge     varies by policy
Separate Account Charge
 Mortality and Expense Charge 0.50% annual rate Average daily net assets
Fund Charges
 Advisory Fee                 varies by fund    Average daily net assets
 Other Fund Fees              varies by fund    Average daily net assets
</TABLE>

                                       5
<PAGE>


Are the benefits under a Policy subject to federal income tax?
  Under current federal tax law, life insurance policies receive tax-favored
treatment. The death benefit is generally excludable from the beneficiary's
gross income for federal income tax purposes, according to Section 101(a)(1) of
the Internal Revenue Code. Owners of a life insurance policy are not taxed on
any increase in the cash value while the policy remains in force.

  If a Policy is or becomes a modified endowment policy under federal tax law,
certain distributions made during either insured's lifetime, such as loans and
partial withdrawals from, and collateral assignments of, the Policy are
includable in gross income on an income-first basis. A 10 percent penalty tax
may also be imposed on distributions made before the policy owner attains age
59 1/2. Policies that are not modified endowment policies under federal tax law
receive preferential tax treatment with respect to certain distributions. We
will monitor your Policy to determine whether it may become a modified
endowment contract.

  For a discussion of the tax issues associated with this Policy, see "Federal
Tax Status" in this prospectus on page 36.

How do you purchase a Policy?
  To be eligible to purchase a Policy both insureds must be between age 20 and
age 85 inclusive, satisfy our underwriting standards and the Policy must have a
face amount of at least $200,000. The procedure to purchase a Policy is to
complete an application, provide us with evidence of insurability satisfactory
to us and pay your first scheduled premium. See the heading "Applications and
Policy Issue" in this prospectus on page 20.

  For a limited time after your application for the Policy and delivery of it,
you may return the Policy for a refund of all premium payments within the terms
of its "free look" provision. See the heading "Free Look" in this prospectus on
page 30. As a conversion privilege you can obtain comparable fixed insurance
coverage by transferring all of the policy value to the guaranteed principal
account and thereafter allocating all premiums to that account.

Do you have access to your policy values?

  Yes. Your actual cash value is available to you until the second death. You
may use the actual cash value to provide retirement income, as collateral for a
loan, to continue some insurance protection if you do not wish to continue
paying premiums or to obtain cash by surrendering your Policy in full or in
part.

  You may also borrow up to 90 percent of your policy value as a policy loan.
Each alternative may be subject to conditions described in the Policy or in
this prospectus under the heading "Policy Values" on page 24 and certain
transactions may have tax consequences as described under the heading "Federal
Tax Status" on page 36.

                                       6
<PAGE>

             Condensed Financial Information
  The financial statements of Minnesota Life Insurance Company and of
Minnesota Life Variable Life Account may be found elsewhere in this
prospectus.

  The table below gives per unit information about the financial history of
each sub-account from the inception of each to December 31, 1999. This
information should be read in conjunction with the financial statements and
related notes of Minnesota Life Variable Life Account included in this
prospectus.

<TABLE>
<CAPTION>
                                                            Year Ended December 31,
                   ----------------------------------------------------------------------------------------------------------
                      1999       1998       1997       1996       1995       1994       1993      1992      1991      1990
                   ---------- ---------- ---------- ---------- ---------- ---------- ---------- --------- --------- ---------
 <S>               <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>       <C>       <C>
 Growth Sub-
 Account:
 Unit value at
 beginning of
 year                   $4.60      $3.43      $2.59      $2.22      $1.79      $1.79      $1.72     $1.65     $1.23     $1.24
 Unit value at
 end of year            $5.75      $4.60      $3.43      $2.59      $2.22      $1.79      $1.79     $1.72     $1.65     $1.23
 Number of units
 outstanding at
 end of year       25,947,087 22,653,190 19,284,419 16,176,371 12,822,494  9,964,217  6,671,352 3,703,167 1,251,845   511,276
 Bond Sub-
 Account:
 Unit value at
 beginning of
 year                   $2.29      $2.17      $1.99      $1.95      $1.63      $1.72      $1.57     $1.48     $1.26     $1.18
 Unit value at
 end of year            $2.22      $2.29      $2.17      $1.99      $1.95      $1.63      $1.72     $1.57     $1.48     $1.26
 Number of units
 outstanding at
 end of year       15,498,228 13,380,650  9,679,443  7,366,222  5,340,539  3,659,230  2,240,344 1,281,711   654,954   484,684
 Money Market
 Sub-Account:
 Unit value at
 beginning of
 year                   $1.73      $1.66      $1.58      $1.52      $1.45      $1.40      $1.37     $1.34     $1.27     $1.19
 Unit value at
 end of year            $1.80      $1.73      $1.66      $1.58      $1.52      $1.45      $1.40     $1.37     $1.34     $1.27
 Number of units
 outstanding at
 end of year        8,537,295  5,915,721  4,323,601  4,082,791  3,509,791  2,920,337  1,849,721 1,167,590   536,680   341,717
 Asset Allocation
 Sub-Account:
 Unit value at
 beginning of
 year                   $3.64      $2.96      $2.50      $2.23      $1.79      $1.83      $1.73     $1.62     $1.26     $1.22
 Unit value at
 end of year            $4.17      $3.64      $2.96      $2.50      $2.23      $1.79      $1.83     $1.73     $1.62     $1.26
 Number of units
 outstanding at
 end of year       41,923,737 38,273,621 34,942,517 32,104,595 27,633,273 23,769,797 18,341,417 8,943,507 2,587,520 1,202,183
 Mortgage
 Securities
 Sub-Account:
 Unit value at
 beginning of
 year                   $2.45      $2.31      $2.13      $2.03      $1.73      $1.80      $1.66     $1.56     $1.35     $1.24
 Unit value at
 end of year            $2.49      $2.45      $2.31      $2.13      $2.03      $1.73      $1.80     $1.66     $1.56     $1.35
 Number of units
 outstanding at
 end of year        6,357,179  5,351,168  4,464,617  4,175,648  3,616,256  3,250,971  2,419,453 1,471,984   555,964   241,631
</TABLE>

                                       7
<PAGE>

<TABLE>
<CAPTION>
                                                           Year Ended December 31,
                   -----------------------------------------------------------------------------------------------------------
                      1999       1998          1997       1996       1995       1994         1993         1992         1991
                   ---------- ----------    ---------- ---------- ---------- ----------    ---------    ---------    ---------
 <S>               <C>        <C>           <C>        <C>        <C>        <C>           <C>          <C>          <C>
 Index 500 Sub-
 Account:
 Unit value at
 beginning of
 year                   $4.92      $3.86         $2.93      $2.42      $1.78      $1.77        $1.62        $1.51        $1.17
 Unit value at
 end of year            $5.88      $4.92         $3.86      $2.93      $2.42      $1.78        $1.77        $1.62        $1.51
 Number of units
 outstanding at
 end of year       34,132,820 28,132,934    22,433,487 17,250,529 11,917,281  8,997,722    6,074,831    4,026,796    1,307,951
 Capital
 Appreciation
 Sub-Account:
 Unit value at
 beginning of
 year                   $4.98      $3.82         $3.00      $2.56      $2.10      $2.06        $1.87        $1.79        $1.27
 Unit value at
 end of
 year                   $6.02      $4.98         $3.82      $3.00      $2.56      $2.10        $2.06        $1.87        $1.79
 Number of units
 outstanding at
 end
 of year           26,226,878 24,802,737    22,986,605 19,778,274 16,587,673 12,929,134    9,082,661    5,053,453    1,689,614
 International
 Stock Sub-
 Account:
 Unit value at
 beginning of
 year                   $2.11      $1.99         $1.79      $1.50      $1.32      $1.33        $0.93        $1.00(a)
 Unit value at
 end of year            $2.56      $2.11         $1.99      $1.79      $1.50      $1.32        $1.33        $0.93
 Number of units
 outstanding at
 end of year       45,292,311 42,958,209    35,764,833 28,056,128 20,883,317 15,062,750    6,244,750    1,615,754
 Small Company
 Growth Sub-
 Account:
 Unit value at
 beginning of
 year                   $1.82      $1.81         $1.90      $1.59      $1.21      $1.15        $1.00(b)
 Unit value at
 end of year            $2.64      $1.82         $1.81      $1.90      $1.59      $1.21        $1.15
 Number of units
 outstanding at
 end of year       36,120,491 33,912,334    27,207,371 19,918,050 13,089,758  7,074,933    1,261,521
 Value Stock Sub-
 Account:
 Unit value at
 beginning of
 year                   $2.18      $2.15         $1.78      $1.37      $1.04      $1.00(c)
 Unit value at
 end of year            $2.17      $2.18         $2.15      $1.78      $1.37      $1.04
 Number of units
 outstanding at
 end of year       26.260,066 23,718,362    17,273,210  9,648,331  3,864,294    971,938
 Small Company
 Value Sub-
 Account:
 Unit value at
 beginning of
 year                  $$0.86      $1.00(d)
 Unit value at
 end of year            $0.83      $0.86
 Number of units
 outstanding at
 end of year        2,831,365    894,678
<CAPTION>
                    1990
                   -------
 <S>               <C>
 Index 500 Sub-
 Account:
 Unit value at
 beginning of
 year                $1.23
 Unit value at
 end of year         $1.17
 Number of units
 outstanding at
 end of year       658,612
 Capital
 Appreciation
 Sub-Account:
 Unit value at
 beginning of
 year                $1.30
 Unit value at
 end of
 year                $1.27
 Number of units
 outstanding at
 end
 of year           802,456
 International
 Stock Sub-
 Account:
 Unit value at
 beginning of
 year
 Unit value at
 end of year
 Number of units
 outstanding at
 end of year
 Small Company
 Growth Sub-
 Account:
 Unit value at
 beginning of
 year
 Unit value at
 end of year
 Number of units
 outstanding at
 end of year
 Value Stock Sub-
 Account:
 Unit value at
 beginning of
 year
 Unit value at
 end of year
 Number of units
 outstanding at
 end of year
 Small Company
 Value Sub-
 Account:
 Unit value at
 beginning of
 year
 Unit value at
 end of year
 Number of units
 outstanding at
 end of year
</TABLE>

                                       8
<PAGE>

<TABLE>
<CAPTION>
                                                       Year Ended December
                                                               31,
                                                       --------------------
                                                         1999       1998
                                                       --------- ----------
 <S>                                                   <C>       <C>
 Global Bond Sub-Account:
 Unit value at beginning of year                           $1.12      $1.00(d)
 Unit value at end of year                                 $1.02      $1.12
 Number of units outstanding at end of year            1,257,783    293,075
 Index 400 Mid-Cap Sub-Account:
 Unit value at beginning of year                           $1.05      $1.00(d)
 Unit value at end of year                                 $1.22      $1.05
 Number of units outstanding at end of year            3,509,018  1,020,446
 Macro-Cap Value Sub-Account:
 Unit value at beginning of year                           $1.06      $1.00(d)
 Unit value at end of year                                 $1.13      $1.06
 Number of units outstanding at end of year            3,488,610    823,503
 Micro-Cap Growth Sub-Account:
 Unit value at beginning of year                           $1.03      $1.00(d)
 Unit value at end of year                                 $2.55      $1.03
 Number of units outstanding at end of year            4,222,084    733,049
 Real Estate Securities Sub-Account:
 Unit value at beginning of year                           $0.87      $1.00(d)
 Unit value at end of year                                 $0.83      $0.87
 Number of units outstanding at end of year              794,290    284,627
 Templeton Developing Markets Securities Sub-Account:
 Unit value at beginning of year                           $0.86      $1.00(d)
 Unit value at end of year                                 $1.31      $0.86
 Number of units outstanding at end of year            2,898,791    778,238
</TABLE>

(a) The information for the sub-account is shown for the period May 1, 1992 to
    December 31, 1992. May 1, 1992 was the effective date of the 1933 Act
    Registration.

(b) The information for the sub-account is shown for the period May 3, 1993 to
    December 31, 1993. May 3, 1993 was the effective date of the 1933 Act
    Registration.

(c) The information for the sub-account is shown for the period May 2, 1994 to
    December 31, 1994. May 2, 1994 was the effective date of the 1933 Act
    Registration.

(d) The information for the sub-account is shown for the period May 19, 1998,
    commencement of operations to December 31, 1998.

                                       9
<PAGE>

                                              General Descriptions
Minnesota Life Insurance Company
  We are Minnesota Life Insurance Company ("Minnesota Life"), a life insurance
company organized under the laws of Minnesota. Minnesota Life was formerly
known as The Minnesota Mutual Life Insurance Company ("Minnesota Mutual"), a
mutual life insurance company organized in 1880 under the laws of Minnesota. On
October 1, 1998, a plan of reorganization created a mutual insurance holding
company named Minnesota Mutual Companies, Inc. Minnesota Mutual reorganized as
a stock insurance company subsidiary of the new holding company and took the
new name Minnesota Life. Our home office is at 400 Robert Street North, St.
Paul, Minnesota 55101-2098, telephone: (651) 665-3500. We are licensed to
conduct life insurance business in all states of the United States (except New
York where we are an authorized reinsurer), the District of Columbia, Canada,
Puerto Rico and Guam.

Variable Life Account

  A separate account, called the Minnesota Life Variable Life Account was
established on October 21, 1985, by our Board of Trustees in accordance with
certain provisions of the Minnesota insurance law. The separate account is
registered as a "unit investment trust" with the Securities and Exchange
Commission ("SEC") under the Investment Company Act of 1940 ("1940 Act").
Registration under the Act does not signify that the SEC supervises the
management, or the investment practices or policies, of the Variable Life
Account. The separate account meets the definition of a "separate account"
under the federal securities laws.

  We are the legal owner of the assets in the Variable Life Account. The
obligations to policy owners and beneficiaries arising under the Policies are
general corporate obligations of Minnesota Life and thus our general assets
back the Policies. The Minnesota law under which the Variable Life Account was
established provides that the assets of the Variable Life Account shall not be
chargeable with liabilities arising out of any other business which we may
conduct, but shall be held and applied exclusively to the benefit of the
holders of those variable life insurance policies for which the separate
account was established.

The investment performance of the Variable Life Account is entirely independent
of both the investment performance of our general account and of any other
separate account which we may have established or may later establish.

  The Variable Life Account currently has twenty-five sub-accounts to which you
may allocate premiums. Each sub-account invests in shares of a corresponding
Portfolio of the Funds.

                                       10
<PAGE>


The Funds

Below is a list of the Portfolios and their investment adviser or sub-adviser.
Prospectuses for the Funds must accompany this Prospectus. You should
carefully read these Prospectuses before investing in the Policy.

<TABLE>
<CAPTION>
     Fund/Portfolio            Investment Adviser        Investment Sub-Adviser
     --------------            ------------------        ----------------------
<S>                       <C>                           <C>
Advantus Series Fund,
 Inc.:

Growth Portfolio          Advantus Capital Management,
                          Inc.

Bond Portfolio            Advantus Capital Management,
                          Inc.

Money Market Portfolio    Advantus Capital Management,
                          Inc.

Asset Allocation          Advantus Capital Management,
 Portfolio                Inc.

Mortgage Securities       Advantus Capital Management,
 Portfolio                Inc.

Index 500 Portfolio       Advantus Capital Management,
                          Inc.

Capital Appreciation      Advantus Capital Management,  Credit Suisse Asset
 Portfolio                Inc.                          Management, LLC

International Stock       Advantus Capital Management,  Templeton Investment
 Portfolio                Inc.                          Counsel, Inc.

Small Company Growth      Advantus Capital Management,  Credit Suisse Asset
 Portfolio                Inc.                          Management, LLC

Value Stock Portfolio     Advantus Capital Management,
                          Inc.

Small Company Value       Advantus Capital Management,  State Street Research &
 Portfolio                Inc.                          Management Company

Global Bond Portfolio     Advantus Capital Management,  Julius Baer Investment
                          Inc.                          Management Inc.

Index 400 Mid-Cap         Advantus Capital Management,
 Portfolio                Inc.

Macro-Cap Value           Advantus Capital Management,  J.P. Morgan Investment
 Portfolio                Inc.                          Management Inc.

Micro-Cap Growth          Advantus Capital Management,  Wall Street Associates
 Portfolio                Inc.

Real Estate Securities    Advantus Capital Management,
 Portfolio                Inc.

Franklin Templeton
 Variable Insurance
 Products Trust:

Templeton Developing      Templeton Asset Management
 Markets Securities       Ltd.
 Fund-Class 2 Shares

Templeton Asset Strategy  Templeton Investment
 Fund-Class 2 Shares      Council, Inc.

Franklin Small Cap Fund-  Franklin Advisers, Inc.
 Class 2 Shares

Fidelity Variable
 Insurance Products
 Funds:

Mid Cap Portfolio-        Fidelity Management &
 Service Class 2 Shares   Research

Contrafund Portfolio-     Fidelity Management &
 Service Class 2 Shares   Research

Equity-Income Portfolio-  Fidelity Management &
 Service Class 2 Shares   Research

Janus Aspen Series:

Capital Appreciation      Janus Capital
 Portfolio-Service
 Shares

International Growth      Janus Capital
 Portfolio-Service
 Shares

Warburg Pincus Trust:

Global Post-Venture       Credit Suisse Asset
 Capital Portfolio        Management, LLC
</TABLE>

                                      11
<PAGE>


Additions, Deletions or Substitutions
  We reserve the right to add, combine or remove any sub-accounts of the
Variable Life Account when permitted by law. Each additional sub-account will
purchase shares in a new portfolio or mutual fund. Such sub-accounts may be
established when, in our sole discretion, marketing, tax, investment or other
conditions warrant such action. We will use similar considerations should
there be a determination to eliminate one or more of the sub-accounts of the
Variable Life Account. The addition of any investment option will be made
available to existing policy owners on such basis as may be determined by us.

  We retain the right, subject to any applicable law, to make substitutions
with respect to the investments of the sub-accounts of the Variable Life
Account. If investment in a Fund Portfolio should no longer be possible or if
we determine it becomes inappropriate for variable policies, we may substitute
another mutual fund or portfolio for a sub-account. Substitution may be made
with respect to existing policy values and future premium payments. A
substitution may be made only with any necessary approval of the SEC.

  We reserve the right to transfer assets of the Variable Life Account as
determined by us to be associated with the Policies to another separate
account. A transfer of this kind may require the approvals of state regulatory
authorities and of the SEC.

  We also reserve the right, when permitted by law, to de-register the
Variable Life Account under the 1940 Act, to restrict or eliminate any voting
rights of the policy owners, and to combine the Variable Life Account with one
or more of our other separate accounts.

  Shares of the Portfolios of the Funds are also sold to other of our separate
accounts, which are used to receive and invest premiums paid under our
variable annuity contracts and variable life insurance policies. It is
conceivable that in the future it may be disadvantageous for variable life
insurance separate accounts and variable annuity separate accounts to invest
in the Funds simultaneously. Although neither we nor the Funds currently
foresee any such disadvantages either to variable life insurance policy owners
or to variable annuity contract owners, the Funds' Boards of Directors intend
to monitor events in order to identify any material conflicts between such
policy owners and contract owners and to determine what action, if any, should
be taken in response thereto.

  Such action could include the sale of Fund shares by one or more of the
separate accounts, which could have adverse consequences. Material conflicts
could result from, for example:
 . changes in state insurance laws,
 . changes in Federal income tax laws,
 . changes in the investment management of any of the Portfolios of the Funds,
  or
 . differences in voting instructions between those given by policy owners and
  those given by contract owners.

Selection of Sub-Accounts
  You must make a choice as to how your net premiums are allocated among the
various sub-accounts. In choosing, you should consider how willing you might
be to accept investment risks and the manner in which your other assets are
invested. The sub-accounts represent a broad range of investments available in
the marketplace.

  The common stock sub-accounts differ depending on the types of stocks that
make up the account. The focus of each account varies by the size of company,
growth or value style, and U.S. versus international markets. Historically,
for investments held over relatively long periods, the investment performance
of common stocks has generally been superior to that of long-term or short-
term debt securities, even though common stocks have been subject to more
dramatic changes in value over short periods of time. Accordingly, the common
stock sub-accounts may be more desirable options for policy owners who are
willing to accept such short-term risks. These risks tend to be magnified in
the sub-accounts investing in more aggressive stocks, smaller company stocks
and international stocks. As an alternative to the actively managed sub-
accounts, index sub-accounts are available which tend to match the risks and
performance of those common stocks included in the underlying index.

  Some policy owners, who desire the greatest safety of principal may prefer
the

                                      12
<PAGE>

money market sub-account, recognizing that the level of short-term rates may
change rather rapidly. Some policy owners may wish to rely on Advantus
Capital's judgment for an appropriate asset mix by choosing the asset
allocation sub-account.

The Guaranteed Principal Account
  The guaranteed principal account is a general account option. You may
allocate net premiums and may transfer your actual cash value subject to Policy
limitations to the guaranteed principal account which is part of our general
account.

  Because of exemptive and exclusionary provisions, interests in our general
account have not been registered under the Securities Act of 1933, and the
general account has not been registered as an investment company under the 1940
Act. Therefore, neither the guaranteed principal account nor any interest
therein is subject to the provisions of these Acts, and we have been advised
that the staff of the SEC does not review disclosures relating to the
guaranteed principal account. Disclosures regarding the guaranteed principal
account may, however, be subject to certain generally applicable provisions of
the Federal Securities Laws relating to the accuracy and completeness of
statements made in prospectuses.

  This prospectus describes a VAL-SD insurance policy and is generally intended
to serve as a disclosure document only for the aspects of the Policy relating
to the sub-accounts of the Variable Life Account. For complete details
regarding the guaranteed principal account, please see the VAL-SD Policy.

General Account Description Our general account consists of all assets owned by
us other than those in the Variable Life Account and any other separate
accounts which we may establish. The guaranteed principal account is that
portion of our general assets which is attributable to this Policy and other
variable policies, exclusive of policy loans. The description is for accounting
purposes only and does not represent a division of the general account assets
for the specific benefit of variable life policies. Allocations to the
guaranteed principal account become part of our general assets and are used to
support insurance and annuity obligations. Subject to applicable law, we have
sole discretion over the investment of assets of the general account. Policy
owners do not share in the actual investment experience of the assets in the
general account.

  You may allocate or transfer a portion or all of the net premiums to
accumulate at a fixed rate of interest in the guaranteed principal account. We
guaranteed such amounts as to principal and a minimum rate of interest.
Transfers from the guaranteed principal account to the sub-accounts of the
Variable Life Account are subject to certain limitations with respect to timing
and amount.

General Account Value We bear the full investment risk for amounts allocated to
the guaranteed principal account and guarantees that interest credited to each
policy owner's actual cash value in the guaranteed principal account will not
be less than an annual rate of 4 percent without regard to the actual
investment experience of the general account.

  We may, at our sole discretion, credit a higher rate of interest, "excess
interest," although we are not obligated to credit interest in excess of 4
percent per year, and may not do so. Any interest credited on the Policy's
actual cash value in the guaranteed principal account in excess of the
guaranteed minimum rate per year will be determined at our sole discretion. You
assume the risk that interest credited may not exceed the guaranteed minimum
rate.

  Even if excess interest is credited to your actual cash value in the
guaranteed principal account, we will not credit excess interest to that
portion of the policy value which is in the loan account in the general
account. However, such loan account will be credited interest at a rate which
is not less than the policy loan interest rate minus 2 percent per annum.

                                       13
<PAGE>

             Detailed Information about the Variable
             Adjustable Life Second Death Insurance Policy
Adjustable Life Insurance

Variable Adjustable Life Second Death This Policy, like joint survivor life
insurance, pays a death benefit at the death of the second to die of two named
insureds. Additionally this Policy, like adjustable life insurance, permits
you to determine the amount of life insurance protection you need and the
amount of money you can afford to pay. Based on your selection of any two of
the three components of a Policy--face amount, premium and plan--we will then
calculate the third. Thus, adjustable life allows you the flexibility to
customize a Policy to meet your needs. Theoretically, each Policy can be
unique because of the different combinations of ages, amount of life insurance
protection and premium. In addition, adjustable life is designed to adapt to
your changing needs and objectives by allowing you to change your Policy after
issue. You may adjust the face amount and premium level, and thus the plan of
insurance, subject to the limitations described herein, so long as the Policy
remains in force.

Flexibility at Issue Subject to certain minimums, maximums and our
underwriting standards, you may choose any level of premium or face amount
that you wish. This flexibility results in a broad range of plans of
insurance. Generally speaking, a plan of insurance refers to the level of cash
value accumulation assumed in the design of the Policy and, for whole life
plans, the period during which you will have to pay premiums.

  Whole life insurance plans provide life insurance in an amount at least
equal to the initial face amount at the second death whenever that occurs.
Premiums may be payable for a specified number of years or until the second
death. Whole life insurance plans contemplate an eventual tabular cash value
accumulation, at or before the younger insured's age 100, equal to the net
single premium required for that face amount of insurance. The tabular cash
value is described on page 17 and is shown in your Policy. The net single
premium for a whole life insurance plan is the amount of money that is
necessary, on any given date, to pay for all future guaranteed cost of
insurance charges for the entire lifetime of both insureds without the payment
of additional premium. This determination assumes that the current face amount
of the Policy will be constant and that the Policy will perform at its assumed
rate of return.

  Protection insurance plans provide life insurance in an amount at least
equal to the initial face amount at the second death for a specified period.
After the initial protection period, there is insurance coverage in a reduced
amount until the second death. Protection plans of insurance assume an
eventual exhaustion of the tabular cash value at the end of that period,
except for the cash value associated with the reduced amount of insurance
coverage at the end of the initial protection period.

  The larger the premium you pay; the larger the policy values you may expect
to be available for investment in the Fund Portfolios, and, for whole life
plans of insurance, the shorter the period of time during which you will have
to pay premiums. Under the Policy, the highest premium amount permitted at the
time of issue, or the maximum plan of insurance, for a specific face amount is
one which will provide a fully paid-up Policy after the payment of ten annual
premium payments. A Policy is paid-up when its policy value is such that no
further premiums are required to provide the face amount of insurance until
the second death, provided there is no policy indebtedness.

  Whole life plans may become paid-up upon the payment of a designated number
of annual premiums. If you select a premium level for a specific face amount
which would cause the Policy to become paid-up at other than a policy
anniversary, you will be required to pay scheduled premiums until the policy
anniversary immediately following the date the Policy is scheduled to become
paid-up.

The Policy will be issued with a scheduled increase in face amount to reflect
the fact that

                                      14
<PAGE>

the scheduled premiums were in excess of the premiums required to have a paid-
up Policy for the initial face amount of coverage.

  If you select a premium amount which is less than the premium required for a
whole life plan or, in other words, if you select a protection plan of
insurance, the guaranteed face amount of insurance provided by the Policy will
not be level during the lifetimes of both insureds. The initial face amount
will be in effect until the Policy's tabular cash value, i.e., the cash value
which is assumed in designing the Policy and which would be guaranteed in a
conventional fixed-benefit policy, is exhausted. At that time a lower amount of
insurance will become effective. This is called the scheduled reduction in face
amount. The reduced face amount is calculated on the basis of the continued
payment of the scheduled premiums and a whole life plan of insurance. The
result is that the Policy, on issue, will have an initial guaranteed death
benefit extending to a stated date; after that date, a lower death benefit is
guaranteed until the second death.

  At the time of scheduled reduction in face amount, we will adjust your Policy
as described in the policy adjustment section of this prospectus. If the policy
value (the actual cash value plus the amount of any loan) is greater than the
tabular cash value, the adjustment will result in either a smaller reduction in
the face amount or a scheduled reduction in face amount occurring at a later
date.

  For example, if a standard risk VAL-SD Policy were issued with a face amount
of $1,000,000 and an annual premium of $11,300, the plan of insurance for a
male age 60 and a female age 60 at issue, both nonsmokers, would be full
coverage for twenty years at which time the face amount would be reduced to
$95,615 guaranteed until the second death.
  The table below shows the tabular cash values and guaranteed death benefits
for the Policy described in the above example, and the scheduled reduction
which occurs twenty years after issue.

                              Scheduled Reduction
<TABLE>
<CAPTION>
                                                                                              Guaranteed
                                                          Tabular                              Minimum
                                                           Value                                Death
Policy                Annual                              End of                              Benefit at
 Year                 Premium                              Year                                 Issue
- ------                -------                             -------                             ----------
<S>                   <C>                                 <C>                                 <C>
   5                  $11,300                             $38,443                             $1,000,000
  10                   11,300                              80,437                              1,000,000
  15                   11,300                              91,878                              1,000,000
  20                   11,300                                 590                              1,000,000
  21                   11,300                               6,289                                 95,615
  25                   11,300                              26,742                                 95,615
</TABLE>
  At the policy anniversary when the scheduled reduction is to occur, we will
attempt to make a policy adjustment to maintain the face amount of $1,000,000
and the annual premium of $11,300. If the actual cash value with the annual
premium is sufficient to provide at least one year of protection at the then
current face amount, we will adjust your Policy, keeping your face amount and
annual premium constant, either eliminating the scheduled reduction in the face
amount or providing that reduction at a later policy anniversary.

  If we cannot make the adjustment to maintain the current face amount, the
scheduled reduction in face amount will occur as scheduled; the resulting face
amount will not be less than that guaranteed.
                                       15
<PAGE>


  The lowest annual base premium allowed for any plan of insurance is $600.
Subject to this limitation, the lowest premium you may choose for any specific
amount of life insurance protection is a premium which will provide a level
death benefit for a period which shall be the longer of ten years from the
policy issue date or five years from the date of a policy adjustment. If the
younger insured's age at original issue is over age 65, the minimum plan of
protection will be less than ten years, as described in the table below:

<TABLE>
<CAPTION>
Younger Insured's                                                 Minimum Plan
    Issue Age                                                      (in years)
- -----------------                                                 ------------
<S>                                                               <C>
     66                                                                9
     67                                                                8
     68                                                                7
     69                                                                6
70 or greater                                                          5
</TABLE>

  This is the minimum plan of insurance for any given face amount. The minimum
initial face amount on a Policy is $200,000.

Policy Adjustments

  Adjustable life insurance policies allow you to change the premium, face
amount or the plan of insurance of the Policy after it is issued. Subject to
the limitations described more fully below, you can at any time change the face
amount of your Policy or your scheduled premium. A change in scheduled premium
or face amount will usually result in a change in the plan of insurance.
Depending upon the change you request, the premium paying period may be
lengthened or shortened for whole life plans or the plan may be converted from
a whole life plan to a protection type plan which provides for a scheduled
reduction in face amount at a future date. For Policies having a protection
type plan, a change in face amount or premium may convert the Policy to a whole
life plan by eliminating the scheduled decrease in face amount or it may change
the time at which the decrease is scheduled to occur.

  Changes in premium, face amount or the plan of insurance are referred to as
policy adjustments. They may be made singly or in combination with one another.

  There are also four other types of policy adjustments:
(1) a partial surrender of a Policy's cash value;
(2) an adjustment so that there are no further scheduled base premiums;
(3) an automatic adjustment at the point when the face amount is scheduled to
    decrease; and
(4) an automatic adjustment at the policy anniversary nearest the younger
    insured's age 70.

  When a Policy is adjusted, we compute a new plan of insurance, face amount or
premium amount, if any. Certain adjustments may cause a Policy to become a
modified endowment contract. See "Federal Tax Status" in this prospectus on
page 36 for a description of the federal tax treatment of modified endowment
contracts.

  In computing either a new face amount or new plan of insurance as a result of
an adjustment, we will make the calculation on the basis of the higher of the
Policy's "policy value" or its "tabular cash value" at the time of the change.
The "policy value" is the actual cash value of the Policy plus the amount of
any policy loan, while the "tabular cash value" is what the actual cash value
of the Policy would have been if all scheduled premiums were paid annually on
the premium due date, there were no policy adjustments or policy loans, any
percentage increase in the actual cash value matched the Policy's assumed rate
of return, the net investment experience of the sub-accounts selected by the
owner or the interest credited to the guaranteed principal account matched the
policy's assumed rate of return, the maximum cost of insurance charges were
deducted once at the end of the policy year and other charges provided for in
the Policy were deducted at the maximum amount. See, for a further description
of these values, the section "Policy Values" in this prospectus on page 24. If
the policy value is higher than the tabular cash value, a policy adjustment
will translate the excess value into enhanced insurance coverage, as either a
higher face amount or an improved plan of insurance. If the policy value is
less than the tabular cash value, use of the tabular cash value ensures that
the Policy's guarantee of a minimum death benefit is not impaired by the
adjustment.

  Any adjustment will result in a redetermination of a Policy's tabular cash
value. After adjustment, the tabular cash

                                       16
<PAGE>

value shall be equal to the greater of the policy value or the tabular cash
value prior to that adjustment, plus any nonrepeating premium paid at the time
of the adjustment and minus the amount of any partial surrender made at the
time of the adjustment.

  On adjustment, you may request a new Policy face amount. In the absence of
instructions to the contrary, we will calculate the face amount after
adjustment depending on the Policy's death benefit option and the type of
adjustment. If the Policy has the Cash Option death benefit the new face amount
will be equal to the face amount of the Policy less the amount of any partial
surrender made as part of the adjustment. With the Protection Option death
benefit before age 70, the face amount after adjustment will be equal to the
face amount of the Policy immediately prior to the adjustment. With the
Protection Option death benefit after age 70, the face amount after adjustment
will equal the death benefit immediately prior to the adjustment less the
amount of any partial surrender made as part of the adjustment.

  Adjustments can be made on any monthly anniversary of the policy date. You
may request a policy adjustment by completing an application for adjustment.
Adjustments will not apply to any additional benefit agreements which are
attached to your Policy. Any adjustment will be effective on the date that it
is approved by us and recorded at our home office.

  All of these changes may be accomplished under a single Policy. There is no
need to surrender the Policy or purchase a new one simply because of a change
in your insurance needs. Whenever adjustments are made, new policy information
pages will be provided. These pages state the new face amount, scheduled
premium, plan of insurance, attained ages and tabular cash value.


Restrictions on Adjustments An adjustment must satisfy certain limitations on
premiums, face amount and plan. Other limitations on adjustments and
combinations of adjustments may also apply. The current limits on adjustments
are those described here. We reserve the right to change these limitations from
time to time.

(1) Any adjustment for a change of premium must result in a change of the
    annual premium of at least $300.

(2) Any adjustment, other than a change to a stop premium, must result in a
    Policy with an annual base premium of at least $600.

(3) Any adjustment for a change of the face amount must result in a change of
    the face amount of at least $50,000, except for a partial surrender under
    the Policy or face amount changes which are required to satisfy limitations
    pertaining to plans of insurance. The face amount requested must be at
    least $200,000, except in the case of a reduction in face amount equal to
    the amount of a partial surrender.

(4) If either insured is over age 85, increases in face amount requiring
    evidence of insurability will not be allowed.

(5) An adjustment may not result in more than a paid-up whole life plan for the
    then current face amount.

(6) Any adjustment involving an increase in premium may not result in a whole
    life plan of insurance requiring the payment of premiums for less than ten
    years or to the younger insured's age 100, if less.
(7) After adjustment, other than an automatic adjustment at the point when the
    face amount is scheduled to decrease, an automatic adjustment made at the
    younger insured's age 70, or adjustment to stop premium, the Policy must
    provide a level face amount of insurance to the next policy anniversary
    after the later of: (a) five years from the date of adjustment; or (b) ten
    years from the date of issue. If the younger insured's age at original
    issue is over age 70, the minimum plan of protection will be less than ten
    years from the policy issue date, as described on page 16.
(8) An automatic adjustment at the point when the face amount is scheduled to
    decrease or an adjustment to stop premium requires that a Policy have an
    actual cash value at the time of the adjustment as would be sufficient to
    keep the Policy in force until the next policy anniversary.
(9) If you are disabled and receiving, or are entitled to receive, waiver of
    premium benefits under a Waiver of Premium Agreement attached to this
    Policy, no adjustments will be permitted, except as provided in the Waiver
    of Premium Agreement.

                                       17
<PAGE>


Proof of Insurability We require proof of insurability for all adjustments
resulting in an increase in face amount, except for increases made pursuant to
an additional benefit agreement. In addition, except for partial surrenders to
pay substandard risk premiums, we require proof of insurability for partial
surrenders where, at the request of the policy owner, no reduction is made in
the Policy's death benefit. Decreases in face amount or premium and increases
in premium not resulting in any increase in death benefit do not require
evidence of insurability. We may require evidence of insurability when a
nonrepeating premium is paid if the death benefit of your Policy increases as
a result of the payment of a nonrepeating premium.

Charges in Connection with Policy Adjustments In connection with a policy
adjustment, we will make a special $95 charge to cover the administrative
costs associated with processing the adjustment. If, however, the only policy
adjustment is a partial surrender, the transaction charge shall be the lesser
of $95 or 2 percent of the amount surrendered. In addition, because of the
underwriting and selling expenses anticipated for any change resulting in an
increase in premium, we will assess a new first year sales load on any
increase in premium on adjustment. We will also assess an underwriting charge
on any increase in face amount requiring evidence of insurability. See, for a
further description of these charges, the section "Policy Charges" in this
prospectus on page 30. Limiting the first year sales load and underwriting
charge to the increased premium or face amount is in substance the equivalent
of issuing a new Policy for the increase.

                                      18
<PAGE>


  The chart below illustrates the effect of certain policy adjustments:

Adjustment                          Effect


<TABLE>
  <S>                                        <C>
  Decrease the current face amount and keep  a scheduled decrease in the current face
  the premiums the same                      amount, if any, will take place at a later
                                             policy anniversary
                      OR                                         OR
  Keep the current face amount and increase  a scheduled decrease in the face amount
  the premiums                               will be eliminated
                                                                 OR
                                             the premium paying period will be
                                             shortened

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

  Increase the current face amount and keep  a scheduled decrease in the current face
  the premiums the same                      amount, if any, will take place at an
                                             earlier policy anniversary
                      OR                                         OR
  Keep the current face amount and decrease  a scheduled decrease in the face amount
  the premiums                               will occur
                      OR                                         OR
  Make a partial surrender and keep the      the premium paying period will be
  premiums and face amount the same          lengthened

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

  Stop base premium and keep the face amount a scheduled decrease in the current face
  the same                                   amount, if any, will take place at an
                                             earlier policy anniversary and no
                                             insurance will be provided after the
                                             decrease
                                                                 OR
                                             a scheduled decrease in the face amount
                                             will occur. However, you must continue to
                                             pay the charge for a sub-standard risk, or
                                             your Policy will lapse
</TABLE>

                                       19
<PAGE>


Applications and Policy Issue

  Persons wishing to purchase a Policy must send a completed application to us
at our home office. The minimum face amount we will issue on a Policy is
$200,000 and we require an annual base premium on each Policy of at least
$600. The minimum plan of insurance at policy issue is a protection plan which
has a level death benefit for a period of ten years. If the younger insured's
age at original issue is over age 65, the minimum plan of protection will be
less than ten years from the Policy date, as described on page 16. Both
insureds must be between age 20 and age 85 inclusive when the Policy is
issued. Before issuing any Policy, we require evidence of insurability
satisfactory to us on both insureds. In some cases we will require a medical
examination. Persons who present a lower mortality risk are offered the most
favorable premium rates, while a higher premium is charged to persons with a
greater mortality risk. Acceptance of an application is subject to our
underwriting rules and we reserve the right to reject an application for any
reason.

  If we accept an application, accompanied by a check for all or at least one-
twelfth of the annual premium, the policy date will be the issue date, which
is the date the decision to accept the application and issue the Policy is
made. The policy date will be used to determine subsequent policy
anniversaries and premium due dates.

  If we accept an application not accompanied by a check for the initial
premium, a Policy will be issued with a policy date which is 15 days after the
issue date. We have determined 15 days to be the normal time during which
delivery of the Policy is expected to occur. We or our agent must receive the
initial premium within 60 days after the issue date. No life insurance
coverage is provided until the initial premium is paid. If the initial premium
is paid after the policy date (and the policy date is not changed as described
below), you will have paid for insurance coverage during a period when no
coverage was in force. Therefore, in such circumstance you should consider
requesting a current policy date, i.e., the date on which our home office
receives the premium. You will be sent updated policy pages to reflect the
change in policy date. This request should be made at or prior to the time you
pay the initial premium.
  In certain circumstances it may be to your advantage to have the policy date
be the same as the issue date in order to preserve an issue age on which
premium rates are based. In that case, all premiums due between the issue date
and the date of delivery of the Policy must be paid on delivery.

  When the Policy is issued, the face amount, premium, tabular cash values and
a listing of any supplemental agreements are stated on the policy information
pages of the policy form, page 1.

Policy Premiums
  The Policy has a level premium until the second death or until the Policy
becomes paid-up. We guarantee that we will not increase the amount of premiums
for a Policy in force. Subject to the limitations discussed under the heading
"Restrictions on Adjustments" in this prospectus on page 18, you may choose to
adjust the Policy at any time and alter the amount of future premiums.

  The premium required for a Policy will depend on the Policy's initial face
amount; the plan of insurance; the insureds' ages at issue; sex, risk
classification and smoking status of each insured and the additional benefits
associated with the Policy.

  The first premium is due as of the policy date and must be paid on or before
the date your Policy is delivered. Between the date we receive an initial
premium for the Policy, either a full first premium or a partial premium, and
the date insurance coverage commences under the Policy, insurance may be in
effect under the terms of a conditional insurance agreement. All scheduled
premiums after the first premium are payable on or before the date they are
due and must be mailed to us at our home office. In some cases, you may elect
to have premiums paid under our automatic payment plan through pre-authorized
transfers from a bank checking account or such other account as your bank
approves.

  Scheduled premiums on the Policy are payable until the second death on an
annual, semi-annual or quarterly basis on the due dates set forth in the
Policy.You may also pay scheduled premiums monthly if you make arrangements
for payments through an automatic payment plan established through your bank
or if you meet the requirements to

                                      20
<PAGE>


establish a payroll deduction plan through your employer. A scheduled premium
may be paid no earlier than twenty days prior to the date that it is due. For
premiums paid after the due date, see the paragraph following the heading
"Lapse" in this section of the prospectus.

  Charges for additional benefits and for sub-standard risks are deducted from
premiums to calculate base premiums. From base premiums we deduct charges
assessed against premiums and nonrepeating premiums to calculate net premiums.

  Net premiums, are allocated to the guaranteed principal account or sub-
accounts of the Variable Life Account which, in turn, invest in Fund shares.

  You make your selection on your application for the Policy. You may change
your allocation instructions for future premiums by giving us a written request
or by calling us at 1-800-277-9244 between the hours of 8 a.m. and 4:30 p.m.,
Cental time, our regular business hours. The allocation to the guaranteed
principal account or to any sub-account of the Variable Life Account must be at
least 10 percent of the net premium. We reserve the right to delay the
allocation of net premiums to named sub-accounts for a period of up to 30 days
after Policy issue or an adjustment. In no event will the delay extend beyond
the free look period applied to the Policy in the state in which it is issued.
If we exercise this right, net premiums will be allocated to the Money Market
sub-account until the end of that period. This right, which has not been
implemented to date, will be exercised by us only when we believe economic
conditions make such an allocation necessary to reduce market risk during the
free look period.

  We reserve the right to restrict the allocation of premiums to the guaranteed
principal account. If we do so, no more than 50 percent of the net premium may
be allocated to the guaranteed principal account. Currently, we do not exercise
such a restriction, and this restriction is not applicable when you are
allocating all of your premiums to the guaranteed principal account as a
conversion privilege.

Nonrepeating Premiums The Policy also allows you to pay a premium called a
nonrepeating premium. This payment of premium is in addition to the scheduled
premium payments called for by the terms of the Policy. While the payment of a
nonrepeating premium does not cause an adjustment to the Policy, any such
payment will be reflected in the tabular cash value of the Policy at issue or
upon any later adjustment. The payment of a nonrepeating premium will increase
the policy values you have available for investment in the Fund.

  The maximum nonrepeating premium we will accept is the amount sufficient to
change your Policy to a paid-up whole life policy for the then current face
amount. The minimum nonrepeating premium is $500. We will bill annually, semi-
annually or quarterly for nonrepeating premiums if a Policy has a base annual
premium of at least $2,400 and if the total annual amount billed for
nonrepeating premiums is at least $600. You may also arrange for monthly
payments through an automatic payment plan established through your bank; in
this situation, your base annual premium must be at least $2,400 and each
nonrepeating premium must be at least $50. We may impose additional
restrictions or refuse to permit nonrepeating premiums at our discretion.

  The payment of a nonrepeating premium may have federal income tax
consequences. See the heading "Federal Tax Status" in this prospectus on page
36.

Paid-Up Policies A Policy is paid-up when no additional premiums are required
to provide the face amount of insurance. We may or may not accept additional
premiums. When a Policy becomes paid-up, the policy value will then equal or
exceed the net single premium needed to purchase an amount of insurance equal
to the face amount of the Policy. However, its actual cash value will continue
to vary daily to reflect the investment experience of the Variable Life Account
and any interest credited as a result of a policy loan. Once a Policy becomes
paid-up, it will always retain its paid-up status regardless of any subsequent
decrease in its

                                       21
<PAGE>

policy value. However, on a paid-up Policy with indebtedness, where the actual
cash value decreases to zero, a loan repayment may be required to keep the
Policy in force. See the discussion in this prospectus under the heading
"Policy Loans," below.

  We will make a determination on each policy anniversary as to whether a
Policy is paid-up. When a Policy becomes paid-up, we will send you a new page
1.

Lapse Your Policy may lapse in one of two ways: (1) if a scheduled premium is
not paid; or (2) if there is no actual cash value when there is a policy loan.

  As a scheduled premium policy, your Policy will lapse if a premium is not
paid on or before the date it is due or within the 31-day grace period
provided by the Policy. You may pay that premium during the 31-day period
immediately following the premium due date. Your premium payment, however,
must be received in our home office within the 31-day grace period. The
insurance provided by this Policy will continue during this 31-day period. If
the second death occurs during the 31-day grace period, we will deduct a
premium for the 31-day grace period from the death proceeds.

  If a Policy covers an insured in a sub-standard risk class, the portion of
the scheduled premium equal to the charge for such risk will continue to be
payable notwithstanding the adjustment to a stop premium mode. As with any
scheduled premium, failure to pay the premium for the sub-standard risk within
the grace period provided will cause the Policy to lapse.

  If scheduled premiums are paid on or before the dates they are due or within
the grace period, absent any policy loans, the Policy will remain in force
even if the investment results of the sub-accounts have been so unfavorable
that the actual cash value has decreased to zero. However, should the actual
cash value decrease to zero while there is an outstanding policy loan the
Policy will lapse, even if the Policy was paid-up and all scheduled premiums
had been paid.

  If the Policy lapses because not all scheduled premiums have been paid or if
a Policy with a policy loan has no actual cash value, we will send you a
notice of default that will indicate the payment required to keep the Policy
in force on a premium paying basis. If the payment is not received within 31
days after the date of mailing the notice of default, the Policy will
terminate or the nonforfeiture benefits will apply. For more information on
lapse, see "Avoiding Lapse" below.

  If at the time of any lapse a Policy has a surrender value, that is, an
amount remaining after subtracting from the actual cash value all unpaid
policy charges, we will use it to purchase extended term insurance. The
extended term benefit is a fixed life insurance benefit calculated on the 1980
Commissioners Standard Ordinary Mortality Tables with 4 percent interest. As
an alternative to the extended term insurance, you may have the surrender
value paid to you in a single sum payment, thereby terminating the Policy.
Unless you request a single sum payment of your surrender value within 62 days
of the date of the first unpaid premium, we will apply it to purchase extended
term insurance, payable at the second death.

  We determine the duration of the extended term benefit by applying the
surrender value of your Policy as of the end of the grace period as a net
single premium to buy fixed benefit term insurance. The extended term benefit
is not provided through the Variable Life Account and the death benefit will
not vary during the extended term insurance period. The amount of this
insurance will be equal to the face amount of your Policy, less the amount of
any policy loans at the date of lapse. During the extended term period a
Policy has a surrender value equal to the reserve for the insurance coverage
for the remaining extended term period. At the end of the extended term period
all insurance provided by your Policy will terminate and the Policy will have
no further value.

  You may arrange for automatic premium loans to keep the Policy in force in
the event that a scheduled premium payment is not made. For more information
on this option, please see the heading "Policy Loans" in this prospectus on
page 27.

Reinstatement At any time within three years from the date of lapse you may
ask us to restore your Policy to a premium paying status. We will require:
(1) your written request to reinstate the Policy;

                                      22
<PAGE>

(2) that you submit to us at our home office during the lifetime of both
    insureds evidence satisfactory to us of the insurability of both insureds
    so that we may have time to act on the evidence during the lifetime of both
    insureds; and
(3) at our option a premium payment which is equal to all overdue premiums with
    interest at a rate not to exceed 6 percent per annum compounded annually
    and any policy loan in effect at the end of the grace period following the
    date of default with interest at a rate not exceeding 8 percent per annum
    compounded annually. At the present time we do not require the payment of
    all overdue premiums, or the payment of interest on reinstated loans.

  If your Policy is reinstated, it will be contestable for two years from the
date of reinstatement as to representations contained in your request to
reinstate.

Avoiding Lapse If your Policy has sufficient loan value, you can avoid a lapse
due to the failure to pay a scheduled premium by arranging for an automatic
premium loan. The effect of a policy loan on policy values and the restrictions
applicable thereto are described under the caption "Policy Loans" on page 27 of
this prospectus. An automatic premium loan is particularly advantageous for a
policy owner who contemplates early repayment of the amount loaned, since it
permits the policy owner to restore policy values without additional sales and
underwriting charges. Automatic premium loans for the long term are generally
not advantageous.

  You may also avoid a lapse by adjusting your Policy to a zero base premium.
We call this the stop premium mode. We will use the greater of your policy
value or tabular cash value to determine a new plan of insurance based on the
greater of the then current face amount or death benefit of the Policy and the
assumption that no further base premiums will be paid. The new plan may be a
term or protection plan, but unlike other term plans there will be no reduced
face amount of coverage at the end of the protection period, because no further
premiums will be payable. If at that time the Policy has a surrender value, we
will use it to purchase extended term coverage or we will pay it to you in a
single sum thereby terminating the Policy.

  The insurance coverage resulting from an adjustment to a stop premium mode is
similar to the coverage available under the extended term option. Under both,
the coverage is available only for a limited period of time. There are,
however, fundamental differences between the two. Extended term coverage is a
fixed benefit with fixed cash values providing a longer guaranteed period of
coverage than the same amount applied as a stop premium. The stop premium mode
provides variable insurance with an actual cash value and, under the Protection
Option, a death benefit that will vary with the actual cash value. Because the
actual cash value continues to exist, we will continue to assess policy charges
against the actual cash value while the Policy is on stop premium. For example,
if a Policy covers an insured in a sub-standard risk class, the portion of the
scheduled premium equal to the charge for such risk will continue to be
payable.

  There are also other differences which should be considered. In general, if
you contemplate resuming premium payments at a future date, the stop premium
mode may be more desirable in that you may resume premium payments at any time
without evidence of insurability. The reinstatement option available during the
extended term period requires proof of insurability and must be exercised
within three years following the date of lapse.

  If you do not contemplate resuming premium payments, your choice between
permitting your Policy to lapse and adjusting it to a stop premium mode should
depend on, first, whether the surrender value of your Policy at that time
exceeds its tabular cash value and, second, whether you expect your Policy's
policy value to exceed its tabular cash value in the future. If at the time of
possible lapse your Policy's surrender value is less than its tabular cash
value, you should consider adjusting to a stop premium mode because the period
of insurance coverage will be based on the higher tabular cash value while the
period of extended term coverage upon lapse would be computed on the basis of
the lower surrender value. If the two values are the same, the period of
guaranteed coverage under the extended term option will be longer than under
the stop premium mode. Thus, you should be sure that the benefit of using the
higher tabular cash value is not offset by the shorter period of guaranteed

                                       23
<PAGE>

insurance coverage usually resulting from the stop premium mode.

  On the other hand, if the surrender value of your Policy exceeds its tabular
cash value, you should evaluate the benefit of a guaranteed longer period of
insurance coverage under the extended term option against the possibility of
longer coverage under the stop premium mode. With the stop premium mode there
may be an available policy value at the end of the plan which could be used to
continue the face amount of the Policy to a later time than provided under the
extended term option. In considering this possibility, you should keep in mind
that a Policy with the Cash Option death benefit is more likely to have a
higher policy value than a comparable Policy with the Protection Option death
benefit.

Policy Values

  The Policy has an actual cash value which varies with the investment
experience of the guaranteed principal account and the sub-accounts of the
Variable Life Account.

  The actual cash value equals the Policy's interest in the guaranteed
principal account and the sub-accounts of the Variable Life Account. It is
determined separately for your guaranteed principal account actual cash value
and for your separate account actual cash value. The separate account actual
cash value will include all sub-accounts of the Variable Life Account.

  Unlike a traditional fixed benefit life insurance policy, a Policy's actual
cash value cannot be determined in advance, even if scheduled premiums are made
when required, because the separate account actual cash value varies daily with
the investment performance of the sub-accounts. Even if you continue to pay
scheduled premiums when due, the separate account actual cash value of a Policy
could decline to zero because of unfavorable investment experience and the
assessment of charges. Upon request, we will tell you the actual cash value of
your Policy. We will also send you a report each year on the policy anniversary
advising you of your Policy's actual cash value, the face amount and the death
benefit as of the date of the report. It will also summarize Policy
transactions during the year. The information in the report will be current as
of a date within two months of its mailing.

  The guaranteed principal account actual cash value is the sum of all net
premium payments allocated to the guaranteed principal account. This amount
will be increased by any interest, dividends, loan repayments, policy loan
interest credits and transfers into the guaranteed principal account. This
amount will be reduced by any policy loans, unpaid policy loan interest,
partial surrenders, transfers into the sub-accounts of the Variable Life
Account and charges assessed against your guaranteed principal account actual
cash value. Interest is credited on the guaranteed principal account actual
cash value of your Policy. We credit interest daily at a rate of not less than
4 percent per year, compounded annually. We guarantee this minimum rate for the
life of the Policy without regard to the actual experience of the general
account. As conditions permit, we will credit additional amounts of interest to
the guaranteed principal account actual cash value. Your guaranteed principal
account actual cash value is guaranteed by us. It cannot be reduced by any
investment experience of the general account.

  We determine each portion of a Policy's separate account actual cash value
separately. The separate account actual cash value is not guaranteed. We
determine the separate account actual cash value by multiplying the current
number of sub-account units credited to a Policy by the current sub-account
unit value. A unit is a measure of your Policy's interest in a sub- account.
The number of units credited with respect to each net premium payment is
determined by dividing the portion of the net premium payment allocated to each
sub-account by the then current unit value for that sub-account. The number of
units so credited is determined as of the end of the valuation period during
which we receive your premium at our home office.

  Once determined, the number of units credited to your Policy will not be
affected by changes in the unit value. However, the number will be increased by
the allocation of subsequent net premiums, nonrepeating premiums, dividends,
loan repayments, loan interest credits and transfers to that sub-account. The
number of units will be decreased by policy charges to the sub-account, policy
loans and loan interest, transfers from that sub-account and partial

                                       24
<PAGE>


surrenders from that sub-account. The number of units will decrease to zero on
a policy surrender, the purchase of extended term insurance or termination.

  The unit value of a sub-account will be determined on each valuation date.
The amount of any increase or decrease will depend on the net investment
experience of that sub-account. The value of a unit for each sub-account was
originally set at $1.00 on the first valuation date. For any subsequent
valuation date, its value is equal to its value on the preceding valuation date
multiplied by the net investment factor for that sub-account for the valuation
period ending on the subsequent valuation date.

  The net investment factor for a valuation period is: the gross investment
rate for such valuation period, less a deduction for the mortality and expense
risk charge under this Policy which is assessed at an annual rate of .50
percent against the average daily net assets of each sub-account of the
Variable Life Account. The gross investment rate is equal to:
(1) the net asset value per share of a Fund share held in the sub-account of
    the Variable Life Account determined at the end of the current valuation
    period; plus
(2) the per share amount of any dividend or capital gain distributions by the
    Funds if the "ex-dividend" date occurs during the current valuation period;
    with the sum divided by
(3) the net asset value per share of that Fund share held in the sub-account
    determined at the end of the preceding valuation period.

  We determine the value of the units in each sub-account on each day on which
the Portfolios of the Funds are valued. The net asset value of the Funds'
shares is computed once daily, and, in the case of the Money Market Portfolio,
after the declaration of the daily dividend, as of the primary closing time for
business on the New York Stock Exchange (as of the date hereof the primary
close of trading is 3:00 p.m. (Central time), but this time may be changed) on
each day, Monday through Friday, except:
(1) days on which changes in the value of the Funds' portfolio securities will
    not materially affect the current net asset value of the Funds' shares,

(2) days during which no Funds' shares are tendered for redemption and no order
    to purchase or sell the Funds' shares is received by the Funds, and
(3) customary national business holidays on which the New York Stock Exchange
    is closed for trading.

  Although the actual cash value for each Policy is determinable on a daily
basis, we update our records to reflect that value on each monthly anniversary.
We also make policy value determinations on the date of the second death and on
a policy adjustment, surrender, and lapse. When the policy value is determined,
we will assess and update to the date of the transaction those charges made
against your actual cash value, namely the administration charge not to exceed
$15 per month, the face amount guarantee charge not to exceed 3 cents per
thousand of face amount per month, and the cost of insurance charge. Increases
or decreases in policy values will not be uniform for all Policies but will be
affected by policy transaction activity, cost of insurance charges and the
existence of policy loans.

  To illustrate the operation of the Policy under various assumptions, we have
prepared several tables, along with additional explanatory text, that may be of
assistance. For these tables, please see Appendix A, "Illustrations of Policy
Values, Death Benefits and Premiums," found on page A-1 of this prospectus. For
additional information about the Policy's cash value, please see Appendix B,
"Understanding How Premium Becomes Cash Value," found on page B-1 of this
prospectus.

Transfers The Policy allows for transfers of the actual cash value between the
guaranteed principal account and the Variable Life Account or among the sub-
accounts of the Variable Life Account. You may request a transfer at any time
or you may arrange in advance for systematic transfers; systematic transfers
are transfers of specified dollar or unit value amounts to be made periodically
among the sub-accounts and the guaranteed principal account, subject to a
maximum of 20 accounts. The amount to be transferred to or from a sub-account
or the guaranteed principal account must be at least $250. If the actual cash
value is less than $250, the entire actual cash value attributable to that sub-
account or the guaranteed principal

                                       25
<PAGE>

account must be transferred. If a transfer would reduce the actual cash value
in the sub-account from which the transfer is to be made to less than $250, we
reserve the right to include that remaining sub-account actual cash value in
the amount transferred. We will make the transfer on the basis of sub-account
unit values as of the end of the valuation period during which your written or
telephone request is received at our home office. A transfer is subject to a
transaction charge, not to exceed $25, for each transfer of actual cash value
among the sub-accounts and the guaranteed principal account. Currently, there
is a charge of $10 only for non-systematic transfers in excess of four per
year. Establishing a systematic transfer program will be deemed to be a non-
systematic transfer for purposes of determining the transfer charge. None of
these requirements will apply when you are transferring all of the policy
value to the guaranteed principal account as a conversion privilege.

  Your instructions for transfer may be made in writing by you, or your agent
if authorized by you, may make such changes by telephone. To do so, you may
call us at 1-800-277-9244 between the hours of 8:00 a.m. and 4:30 p.m.,
Central time, our regular business hours. Policy owners may also submit their
requests for transfer, surrender or other transactions to us by facsimile
(FAX) transmission. Our FAX number is (651) 665-4194.

  Transfers made pursuant to a telephone call are subject to the same
conditions and procedures as would apply to written transfer requests. During
periods of marked economic or market changes, policy owners may experience
difficulty in implementing a telephone transfer due to a heavy volume of
telephone calls. In such a circumstance, policy owners should consider
submitting a written transfer request while continuing to attempt a telephone
redemption. We reserve the right to restrict the frequency of, or otherwise
modify, condition, terminate or impose charges upon, telephone transfer
privileges. For more information on telephone transfers, contact us.

  With all telephone transactions, we will employ reasonable procedures to
satisfy ourselves that instructions received from policy owners are genuine
and, to the extent that we do not, we may be liable for any losses due to
unauthorized or fraudulent instructions. We require policy owners to identify
themselves in those telephone conversations through policy numbers, social
security numbers and such other information we deem reasonable. We record
telephone transfer instruction conversations and we provide the policy owners
with a written confirmation of the telephone transfer.

  The maximum amount of actual cash value to be transferred out of the
guaranteed principal account to the sub-accounts of the Variable Life Account
may be limited to 20 percent of the guaranteed principal account balance.
Transfers to or from the guaranteed principal account may be limited to one
such transfer per policy year. Neither of these restrictions will apply when
you are transferring all of the policy value to the guaranteed principal
account as a conversion privilege.

  Transfers from the guaranteed principal account must be made by a written or
telephone request. It must be received by us or postmarked in the 30-day
period before or after the last day of the policy year. Currently, we do not
impose this time restriction. Written requests for transfers which meet these
conditions will be effective after we approve and record them at our home
office.

  The funds may restrict the amounts or frequency of transfers to or from the
sub-accounts of the separate account in order to protect fund shareholders.

  In the case of a transfer, the charge is assessed against the amount
transferred.

Death Benefit Options
  The death benefit provided by the Policy depends upon the death benefit
option you choose. You may choose one of two available death benefit options--
the Cash Option or the Protection Option. If you fail to make an election, the
Cash Option will be in effect. The scheduled premium for a Policy is the same
no matter which death benefit option you choose. At no time will the death
benefit be less than the larger of the then current face amount or the amount
of insurance that could be purchased using the policy value as a net single
premium.

Cash Option Under the Cash Option, the death benefit will be the current face
amount at the time of the second death. The death benefit will not vary unless
the policy value

                                      26
<PAGE>

exceeds the net single premium for the then current face amount.

  At that time, the death benefit will be the greater of the face amount of the
Policy or the amount of insurance which could be purchased at the date of the
second death by using the policy value as a net single premium.

Protection Option The death benefit provided by the Protection Option will vary
with the investment experience of the allocation options you select, any
interest credited as a result of a policy loan and the extent to which we
assess lower insurance charges than those maximums derived from the 1980
Commissioners Standard Ordinary Mortality Tables.

  Before the policy anniversary nearest the younger insured's age 70, and with
both the Protection Option and the Amended Protection Option, if you have
chosen that Option, the amount of the death benefit is equal to the policy
value, plus the larger of:
(a) the then current face amount; and
(b) the amount of insurance which could be purchased using the policy value as
    a net single premium.

  At the policy anniversary nearest the younger insured's age 70, we will
automatically adjust the face amount of your Policy to equal the death benefit
immediately preceding the adjustment. The Protection Option is only available
until the policy anniversary nearest the younger insured's age 70; at that time
we will convert the death benefit option to the Cash Option. With the Amended
Protection Option, after the policy anniversary nearest the younger insured's
age 70, the amount of the death benefit is equal to the current face amount or,
if the policy value is greater than the tabular cash value at the date of the
second death, the current face amount plus an additional amount of insurance
which could be purchased by using that difference between values as a net
single premium.

Choosing the Death Benefit Option The different death benefit options meet
different needs and objectives. If you are satisfied with the amount of your
insurance coverage and wish to have any favorable policy performance reflected
to the maximum extent in increasing actual cash values, you should choose the
Cash Option. The Protection Option results primarily in an increased death
benefit. In addition, there are other distinctions between the two options
which may influence your selection. In the event of a superior policy
performance, the Cash Option will result in a Policy becoming paid-up more
rapidly than the Protection Option. This is because of larger cost of insurance
charges under the Protection Option resulting from the additional amount of
death benefit provided under that option. But under the Cash Option favorable
policy experience does not increase the death benefit unless the policy value
exceeds the net single premium for the then current face amount, and the
beneficiary will not benefit from any larger actual cash value which exists at
the time of the second death because of the favorable policy experience.

  You may change the death benefit option while the Policy is in force by
filing a written request with us at our home office. We may require that you
provide us with satisfactory evidence of the insurability of both insureds
before we make a change to the Protection Option. The change will take effect
when we approve and record it in our home office. A change in death benefit
option may have federal income tax consequences. See the heading "Federal Tax
Status" in this prospectus on page 36.

  For an illustration of the calculation of the death benefit under the Policy
options, please see Appendix C, "Comparison of Death Benefit Options," on page
C-1 of this prospectus.

Policy Loans
  You may borrow from us using only your Policy as the security for the loan.
The total amount of your loan may not exceed 90 percent of your policy value. A
loan taken from, or secured by a Policy, may have federal income tax
consequences. See the heading "Federal Tax Status" in this prospectus on page
36.

  The policy value is the actual cash value of your Policy plus any policy
loan. Any policy loan paid to you in cash must be in an amount of at least
$100. Policy loans in smaller amounts are allowed under the automatic premium
loan provision. We will deduct interest on the loan in arrears. You may obtain
a policy loan with a written request or by calling us at 1-800-277-9244
                                       27
<PAGE>


between the hours of 8:00 a.m. and 4:30 p.m., Central time, our regular
business hours. If you call us you will be asked, for security purposes, for
your personal identification and policy number. The Policy will be the only
security required for your loan. We will determine your policy value as of the
date we receive your request at our home office.

  When you take a loan, we will reduce the actual cash value by the amount you
borrow and any unpaid interest. Unless you direct us otherwise, we will take
the policy loan from your guaranteed principal account actual cash value and
separate account actual cash value in the same proportion that those values
bear to each other and, as to the actual cash value in the separate account,
from each sub-account in the proportion that the actual cash value in such
sub-account bears to your actual cash value in all of the sub-accounts. The
number of units to be sold will be based upon the value of the units as of the
end of the valuation period during which we receive your loan request at our
home office. This amount shall be transferred to the loan account. The loan
account continues to be part of the Policy in the general account. A policy
loan has no immediate effect on policy value since at the time of the loan the
policy value is the sum of your actual cash value and any policy loan.

  The actual cash value of your Policy may decrease between premium due dates.
Unfavorable investment experience and the assessment of charges could cause
your separate account actual cash value to decline to zero. If your Policy has
indebtedness and no actual cash value, the Policy will lapse, and there may be
adverse tax consequences; see the Federal Tax Status section on page 36. In
this event, to keep your Policy in force, you will have to make a loan
repayment. We will give you notice of our intent to terminate the Policy and
the loan repayment required to keep it in force. The time for repayment will
be within 31 days after our mailing of the notice.

Policy Loan Interest The interest rate on a policy loan will not be more than
the rate shown on page 1 of your Policy. The interest rate charged on a policy
loan will not be more than that permitted in the state in which the Policy is
delivered.
  Policy loan interest is due:
  .on the date of the second death
  . on a policy adjustment, surrender, lapse, a policy loan transaction
  .on each policy anniversary.

  If you do not pay the interest on your loan in cash, your policy loan will
be increased and your actual cash value will be reduced by the amount of the
unpaid interest. The new loan will be subject to the same rate of interest as
the loan in effect.

  We will also credit interest to your Policy when there is a policy loan.
Interest credits on a policy loan shall be at a rate which is not less than
your policy loan interest rate minus 2 percent per year. We allocate policy
loan interest credits to your actual cash value as of the date of the second
death, on a policy adjustment, surrender, lapse, a policy loan transaction and
on each policy anniversary. We allocate interest credits to the guaranteed
principal account and separate account following your instructions to us for
the allocation of net premiums. In the absence of such instructions, we will
allocate interest credits to the guaranteed principal account actual cash
value and separate account actual cash value in the same proportion that those
values bear to each other and, as to the actual cash value in the separate
account, to each sub-account in the proportion that the actual cash value in
such sub-account bears to your actual cash value in all of the sub-accounts.

  Currently, the loan account credits interest, as described above, at a rate
which is not less than your policy loan interest rate minus 2 percent per
year. However, depending on the insured's age and the period of time that the
Policy has been in force, we may credit the Policy with interest at a more
favorable rate. Under our current procedures, if all the conditions are met,
we will credit your loan at a rate which is equal to the policy loan rate
minus .75 percent per year. The conditions which must be met are: (a) the age
of either insured must be age 55 or older as of the last policy anniversary;
and (b) the number of years during which the Policy has been in force as a
VAL-SD Policy, must be greater than or equal to 10.

  Policy loans may also be used as automatic premium loans to keep your Policy
in force if a premium is unpaid at the end of

                                      28
<PAGE>


the grace period. If you asked for this service in your application, or if you
write us and ask for this service after your Policy has been issued, we will
make automatic premium loans. You can also write to us at any time and tell us
you do not want this service. If you have this service and you have not paid
the premium that is due before the end of the grace period, we will make a
policy loan to pay the premium. Interest on such a policy loan is charged from
the date the premium was due. However, in order for an automatic premium loan
to occur, the amount available for a loan must be enough to pay at least a
quarterly premium. If the loan value is not enough to pay at least a quarterly
premium, your Policy will lapse.

Policy Loan Repayments If your Policy is in force, you can repay your loan in
part or in full at any time before the second death. Your loan may also be
repaid within 60 days after the date of the second death, if we have not paid
any of the benefits under the Policy. Any loan repayment must be at least $100
unless the balance due is less than $100. We will waive this minimum loan
repayment provision for loan repayments made under our automatic payment plan
where loan repayments are in an amount of at least $25.

  We allocate loan repayments to the guaranteed principal account until all
loans from the guaranteed principal account have been repaid. Thereafter, we
allocate loan repayments to the guaranteed principal account or the sub-
accounts of the Variable Life Account as you direct. In the absence of your
instructions, we will allocate loan repayments to the guaranteed principal
account actual cash value and separate account actual cash value in the same
proportion that those values bear to each other and, as to the actual cash
value in the separate account, to each sub-account in the proportion that the
actual cash value in such sub-account bears to your actual cash value in all of
the sub-accounts.

  Loan repayments reduce your loan account by the amount of the loan repayment.

  A policy loan, whether or not it is repaid, will have a permanent effect on
the policy value because the investment results of the sub-accounts will apply
only to the amount remaining in the sub-accounts. The effect could be either
positive or negative. If net investment results of the sub-accounts are greater
than the amount being credited on the loan, the policy value will not increase
as rapidly as it would have if no loan had been made. If investment results of
the sub-accounts are less than the amount being credited on the loan, the
policy value will be greater than if no loan had been made.

Surrender

  You may request a surrender or partial surrender of your Policy at any time
while either insured is living. The surrender value of the Policy is the actual
cash value minus unpaid policy charges which are assessed against actual cash
value. We determine the surrender value as of the end of the valuation period
during which we receive your surrender request at our home office. You may
surrender the Policy by sending us the Policy and a written request for its
surrender. You may request that the surrender value be paid to you in cash or,
alternatively, be applied on a settlement option or to provide extended term
insurance.

  We will also permit a partial surrender of the actual cash value of the
Policy in any amount of $500 or more. In addition, the amount of a partial
surrender may not exceed the amount available as a policy loan.

  With the Cash Option death benefit, if the Policy is not paid-up, the face
amount of the Policy will be reduced by the amount of the partial surrender. If
the Policy is paid-up, the death benefit will be reduced so as to retain the
same ratio between the policy value and the death benefit of the Policy as
existed prior to the partial surrender.

  With the Protection Option death benefit, the face amount of the Policy is
not changed by the amount of the partial surrender. However, if the Policy is
not paid-up, the death benefit of the Policy will be reduced by the amount of
the partial surrender; if the Policy is paid-up, the death benefit of the
Policy will be reduced so as to retain the ratio between the policy value and
the death benefit of the Policy as existed prior to the partial surrender.

  We are currently waiving the restriction requiring a minimum amount for a
partial surrender where a partial withdrawal from a Policy, which is on stop
premium, is being used to pay premiums for sub-standard risks or premiums on
any benefits and riders

                                       29
<PAGE>

issued as part of the Policy. Transaction fees otherwise applicable to such a
partial surrender are also waived.

  On a partial surrender, you may tell us which Variable Life Account sub-
accounts from which a partial surrender is to be taken or whether it is to be
taken in whole or in part from the guaranteed principal account. If you do
not, we will deduct partial surrenders from your guaranteed principal account
actual cash value and separate account actual cash value in the same
proportion that those values bear to each other and, as to the actual cash
value in the separate account, from each sub-account in the proportion that
the actual cash value in such sub-account bears to your actual cash value in
all of the sub-accounts. We will tell you, on request, what amounts are
available for a partial surrender under your Policy.

  We will pay a surrender or partial surrender as soon as possible, but not
later than seven days after our receipt of your written request for surrender.
However, if any portion of the actual cash value to be surrendered is
attributable to a premium or nonrepeating premium payment made by non-
guaranteed funds such as a personal check, we will delay mailing that portion
of the surrender proceeds until we have reasonable assurance that the payment
has cleared and that good payment has been collected. The amount you receive
on surrender may be more or less than the total premiums paid for your Policy.

Free Look
  It is important to us that you are satisfied with this Policy after it is
issued. If you are not satisfied with it, you may return the Policy to us or
your agent by the later of:
(1) ten days after you receive it;
(2) 45 days after you have signed the application; or
(3) ten days after we mail to you a notice of your right of withdrawal.

  If you return the Policy, you will receive within seven days of the date we
receive your notice of cancellation a full refund of the premiums you have
paid.

  If the Policy is adjusted, as described under the heading "Policy
Adjustments" in this prospectus on page 16, and if the adjustment results in
an increased premium, you will again have a right to examine the Policy and
you may return the Policy within the time periods stated above. If you return
the Policy, the requested premium adjustment will be cancelled. You will
receive a refund of the additional premiums paid within seven days of the date
we receive your notice of cancellation for that adjustment.

Conversion
  As a conversion privilege, you can obtain fixed insurance coverage by
transferring all of the policy value to the guaranteed principal account and
thereafter allocating all premiums to that account.

Policy Exchange
  So long as both insureds are alive, you may ask us to exchange this Policy
for two individual policies, insuring each of the insureds separately. We will
require evidence of insurability to make the exchange. The two new policies
will be issued on the variable or fixed policy form we are using on the date
of the exchange; each new policy will have one-half the death benefit, cash
value, loan and dividends of this Policy.

Policy Charges
Premium Charges Premium charges vary depending on whether the premium is a
scheduled premium or a nonrepeating premium. Generally, the word "premium"
when used in this prospectus means a scheduled premium only. Charges for sub-
standard risks and for additional benefits are deducted from the premium, to
calculate the base premium.

  From base premiums we deduct a sales load, an underwriting charge, a premium
tax charge and a federal tax charge.
(1) The sales load consists of a deduction from each premium of 7 percent and
    it may also include a first year sales load deduction not to exceed 23
    percent. The first year sales load will apply only to base premiums,
    scheduled to be paid in the 12 month period following either the policy
    date, or any policy adjustment involving an increase in base premium or
    any policy adjustment occurring during a period when a first year sales
    load is being assessed. It will also apply only to that portion of an
    annual base premium necessary for an original issue whole life plan of
    insurance. In other words, for base premiums greater than this whole
                                      30
<PAGE>

   life premium, the amount of the base premium in excess of such whole life
   base premium will be subject only to the 7 percent basic sales load.

    Only adjustments that involve an increase in base premium will result in
  additional first year sales load being assessed on that increase in
  premium. If any adjustment occurs during a period when a first year sales
  load is being collected and the adjustment results in an increase in base
  premium, an additional first year sales load, not to exceed 23 percent of
  the increase in base premium, will be added to the uncollected portion of
  the first year sales load that was being collected prior to the adjustment.
  This total amount of first year sales load will then be collected during
  the 12 month period following the adjustment.

    If any adjustment occurs during the 12 month period when a first year
  sales load is being collected and the adjustment does not result in an
  increase in base premium, the first year sales load percentage, not to
  exceed 23 percent, that was in effect prior to the adjustment is multiplied
  by the base premium in effect after the adjustment; this number is then
  multiplied by a fraction equal to the number of months remaining in the
  previous 12 month period divided by 12. This amount of first year sales
  load will then be collected during the 12 month period following the
  adjustment.

    All of the sales load charges are designed to average not more than 9
  percent of the base premiums over the lesser of: the joint life expectancy
  of the insureds at policy issue or adjustment; or 15 years from the policy
  issue or adjustment; or the premium paying period. Compliance with the 9
  percent ceiling will be achieved by reducing the amount of the first year
  sales load, if necessary. For examples of how we compute sales load
  charges, see the Appendix D, "Example of Sales Load Computations" in this
  prospectus on page D-1.

    The sales load is designed to compensate us for distribution expenses
  incurred with respect to the Policies. The amount of the sales load in any
  policy year cannot be specifically related to sales expenses for that year.
  To the extent that sales expenses are not recovered from the sales load, we
  will recover them from our other assets or surplus including profits from
  mortality and expense risk charges.

    It should be noted that the sales load charges are designed to be spread
  over time and they assume a continuation of the Policy. Early adjustment of
  the Policy to lower premium levels or early surrender of policy values will
  have the effect of increasing the portion of premium payments used for
  sales load charges. In addition, because a first year sales load is applied
  to increases in premium, a pattern of increases and decreases in premium
  should be avoided.

(2) The underwriting charge currently is an amount not to exceed $10 per $1,000
    of face amount of insurance. This amount may vary by the age of the
    insureds and the premium level for a given amount of insurance. This charge
    is made ratably from premiums scheduled to be made during the first policy
    year and during the twelve months following certain policy adjustments. The
    underwriting charge is designed to compensate us for the administrative
    costs associated with issuance or adjustment of the Policies, including the
    cost of processing applications, conducting medical exams, classifying
    risks, determining insurability and risk class and establishing policy
    records. This charge is not guaranteed, so that on a policy adjustment the
    then current underwriting charge will apply to any increase in face amount
    which requires new evidence of insurability. In the event of a policy
    adjustment which results in a face amount increase and no base premium, you
    must remit the underwriting charge attributable to the policy adjustment to
    us prior to the effective date of the adjustment. Otherwise we will assess
    the charge against your actual cash value as a transaction charge on
    adjustment.

(3) The premium tax charge of 2.5 percent is deducted from each base premium.
    This charge is designed to cover the aggregate premium taxes we pay to
    state

                                       31
<PAGE>

  and local governments for this class of policies. Currently premium taxes
  imposed by the states vary from .75 percent to 3.5 percent. We do not
  guarantee this charge and it may be increased in the future, but only as
  necessary to cover our premium tax expenses.

(4) The federal tax charge of 1.25 percent is deducted from each base premium.
    This charge is designed to cover a federal tax related to premium
    payments. This charge is not guaranteed and may be increased in the
    future, but only as necessary to cover the federal tax related to premium
    payments.

Nonrepeating Premiums Nonrepeating premiums are currently subject to the 2.5
percent premium tax charge and the 1.25 percent federal tax charge, but not to
a sales load charge. We do not assess an underwriting charge against
nonrepeating premiums.

Actual Cash Value Charges In addition to deductions from premiums and
nonrepeating premiums, we assess from the actual cash value of a Policy an
administration charge, the face amount guarantee charge, certain transaction
charges and the cost of insurance charge. These charges are as follows:

(1) The administration charge is designed to cover certain of our
    administrative expenses, including those attributable to the records
    maintained for your Policy. The administration charge is guaranteed not to
    exceed $15 per month. Currently we charge $10 per month.

(2) The face amount guarantee charge is guaranteed not to exceed 3 cents per
    thousand dollars of face amount per month. Currently we charge 2 cents per
    thousand dollars. This charge is designed to compensate us for our
    guarantee that the death benefit will always be at least equal to the
    current face amount in effect at the time of the second death regardless
    of the investment performance of the sub-accounts in which net premiums
    have been invested. The face amount of a Policy at issue or adjustment and
    the appropriate premium therefor reflect a "tabular cash value" (defined
    on page 17 above) based upon an assumed annual rate of return of 4
    percent. If the policy value is less than the tabular cash value at the
    time of the second death, it will not be sufficient to support the face
    amount of the Policy under the actuarial assumptions made in designing the
    Policy. The face amount guarantee is a guarantee that the face amount will
    be available as a death benefit notwithstanding the failure of the Policy
    to perform in accordance with the assumptions made in its design. Thus,
    even if the policy value should be less than the amount needed to pay the
    deductions to be made from the actual cash value on the next monthly
    policy anniversary, see discussion below, the Policy's guaranteed death
    benefit will remain in effect and the Policy will remain in force.

(3) The cost of insurance charge compensates us for providing the death
    benefit under a Policy. The charge is calculated by multiplying the net
    amount at risk under your Policy by a rate which is based on the age,
    gender, risk class, and the smoking habits of each insured. The rate also
    reflects the plan of insurance and any policy adjustments since issue. The
    rate is guaranteed not to exceed the maximum charges for mortality derived
    from the 1980 Commissioners Standard Ordinary Mortality Tables. The net
    amount at risk is the death benefit under your Policy less your policy
    value. Where circumstances require, we will base our rates on "unisex,"
    rather than sex-based, mortality tables.

(4) The transaction charges are for expenses associated with processing
    transactions. There is a charge of $95 for each policy adjustment. We also
    reserve the right to make a charge, not to exceed $25, for each transfer
    of actual cash value among the guaranteed principal account and the sub-
    accounts of the Variable Life Account. Currently we charge $10 only for
    non-systematic transfers in excess of four per year. Establishing a
    systematic transfer program will be deemed to be a non-systematic transfer
    for purposes of determining the transfer charge. If the only policy
    adjustment is a partial

                                      32
<PAGE>

   surrender, the transaction charge shall be the lesser of $95 or 2 percent of
   the amount surrendered.

  We assess administration, face amount guarantee and cost of insurance charges
against your actual cash value on the monthly policy anniversary. In addition,
we assess such charges on the occurrence of the second death, policy surrender,
lapse or a policy adjustment.

  We assess transaction charges against your actual cash value at the time of a
policy adjustment or when a transfer is made. In the case of a transfer, the
charge is assessed against the amount transferred.

  We assess charges against your guaranteed principal account actual cash value
and separate account actual cash value in the same proportion that those values
bear to each other and, as to the actual cash value in the separate account,
from each sub-account in the proportion that the actual cash value in such sub-
account bears to your actual cash value in all of the sub-accounts.

Separate Account Charges We assess a mortality and expense risk charge directly
against the assets held in the Variable Life Account. The mortality and expense
risk charge compensates us for assuming the risks that cost of insurance
charges will be insufficient to cover actual mortality experience and that the
other charges will not cover our expenses in connection with the Policy. We
deduct the mortality and expense risk charge from Variable Life Account assets
on each valuation date at an annual rate of .50 percent of the average daily
net assets of the Variable Life Account.

  We reserve the right to charge or make provision for any taxes payable by us
with respect to the Variable Life Account or the Policies by a charge or
adjustment to such assets. No such charge or provision is made at the present
time.

Policies Issued in Exchange We will modify or waive certain charges assessed
against base premiums as described above in situations where policy owners of
our existing joint life policies wish to exchange their policies for the
Policies described herein. These policy owners may do so, subject to their
application for this Policy and our approval of the exchange. An administrative
charge of $250 is currently required for the exchange.

  In those situations where a Policy is issued in exchange for a current policy
issued by us, we will not assess any charges, except for the administrative
charge, to the existing cash values at the time they are transferred to the
Policy. Subsequent premium payments, absent adjustment and unless the exchanged
policy was not in force for at least one year, will not be subject to a first
year sales load or underwriting charge at the established face amount and the
level of premiums of the exchanged policy. All other charges will apply to the
Policy and premiums paid under it thereafter.

Other Policy Provisions

Beneficiary When we receive proof satisfactory to us of the second death, we
will pay the death proceeds of a Policy to the beneficiary or beneficiaries
named in the application for the Policy unless the owner has changed the
beneficiary. In that event, we will pay the death proceeds to the beneficiary
named in the last change of beneficiary request as provided below. You must
give us proof of the first death as soon as is reasonably possible, even though
no death benefit is payable at the first death.

  If a beneficiary dies before the second death, that beneficiary's interest in
the Policy ends with that beneficiary's death. Only those beneficiaries who are
living at the second death will be eligible to share in the death proceeds. If
no beneficiary is living at the second death we will pay the death proceeds of
this Policy to the owner, if living, otherwise to the owner's estate, or, if
the owner is a corporation, to it or its successor.

  If both insureds die under circumstances which make it impossible to
determine the order of their deaths, we will assume that the older insured died
first.

  You may change the beneficiary designated to receive the proceeds. If you
have reserved the right to change the beneficiary, you can file a written
request with us to change the beneficiary. If you have not reserved the right
to change the beneficiary, the written consent of the irrevocable beneficiary
will be required.

  Your written request will not be effective until it is recorded in our home
office. After it has been so recorded, it will take effect as of the date you
signed the request. However, if the second death occurs before the request

                                       33
<PAGE>

has been so recorded, the request will not be effective as to those death
proceeds we have paid before your request was recorded in our home office
records.

Payment of Proceeds The amount payable as death proceeds upon the second death
will be the death benefit provided by the Policy, plus any additional
insurance provided by an additional benefit agreement, if any, minus any
policy charges and minus any policy loans. In addition, if the Cash Option is
in effect at the second death, we will pay to the beneficiary any part of a
paid premium that covers the period from the end of the policy month in which
the second death occurred to the date to which premiums are paid. Normally, we
will pay any policy proceeds within seven days after our receipt of all the
documents required for such a payment. Other than the death proceeds, which
are determined as of the date of the second death, we will determine the
amount of payment as of the end of the valuation period during which a request
is received at our home office.

  We reserve the right to defer policy payments, including policy loans, for
up to six months from the date of your request, if such payments are based
upon policy values which do not depend on the investment performance of the
Variable Life Account. In that case, if we postpone a payment other than a
policy loan payment for more than 31 days, we will pay you interest at 3
percent per year for the period beyond that time that payment is postponed.
For payments based on policy values which do depend on the investment
performance of the Variable Life Account, we may defer payment only:
(1) for any period during which the New York Stock Exchange is closed for
    trading (except for normal holiday closing); or
(2) when the SEC has determined that a state of emergency exists which may
    make such payment impractical.

Settlement Options The proceeds of a Policy will be payable if the Policy is
surrendered, or we receive proof satisfactory to us of the second death. These
events must occur while the Policy is in force. We will pay the proceeds at
our home office and in a single sum unless a settlement option has been
selected. We will deduct any indebtedness and unpaid charges from the
proceeds. Proof of any claim under this Policy must be submitted in writing to
our home office.

  We will pay interest on single sum death proceeds from the date of the
second death until the date of payment. Interest will be at an annual rate
determined by us, but never less than 3 percent.

  The proceeds of a Policy may be paid in other than a single sum and you may,
before the second death, request that we pay the proceeds under one of the
Policy's settlement options. We may also use any other method of payment that
is agreeable to both you and us. A settlement option may be selected only if
the payments are to be made to a natural person in that person's own right and
only if the periodic installment or interest payment is at least $20.

  Each settlement option is payable in fixed amounts as described below. The
payments do not vary with the investment performance of the Variable Life
Account.

Option 1--Interest Payments

  We will pay interest on the proceeds at such times and for a period that is
agreeable to you and us. Withdrawals of proceeds may be made in amounts of at
least $500. At the end of the period, any remaining proceeds will be paid in
either a single sum or under any other method we approve.

Option 2--Payments for a Specified Period

  We will make payments for a specified number of years. The amount of
guaranteed payments for each $1,000 of proceeds applied is as shown in the
Policy. Monthly payments for periods not shown and current rates are available
from us at your request.

Option 3--Life Income

  We will make payments monthly during the lifetime of the person who is to
receive the income and terminating with the last monthly payment immediately
preceding that person's death. We may require proof of the age and gender of
the annuitant. The amount of guaranteed payments for each $1,000 of proceeds
applied is as shown in the Policy. Monthly payments for ages not shown and
current rates are available from us at your request.

Option 4--Payments of a Specified Amount

  We will pay a specified amount until the proceeds and interest are fully
paid.

                                      34
<PAGE>


  If you request a settlement option, you will be asked to sign an agreement
covering the election which will state the terms and conditions of the
payments. Unless you elect otherwise, a beneficiary may select a settlement
option after the second death.

  The minimum amount of interest we will pay under any settlement option is 3
percent per year. Additional interest earnings, if any, on deposits under a
settlement option will be payable as we determine.

Assignment The Policy may be assigned. The assignment must be in writing and
filed at our home office. We assume no responsibility for the validity or
effect of any assignment of the Policy or of any interest in it. Any proceeds
which become payable to an assignee will be payable in a single sum. Any claim
made by an assignee will be subject to proof of the assignee's interest and the
extent of the assignment.

Misstatement of Age If the date of birth of either insured has been misstated,
we will adjust the amount of proceeds payable under the Policy to reflect cost
of insurance charges based upon the insured's correct date of birth.

Incontestability After a Policy has been in force during the lifetimes of both
insureds for two years from the original policy date, we cannot contest the
Policy, except for fraud or for nonpayment of premium. However, if there has
been a face amount increase or a reinstatement for which we required evidence
of insurability, we may contest that increase or the reinstatement for two
years with respect to information provided at that time, during the lifetimes
of both insureds, from the effective date of the increase or the reinstatement.

Suicide If either insured, whether sane or insane, dies by suicide, within two
years of the original policy date, our liability will be limited to an amount
equal to the premiums paid for the Policy. If there has been a face amount
increase for which we required evidence of insurability, and if either insured
dies by suicide within two years from the effective date of the increase, our
liability with respect to the increase will be limited to an amount equal to
the premiums paid for such increase.

Dividends Each year, if your Policy is a participating policy, we will
determine if this class of Policies and your Policy will share in our divisible
surplus. We call your share of this participation a dividend. We do not
anticipate that dividends will be declared with respect to these Policies.

  Dividends, if received, may be added to your actual cash value or, if you so
elect, they may be paid in cash.

  We will allocate any dividend applied to actual cash value to the guaranteed
principal account or to the sub-accounts of the separate account in accordance
with your instructions for new premiums. In the absence of instruction, we will
allocate dividends to the guaranteed principal account actual cash value and
separate account actual cash value in the same proportion that those actual
cash values bear to each other and, as to the actual cash value in the separate
account, to each sub-account in the proportion that the actual cash value in
such sub-account bears to your actual cash value in all of the sub-accounts.

Reports At least once each year we will send you a report. This report will
include the J actual cash value, the face amount and the variable death benefit
as of the date of the report. It will also show the premiums paid during the
policy year, policy loan activity and the policy value. We will send the report
to you without cost. The information in the report will be current as of a date
within two months of its mailing.

Additional Benefits You may be able to obtain additional policy benefits
subject to underwriting approval. We will provide these benefits by a rider to
the Policy, which will require the payment of additional premium.

Waiver of Premium Agreement provides for the payment of policy premium in the
event of a covered insured's disability. You may add the Waiver of Premium
coverage on either or both insureds.

Single Life Term Insurance Agreement allows you to purchase a specified amount
of additional insurance, on one, specific, named insured. The insurance
provided is term insurance, renewable to age 90 and convertible to any whole
life or adjustable life policy form we are then offering. The premiums are
indeterminate, which means that there is a table of renewal premiums that we
currently charge, along with a table of guaranteed renewal premiums which are
the maximums which we can charge. This

                                       35
<PAGE>

             Other Matters

agreement is most useful in situations where there is also an insurance need
at the death of the first insured.

  Estate Preservation Agreement permits you to purchase additional four-year
term insurance on the death of the designated insured, without evidence of
insurability. This right extends for a period of 90 days after the death of
that person. Typically, the person you designate will be the younger of the
two persons insured under this Policy. In the event that both insureds under
this Policy die simultaneously, we will pay nothing under this Agreement. The
Estate Preservation Agreement is useful if there is a need to have the Policy
owned initially by one or both of the insureds and subsequently to change the
ownership to a trust.

  Short Term Agreement is temporary protection insurance, on a fixed death
benefit basis only, issued for a period of time less than a year. It is issued
to provide temporary life insurance coverage until the later issue date of the
Policy. It may be used in situations where specific policy dating is required,
yet insurance coverage is needed immediately. The Short Term Agreement
terminates on the policy issue date of the Policy.

Federal Tax Status

Introduction
  The discussion of federal taxes is general in nature and is not intended as
tax advice. Each person concerned should consult a tax adviser. This
discussion is based on our understanding of federal income tax laws as they
are currently interpreted. We have not considered any applicable state or
other tax laws. No representation is made regarding the likelihood of
continuation of current income tax laws or the current interpretations of the
Internal Revenue Service (the "IRS").

  We are taxed as a "life insurance company" under the Internal Revenue Code
(the "Code"). The operations of the Variable Life Account form a part of, and
are taxed with, our other business activities. Currently, we pay no federal
income tax on income dividends received by the Variable Life Account or on
capital gains arising from the Variable Life Account's activities. The
Variable Life Account is not taxed as a "regulated investment company" under
the Code and it does not anticipate any change in that tax status.

Tax Status of Policies
  In order to qualify as a life insurance contract for federal tax purposes,
the Policy must meet the definition of a life insurance contract which is set
forth in Section 7702 of the Code. The manner in which Section 7702 should be
applied to certain features of the Policy offered in this prospectus is not
directly addressed by Section 7702 or any guidance issued to date under
Section 7702.

  Nevertheless, we believe it is reasonable to conclude that the Policy will
meet the Section 7702 definition of a life insurance contract. In the absence
of final regulations or other pertinent interpretations of Section 7702,
however, there is necessarily some uncertainty as to whether a Policy will
meet the statutory life insurance contract definition, particularly if it
insures a substandard risk. If a Policy were determined not to be a life
insurance contract for purposes of Section 7702, that Policy would not provide
most of the tax advantages normally provided by a life insurance contract.

  If it is subsequently determined that a Policy does not satisfy Section
7702, we may take whatever steps are appropriate and reasonable to attempt to
cause that Policy to comply with Section 7702. For these reasons, we reserve
the right to restrict Policy transactions as necessary to attempt to qualify
it as a life insurance contract under Section 7702.

  Section 817(h) of the Code authorizes the Treasury to set standards by
regulation or otherwise for the investments of the Variable Life Account to be
"adequately diversified" in order for the Policy to be treated as a life
insurance contract for federal tax purposes. The Variable Life Account,
through the Funds, intends to comply with the diversification requirements
prescribed in

                                      36
<PAGE>

Regulations Section 1.817-5, which affect how the Funds' assets may be
invested. Although the investment adviser of Advantus Series Fund is an
affiliate of Minnesota Life, we do not have control over the Funds or their
investments. Nonetheless, we believe that each Portfolio of the Funds in which
the Variable Life Account owns shares will be operated in compliance with the
requirements prescribed by the Treasury.

   In certain circumstances, owners of variable life policies have been
considered the owners, for federal income tax purposes, of the assets of the
separate account supporting their policies due to their ability to exercise
control over those assets. Where this is the case, the contract owners 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 the flexibility to allocate premiums and policy account
values, have not been explicitly addressed in published rulings. While we
believe that the Policy does not give you investment control over the 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 Variable Life
Account be "adequately diversified" in order to treat the Policy as a life
insurance contract for federal income tax purposes. We intend that the Variable
Life Account, through the Funds and the Portfolios, will satisfy these
diversification requirements.

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

Tax Treatment of Policy Benefits
  In general you are not currently taxed on any part of your interest until you
actually receive cash from the Policy. As discussed below, taxability is
determined by your contributions to the Policy and prior Policy activity. The
death benefit under a Policy should, however, be excludable from the gross
income of the beneficiary under Section 101(a)(1) of the Code.

  Depending on the circumstances, the exchange of a Policy, the receipt of a
Policy in an exchange, a change in the Policy's Death Benefit Option (e.g., a
change from Cash Option to Protection Option), a policy loan, a partial
surrender, a surrender, a change in ownership, a change of insured, an
adjustment of face amount, or an assignment of the Policy may have federal
income tax consequences. If you are considering any such transaction, you
should consult a tax adviser before effecting the transaction.

  We also believe that policy loans will be treated as indebtedness and will
not be currently taxable as income to you unless your policy is a modified
endowment contract as described below. However, whether a modified endowment
contract or not, the interest paid on policy loans will generally not be tax
deductible. There may be adverse tax consequences when a Policy with a policy
loan is lapsed or surrendered.

  A surrender or partial surrender of the actual cash values of a Policy may
have tax consequences. On surrender, you generally will not be taxed on values
received except to the extent that they exceed the gross premiums paid under
the Policy. An exception to this general rule occurs in the case of a partial
withdrawal, a decrease in the face amount, or any other change that reduces
benefits under the Policy in the first 15 years after the Policy is issued and
that results in a cash distribution to you in order for the Policy to continue
complying with the Section 7702 definitional limits. In that case, such
distribution will be taxed in whole or in part as ordinary income (to the
extent of any gain in the Policy) under rules prescribed in Section 7702.
Premiums for additional benefits are not used in the calculation for computing
the tax on actual cash values. Finally, upon a complete surrender or lapse of a
Policy or when benefits are paid at a Policy's maturity date, if the amount
received plus the amount of any policy loan exceeds the total investment in the
Policy, the excess will generally be treated as ordinary income subject to tax.

  It should be noted, however, that under the Code the tax treatment described
above is not available for policies described as modified endowment contracts.
In general, policies with a high premium in relation to the death benefit may
be considered modified endowment contracts. The Code requires that the
cumulative premiums paid on a life

                                       37
<PAGE>

insurance policy during the first seven contract years not exceed the sum of
the net level premiums which would be paid under a 7-pay life policy ("7-pay
test"). If those cumulative premiums exceed the 7-pay test, the policy is a
modified endowment contract.

  Modified endowment contracts would still be treated as life insurance with
respect to the tax treatment of death proceeds and to the extent that the
inside build-up of cash value would not be taxed on a yearly basis. However,
any amounts you received, such as dividends, cash withdrawals, loans and
amounts received from partial or total surrender of the contract would be
subject to the same tax treatment as the same amounts received under an
annuity. This annuity tax treatment includes the 10 percent additional income
tax which would be imposed on the portion of any distribution that is included
in income except where the distribution or loan is made on or after the date
you attain age 59 1/2, or is attributable to your becoming disabled, or as
part of a series of substantially equal periodic payments for your life or the
joint lives of you and your beneficiary.

  Compliance with the 7-pay test does not imply or guarantee that only seven
payments will be required for the initial death benefit to be guaranteed for
life. Making additional payments or reducing the benefits (for example,
through a partial withdrawal, a change in death benefit option, or a scheduled
reduction) may either violate the 7-pay test or reduce the amount that may be
paid in the future under the 7-pay test. Further, reducing the death benefit
at any time will require retroactive retesting and could result in a failure
of the 7-pay test regardless of any of our efforts to provide a payment
schedule that will not violate the 7-pay test.

  Any Policy received in an exchange for a modified endowment contract will be
considered a modified endowment contract and will be subject to the tax
treatment accorded to modified endowment contracts. A Policy that is not
originally classified as a modified endowment contract can become so
classified if there is a reduction in benefits at any time or if a material
change is made in the contract at any time. A material change includes, but is
not limited to, a change in the benefits that was not reflected in a prior 7-
pay test computation.

  A policy which is subject to a "material change" shall be treated as newly
entered into on the date on which such material change takes effect.
Appropriate adjustment shall be made in determining whether such a policy
meets the 7-pay test by taking into account the previously existing cash
surrender value.

  If a Policy becomes a modified endowment contract, distributions that occur
during the Policy year it becomes a modified endowment contract and any
subsequent Policy year will be taxed as distributions from a modified
endowment contract. Distributions from a Policy within two years before it
becomes a modified endowment contract will also be taxed in this manner. This
means that a distribution made from a Policy that is not a modified endowment
contract could later become taxable as a distribution from a modified
endowment contract.

  Due to the Policy's flexibility, classification of a Policy as a modified
endowment contract will depend upon the circumstances of each Policy.
Accordingly, a prospective policy owner should contact a tax adviser before
purchasing a policy to determine the circumstances under which the Policy
would be a modified endowment contract. You should also contact a tax adviser
before paying any nonrepeating premiums or making any other change to,
including an exchange of, a Policy to determine whether such premium or change
would cause the Policy (or the new Policy in the case of an exchange) to be
treated as a modified endowment contract.

Multiple Policies
  All modified endowment contracts, issued by us (or an affiliated company) to
the same policy owner during any calendar year will be treated as one modified
endowment contract for purposes of determining the amount includable in gross
income under Section 72(e) of the Code. Additional rules may be promulgated
under this provision to prevent avoidance of its effects through serial
contracts or otherwise. For further information on current aggregation rules
under this provision, see your own tax adviser. A life insurance policy
received in exchange for a

                                      38
<PAGE>

modified endowment contract will also be treated as a modified endowment
contract. Accordingly, you should consult a tax adviser before effecting an
exchange of any life insurance policy.

Taxation of Policy Split. You may split a Policy into two other individual
contracts when certain events occur. A policy split could have adverse tax
consequences; for example, it is not clear whether a policy split will be
treated as a nontaxable exchange under Section 1031 through 1043 of the Code.
If a policy split is not treated as a nontaxable exchange, a split could result
in the recognition of taxable income in an amount up to any gain in the Policy
at the time of the split. Before you exercise rights provided by the policy
split provision, it is important that you consult a tax adviser regarding the
possible consequences of a policy split.

Other Tax Considerations. The transfer of the Policy or the designation of a
beneficiary may have federal, state, and/or local transfer and inheritance tax
consequences, including the imposition of gift, estate and generation-skipping
transfer taxes. For example, the transfer of the Policy to, or the designation
as beneficiary of, or the payment of proceeds to, a person who is assigned to a
generation which is two or more generations below the generation assignment of
the policy owner, may have Generation-Skipping Transfer tax considerations
under Section 2601 of the Code.

  The individual situation of each policy owner or beneficiary will determine
the extent, if any, to which federal, state and local transfer taxes may be
imposed. That situation will also determine how ownership or receipt of policy
proceeds will be treated for purposes of federal, state and local estate,
inheritance, generation skipping transfer and other taxes.

  In addition, the tax consequences associated with a Policy remaining in force
after the younger insured's 100th birthday are unclear. You should consult a
tax adviser in all these circumstances.

Other Transactions. Changing the policy owner may have tax consequences.
Exchanging this Policy for another involving the same insureds should have no
federal income tax consequences if there is no debt and no cash or other
property is received, according to Section 1035(a)(1) of the Code. The new
policy would have to satisfy the 7-pay test from the date of the exchange to
avoid characterization as a modified endowment contract. An exchange of a life
insurance contract for a new life insurance contract may, however, result in a
loss of grandfathering status for statutory changes made after the old policy
was issued.

  The Policies 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 may vary depending on the particular facts and
circumstances of each individual arrangement. Therefore, if you are
contemplating the use of such Policies in any arrangement the value of which
depends in part on its tax consequences, you should consult a tax adviser
regarding the tax attributes of the particular arrangement. Moreover, in recent
years, Congress has adopted new rules relating to corporate owned life
insurance.

  It should be understood that the foregoing description of the federal income
tax consequences under the Policies is not exhaustive and that special rules
are provided with respect to situations not discussed. Statutory changes in the
Code, with varying effective dates, and regulations adopted thereunder may also
alter the tax consequences of specific factual situations. Due to the
complexity of the applicable laws, any person or business contemplating the
purchase of a variable life insurance policy or exercising elections under such
a policy should consult a tax adviser.

  At the present time, we make no charge to the Variable Life Account for any
federal, state or local taxes (other than state premium taxes) that we incur
that may be attributable to such Account or to the Policies. We, however,
reserve the right in the future to make a charge for any such tax or other
economic burden resulting from the application of the tax laws that we
determine to be properly attributable to the Variable Life Account or the
Policies.

                                       39
<PAGE>

Directors and Principal Management Officers of Minnesota Life

<TABLE>
<CAPTION>
         Directors                         Principal Occupation
         ---------                         --------------------
 <C>                       <S>
 Anthony L. Andersen       Retired since November 1999, prior thereto Chair-
                           Board of Directors, H. B. Fuller Company, St. Paul,
                           Minnesota (Adhesive Products) since June 1995, prior
                           thereto for more than five years President and Chief
                           Executive Officer, H. B. Fuller Company
 Leslie S. Biller          Vice Chairman and Chief Operating Officer, Wells
                           Fargo & Company, San Francisco, California (Banking)
 John F. Grundhofer        President, Chairman and Chief Executive Officer,
                           U.S. Bancorp, Minneapolis, Minnesota (Banking)
 Robert E. Hunstad         Executive Vice President, Minnesota Life Insurance
                           Company
 Dennis E. Prohofsky       Senior Vice President, General Counsel and
                           Secretary, Minnesota Life Insurance Company
 Robert L. Senkler         Chairman of the Board, President and Chief Executive
                           Officer, Minnesota Life Insurance Company since
                           August 1995; prior thereto for more than five years
                           Vice President and Actuary, Minnesota Life Insurance
                           Company
 Michael E. Shannon        Retired since December 1999, prior thereto for more
                           than five years Chairman, Chief Financial and
                           Administrative Officer, Ecolab Inc., St. Paul,
                           Minnesota (Develops and Markets Cleaning and
                           Sanitizing Products)
 William N. Westhoff       Senior Vice President and Treasurer, Minnesota Life
                           Insurance Company since April 1998, prior thereto
                           from August 1994 to October 1997, Senior Vice
                           President, Global Investments, American Express
                           Financial Corporation, Minneapolis, Minnesota
 Frederick T. Weyerhaeuser Retired since April 1998, prior thereto Chairman and
                           Treasurer, Clearwater Investment Trust since May
                           1996, prior thereto for more than five years
                           Chairman, Clearwater Management Company, St. Paul,
                           Minnesota (Financial Management)
</TABLE>

Principal Officers (other than Directors)

<TABLE>
<CAPTION>
      Name                                Position
      ----                                --------
<S>                   <C>
John F. Bruder        Senior Vice President
Keith M. Campbell     Senior Vice President
James E. Johnson      Senior Vice President
Gregory S. Strong     Senior Vice President and Chief Financial Officer
Terrence M. Sullivan  Senior Vice President
Randy F. Wallake      Senior Vice President
</TABLE>


                                      40
<PAGE>


  All Directors who are not also officers of Minnesota Life have had the
principal occupation (or employers) shown for the last five years. All officers
of Minnesota Life have been employed by us for at least five years.

Voting Rights
  We will vote the Fund shares held in the various sub-accounts of the Variable
Life Account at regular and special shareholder meetings of the Funds in
accordance with your instructions. If, however, the 1940 Act or any regulation
thereunder should change and we determine that it is permissible to vote the
Fund shares in our own right, we may elect to do so. The number of votes as to
which you have the right to instruct will be determined by dividing your
Policy's actual cash value in a sub-account by the net asset value per share of
the corresponding Fund portfolio. Fractional shares will be counted. The number
of votes as to which you have the right to instruct will be determined as of
the date coincident with the date established by the Funds for determining
shareholders eligible to vote at the meeting of the Funds. Voting instructions
will be solicited in writing prior to such meeting in accordance with
procedures established by the Funds. We will vote Fund shares held by the
Variable Life Account as to which no instructions are received in proportion to
the voting instructions which are received from policy owners with respect to
all Policies participating in the Variable Life Account. Each policy owner
having a voting interest will receive proxy material, reports and other
material relating to the Funds.

  We may, when required by state insurance regulatory authorities, disregard
voting instructions if the instructions require that shares be voted so as to
cause a change in subclassification or investment policies of the Funds or
approve or disapprove an investment advisory contract of the Funds. In
addition, we may disregard voting instructions in favor of changes in the
investment policies or the investment advisers of the Funds if we reasonably
disapprove of such changes. A change would be disapproved only if the proposed
change is contrary to state law or disapproved by state regulatory authorities
on a determination that the change would be detrimental to the interests of
policy owners or if we determined that the change would be inconsistent with
the investment objectives of the Funds or would result in the purchase of
securities for the Funds which vary from the general quality and nature of
investments and investment techniques utilized by other separate accounts
created by us or any of our affiliates which have similar investment
objectives. In the event that we disregard voting instructions, a summary of
that action and the reason for such action will be included in your next semi-
annual report.

Distribution of Policies
  The Policies will be sold by our state licensed life insurance agents who are
also registered representatives of Ascend Financial Services, Inc. ("Ascend
Financial") or of other broker-dealers who have entered into selling agreements
with Ascend Financial. Ascend Financial acts as principal underwriter for the
Policies. Ascend Financial is a wholly-owned subsidiary of Advantus Capital
Management, Inc., which in turn is a wholly-owned subsidiary of Minnesota Life.

  Ascend Financial, whose address is 400 Robert Street North, St. Paul,
Minnesota 55101-2098, is a registered broker-dealer under the Securities
Exchange Act of 1934 and a member of the National Association of Securities
Dealers, Inc. Ascend Financial was incorporated in 1984 under the laws of the
State of Minnesota. The Policies are sold in the states where their sale is
lawful. The insurance underwriting and the determination of each proposed
insured's risk classification and whether to accept or reject an application
for a Policy is done in accordance with our rules and standards.

  Commissions to registered representatives on the sale of Policies include: up
to 40 percent of gross premium in the first policy year; 3 percent of the gross
premium in policy years two through ten; 2 percent in policy years thereafter;
and 0 percent of nonrepeating premiums. This description of commissions shows
the maximum amount of commissions payable under the VAL-SD Insurance Policy for
plans of insurance described as protection and whole life insurance plans. The
commissions payable on premiums received for plans described as greater than
whole life plans will differ from the percentages shown above, as a first year
commission will be paid only on such amounts as we may classify as a first year
premium, based upon a whole life premium per $1,000 of face amount. On

                                       41
<PAGE>

premiums received in excess of that amount we will pay commissions at a rate
of 2 percent.

  In addition, Ascend Financial or we will pay, based uniformly on the sales
of insurance policies by registered representatives, credits which allow
registered representatives (Agents) who are responsible for sales of the
Policies to attend conventions and other meetings sponsored by us or our
affiliates for the purpose of promoting the sale of insurance and/or
investment products offered by us and our affiliates. Such credits may cover
the registered representatives' transportation, hotel accommodations, meals,
registration fees and the like. We may also pay registered representatives
additional amounts based upon their production and the persistency of life
insurance and annuity business placed with us.

Legal Matters
  Legal matters in connection with federal securities laws applicable to the
issue and sale of the VAL-SD Policies have been passed upon by Jones & Blouch
L.L.P., 1025 Thomas Jefferson Street, N.W., Washington, D.C. 20007. All other
legal matters, including the right to issue such Policies under Minnesota law
and applicable regulations thereunder, have been passed upon by Donald F.
Gruber, Esquire, 400 Robert Street North, St. Paul, Minnesota 55101.

Legal Proceedings
  As an insurance company, we are ordinarily involved in litigation. We are of
the opinion that such litigation is not material with respect to the Policies
or the Variable Life Account.

Experts

  Our financial statements and those of the Minnesota Life Variable Life
Account included in this prospectus have been audited by KPMG LLP, independent
auditors, 4200 Norwest Center, 90 South Seventh Street, Minneapolis, Minnesota
55402, whose reports thereon appear elsewhere herein, and have been so
included in reliance upon the report of KPMG LLP and upon the authority of
said firm as experts in accounting and auditing.

  Actuarial matters included in this prospectus have been examined by Robert
J. Ehren, F.S.A., Director and Actuary of Minnesota Life, as stated in his
opinion filed as an exhibit to the Registration Statement.

Registration Statement
  We have filed with the Securities and Exchange Commission a Registration
Statement under the Securities Act of 1933, as amended, with respect to the
Policies offered hereby. This prospectus does not contain all the information
set forth in the registration statement and amendments thereto and the
exhibits filed as a part thereof, to all of which reference is hereby made for
further information concerning the Variable Life Account, Minnesota Life, and
the Policies. Statements contained in this prospectus as to the contents of
Policies and other legal instruments are summaries, and reference is made to
such instruments as filed.

                                      42
<PAGE>

                                                     Special Terms

  As used in this prospectus, the following terms have the indicated meanings:

  Actual Cash Value: the value of your Variable Life Account and guaranteed
principal account interest under a Policy. It is composed of a Policy's
interest in the guaranteed principal account and in one or more sub-accounts of
the Variable Life Account. The interest in each is valued separately. For each
Variable Life Account sub-account, the value is determined by multiplying the
current number of sub-account units credited to a Policy by the current sub-
account unit value. Actual cash value does not include the loan account.

  Base Premium: the premium less any amount deducted from the premium for
additional benefits and for sub-standard risks.

  Code: the Internal Revenue Code of 1986, as amended.

  First Death: the death of the first insured to die. You must give us proof of
the first death as soon as is reasonably possible.

  Funds: the mutual funds or separate investment portfolios within series
mutual funds which we have designated as an eligible investment for the
Variable Life Account. Currently, these are Advantus Series Fund, Inc., the
Franklin Templeton Variable Insurance Products Trust, Fidelity Variable
Insurance Product Funds, Janus Aspen Series, and Warburg Pincus Trust.

  General Account: all of our assets other than those in the Variable Life
Account or in other separate accounts established by us.

  Guaranteed Principal Account: the portion of the general account of Minnesota
Life which is attributable to variable policies, exclusive of policy loans. It
is not a separate account or a division of the general account.

  Loan Account: the portion of the general account attributable to policy loans
under Policies of this type. The loan account balance is the sum of all
outstanding loans under this Policy.

  Net Single Premium: the amount of money necessary, at any given date, to pay
for all future guaranteed cost of insurance charges for the entire lifetime of
both insureds, or for the coverage period in the case of extended term
insurance, without the payment of additional premium. We will determine the net
single premium using the policy assumptions and the assumption that the current
face amount of the Policy will remain constant.

  Nonrepeating Premium: a payment made to this Policy in addition to its
scheduled payments.

  Paid-Up: the status of the Policy when its policy value is such that no
further premiums are required to provide the death benefit.

  Policy Owner: the owner of a Policy.

  Policy Value: the actual cash value of a Policy plus any policy loan.

  Policy Year: a period of one year beginning with the policy date or a policy
anniversary.

  Premium: a scheduled payment required for this Policy.

  Second Death: the death of the second insured to die. We will pay the death
proceeds when we receive due proof of the second death.

  Unit: a measure of the interest of a Policy in the sub-accounts of the
Variable Life Account.

  Valuation Date: each date on which a Fund Portfolio is valued.

  Valuation Period: the period between successive valuation dates measured from
the time of one determination to the next.

  Variable Life Account: a separate investment account called the Minnesota
Life Variable Life Account, where the investment experience of its assets is
kept separate from our other assets.

  We, Our, Us: Minnesota Life Insurance Company.

  You, Your: the policy owner.
                                       43

<PAGE>

Independent Auditors' Report
The Board of Trustees of Minnesota Life Insurance Company
and Policy Owners of Minnesota Life Variable Life Account:

   We have audited the accompanying statements of assets and liabilities of the
Growth, Bond, Money Market, Asset Allocation, Mortgage Securities, Index 500,
Capital Appreciation, International Stock, Small Company Growth, Value Stock,
Small Company Value, Global Bond, Index 400 Mid-Cap, Macro-Cap Value, Micro-Cap
Growth, Real Estate Securities and Templeton Developing Markets Segregated Sub-
Accounts of Minnesota Life Variable Life Account (the Account) as of December
31, 1999 and the related statements of operations, the statements of changes in
net assets, and the financial highlights for the periods presented. These
financial statements and the financial highlights are the responsibility of the
Account's management. Our responsibility is to express an opinion on these
financial statements and the financial highlights based on our audits.

   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and the financial
highlights are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. Investments owned at December 31, 1999 were confirmed to us by the
respective sub-account mutual fund, or for Advantus Series Fund, Inc., verified
by examination of the underlying portfolios. An audit also includes assessing
the accounting principles used and significant estimates made by management as
well as evaluating the overall financial statement presentation. We believe
that our audits provide a reasonable basis for our opinion.

   In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Growth, Bond, Money
Market, Asset Allocation, Mortgage Securities, Index 500, Capital Appreciation,
International Stock, Small Company Growth, Value Stock, Small Company Value,
Global Bond, Index 400 Mid-Cap, Macro-Cap Value, Micro-Cap Growth, Real Estate
Securities and Templeton Developing Markets Segregated Sub-Accounts of
Minnesota Life Variable Life Account at December 31, 1999 and the results of
their operations, changes in their net assets and the financial highlights for
the periods stated in the first paragraph above, in conformity with generally
accepted accounting principles.

                                      KPMG LLP

Minneapolis, Minnesota
February 4, 2000

                                      SA-1
<PAGE>

Minnesota Life Variable Life Account
                      Statements of Assets and Liabilities

                               December 31, 1999

<TABLE>
<CAPTION>
                                                               Segregated Sub-Accounts
                     -----------------------------------------------------------------------------------------------------------
                                                                                                                        Small
                                               Money       Asset     Mortgage     Index      Capital    International  Company
      Assets            Growth       Bond      Market   Allocation  Securities     500     Appreciation     Stock       Growth
      ------         ------------ ---------- ---------- ----------- ---------- ----------- ------------ ------------- ----------
<S>                  <C>          <C>        <C>        <C>         <C>        <C>         <C>          <C>           <C>
Investments in
 shares of Advantus
 Series Fund, Inc.:
 Growth Portfolio,
  44,788,616
  shares at net
  asset value of
  $3.33 per share
  (cost
  $110,881,177)....  $149,269,764        --         --          --         --          --          --            --          --
 Bond Portfolio,
  29,147,341
  shares at net
  asset value of
  $1.18 per share
  (cost
  $36,222,516).....           --  34,382,870        --          --         --          --          --            --          --
 Money Market
  Portfolio,
  15,408,451
  shares at net
  asset value of
  $1.00 per share
  (cost
  $15,408,451).....           --         --  15,408,451         --         --          --          --            --          --
 Asset Allocation
  Portfolio,
  73,231,896
  shares at net
  asset value of
  $2.39 per share
  (cost
  $142,807,941)....           --         --         --  174,765,035        --          --          --            --          --
 Mortgage
  Securities
  Portfolio,
  13,535,875
  shares at net
  asset value of
  $1.17 per share
  (cost
  $15,880,519).....           --         --         --          --  15,818,084         --          --            --          --
 Index 500
  Portfolio,
  43,979,933
  shares at net
  asset value of
  $4.56 per share
  (cost
  $144,752,668)....           --         --         --          --         --  200,716,837         --            --          --
 Capital
  Appreciation
  Portfolio,
  42,591,072
  shares at net
  asset value of
  $3.70 per share
  (cost
  $113,884,300)....           --         --         --          --         --          --  157,767,226           --          --
 International
  Stock Portfolio,
  59,670,858
  shares at net
  asset value of
  $1.94 per share
  (cost
  $98,893,504).....           --         --         --          --         --          --          --    115,728,540         --
 Small Company
  Growth
  Portfolio,
  39,144,306
  shares at net
  asset value of
  $2.44 per share
  (cost
  $63,532,911).....           --         --         --          --         --          --          --            --   95,488,124
                     ------------ ---------- ---------- ----------- ---------- ----------- -----------   -----------  ----------
                      149,269,764 34,382,870 15,408,451 174,765,035 15,818,084 200,716,837 157,767,226   115,728,540  95,488,124
Receivable from
 Minnesota Life for
 policy purchase
 payments..........       133,747     66,659     51,612      91,805     43,444     261,543      90,940       110,707      86,018
Receivable from
 Advantus Series
 Fund, Inc. for
 investments sold..        71,369     18,781      9,918      62,322      8,764     109,579     107,207       292,242      46,189
                     ------------ ---------- ---------- ----------- ---------- ----------- -----------   -----------  ----------
   Total assets....   149,474,880 34,468,310 15,469,981 174,919,162 15,870,292 201,087,959 157,965,373   116,131,489  95,620,331
                     ------------ ---------- ---------- ----------- ---------- ----------- -----------   -----------  ----------
<CAPTION>
    Liabilities
    -----------
<S>                  <C>          <C>        <C>        <C>         <C>        <C>         <C>          <C>           <C>
Payable to Advantus
 Series Fund, Inc.
 for investments
 purchased.........       133,747     66,659     51,612      91,805     43,444     261,543      90,940       110,707      86,018
Payable to
 Minnesota Life for
 policy
 terminations and
 mortality and
 expense charges...        71,369     18,781      9,918      62,322      8,764     109,579     107,207       292,242      46,189
                     ------------ ---------- ---------- ----------- ---------- ----------- -----------   -----------  ----------
   Total
   liabilities.....       205,116     85,440     61,530     154,127     52,208     371,122     198,147       402,949     132,207
                     ------------ ---------- ---------- ----------- ---------- ----------- -----------   -----------  ----------
NET ASSETS
 APPLICABLE TO
 POLICY OWNERS.....  $149,269,764 34,382,870 15,408,451 174,765,035 15,818,084 200,716,837 157,767,226   115,728,540  95,488,124
                     ============ ========== ========== =========== ========== =========== ===========   ===========  ==========
UNITS OUTSTANDING..    25,947,087 15,498,228  8,537,295  41,923,737  6,357,179  34,132,820  26,226,878    45,292,311  36,120,491
                     ============ ========== ========== =========== ========== =========== ===========   ===========  ==========
NET ASSET VALUE PER
 UNIT..............  $       5.75       2.22       1.80        4.17       2.49        5.88        6.02          2.56        2.64
                     ============ ========== ========== =========== ========== =========== ===========   ===========  ==========
</TABLE>

                See accompanying notes to financial statements.

                                      SA-2
<PAGE>

Minnesota Life Variable Life Account
                Statements of Assets and Liabilities (continued)

                               December 31, 1999

<TABLE>
<CAPTION>
                                                        Segregated Sub-Accounts
                          ------------------------------------------------------------------------------------
                                        Small                                               Real    Templeton
                                       Company   Global   Index 400  Macro-     Micro-     Estate   Developing
         Assets           Value Stock   Value     Bond     Mid-Cap  Cap Value Cap Growth Securities  Markets
         ------           ----------- --------- --------- --------- --------- ---------- ---------- ----------
<S>                       <C>         <C>       <C>       <C>       <C>       <C>        <C>        <C>
Investments in shares of
 Advantus Series Fund,
 Inc.:
 Value Stock Portfolio,
  33,306,274 shares at
  net asset value
  of $1.71 per share
  (cost $56,922,516)....  $57,037,890       --        --        --        --         --       --          --
 Small Company Value
  Portfolio, 2,601,565
  shares at net asset
  value of $0.91 per
  share (cost
  $2,354,356)...........          --  2,361,848       --        --        --         --       --          --
 Global Bond Portfolio,
  1,376,350 shares at
  net asset value
  of $0.94 per share
  (cost $1,350,302).....          --        --  1,286,884       --        --         --       --          --
 Index 400 Mid-Cap
  Portfolio, 3,605,600
  shares at net asset
  value of $1.18 per
  share (cost
  $4,005,250)...........          --        --        --  4,267,363       --         --       --          --
 Macro-Cap Value
  Portfolio, 3,396,126
  shares at net asset
  value of $1.16 per
  share (cost
  $3,887,750)...........          --        --        --        --  3,950,829        --       --          --
 Micro-Cap Growth
  Portfolio, 4,295,529
  shares at net asset
  value of $2.51 per
  share (cost
  $7,241,855)...........          --        --        --        --        --  10,776,326      --          --
 Real Estate Securities
  Portfolio, 870,516
  shares at net asset
  value of $0.76 per
  share (cost
  $715,905).............          --        --        --        --        --         --   658,318         --
Investment in Templeton
 Variable Products
 Series Fund:
 Templeton Developing
  Markets Fund--Class
  2, 490,790 shares at
  net asset value of
  $7.74 per share (cost
  $2,924,941)...........          --        --        --        --        --         --       --    3,798,711
                          ----------- --------- --------- --------- --------- ----------  -------   ---------
                           57,037,890 2,361,848 1,286,884 4,267,363 3,950,829 10,776,326  658,318   3,798,711
Receivable from
 Minnesota Life for
 policy purchase
 payments...............       67,624    38,339    72,416    53,910    43,738     89,506   10,042         --
Receivable from Advantus
 Series Fund, Inc. for
 investments
 sold...................       35,323     1,869     1,259       852     1,334      2,184      127         --
                          ----------- --------- --------- --------- --------- ----------  -------   ---------
   Total assets.........   57,140,837 2,402,056 1,360,559 4,322,125 3,995,901 10,868,016  668,487   3,798,711
                          ----------- --------- --------- --------- --------- ----------  -------   ---------
<CAPTION>
      Liabilities
      -----------
<S>                       <C>         <C>       <C>       <C>       <C>       <C>        <C>        <C>
Payable to Advantus
 Series Fund, Inc. for
 investments purchased..       67,624    38,339    72,416    53,910    43,738     89,506   10,042         --
Payable to Minnesota
 Life for policy
 terminations and
 mortality
 and expense charges....       35,323     1,869     1,259       852     1,334      2,184      127         --
                          ----------- --------- --------- --------- --------- ----------  -------   ---------
   Total liabilities....      102,947    40,208    73,675    54,762    45,072     91,690   10,169         --
                          ----------- --------- --------- --------- --------- ----------  -------   ---------
NET ASSETS APPLICABLE TO
 POLICY OWNERS..........  $57,037,890 2,361,848 1,286,884 4,267,363 3,950,829 10,776,326  658,318   3,798,711
                          =========== ========= ========= ========= ========= ==========  =======   =========
UNITS OUTSTANDING.......   26,260,066 2,831,365 1,257,783 3,509,018 3,488,610  4,222,084  794,290   2,898,791
                          =========== ========= ========= ========= ========= ==========  =======   =========
NET ASSET VALUE PER
 UNIT...................  $      2.17      0.83      1.02      1.22      1.13       2.55     0.83        1.31
                          =========== ========= ========= ========= ========= ==========  =======   =========
</TABLE>

                See accompanying notes to financial statements.

                                      SA-3
<PAGE>

Minnesota Life Variable Life Account
                            Statements of Operations

                          Year Ended December 31, 1999

<TABLE>
<CAPTION>
                                                               Segregated Sub-Accounts
                    ---------------------------------------------------------------------------------------------------------
                                                  Money        Asset      Mortgage      Index       Capital     International
                       Growth        Bond        Market     Allocation   Securities      500      Appreciation      Stock
                    ------------  -----------  -----------  -----------  ----------  -----------  ------------  -------------
<S>                 <C>           <C>          <C>          <C>          <C>         <C>          <C>           <C>
Investment income
 (loss):
 Investment income
  distributions
  from underlying
  mutual fund
  (note 4)......... $    506,360    1,626,766      616,032    6,527,423     833,516    2,856,661          --       2,400,935
 Mortality and
  expense charges
  (note 3).........     (592,113)    (162,488)     (66,448)    (751,238)    (72,636)    (833,392)    (626,087)      (493,146)
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
   Investment
    income (loss)--
    net............      (85,753)   1,464,278      549,584    5,776,185     760,880    2,023,269     (626,087)     1,907,789
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
Realized and
 unrealized gains
 (losses) on
 investments--net:
 Realized gain
  distributions
  from underlying
  mutual fund
  (note 4).........    2,985,736      654,481          --     7,241,701         --     2,139,618   16,619,653      4,664,200
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
 Realized gains
  (losses) on
  sales of
  investments:
   Proceeds from
    sales..........   43,353,091   12,967,909   26,634,486   31,970,185   4,632,062   42,082,164   31,217,758     34,347,541
   Cost of
    investments
    sold...........  (36,042,059) (13,523,189) (26,634,486) (27,553,460) (4,634,891) (30,803,572) (26,385,087)   (32,044,170)
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
                       7,311,032     (555,280)         --     4,416,725      (2,829)  11,278,592    4,832,671      2,303,371
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
   Net realized
    gains (losses)
    on investments.   10,296,768       99,201          --    11,658,426      (2,829)  13,418,210   21,452,323      6,967,570
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments......   18,859,069   (2,605,774)         --     4,617,276    (542,263)  15,240,028    6,730,186     10,363,042
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
   Net gains
    (losses) on
    investments....   29,155,837   (2,506,573)         --    16,275,702    (545,092)  28,658,238   28,182,509     17,330,612
                    ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
   Net increase
    (decrease) in
    net assets
    resulting from
    operations..... $ 29,070,084   (1,042,295)     549,584   22,051,887     215,788   30,681,507   27,556,422     19,238,401
                    ============  ===========  ===========  ===========  ==========  ===========  ===========    ===========
<CAPTION>
                       Small
                      Company
                      Growth
                    ------------
<S>                 <C>
Investment income
 (loss):
 Investment income
  distributions
  from underlying
  mutual fund
  (note 4).........         --
 Mortality and
  expense charges
  (note 3).........    (325,988)
                    ------------
   Investment
    income (loss)--
    net............    (325,988)
                    ------------
Realized and
 unrealized gains
 (losses) on
 investments--net:
 Realized gain
  distributions
  from underlying
  mutual fund
  (note 4).........         --
                    ------------
 Realized gains
  (losses) on
  sales of
  investments:
   Proceeds from
    sales..........  24,364,340
   Cost of
    investments
    sold........... (22,537,893)
                    ------------
                      1,826,447
                    ------------
   Net realized
    gains (losses)
    on investments.   1,826,447
                    ------------
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments......  27,746,862
                    ------------
   Net gains
    (losses) on
    investments....  29,573,309
                    ------------
   Net increase
    (decrease) in
    net assets
    resulting from
    operations.....  29,247,321
                    ============
</TABLE>


                See accompanying notes to financial statements.

                                      SA-4
<PAGE>

Minnesota Life Variable Life Account
                      Statements of Operations (continued)

                          Year ended December 31, 1999

<TABLE>
<CAPTION>
                                                       Segregated Sub-Accounts
                         ------------------------------------------------------------------------------------------
                                       Small                                                             Templeton
                            Value     Company    Global   Index 400   Macro-Cap  Micro-Cap   Real Estate Developing
                            Stock      Value      Bond     Mid-Cap      Value      Growth    Securities   Markets
                         -----------  --------  --------  ----------  ---------  ----------  ----------- ----------
<S>                      <C>          <C>       <C>       <C>         <C>        <C>         <C>         <C>
Investment income
 (loss):
 Investment income
  distributions from
  underlying mutual
  fund (note 4)......... $ 1,547,297    28,039    30,022      17,227    16,884          --      34,702      11,707
 Mortality and expense
  charges (note 3)......    (268,331)   (7,359)   (3,636)    (11,621)  (11,281)     (13,660)    (2,028)     (5,284)
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
   Investment income
    (loss)--net.........   1,278,966    20,680    26,386       5,606     5,603      (13,660)    32,674       6,423
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
Realized and unrealized
 gains (losses) on
 investments--net:
 Realized gain
  distributions from
  underlying mutual
  fund (note 4).........         --        --      2,202     244,929   129,047          --         --          --
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
 Realized gains
  (losses) on sales of
  investments:
   Proceeds from sales..  20,529,800   703,644   491,697   1,602,249   779,516    2,864,382    419,002     211,340
   Cost of investments
    sold................ (20,082,330) (704,456) (518,288) (1,548,875) (761,003)  (2,299,612)  (421,895)   (245,020)
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
                             447,470      (812)  (26,591)     53,374    18,513      564,770     (2,893)    (33,680)
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
   Net realized (losses)
    gains on
    investments.........     447,470      (812)  (24,389)    298,303   147,560      564,770     (2,893)    (33,680)
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments...........  (1,892,941)   (8,937)  (50,201)    149,835        18    3,431,535    (47,990)    813,548
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
   Net gains (losses) on
    investments.........  (1,445,471)   (9,749)  (74,590)    448,138   147,578    3,996,305    (50,883)    779,868
                         -----------  --------  --------  ----------  --------   ----------   --------    --------
   Net increase
    (decrease) in net
    assets resulting
    from operations..... $  (166,505)   10,931   (48,204)    453,744   153,181    3,982,645    (18,209)    786,291
                         ===========  ========  ========  ==========  ========   ==========   ========    ========
</TABLE>


                See accompanying notes to financial statements.

                                      SA-5
<PAGE>

Minnesota Life Variable Life Account
                      Statements of Operations (continued)

                          Year ended December 31, 1998

<TABLE>
<CAPTION>
                                                               Segregated Sub-Accounts
                     -------------------------------------------------------------------------------------------------------
                                                 Money        Asset      Mortgage                  Capital     International
                       Growth        Bond       Market     Allocation   Securities   Index 500   Appreciation      Stock
                     -----------  ----------  -----------  -----------  ----------  -----------  ------------  -------------
<S>                  <C>          <C>         <C>          <C>          <C>         <C>          <C>           <C>
Investment income
 (loss):
  Investment income
   distributions
   from underlying
   mutual fund (note
   4)............... $   698,525   1,338,221      449,098    2,922,443     604,913      911,517          --       2,121,828
  Mortality and
   expense charges
   (note 3).........    (404,953)   (129,237)     (46,453)    (587,038)    (58,011)    (547,730)    (503,496)      (418,056)
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
   Investment income
    (loss)--net.....     293,572   1,208,984      402,645    2,335,405     546,902      363,787     (503,496)     1,703,772
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
Realized and
 unrealized gains
 (losses) on
 investments--net:
  Realized gain
   distributions
   from underlying
   mutual fund (note
   4)...............  11,109,561     281,896          --     7,426,667         --       571,352    5,324,035      2,088,998
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
  Realized gains on
   sales of
   investments:
    Proceeds from
     sales..........  27,003,108  10,067,912   19,969,206   26,184,761   3,771,554   31,615,282   26,513,720     25,063,915
    Cost of
     investments
     sold........... (24,628,270) (9,893,680) (19,969,206) (22,795,505) (3,652,500) (23,425,350) (20,848,774)   (22,654,514)
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
                       2,374,838     174,232          --     3,389,256     119,054    8,189,932    5,664,946      2,409,401
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
    Net realized
     gains on
     investments....  13,484,399     456,128          --    10,815,923     119,054    8,761,284   10,988,981      4,498,399
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
  Net change in
   unrealized
   appreciation or
   depreciation of
   investments......  11,101,163    (256,619)         --    11,996,966       3,276   17,656,536   17,334,011     (1,715,008)
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
    Net gains on
     investments....  24,585,562     199,509          --    22,812,889     122,330   26,417,820   28,322,992      2,783,391
                     -----------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
    Net increase in
     net assets
     resulting from
     operations..... $24,879,134   1,408,493      402,645   25,148,294     669,232   26,781,607   27,819,496      4,487,163
                     ===========  ==========  ===========  ===========  ==========  ===========  ===========    ===========
<CAPTION>
                        Small
                       Company
                       Growth
                     ------------
<S>                  <C>
Investment income
 (loss):
  Investment income
   distributions
   from underlying
   mutual fund (note
   4)...............         --
  Mortality and
   expense charges
   (note 3).........    (265,824)
                     ------------
   Investment income
    (loss)--net.....    (265,824)
                     ------------
Realized and
 unrealized gains
 (losses) on
 investments--net:
  Realized gain
   distributions
   from underlying
   mutual fund (note
   4)...............         --
                     ------------
  Realized gains on
   sales of
   investments:
    Proceeds from
     sales..........  17,975,194
    Cost of
     investments
     sold........... (17,656,969)
                     ------------
                         318,225
                     ------------
    Net realized
     gains on
     investments....     318,225
                     ------------
  Net change in
   unrealized
   appreciation or
   depreciation of
   investments......     876,621
                     ------------
    Net gains on
     investments....   1,194,846
                     ------------
    Net increase in
     net assets
     resulting from
     operations.....     929,022
                     ============
</TABLE>

                See accompanying notes to financial statements.

                                      SA-6
<PAGE>

Minnesota Life Variable Life Account
                      Statements of Operations (continued)

                          Year ended December 31, 1998

<TABLE>
<CAPTION>
                                                        Segregated Sub-Accounts
                         -----------------------------------------------------------------------------------------
                                        Small                                                           Templeton
                            Value      Company   Global   Index 400  Macro-Cap Micro-Cap   Real Estate  Developing
                            Stock      Value(a)  Bond(a)  Mid-Cap(a) Value(a)  Growth(a)  Securities(a) Markets(a)
                         ------------  --------  -------  ---------- --------- ---------  ------------- ----------
<S>                      <C>           <C>       <C>      <C>        <C>       <C>        <C>           <C>
Investment income
 (loss):
 Investment income
  distributions from
  underlying mutual
  fund (note 4)......... $        --     8,491    15,866      5,286     3,488       --         9,387         --
 Mortality and expense
  charges (note 3)......     (221,650)    (961)     (331)    (1,123)   (1,064)   (1,067)        (719)       (900)
                         ------------  -------   -------   --------   -------  --------      -------     -------
   Investment income
    (loss)--net.........     (221,650)   7,530    15,535      4,163     2,424    (1,067)       8,668        (900)
                         ------------  -------   -------   --------   -------  --------      -------     -------
Realized and unrealized
 gains (losses) on
 investments--net:
 Realized gain
  distributions from
  underlying mutual
  fund
  (note 4)..............       67,256      --      8,113     18,418    33,791       --           --          --
                         ------------  -------   -------   --------   -------  --------      -------     -------
 Realized gains
  (losses) on sales of
  investments:
   Proceeds from sales..   14,868,851   93,721    27,025    293,103   102,220   103,427       37,726      16,519
   Cost of investments
    sold................  (14,819,476) (97,433)  (26,487)  (291,094)  (98,709) (103,574)     (39,357)    (16,278)
                         ------------  -------   -------   --------   -------  --------      -------     -------
                               49,375   (3,712)      538      2,009     3,511      (147)      (1,631)        241
                         ------------  -------   -------   --------   -------  --------      -------     -------
   Net realized gains
    (losses) on
    investments.........      116,631   (3,712)    8,651     20,427    37,302      (147)      (1,631)        241
                         ------------  -------   -------   --------   -------  --------      -------     -------
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments...........      863,403   16,429   (13,217)   112,278    63,061   102,936       (9,597)     60,222
                         ------------  -------   -------   --------   -------  --------      -------     -------
   Net gains (losses) on
    investments.........      980,034   12,717    (4,566)   132,705   100,363   102,789      (11,228)     60,463
                         ------------  -------   -------   --------   -------  --------      -------     -------
   Net increase
    (decrease) in net
    assets resulting
    from operations..... $    758,385   20,247    10,969    136,868   102,787   101,722       (2,560)     59,563
                         ============  =======   =======   ========   =======  ========      =======     =======
</TABLE>
- ------
(a)  For the period from May 19, 1998, commencement of operations, to December
     31, 1998.


                See accompanying notes to financial statements.

                                      SA-7
<PAGE>

Minnesota Life Variable Life Account
                      Statements of Operations (continued)

                          Year ended December 31, 1997

<TABLE>
<CAPTION>
                                                                    Segregated Sub-Accounts
                    -------------------------------------------------------------------------------------------------------
                                                Money        Asset      Mortgage      Index       Capital     International
                       Growth        Bond       Market    Allocation   Securities      500      Appreciation      Stock
                    ------------  ----------  ----------  -----------  ----------  -----------  ------------  -------------
<S>                 <C>           <C>         <C>         <C>          <C>         <C>          <C>           <C>
Investment income
 (loss):
 Investment income
  distributions
  from underlying
  mutual fund
  (note 4)......... $    402,228     870,434     331,689    2,294,552     585,018      713,950          --       1,700,559
 Mortality and ex-
  pense charges
  (note 3).........     (263,066)    (88,316)    (33,136)    (450,565)    (47,250)    (345,963)    (359,192)      (315,047)
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
   Investment
    income (loss)--
    net............      139,162     782,118     298,553    1,843,987     537,768      367,987     (359,192)     1,385,512
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
Realized and
 unrealized gains
 (losses) on
 investments--net:
 Realized gain
  distributions
  from underlying
  mutual fund
  (note 4).........   10,393,363         --          --     4,763,693         --       902,006    6,002,097        848,376
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
 Realized gains on
  sales of
  investments:
   Proceeds from
    sales..........   15,684,889   7,023,299   9,785,041   23,263,361   3,450,756   16,510,404   17,747,694     17,240,951
   Cost of invest-
    ments sold.....  (14,635,767) (6,842,596) (9,785,041) (20,785,498) (3,367,243) (12,299,647) (14,670,799)   (14,680,146)
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
                       1,049,122     180,703         --     2,477,863      83,513    4,210,757    3,076,895      2,560,805
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
   Net realized
    gains on
    investments....   11,442,485     180,703         --     7,241,556      83,513    5,112,763    9,078,992      3,409,181
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments......    3,414,900     561,234         --     6,261,254     169,605   12,660,399    9,108,606      1,199,797
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
   Net gains on in-
    vestments......   14,857,385     741,937         --    13,502,810     253,118   17,773,162   18,187,598      4,608,978
                    ------------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
   Net increase in
    net assets
    resulting from
    operations..... $ 14,996,547   1,524,055     298,553   15,346,797     790,886   18,141,149   17,828,406      5,994,490
                    ============  ==========  ==========  ===========  ==========  ===========  ===========    ===========
<CAPTION>
                       Small
                      Company      Value
                      Growth       Stock
                    ------------ -----------
<S>                 <C>          <C>
Investment income
 (loss):
 Investment income
  distributions
  from underlying
  mutual fund
  (note 4).........         579     402,534
 Mortality and ex-
  pense charges
  (note 3).........    (204,439)   (138,510)
                    ------------ -----------
   Investment
    income (loss)--
    net............    (203,860)    264,024
                    ------------ -----------
Realized and
 unrealized gains
 (losses) on
 investments--net:
 Realized gain
  distributions
  from underlying
  mutual fund
  (note 4).........         --    3,195,383
                    ------------ -----------
 Realized gains on
  sales of
  investments:
   Proceeds from
    sales..........  12,901,283  10,061,048
   Cost of invest-
    ments sold..... (12,333,703) (8,568,072)
                    ------------ -----------
                        567,580   1,492,976
                    ------------ -----------
   Net realized
    gains on
    investments....     567,580   4,688,359
                    ------------ -----------
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments......   2,548,501    (516,947)
                    ------------ -----------
   Net gains on in-
    vestments......   3,116,081   4,171,412
                    ------------ -----------
   Net increase in
    net assets
    resulting from
    operations.....   2,912,221   4,435,436
                    ============ ===========
</TABLE>

                See accompanying notes to financial statements.

                                      SA-8
<PAGE>

Minnesota Life Variable Life Account
                      Statements of Changes in Net Assets

                          Year Ended December 31, 1999

<TABLE>
<CAPTION>
                                                              Segregated Sub-Accounts
                   ---------------------------------------------------------------------------------------------------------
                                                 Money        Asset      Mortgage      Index       Capital     International
                      Growth        Bond        Market     Allocation   Securities      500      Appreciation      Stock
                   ------------  -----------  -----------  -----------  ----------  -----------  ------------  -------------
<S>                <C>           <C>          <C>          <C>          <C>         <C>          <C>           <C>
Operations:
 Investment in-
  come (loss)--
  net............  $    (85,753)   1,464,278      549,584    5,776,185     760,880    2,023,269     (626,087)     1,907,789
 Net realized
  gains (losses)
  on investments.    10,296,768       99,201          --    11,658,426      (2,829)  13,418,210   21,452,323      6,967,570
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments....    18,859,069   (2,605,774)         --     4,617,276    (542,263)  15,240,028    6,730,186     10,363,042
                   ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
Net increase
 (decrease) in
 net assets
 resulting from
 operations......    29,070,084   (1,042,295)     549,584   22,051,887     215,788   30,681,507   27,556,422     19,238,401
                   ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
Policy transac-
 tions (notes 3,
 4 and 5):
 Policy purchase
  payments.......    58,717,519   17,573,124   31,178,806   44,726,919   7,045,702   73,108,305   37,490,912     39,449,982
 Policy withdraw-
  als and
  charges........   (42,760,978) (12,805,421) (26,568,038) (31,218,947) (4,559,427) (41,248,772) (30,591,671)   (33,854,395)
                   ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
Increase in net
 assets from
 policy
 transactions....    15,956,541    4,767,703    4,610,768   13,507,972   2,486,275   31,859,533    6,899,241      5,595,587
                   ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
Increase in net
 assets..........    45,026,625    3,725,408    5,160,352   35,559,859   2,702,063   62,541,040   34,455,663     24,833,988
Net assets at the
 beginning of
 year............   104,243,139   30,657,462   10,248,099  139,205,176  13,116,021  138,175,797  123,311,563     90,894,552
                   ------------  -----------  -----------  -----------  ----------  -----------  -----------    -----------
Net assets at the
 end of year.....  $149,269,764   34,382,870   15,408,451  174,765,035  15,818,084  200,716,837  157,767,226    115,728,540
                   ============  ===========  ===========  ===========  ==========  ===========  ===========    ===========
<CAPTION>
                      Small
                     Company
                     Growth
                   ------------
<S>                <C>
Operations:
 Investment in-
  come (loss)--
  net............     (325,988)
 Net realized
  gains (losses)
  on investments.    1,826,447
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments....   27,746,862
                   ------------
Net increase
 (decrease) in
 net assets
 resulting from
 operations......   29,247,321
                   ------------
Policy transac-
 tions (notes 3,
 4 and 5):
 Policy purchase
  payments.......   28,401,864
 Policy withdraw-
  als and
  charges........  (24,038,352)
                   ------------
Increase in net
 assets from
 policy
 transactions....    4,363,512
                   ------------
Increase in net
 assets..........   33,610,833
Net assets at the
 beginning of
 year............   61,877,291
                   ------------
Net assets at the
 end of year.....   95,488,124
                   ============
</TABLE>


                See accompanying notes to financial statements.

                                      SA-9
<PAGE>

Minnesota Life Variable Life Account
                Statements of Changes in Net Assets (continued)

                          Year Ended December 31, 1999

<TABLE>
<CAPTION>
                                                          Segregated Sub-Accounts
                          ---------------------------------------------------------------------------------------------
                                          Small                                                              Templeton
                             Value       Company    Global    Index 400   Macro-Cap  Micro-Cap   Real Estate Developing
                             Stock        Value      Bond      Mid-Cap      Value      Growth    Securities   Markets
                          ------------  ---------  ---------  ----------  ---------  ----------  ----------- ----------
<S>                       <C>           <C>        <C>        <C>         <C>        <C>         <C>         <C>
Operations:
 Investment income
  (loss)--net...........  $  1,278,966     20,680     26,386       5,606      5,603     (13,660)    32,674       6,423
 Net realized gains
  (losses) on
  investments...........       447,470       (812)   (24,389)    298,303    147,560     564,770     (2,893)    (33,680)
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments...........    (1,892,941)    (8,937)   (50,201)    149,835         18   3,431,535    (47,990)    813,548
                          ------------  ---------  ---------  ----------  ---------  ----------   --------   ---------
Net increase (decrease)
 in net assets resulting
 from operations........      (166,505)    10,931    (48,204)    453,744    153,181   3,982,645    (18,209)    786,291
                          ------------  ---------  ---------  ----------  ---------  ----------   --------   ---------
Policy transactions
 (notes 3, 4 and 5):
 Policy purchase
  payments..............    25,802,197  2,273,267  1,496,270   4,320,045  3,691,232   8,888,408    846,906   2,969,560
 Policy withdrawals and
  charges...............   (20,261,470)  (696,285)  (488,062) (1,590,628)  (768,235) (2,850,722)  (416,974)   (625,851)
                          ------------  ---------  ---------  ----------  ---------  ----------   --------   ---------
Increase in net assets
 from policy
 transactions...........     5,540,727  1,576,982  1,008,208   2,729,417  2,922,997   6,037,686    429,932   2,343,709
                          ------------  ---------  ---------  ----------  ---------  ----------   --------   ---------
Increase in net assets..     5,374,222  1,587,913    960,004   3,183,161  3,076,178  10,020,331    411,723   3,130,000
Net assets at the
 beginning of year......    51,663,668    773,935    326,880   1,084,202    874,651     755,995    246,595     668,711
                          ------------  ---------  ---------  ----------  ---------  ----------   --------   ---------
Net assets at the end of
 year...................  $ 57,037,890  2,361,848  1,286,884   4,267,363  3,950,829  10,776,326    658,318   3,798,711
                          ============  =========  =========  ==========  =========  ==========   ========   =========
</TABLE>


                See accompanying notes to financial statements.

                                     SA-10
<PAGE>

Minnesota Life Variable Life Account
                Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1998

<TABLE>
<CAPTION>
                                                              Segregated Sub-Accounts
                   --------------------------------------------------------------------------------------------------------
                                                Money        Asset      Mortgage      Index       Capital     International
                      Growth        Bond       Market     Allocation   Securities      500      Appreciation      Stock
                   ------------  ----------  -----------  -----------  ----------  -----------  ------------  -------------
<S>                <C>           <C>         <C>          <C>          <C>         <C>          <C>           <C>
Operations:
 Investment
  income (loss)--
  net............  $    293,572   1,208,984      402,645    2,335,405     546,902      363,787     (503,496)     1,703,772
 Net realized
  gains on
  investments....    13,484,399     456,128          --    10,815,923     119,054    8,761,284   10,988,981      4,498,399
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments....    11,101,163    (256,619)         --    11,996,966       3,276   17,656,536   17,334,011     (1,715,008)
                   ------------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
Net increase in
 net assets
 resulting from
 operations......    24,879,134   1,408,493      402,645   25,148,294     669,232   26,781,607   27,819,496      4,487,163
                   ------------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
Policy
 transactions
 (notes 3, 4 and
 5):
 Policy purchase
  payments.......    39,789,274  18,197,885   22,597,674   36,353,193   5,839,283   55,781,942   33,631,794     39,752,735
 Policy
  withdrawals and
  charges........   (26,598,154) (9,938,676) (19,922,753) (25,597,723) (3,713,544) (31,067,552) (26,010,224)   (24,645,860)
                   ------------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
Increase in net
 assets from
 policy
 transactions....    13,191,120   8,259,209    2,674,921   10,755,470   2,125,739   24,714,390    7,621,570     15,106,875
                   ------------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
Increase in net
 assets..........    38,070,254   9,667,702    3,077,566   35,903,764   2,794,971   51,495,997   35,441,066     19,594,038
Net assets at the
 beginning of
 year............    66,172,885  20,989,760    7,170,533  103,301,412  10,321,050   86,679,800   87,870,497     71,300,514
                   ------------  ----------  -----------  -----------  ----------  -----------  -----------    -----------
Net assets at the
 end of year.....  $104,243,139  30,657,462   10,248,099  139,205,176  13,116,021  138,175,797  123,311,563     90,894,552
                   ============  ==========  ===========  ===========  ==========  ===========  ===========    ===========
<CAPTION>
                      Small
                     Company
                     Growth
                   ------------
<S>                <C>
Operations:
 Investment
  income (loss)--
  net............     (265,824)
 Net realized
  gains on
  investments....      318,225
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments....      876,621
                   ------------
Net increase in
 net assets
 resulting from
 operations......      929,022
                   ------------
Policy
 transactions
 (notes 3, 4 and
 5):
 Policy purchase
  payments.......   29,383,489
 Policy
  withdrawals and
  charges........  (17,709,370)
                   ------------
Increase in net
 assets from
 policy
 transactions....   11,674,119
                   ------------
Increase in net
 assets..........   12,603,141
Net assets at the
 beginning of
 year............   49,274,150
                   ------------
Net assets at the
 end of year.....   61,877,291
                   ============
</TABLE>


                See accompanying notes to financial statements.

                                     SA-11
<PAGE>

Minnesota Life Variable Life Account
                Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1998

<TABLE>
<CAPTION>
                                                            Segregated Sub-Accounts
                         --------------------------------------------------------------------------------------------------
                                                                                                             Templeton
                            Value     Small Company Global   Index 400   Macro-Cap  Micro-Cap   Real Estate  Developing
                            Stock       Value(a)    Bond(a)  Mid-Cap(a)  Value(a)   Growth(a)  Securities(a) Markets(a)
                         -----------  ------------- -------  ----------  ---------  ---------  ------------- ----------
<S>                      <C>          <C>           <C>      <C>         <C>        <C>        <C>           <C>        <C>
Operations:
 Investment income
  (loss)--net..........  $  (221,650)      7,530     15,535      4,163      2,424     (1,067)       8,668        (900)
 Net realized gains
  (losses) on invest-
  ments................      116,631      (3,712)     8,652     20,427     37,302       (147)      (1,631)        241
 Net change in
  unrealized
  appreciation or
  depreciation of
  investments..........      863,403      16,429    (13,217)   112,278     63,061    102,936       (9,597)     60,222
                         -----------     -------    -------  ---------   --------   --------      -------     -------
Net increase (decrease)
 in net assets
 resulting from
 operations............      758,385      20,247     10,970    136,868    102,787    101,722       (2,560)     59,563
                         -----------     -------    -------  ---------   --------   --------      -------     -------
Policy transactions
 (notes 3, 4 and 5):
 Policy purchase pay-
  ments................   28,395,796     846,448    342,604  1,239,314    873,020    756,634      286,162     676,668
 Policy withdrawals and
  charges..............  (14,647,201)    (92,760)   (26,694)  (291,980)  (101,156)  (102,360)     (37,007)    (67,520)
                         -----------     -------    -------  ---------   --------   --------      -------     -------
Increase in net assets
 from policy transac-
 tions.................   13,748,593     753,688    315,910    947,334    771,864    654,274      249,155     609,148
                         -----------     -------    -------  ---------   --------   --------      -------     -------
Increase in net assets.   14,506,978     773,935    326,880  1,084,202    874,651    755,995      246,595     668,711
Net assets at the be-
 ginning of year.......   37,156,690         --         --         --         --         --           --          --
                         -----------     -------    -------  ---------   --------   --------      -------     -------
Net assets at the end
 of year...............  $51,663,668     773,935    326,880  1,084,202    874,651    755,995      246,595     668,711
                         ===========     =======    =======  =========   ========   ========      =======     =======
</TABLE>
- ------
(a)  For the period from May 19, 1998, commencement of operations, to December
     31, 1998.


                See accompanying notes to financial statements.

                                     SA-12
<PAGE>

Minnesota Life Variable Life Account
                Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1997

<TABLE>
<CAPTION>
                                                                  Segregated Sub-Accounts
                   ------------------------------------------------------------------------------------------------------
                                              Money        Asset      Mortgage      Index       Capital     International
                     Growth        Bond       Market    Allocation   Securities      500      Appreciation      Stock
                   -----------  ----------  ----------  -----------  ----------  -----------  ------------  -------------
<S>                <C>          <C>         <C>         <C>          <C>         <C>          <C>           <C>
Operations:
 Investment
  income (loss)--
  net............  $   139,162     782,118     298,553    1,843,987     537,768      367,987     (359,192)     1,385,512
 Net realized
  gains on
  investments....   11,442,485     180,703         --     7,241,556      83,513    5,112,763    9,078,992      3,409,181
 Net change in
  unrealized ap-
  preciation or
  depreciation of
  investments....    3,414,900     561,234         --     6,261,254     169,605   12,660,399    9,108,606      1,199,797
                   -----------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
Net increase in
 net assets
 resulting from
 operations......   14,996,547   1,524,055     298,553   15,346,797     790,886   18,141,149   17,828,406      5,994,490
                   -----------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
Policy
 transactions
 (notes 3, 4 and
 5):
 Policy purchase
  payments.......   24,785,458  11,710,496  10,151,149   30,593,582   4,047,794   34,152,463   28,190,241     32,014,886
 Policy
  withdrawals and
  charges........  (15,421,823) (6,934,983) (9,751,905) (22,812,796) (3,403,506) (16,164,441) (17,388,503)   (16,925,904)
                   -----------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
Increase in net
 assets from pol-
 icy transac-
 tions...........    9,363,635   4,775,513     399,244    7,780,786     644,288   17,988,022   10,801,738     15,088,982
                   -----------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
Increase in net
 assets..........   24,360,182   6,299,568     697,797   23,127,583   1,435,174   36,129,171   28,630,144     21,083,472
Net assets at the
 beginning of
 year............   41,812,703  14,690,192   6,472,736   80,173,829   8,885,876   50,550,629   59,240,353     50,217,042
                   -----------  ----------  ----------  -----------  ----------  -----------  -----------    -----------
Net assets at the
 end of year.....  $66,172,885  20,989,760   7,170,533  103,301,412  10,321,050   86,679,800   87,870,497     71,300,514
                   ===========  ==========  ==========  ===========  ==========  ===========  ===========    ===========
<CAPTION>
                      Small
                     Company      Value
                     Growth       Stock
                   ------------ -----------
<S>                <C>          <C>
Operations:
 Investment
  income (loss)--
  net............     (203,860)    264,024
 Net realized
  gains on
  investments....      567,580   4,688,359
 Net change in
  unrealized ap-
  preciation or
  depreciation of
  investments....    2,548,501    (516,947)
                   ------------ -----------
Net increase in
 net assets
 resulting from
 operations......    2,912,221   4,435,436
                   ------------ -----------
Policy
 transactions
 (notes 3, 4 and
 5):
 Policy purchase
  payments.......   25,428,738  25,430,667
 Policy
  withdrawals and
  charges........  (12,696,844) (9,922,538)
                   ------------ -----------
Increase in net
 assets from pol-
 icy transac-
 tions...........   12,731,894  15,508,129
                   ------------ -----------
Increase in net
 assets..........   15,644,115  19,943,565
Net assets at the
 beginning of
 year............   33,630,035  17,213,125
                   ------------ -----------
Net assets at the
 end of year.....   49,274,150  37,156,690
                   ============ ===========
</TABLE>


                See accompanying notes to financial statements.

                                     SA-13
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements

(1) Organization
The Minnesota Life Variable Life Account (the Account) was established on
October 21, 1985 as a segregated asset account of Minnesota Life Insurance
Company (Minnesota Life) under Minnesota law and is registered as a unit
investment trust under the Investment Company Act of 1940 (as amended). There
are currently two types of variable life policies each consisting of seventeen
segregated sub-accounts to which policy owners may allocate their purchase
payments. The financial statements presented herein include both types of
variable life policies, Variable Adjustable Life and Variable Adjustable Life
Second Death, offered by the Account.

   The assets of each segregated sub-account are held for the exclusive benefit
of the variable life policy owners and are not chargeable with liabilities
arising out of the business conducted by any other account or by Minnesota
Life. Variable life policy owners allocate their purchase payments to one or
more of the seventeen segregated sub-accounts. Such payments are then invested
in shares of Advantus Series Fund, Inc. (the Fund) and Templeton Variable
Products Series Fund (collectively, the Underlying Funds). The Advantus Series
Fund, Inc. was organized by Minnesota Life as the investment vehicle for its
variable life insurance policies and variable annuity contracts. Each of the
Underlying Funds is registered under the Investment Company Act of 1940 (as
amended) as a diversified (except Global Bond Portfolio which is non-
diversified), open-end management investment company.

   Payments allocated to the Growth, Bond, Money Market, Asset Allocation,
Mortgage Securities, Index 500, Capital Appreciation, International Stock,
Small Company Growth, Value Stock, Small Company Value, Global Bond, Index 400
Mid-Cap, Macro-Cap Value, Micro-Cap Growth, Real Estate Securities and
Templeton Developing Markets segregated sub-accounts are invested in shares of
the Growth, Bond, Money Market, Asset Allocation, Mortgage Securities, Index
500, Capital Appreciation, International Stock, Small Company Growth, Value
Stock, Small Company Value, Global Bond, Index 400 Mid-Cap, Macro-Cap Value,
Micro-Cap Growth and Real Estate Securities Portfolios of the Fund and
Templeton Developing Markets--Class 2 of Templeton Variable Products Series
Fund, respectively.

   Ascend Financial Services, Inc. acts as the underwriter for the Account.
Advantus Capital Management, Inc. acts as the investment adviser for the Fund.
Ascend Financial Services, Inc. is a wholly-owned subsidiary of Advantus
Capital Management, Inc. and Advantus Capital Management, Inc. is a wholly-
owned subsidiary of Minnesota Life.

(2) Summary of Significant Accounting Policies
Use of Estimates
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts in the financial statements. Actuals could
differ from those estimates.

Investments in Underlying Funds
Investments in shares of the Underlying Funds are stated at market value which
is the net asset value per share as determined daily by each Underlying Fund.
Investment transactions are accounted for on the date the shares are purchased
or sold. The cost of investments sold is determined on the average cost method.
All dividend distributions received from the Underlying Funds are reinvested in
additional shares of the Underlying Funds and are recorded by the sub-accounts
on the ex-dividend date.

Federal Income Taxes
The Account is treated as part of Minnesota Life for federal income tax
purposes. Under current interpretations of existing federal income tax law, no
income taxes are payable on investment income or capital gain distributions
received by the Account from the Fund.

                                     SA-14
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(3) Mortality and Expense and Other Policy Charges
The mortality and expense charge paid to Minnesota Life is computed daily and
is equal, on an annual basis, to .50 percent of the average daily net assets of
the Account. This charge is an expense of the Account and is deducted daily
from net assets of the Account.

  Policy purchase payments are reflected net of the following charges paid to
  Minnesota Life:
    A basic sales load of 7 percent is deducted from each premium payment. A
  first year sales load not to exceed 23 percent may also be deducted. Total
  sales charges deducted from premium payments for the years ended December
  31, 1999, 1998 and 1997 amounted to $25,083,967, $23,671,583 and
  $19,600,016, respectively.
    An underwriting charge is deducted from first year purchase payments in
  an amount not to exceed $5 per $1,000 of face amount of insurance. The
  amount may vary by the age of the insured and the premium level for a given
  amount of insurance. The underwriting charge is paid for administrative
  costs associated with issuance or adjustment of policies. Total
  underwriting charges deducted from premium payments for the years ended
  December 31, 1999, 1998 and 1997 amounted to $11,334,978, $11,866,348 and
  $10,756,148, respectively.
    A premium tax charge in the amount of 2.5 percent is deducted from each
  premium payment. Premium taxes are paid to state and local governments.
  Total premium tax charges deducted from premium payments for the years
  ended December 31, 1999, 1998 and 1997 amounted to $6,710,372, $5,549,756
  and $4,479,422, respectively.
    A face amount guarantee charge of 1.5 percent is deducted from each
  Variable Adjustable Life policy premium payment. The charge is paid for the
  guarantee that the death benefit will always be at least equal to the
  current face amount of insurance regardless of the investment performance.
  Total face amount guarantee charges deducted from premium payments for the
  years ended December 31, 1999, 1998 and 1997 amounted to $2,955,662,
  $2,625,973 and $2,188,497, respectively.
    Beginning in 1996, a federal tax charge of 1.25 percent is deducted from
  each Variable Adjustable Life Second Death policy premium payment. The
  federal tax charge is paid to offset additional corporate federal income
  taxes incurred by Minnesota Life under the Omnibus Budget Reconciliation
  Act of 1990. Total federal tax charges for the years ended December 31,
  1999, 1998 and 1997 amounted to $445,398, $293,094 and $158,590,
  respectively.

   In addition to deductions from premium payments, an administration charge,
certain transaction charges, a cost of insurance charge and a charge for sub-
standard risks, if any, are assessed from the actual cash value of each policy.
In addition, a face amount guarantee charge is assessed from the actual cash
value of each Variable Adjustable Second Death policy. These charges are paid
by redeeming units of the Account held by the individual policy owner. The
administration charge is $60 for each policy year for Variable Adjustable Life
policies and $120 for each policy year for Variable Adjustable Life Second
Death policies. The transaction charges are for expenses incurred by Minnesota
Life for processing certain transactions. A charge of $25 is assessed for each
policy adjustment. A charge, not to exceed $10, may be assessed for each
transfer of actual cash value among the segregated sub-accounts. The face
amount guarantee charge is guaranteed not to exceed 3 cents per thousand
dollars of face amount per month.


                                     SA-15
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(3) Mortality and Expense and Other Policy Charges (continued)
   The cost of insurance charge varies with the amount of insurance, the
insured's age, sex, risk class, level of scheduled premium and duration of the
policy. The charge for substandard risks is for providing death benefits for
policies which have mortality risks in excess of the standard.

   The total of cash value charges for the years ended December 31, 1999, 1998
and 1997 for each segregated sub-account are as follows:
<TABLE>
<CAPTION>
                                 1999        1998       1997
                              ----------- ---------- ----------
<S>                           <C>         <C>        <C>
Growth                        $ 8,310,823 $6,634,203 $4,939,701
Bond                            3,100,298  2,823,226  2,200,814
Money Market                    1,052,976    887,191    777,111
Asset Allocation                9,399,193  8,357,447  7,770,546
Mortgage Securities             1,296,517  1,109,636    925,967
Index 500                      12,217,269  9,049,753  6,357,141
Capital Appreciation            7,862,310  7,338,162  6,374,197
International Stock             8,122,296  7,798,999  6,665,104
Small Company Growth            6,184,813  5,816,447  5,041,725
Value Stock                     5,595,949  5,414,078  3,775,010
Small Company Value               211,204     30,916        --
Global Bond                       135,546     11,215        --
Index 400 Mid-Cap                 253,145     28,011        --
Macro-Cap Value                   267,783     31,069        --
Micro-Cap Growth                  260,034     28,588        --
Real Estate Securities             58,860      9,868        --
Templeton Developing Markets      153,038     22,325        --
</TABLE>

(4) Investment Transactions
The Account's purchases of Fund shares, including reinvestment of dividend
distributions, were as follows during the years ended December 31, 1999, 1998
and 1997:
<TABLE>
<CAPTION>
                                           1999        1998        1997
                                        ----------- ----------- -----------
<S>                                     <C>         <C>         <C>
Growth Portfolio                        $62,209,615 $51,597,361 $35,581,049
Bond Portfolio                           19,854,371  19,818,000  12,580,930
Money Market Portfolio                   31,794,838  23,046,773  10,482,839
Asset Allocation Portfolio               58,496,043  46,702,304  37,651,827
Mortgage Securities Portfolio             7,879,217   6,444,196   4,632,812
Index 500 Portfolio                      78,104,584  57,264,811  35,768,419
Capital Appreciation Portfolio           54,110,564  38,955,829  34,192,337
International Stock Portfolio            46,515,116  43,963,560  34,563,821
Small Company Growth Portfolio           28,401,864  29,383,488  25,429,317
Value Stock Portfolio                    27,349,493  28,463,051  29,028,584
Small Company Value Portfolio             2,301,306     854,939         --
Global Bond Portfolio                     1,528,494     366,583         --
Index 400 Mid-Cap Portfolio               4,582,201   1,263,018         --
Macro-Cap Value Portfolio                 3,837,163     910,298         --
Micro-Cap Growth Portfolio                8,888,408     756,633         --
Real Estate Securities Portfolio            881,608     295,549         --
Templeton Developing Markets Portfolio    2,561,472     624,766         --
</TABLE>


                                     SA-16
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(5) Unit Activity from Contract Transactions
Transactions in units for each segregated sub-account for the years ended
December 31, 1999, 1998 and 1997 were as follows:
<TABLE>
<CAPTION>
                                        Segregated Sub-Accounts
                        -----------------------------------------------------------
                                                   Money       Asset      Mortgage
                          Growth       Bond       Market     Allocation  Securities
                        ----------  ----------  -----------  ----------  ----------
<S>                     <C>         <C>         <C>          <C>         <C>
Units outstanding at
 December 31, 1996      16,176,371   7,366,222    4,082,791  32,104,595   4,175,648
  Policy purchase pay-
   ments                 8,261,616   5,661,131    6,242,859  11,295,279   1,827,938
  Deductions for policy
   withdrawals and
   charges              (5,153,568) (3,347,910)  (6,002,049) (8,457,357) (1,538,969)
                        ----------  ----------  -----------  ----------  ----------
Units outstanding at
 December 31, 1997      19,284,419   9,679,443    4,323,601  34,942,517   4,464,617
  Policy purchase pay-
   ments                10,210,991   8,153,555   13,291,240  11,321,429   2,442,614
  Deductions for policy
   withdrawals and
   charges              (6,842,220) (4,452,348) (11,699,120) (7,990,325) (1,556,063)
                        ----------  ----------  -----------  ----------  ----------
Units outstanding at
 December 31, 1998      22,653,190  13,380,650    5,915,721  38,273,621   5,351,168
  Policy purchase pay-
   ments                12,085,761   7,825,478   17,577,397  12,030,571   2,849,941
  Deductions for policy
   withdrawals and
   charges              (8,791,864) (5,707,900) (14,955,823) (8,380,455) (1,843,930)
                        ----------  ----------  -----------  ----------  ----------
Units outstanding at
 December 31, 1999      25,947,087  15,498,228    8,537,295  41,923,737   6,357,179
                        ==========  ==========  ===========  ==========  ==========
</TABLE>

<TABLE>
<CAPTION>
                                          Segregated Sub-Accounts
                        --------------------------------------------------------------
                                                                  Small
                          Index       Capital    International   Company      Value
                           500      Appreciation     Stock       Growth       Stock
                        ----------  ------------ ------------- -----------  ----------
<S>                     <C>         <C>          <C>           <C>          <C>
Units outstanding at
 December 31, 1996      17,250,529   19,778,274    28,056,128   19,918,050   9,648,331
  Policy purchase pay-
   ments                 9,815,943    8,385,341    16,284,208   14,622,555  12,392,543
  Deductions for policy
   withdrawals and
   charges              (4,632,985)  (5,177,010)   (8,575,503)  (7,333,234) (4,767,664)
                        ----------   ----------   -----------  -----------  ----------
Units outstanding at
 December 31, 1997      22,433,487   22,986,605    35,764,833   27,207,371  17,273,210
  Policy purchase pay-
   ments                12,909,414    8,023,992    18,838,978   16,824,546  13,385,774
  Deductions for policy
   withdrawals and
   charges              (7,209,967)  (6,207,860)  (11,645,602) (10,119,583) (6,940,622)
                        ----------   ----------   -----------  -----------  ----------
Units outstanding at
 December 31, 1998      28,132,934   24,802,737    42,958,209   33,912,334  23,718,362
  Policy purchase pay-
   ments                13,741,224    7,710,867    17,300,757   15,198,270  11,861,976
  Deductions for policy
   withdrawals and
   charges              (7,741,338)  (6,286,726)  (14,966,655) (12,990,113) (9,320,272)
                        ----------   ----------   -----------  -----------  ----------
Units outstanding at
 December 31, 1999      34,132,820   26,226,878    45,292,311   36,120,491  26,260,066
                        ==========   ==========   ===========  ===========  ==========
</TABLE>


                                     SA-17
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(5) Unit Activity from Contract Transactions (continued)

<TABLE>
<CAPTION>
                                        Segregated Sub-Accounts
                        -----------------------------------------------------------
                        Small Company   Global    Index 400   Macro-Cap  Micro-Cap
                            Value        Bond      Mid-Cap      Value      Growth
                        ------------- ----------  ----------  ---------  ----------
<S>                     <C>           <C>         <C>         <C>        <C>
Units outstanding at
 December 31, 1997              --          --           --         --          --
  Policy purchase
   payments               1,006,556     318,188    1,315,286    927,227     847,841
  Deductions for policy
   withdrawals and
   charges                 (111,878)    (25,113)    (294,840)  (103,724)   (114,792)
                          ---------   ---------   ----------  ---------  ----------
Units outstanding at
 December 31, 1998          894,678     293,075    1,020,446    823,503     733,049
  Policy purchase pay-
   ments                  2,780,613   1,433,901    3,949,094  3,370,441   5,320,722
  Deductions for policy
   withdrawals and
   charges                 (843,926)   (469,193)  (1,460,522)  (705,334) (1,831,687)
                          ---------   ---------   ----------  ---------  ----------
Units outstanding at
 December 31, 1999        2,831,365   1,257,783    3,509,018  3,488,610   4,222,084
                          =========   =========   ==========  =========  ==========
<CAPTION>
                        Segregated Sub-Accounts
                        ------------------------
                                      Templeton
                         Real Estate  Developing
                         Securities    Markets
                        ------------- ----------
<S>                     <C>           <C>         <C>         <C>        <C>
Units outstanding at
 December 31, 1997              --          --
  Policy purchase pay-
   ments                    327,276     877,028
  Deductions for policy
   withdrawals and
   charges                  (42,649)    (98,790)
                          ---------   ---------
Units outstanding at
 December 31, 1998          284,627     778,238
  Policy purchase pay-
   ments                    978,387   2,737,134
  Deductions for policy
   withdrawals and
   charges                 (468,724)   (616,581)
                          ---------   ---------
Units outstanding at
 December 31, 1999          794,290   2,898,791
                          =========   =========
</TABLE>


                                     SA-18
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(6) Financial Highlights
The following tables for each segregated sub-account show certain data for an
accumulation unit outstanding during the periods indicated:

                                     Growth
<TABLE>
<CAPTION>
                                                    Year ended December 31,
                                                   --------------------------
                                                   1999   1998 1997 1996 1995
                                                   -----  ---- ---- ---- ----
<S>                                                <C>    <C>  <C>  <C>  <C>
Unit value, beginning of year                      $4.60  3.43 2.59 2.22 1.79
                                                   -----  ---- ---- ---- ----
Income from investment operations:
  Net investment income (loss)                      (.01)  .01  .01  .01  .01
  Net gains or losses on securities (both realized
   and unrealized)                                  1.16  1.16  .83  .36  .42
                                                   -----  ---- ---- ---- ----
    Total from investment operations                1.15  1.17  .84  .37  .43
                                                   -----  ---- ---- ---- ----
Unit value, end of year                            $5.75  4.60 3.43 2.59 2.22
                                                   =====  ==== ==== ==== ====
</TABLE>

                                      Bond
<TABLE>
<CAPTION>
                                                    Year ended December 31,
                                                   ---------------------------
                                                   1999   1998 1997 1996  1995
                                                   -----  ---- ---- ----  ----
<S>                                                <C>    <C>  <C>  <C>   <C>
Unit value, beginning of year                      $2.29  2.17 1.99 1.95  1.63
                                                   -----  ---- ---- ----  ----
Income from investment operations:
  Net investment income                              .10   .10  .09  .08   .05
  Net gains or losses on securities (both realized
   and unrealized)                                  (.17)  .02  .09 (.04)  .27
                                                   -----  ---- ---- ----  ----
    Total from investment operations                (.07)  .12  .18  .04   .32
                                                   -----  ---- ---- ----  ----
Unit value, end of year                            $2.22  2.29 2.17 1.99  1.95
                                                   =====  ==== ==== ====  ====
</TABLE>

                                  Money Market
<TABLE>
<CAPTION>
                                      Year ended December 31,
                                     -------------------------
                                     1999  1998 1997 1996 1995
                                     ----- ---- ---- ---- ----
<S>                                  <C>   <C>  <C>  <C>  <C>
Unit value, beginning of year        $1.73 1.66 1.58 1.52 1.45
                                     ----- ---- ---- ---- ----
Income from investment operations:
  Net investment income                .07  .07  .08  .06  .07
                                     ----- ---- ---- ---- ----
    Total from investment operations   .07  .07  .08  .06  .07
                                     ----- ---- ---- ---- ----
Unit value, end of year              $1.80 1.73 1.66 1.58 1.52
                                     ===== ==== ==== ==== ====
</TABLE>


                                Asset Allocation
<TABLE>
<CAPTION>
                                                        Year ended December 31,
                                                       -------------------------
                                                       1999  1998 1997 1996 1995
                                                       ----- ---- ---- ---- ----
<S>                                                    <C>   <C>  <C>  <C>  <C>
Unit value, beginning of year                          $3.64 2.96 2.50 2.23 1.79
                                                       ----- ---- ---- ---- ----
Income from investment operations:
  Net investment income                                  .14  .06  .06  .06  .05
  Net gains or losses on securities (both realized and
   unrealized)                                           .39  .62  .40  .21  .39
                                                       ----- ---- ---- ---- ----
    Total from investment operations                     .53  .68  .46  .27  .44
                                                       ----- ---- ---- ---- ----
Unit value, end of year                                $4.17 3.64 2.96 2.50 2.23
                                                       ===== ==== ==== ==== ====
</TABLE>

                                     SA-19
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(6) Financial Highlights (continued)

                              Mortgage Securities
<TABLE>
<CAPTION>
                                                    Year ended December 31,
                                                   ---------------------------
                                                   1999   1998 1997 1996  1995
                                                   -----  ---- ---- ----  ----
<S>                                                <C>    <C>  <C>  <C>   <C>
Unit value, beginning of year                      $2.45  2.31 2.13 2.03  1.73
                                                   -----  ---- ---- ----  ----
Income from investment operations:
  Net investment income                              .13   .11  .13  .12   .11
  Net gains or losses on securities (both realized
   and unrealized)                                  (.09)  .03  .05 (.02)  .19
                                                   -----  ---- ---- ----  ----
    Total from investment operations                 .04   .14  .18  .10   .30
                                                   -----  ---- ---- ----  ----
Unit value, end of year                            $2.49  2.45 2.31 2.13  2.03
                                                   =====  ==== ==== ====  ====
</TABLE>

                                   Index 500
<TABLE>
<CAPTION>
                                                        Year ended December 31,
                                                       -------------------------
                                                       1999  1998 1997 1996 1995
                                                       ----- ---- ---- ---- ----
<S>                                                    <C>   <C>  <C>  <C>  <C>
Unit value, beginning of year                          $4.92 3.86 2.93 2.42 1.78
                                                       ----- ---- ---- ---- ----
Income from investment operations:
  Net investment income                                  .06  .01  .02  .02  .02
  Net gains or losses on securities (both realized and
   unrealized)                                           .90 1.05  .91  .49  .62
                                                       ----- ---- ---- ---- ----
    Total from investment operations                     .96 1.06  .93  .51  .64
                                                       ----- ---- ---- ---- ----
Unit value, end of year                                $5.88 4.92 3.86 2.93 2.42
                                                       ===== ==== ==== ==== ====
</TABLE>

                              Capital Appreciation

<TABLE>
<CAPTION>
                                                 Year ended December 31,
                                                -----------------------------
                                                1999   1998  1997  1996  1995
                                                -----  ----  ----  ----  ----
<S>                                             <C>    <C>   <C>   <C>   <C>
Unit value, beginning of year                   $4.98  3.82  3.00  2.56  2.10
                                                -----  ----  ----  ----  ----
Income from investment operations:
  Net investment income (loss)                   (.02) (.02) (.02) (.01) (.01)
  Net gains or losses on securities (both real-
   ized and unrealized)                          1.06  1.18   .84   .45   .47
                                                -----  ----  ----  ----  ----
    Total from investment operations             1.04  1.16   .82   .44   .46
                                                -----  ----  ----  ----  ----
Unit value, end of year                         $6.02  4.98  3.82  3.00  2.56
                                                =====  ====  ====  ====  ====
</TABLE>

                              International Stock
<TABLE>
<CAPTION>
                                                    Year ended December 31,
                                                   -------------------------
                                                   1999  1998 1997 1996 1995
                                                   ----- ---- ---- ---- ----
<S>                                                <C>   <C>  <C>  <C>  <C>
Unit value, beginning of year                      $2.11 1.99 1.79 1.50 1.32
                                                   ----- ---- ---- ---- ----
Income (loss) from investment operations:
  Net investment income (loss)                       .04  .04  .04  .03 (.01)
  Net gains or losses on securities (both realized
   and unrealized)                                   .41  .08  .16  .26  .19
                                                   ----- ---- ---- ---- ----
    Total from investment operations                 .45  .12  .20  .29  .18
                                                   ----- ---- ---- ---- ----
Unit value, end of year                            $2.56 2.11 1.99 1.79 1.50
                                                   ===== ==== ==== ==== ====
</TABLE>


                                     SA-20
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)

(6) Financial Highlights (continued)

                              Small Company Growth
<TABLE>
<CAPTION>
                                                    Year ended December 31,
                                                   ----------------------------
                                                   1999   1998  1997  1996 1995
                                                   -----  ----  ----  ---- ----
<S>                                                <C>    <C>   <C>   <C>  <C>
Unit value, beginning of year                      $1.82  1.81  1.69  1.59 1.21
                                                   -----  ----  ----  ---- ----
Income from investment operations:
  Net investment income (loss)                      (.01) (.01) (.01)  --  (.01)
  Net gains or losses on securities (both realized
   and unrealized)                                   .83   .02   .13   .10  .39
                                                   -----  ----  ----  ---- ----
    Total from investment operations                 .82   .01   .12   .10  .38
                                                   -----  ----  ----  ---- ----
Unit value, end of year                            $2.64  1.82  1.81  1.69 1.59
                                                   =====  ====  ====  ==== ====
</TABLE>

                                  Value Stock
<TABLE>
<CAPTION>
                                                    Year ended December 31,
                                                   ---------------------------
                                                   1999   1998  1997 1996 1995
                                                   -----  ----  ---- ---- ----
<S>                                                <C>    <C>   <C>  <C>  <C>
Unit value, beginning of year                      $2.18  2.15  1.78 1.37 1.04
                                                   -----  ----  ---- ---- ----
Income (loss) from investment operations:
  Net investment income (loss)                       .05  (.01)  .02  .01  .01
  Net gains or losses on securities (both realized
   and unrealized)                                  (.06)  .04   .35  .40  .32
                                                   -----  ----  ---- ---- ----
    Total from investment operations                (.01)  .03   .37  .41  .33
                                                   -----  ----  ---- ---- ----
Unit value, end of year                            $2.17  2.18  2.15 1.78 1.37
                                                   =====  ====  ==== ==== ====
</TABLE>

                              Small Company Value
<TABLE>
<CAPTION>
                                                                  Period from
                                                    Year Ended   May 19, 1998*
                                                   December 31, to December 31,
                                                       1999          1998
                                                   ------------ ---------------
<S>                                                <C>          <C>
Unit value, beginning of period                       $ .86          1.00
                                                      -----          ----
Income (loss) from investment operations:
  Net investment income                                 .01           .02
  Net gains or losses on securities (both realized
   and unrealized)                                     (.04)         (.16)
                                                      -----          ----
    Total from investment operations                   (.03)         (.14)
                                                      -----          ----
Unit value, end of period                             $ .83           .86
                                                      =====          ====
</TABLE>

* Commencement of the segregated sub-account's operations.

                                     SA-21
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(6) Financial Highlights (continued)

                                  Global Bond
<TABLE>
<CAPTION>
                                                                  Period from
                                                    Year Ended   May 19, 1998*
                                                   December 31, to December 31,
                                                       1999          1998
                                                   ------------ ---------------
<S>                                                <C>          <C>
Unit value, beginning of period                       $1.12          1.00
                                                      -----          ----
Income (loss) from investment operations:
  Net investment income                                 .03           .16
  Net gains or losses on securities (both realized
   and unrealized)                                     (.13)         (.04)
                                                      -----          ----
    Total from investment operations                   (.10)          .12
                                                      -----          ----
Unit value, end of period                             $1.02          1.12
                                                      =====          ====
</TABLE>

                               Index 400 Mid-Cap
<TABLE>
<CAPTION>
                                                                  Period from
                                                    Year Ended   May 19, 1998*
                                                   December 31, to December 31,
                                                       1999          1998
                                                   ------------ ---------------
<S>                                                <C>          <C>
Unit value, beginning of period                       $1.05          1.00
                                                      -----          ----
Income from investment operations:
  Net investment income                                 --            .01
  Net gains or losses on securities (both realized
   and unrealized)                                      .17           .04
                                                      -----          ----
    Total from investment operations                    .17           .05
                                                      -----          ----
Unit value, end of period                             $1.22          1.05
                                                      =====          ====
</TABLE>

                                Macro-Cap Value
<TABLE>
<CAPTION>
                                                                  Period from
                                                    Year Ended   May 19, 1998*
                                                   December 31, to December 31,
                                                       1999          1998
                                                   ------------ ---------------
<S>                                                <C>          <C>
Unit value, beginning of period                       $1.06          1.00
                                                      -----          ----
Income from investment operations:
  Net investment income                                 --            .01
  Net gains or losses on securities (both realized
   and unrealized)                                      .07           .05
                                                      -----          ----
    Total from investment operations                    .07           .06
                                                      -----          ----
Unit value, end of period                             $1.13          1.06
                                                      =====          ====
</TABLE>

* Commencement of the segregated sub-account's operations.

                                     SA-22
<PAGE>

Minnesota Life Variable Life Account

Notes to Financial Statements (continued)
(6) Financial Highlights (continued)

                                Micro-Cap Growth
<TABLE>
<CAPTION>
                                                                  Period from
                                                    Year Ended   May 19, 1998*
                                                   December 31, to December 31,
                                                       1999          1998
                                                   ------------ ---------------
<S>                                                <C>          <C>
Unit value, beginning of period                       $1.03          1.00
                                                      -----          ----
Income from investment operations:
  Net investment income (loss)                         (.01)          --
  Net gains or losses on securities (both realized
   and unrealized)                                     1.53           .03
                                                      -----          ----
    Total from investment operations                   1.52           .03
                                                      -----          ----
Unit value, end of period                             $2.55          1.03
                                                      =====          ====
</TABLE>

                             Real Estate Securities
<TABLE>
<CAPTION>
                                                                  Period from
                                                    Year Ended   May 19, 1998*
                                                   December 31, to December 31,
                                                       1999          1998
                                                   ------------ ---------------
<S>                                                <C>          <C>
Unit value, beginning of period                        $.87          1.00
                                                       ----          ----
Income (loss) from investment operations:
  Net investment income                                 .07           .07
  Net gains or losses on securities (both realized
   and unrealized)                                     (.11)         (.20)
                                                       ----          ----
    Total from investment operations                   (.04)         (.13)
                                                       ----          ----
Unit value, end of period                              $.83           .87
                                                       ====          ====
</TABLE>

                         Templeton Development Markets
<TABLE>
<CAPTION>
                                                                  Period from
                                                    Year Ended   May 19, 1998*
                                                   December 31, to December 31,
                                                       1999          1998
                                                   ------------ ---------------
<S>                                                <C>          <C>
Unit value, beginning of period                       $ .86          1.00
                                                      -----          ----
Income from investment operations:
  Net investment income                                 --            --
  Net gains or losses on securities (both realized
   and unrealized)                                      .45          (.14)
                                                      -----          ----
    Total from investment operations                    .45          (.14)
                                                      -----          ----
Unit value, end of period                             $1.31           .86
                                                      =====          ====
</TABLE>

* Commencement of the segregated sub-account's operations.

                                     SA-23


<PAGE>

Independent Auditors' Report

The Board of Directors
Minnesota Life Insurance Company:

   We have audited the accompanying consolidated balance sheets of the
Minnesota Life Insurance Company and subsidiaries as of December 31, 1999 and
1998, and the related consolidated statements of operations and comprehensive
income, changes in stockholder's equity and cash flows for each of the years in
the three-year period ended December 31, 1999. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

   In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of the
Minnesota Life Insurance Company and subsidiaries as of December 31, 1999 and
1998, and the results of their operations and their cash flows for each of the
years in the three-year period ended December 31, 1999 in conformity with
generally accepted accounting principles.

   Our audits were made for the purpose of forming an opinion on the basic
consolidated financial statements taken as a whole. The supplementary
information included in the accompanying schedules is presented for purpose of
additional analysis and is not a required part of the basic consolidated
financial statements. Such information has been subjected to the auditing
procedures applied in the audits of the basic consolidated financial statements
and, in our opinion, is fairly stated in all material respects in relation to
the basic consolidated financial statements taken as a whole.

Minneapolis, Minnesota
February 11, 2000

                                      ML-1
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Balance Sheets

December 31, 1999 and 1998
                                     Assets
<TABLE>
<CAPTION>
                                                         1999        1998
                                                      ----------- -----------
                                                          (In thousands)
<S>                                                   <C>         <C>
  Fixed maturity securities:
   Available-for-sale, at fair value (amortized cost
    $4,868,584 and $4,667,688)                        $ 4,803,568 $ 4,914,012
   Held-to-maturity, at amortized cost (fair value
    $968,852 and $1,161,784)                              974,814   1,086,548
  Equity securities, at fair value (cost $587,014 and
   $579,546)                                              770,269     749,800
  Mortgage loans, net                                     696,672     681,219
  Real estate, net                                         36,793      38,530
  Finance receivables, net                                134,812     163,411
  Policy loans                                            237,335     226,409
  Short-term investments                                   93,993     136,435
  Private equities                                        284,797     160,958
  Other invested assets                                    53,919     100,667
                                                      ----------- -----------
   Total investments                                    8,086,972   8,257,989

  Cash                                                    116,803     175,660
  Deferred policy acquisition costs                       713,217     564,382
  Accrued investment income                                93,385      86,974
  Premiums receivable, net                                 94,171      62,609
  Property and equipment, net                              59,223      67,448
  Reinsurance recoverables                                194,940     176,683
  Other assets                                             64,256      61,183
  Separate account assets                               8,931,456   6,994,752
                                                      ----------- -----------
     Total assets                                     $18,354,423 $16,447,680
                                                      =========== ===========
                      Liabilities and Stockholder's Equity
Liabilities:
  Policy and contract account balances                $ 4,234,183 $ 4,242,802
  Future policy and contract benefits                   1,826,953   1,758,375
  Pending policy and contract claims                       90,762      70,564
  Other policyholders funds                               451,056     438,595
  Policyholders dividends payable                          51,749      53,957
  Stockholder dividend payable                                --       24,700
  Unearned premiums and fees                              208,013     180,191
  Federal income tax liability:
    Current                                                68,320      53,039
    Deferred                                              125,094     173,907
  Other liabilities                                       442,369     514,468
  Notes payable                                           218,000     267,000
  Separate account liabilities                          8,882,060   6,947,806
                                                      ----------- -----------
    Total liabilities                                  16,598,559  14,725,404
                                                      ----------- -----------
Stockholder's equity:
  Common stock, $1 par value, 5,000,000 shares autho-
   rized, issued and outstanding                            5,000       5,000
  Additional paid in capital                                3,000         --
  Retained earnings                                     1,629,787   1,513,661
  Accumulated other comprehensive income                  118,077     203,615
                                                      ----------- -----------
    Total stockholder's equity                          1,755,864   1,722,276
                                                      ----------- -----------
      Total liabilities and stockholder's equity      $18,354,423 $16,447,680
                                                      =========== ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-2
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income

Years ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>
                                             1999        1998        1997
                                          ----------  ----------  ----------
                                                   (In thousands)
<S>                                       <C>         <C>         <C>
Revenues:
  Premiums                                $  697,799  $  577,693  $  615,253
  Policy and contract fees                   331,110     300,361     272,037
  Net investment income                      540,056     531,081     553,773
  Net realized investment gains               79,615     114,652     114,367
  Finance charge income                       31,969      35,880      43,650
  Other income                                81,135      73,498      71,707
                                          ----------  ----------  ----------
    Total revenues                         1,761,684   1,633,165   1,670,787
                                          ----------  ----------  ----------
Benefits and expenses:
  Policyholders benefits                     667,207     519,926     515,873
  Interest credited to policies and con-
   tracts                                    282,627     290,870     298,033
  General operating expenses                 358,387     360,916     369,961
  Commissions                                110,645     110,211     114,404
  Administrative and sponsorship fees         79,787      80,183      81,750
  Dividends to policyholders                  18,928      25,159      26,776
  Interest on notes payable                   24,282      22,360      24,192
  Amortization of deferred policy acqui-
   sition costs                              123,455     148,098     128,176
  Capitalization of policy acquisition
   costs                                    (152,602)   (166,140)   (155,054)
                                          ----------  ----------  ----------
    Total benefits and expenses            1,512,716   1,391,583   1,404,111
                                          ----------  ----------  ----------
      Income from operations before taxes    248,968     241,582     266,676

  Federal income tax expense (benefit):
    Current                                   75,172      93,584      84,612
    Deferred                                  (1,439)    (15,351)     (7,832)
                                          ----------  ----------  ----------
      Total federal income tax expense        73,733      78,233      76,780
                                          ----------  ----------  ----------
        Net income                        $  175,235  $  163,349  $  189,896
                                          ==========  ==========  ==========
Other comprehensive income (loss), after
 tax:
  Foreign currency translation adjust-
   ments                                  $      --   $     (947) $      947
  Unrealized gains (losses) on securities    (85,538)     47,889      47,414
                                          ----------  ----------  ----------
  Other comprehensive income (loss), net
   of tax                                    (85,538)     46,942      48,361
                                          ----------  ----------  ----------
    Comprehensive income                  $   89,697  $  210,291  $  238,257
                                          ==========  ==========  ==========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-3
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Statements of Changes in Stockholder's Equity

Years ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>
                                             1999        1998        1997
                                          ----------  ----------  ----------
                                                   (In thousands)
<S>                                       <C>         <C>         <C>
Common stock:
  Beginning balance                       $    5,000  $      --   $      --
  Issued during the year                         --        5,000         --
                                          ----------  ----------  ----------
    Total common stock                    $    5,000  $    5,000  $      --
                                          ==========  ==========  ==========
Additional paid in capital:
  Beginning balance                       $      --   $      --   $      --
  Contribution                                 3,000         --          --
                                          ----------  ----------  ----------
    Total additional paid in capital      $    3,000  $      --   $      --
                                          ==========  ==========  ==========
Retained earnings:
  Beginning balance                       $1,513,661  $1,380,012  $1,190,116
  Net income                                 175,235     163,349     189,896
  Retained earnings transfer for common
   stock issued                                  --       (5,000)        --
  Dividends to stockholder                   (59,109)    (24,700)        --
                                          ----------  ----------  ----------
    Total retained earnings               $1,629,787  $1,513,661  $1,380,012
                                          ==========  ==========  ==========
Accumulated other comprehensive income:
  Beginning balance                       $  203,615  $  156,673  $  108,312
  Change in unrealized appreciation of
   investments                               (85,538)     47,889      47,414
  Change in unrealized gain on foreign
   currency translation                          --         (947)        947
                                          ----------  ----------  ----------
    Total accumulated other comprehensive
     income                               $  118,077  $  203,615  $  156,673
                                          ==========  ==========  ==========
      Total stockholder's equity          $1,755,864  $1,722,276  $1,536,685
                                          ==========  ==========  ==========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-4
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Statements of Cash Flows

Years ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>
                                           1999         1998         1997
                                        -----------  -----------  -----------
                                                  (In thousands)
<S>                                     <C>          <C>          <C>
Cash Flows from Operating Activities
Net income                              $   175,235  $   163,349  $   189,896
Adjustments to reconcile net income to
 net cash
 provided by operating activities:
 Interest credited to annuity and in-
  surance contracts                         282,627      290,870      298,033
 Fees deducted from policy and con-
  tract balances                           (217,941)    (212,901)    (214,803)
 Change in future policy benefits            68,578       56,716       76,358
 Change in other policyholders lia-
  bilities                                   29,426       11,965        7,597
 Amortization of deferred policy ac-
  quisition costs                           123,455      148,098      128,176
 Capitalization of policy acquisition
  costs                                    (152,602)    (166,140)    (155,054)
 Change in premiums receivable              (31,562)       5,421       (9,280)
 Change in federal income tax liabil-
  ities                                      14,598       (7,455)      36,049
 Net realized investment gains              (79,615)    (114,652)    (114,367)
 Other, net                                 (27,314)      30,524      (44,527)
                                        -----------  -----------  -----------
   Net cash provided by operating ac-
    tivities                                184,885      205,795      198,078
                                        -----------  -----------  -----------
Cash Flows from Investing Activities
Proceeds from sales of:
 Fixed maturity securities, avail-
  able-for-sale                           1,856,757    1,835,955    1,099,114
 Equity securities                          705,050      621,125      601,936
 Real estate                                  7,341        7,800        9,279
 Private equities                            28,128       20,025       19,817
 Other invested assets                        5,731          822        7,060
Proceeds from maturities and repay-
 ments of:
 Fixed maturity securities, avail-
  able-for-sale                             345,677      414,726      403,829
 Fixed maturity securities, held-to-
  maturity                                  122,704      148,848      139,394
 Mortgage loans                             116,785      126,066      109,246
Purchases of:
 Fixed maturity securities, avail-
  able-for-sale                          (2,432,049)  (2,384,720)  (1,498,048)
 Fixed maturity securities, held-to-
  maturity                                   (8,446)     (99,989)     (82,835)
 Equity securities                         (613,596)    (610,553)    (585,349)
 Mortgage loans                            (130,013)    (141,008)    (157,247)
 Real estate                                 (1,016)      (5,612)      (3,908)
 Private equities                           (79,584)     (64,811)     (48,778)
 Other invested assets                      (11,435)     (10,871)      (7,210)
Finance receivable originations or
 purchases                                  (74,989)     (77,141)    (115,248)
Finance receivable principal payments        88,697      109,277      133,762
Other, net                                  (91,346)     104,519      (88,626)
                                        -----------  -----------  -----------
   Net cash used for investing activi-
    ties                                   (165,604)      (5,542)     (63,812)
                                        -----------  -----------  -----------
Cash Flows from Financing Activities
Deposits credited to annuity and in-
 surance contracts                          448,012      952,622      928,696
Withdrawals from annuity and insurance
 contracts                                 (478,775)  (1,053,844)  (1,013,588)
Proceeds from issuance of debt               50,000       40,000          --
Payments on debt                            (49,000)     (31,000)     (21,000)
Dividends paid to stockholder               (83,809)         --           --
Other, net                                   (7,008)      (4,467)      (3,355)
                                        -----------  -----------  -----------
   Net cash used for financing activi-
    ties                                   (120,580)     (96,689)    (109,247)
                                        -----------  -----------  -----------
Net increase (decrease) in cash and
 short-term investments                    (101,299)     103,564       25,019
Cash and short-term investments, be-
 ginning of year                            312,095      208,531      183,512
                                        -----------  -----------  -----------
Cash and short-term investments, end
 of year                                $   210,796  $   312,095  $   208,531
                                        ===========  ===========  ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-5
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements
(1) Nature of Operations

Description of Business
Minnesota Life Insurance Company, both directly and through its subsidiaries
(collectively, the Company), provides a diversified array of insurance and
financial products and services designed principally to protect and enhance the
long-term financial well-being of individuals and families.
   The Company's strategy is to be successful in carefully selected niche
markets, primarily in the United States, while focusing on the retention of
existing business and the maintenance of profitability. To achieve this
objective, the Company has divided its businesses into five strategic business
units, which focus on various markets: Individual Insurance, Financial
Services, Group Insurance, Pension and Asset Management. Revenues in 1999 for
these business units were $703,473,000, $263,418,000, $388,792,000,
$164,774,000, and $66,594,000, respectively. Additional revenues of
$174,633,000 were reported by the Company's subsidiaries and corporate product
line.
   The Company serves over six million people through more than 4,000
associates located at its St. Paul, Minnesota headquarters and in sales offices
nationwide.

Conversion to a Mutual Holding Company Structure
Consent was given from the Minnesota Department of Commerce (Department of
Commerce) allowing The Minnesota Mutual Life Insurance Company to implement a
conversion to a mutual holding company. The Minnesota Mutual Life Insurance
Company enacted this privilege effective October 1, 1998. The conversion
created Minnesota Mutual Companies, Inc., a mutual holding company, Securian
Holding Company, and Securian Financial Group, Inc., which are intermediate
stock holding companies. The Minnesota Mutual Life Insurance Company was
converted into a stock life insurance company and renamed Minnesota Life
Insurance Company. Minnesota Mutual Companies, Inc. will at all times, in
accordance with the conversion plan and as required by the Mutual Insurance
Holding Company Act, directly or indirectly control Minnesota Life Insurance
Company through the ownership of at least a majority of the voting power of the
voting shares of the capital stock of Minnesota Life Insurance Company. Annuity
contract and life insurance policyholders of Minnesota Life Insurance Company
have certain membership interests consisting primarily of the right to vote on
certain matters involving Minnesota Mutual Companies, Inc. and the right to
receive distributions of surplus in the event of demutualization, dissolution
or liquidation of Minnesota Mutual Companies, Inc.

(2) Summary of Significant Accounting Policies

Basis of Presentation
The accompanying consolidated financial statements have been prepared in
accordance with generally accepted accounting principles (GAAP). The
consolidated financial statements include the accounts of the Minnesota Life
Insurance Company and its subsidiaries. All material intercompany transactions
and balances have been eliminated.
   The preparation of financial statements in conformity with GAAP requires
management to make certain estimates and assumptions that affect reported
assets and liabilities, including reporting or disclosure of contingent assets
and liabilities as of the balance sheet date and the reported amounts of
revenues and expenses during the reporting period. Future events, including
changes in mortality, morbidity, interest rates and asset valuations, could
cause actual results to differ from the estimates used in the consolidated
financial statements.

Insurance Revenues and Expenses
Premiums on traditional life products, which include individual whole life and
term insurance and immediate annuities, are credited to revenue when due. For
accident and health and group life products, premiums are credited to revenue
over the contract period as earned. Benefits and expenses are recognized in
relation to premiums over the contract period via a provision for future policy
benefits and the amortization of deferred policy acquisition costs.

                                      ML-6
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

   Nontraditional life products include individual adjustable and variable life
insurance and group universal and variable life insurance. Revenue from
nontraditional life products and deferred annuities is comprised of policy and
contract fees charged for the cost of insurance, policy administration and
surrenders. Expenses include both the portion of claims not covered by and
interest credited to the related policy and contract account balances. Policy
acquisition costs are amortized relative to estimated gross profits or margins.

Deferred Policy Acquisition Costs
The costs of acquiring new and renewal business, which vary with and are
primarily related to the production of new and renewal business, are generally
deferred to the extent recoverable from future premiums or expected gross
profits. Deferrable costs include commissions, underwriting expenses and
certain other selling and issue costs.
   For traditional life, accident and health and group life products, deferred
policy acquisition costs are amortized over the premium paying period in
proportion to the ratio of annual premium revenues to ultimate anticipated
premium revenues. The ultimate premium revenues are estimated based upon the
same assumptions used to calculate the future policy benefits.
   For nontraditional life products and deferred annuities, deferred policy
acquisition costs are amortized over the estimated lives of the contracts in
relation to the present value of estimated gross profits from surrender charges
and investment, mortality and expense margins.
   Deferred policy acquisition costs amortized were $123,455,000, $148,098,000
and $128,176,000 for the years ended December 31, 1999, 1998 and 1997,
respectively.

Software Capitalization
The Accounting Standards Executive Committee issued Statement of Position 98-1,
Accounting for Costs of Computer Software for Internal Use, effective for
fiscal years beginning after December 15, 1998. The Company has adopted the
capitalization of software cost beginning in 1999. At December 1999, the
Company had unamortized cost of $7,459,000 and amortized software expense of
$1,643,000. Costs are amortized over a three-year period.

Finance Charge Income and Receivables
Finance charge income represents fees and interest charged on consumer loans.
The Company uses the interest (actuarial) method of accounting for finance
charges and interest on finance receivables. Accrual of finance charges and
interest on the smaller balance homogeneous finance receivables is suspended
when a loan is contractually delinquent for more than 60 days and is
subsequently recognized when received. Accrual is resumed when the loan is
contractually less than 60 days past due. Finance charges and interest is
suspended when a loan is considered by management to be impaired. Loan
impairment is measured based on the present value of expected future cash flows
discounted at the loan's effective interest rate, or as a practical expedient,
at the observable market price of the loan or the fair value of the collateral
if the loan is collateral dependent. When a loan is identified as impaired,
interest previously accrued in the current year is reversed. Interest payments
received on impaired loans are generally applied to principal unless the
remaining principal balance has been determined to be fully collectible. An
allowance for uncollectible amounts is maintained by direct charges to
operations at an amount which management believes, based upon historical losses
and economic conditions, is adequate to absorb probable losses on existing
receivables that may become uncollectible. The reported receivables are net of
this allowance.

Valuation of Investments
Fixed maturity securities (bonds) which the Company has the positive intent and
ability to hold to maturity are classified as held-to-maturity and are carried
at amortized cost, net of write-downs for other than temporary declines in
value. Premiums and discounts are amortized or accreted over the estimated
lives of the securities based on the interest yield method. Fixed maturity
securities, which may be sold prior to maturity, are classified as available-
for-sale and are carried at fair value.

                                      ML-7
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

   Equity securities (common stocks and preferred stocks) are carried at fair
value. Equity securities also include initial contributions to affiliated
registered investment funds that are managed by a subsidiary of the Company.
These contributions are carried at the market value of the underlying net
assets of the funds.
   Mortgage loans are carried at amortized cost less an allowance for
uncollectible amounts. Premiums and discounts are amortized or accreted over
the terms of the mortgage loans based on the interest yield method. A mortgage
loan is considered impaired if it is probable that contractual amounts due will
not be collected. Impaired mortgage loans are valued at the fair value of the
underlying collateral. Interest income on impaired mortgage loans is recorded
on an accrual basis. However, when the likelihood of collection is doubtful,
interest income is recognized when received.
   On January 1, 1999, the Company converted to the equity method of accounting
for its private equity investments. Prior to 1999 the Company accounted for
these investments using the cost method. The change to this method of
accounting was not material to prior year amounts. Private equity investments
are now carried at our equity in the estimated fair value of the underlying
investments of these limited partnerships. In-kind distributions are recorded
as a return of capital for the cost basis of the stock received. Changes in
fair value are recorded directly in stockholder's equity.
   Fair values of fixed maturity securities, equity securities and private
equities are based on quoted market prices, where available. If quoted market
prices are not available, fair values are estimated using values obtained from
independent pricing services which specialize in matrix pricing and modeling
techniques for estimating fair values. Fair values of mortgage loans are based
upon discounted cash flows, quoted market prices and matrix pricing.
   Real estate is carried at cost less accumulated depreciation and an
allowance for estimated losses. Accumulated depreciation on real estate at
December 31, 1999 and 1998, was $7,101,000 and $6,713,000, respectively.
   Policy loans are carried at the unpaid principal balance.

Derivative Financial Instruments
The Company entered into equity swaps in 1996 as part of an overall risk
management strategy. The swaps were used to hedge exposure to market risk on
$400,000,000 of the Company's common stock portfolio. The swaps were based upon
certain stock indices. If, at the time of settlement for a particular swap, the
designated stock index had fallen below a specified level, the counterparty
would pay the Company an amount based upon the decline in the index and the
stock portfolio value protected by the swap. If, at the time of settlement, the
designated stock index had risen, the Company would pay the counterparty an
amount based upon the increase in the index and 25% of the stock portfolio
value protected by the swap. The equity swaps were settled with the
counterparties in August 1997. The swaps were carried at fair value, which were
based upon dealer quotes. Changes in fair value were recorded directly in
stockholder's equity. Upon settlement of the swaps, gains or losses were
recognized in income, and the Company realized a loss of approximately
$31,000,000 in 1997, upon settlement of these equity swaps.
   The Company began investing in international bonds denominated in foreign
currencies in 1997. Unrealized gains or losses are recorded on foreign
denominated securities due to the fluctuation in foreign currency exchange
rates and/or related payables and receivables and interest on foreign
securities. The Company uses forward foreign exchange currency contracts as
part of its risk management strategy for international investments. The forward
foreign exchange currency contracts are used to reduce market risks from
changes in foreign exchange rates. These forward foreign exchange currency
contracts are agreements to purchase a specified amount of one currency in
exchange for a specified amount of another currency at a future point in time
at a foreign exchange currency rate agreed upon on the contract open date. No
cash is exchanged at the outset of the contract and no payments are made by
either party until the contract close date. On the contract

                                      ML-8
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

close date the contracted amount of the purchased currency is received from the
counterparty and the contracted amount of the sold currency is sent to the
counterparty. Realized and unrealized gains and losses on these forward foreign
exchange contracts are recorded in income as incurred. Notional amounts for the
years ended December 31, 1999 and 1998, were $98,606,000 and $115,194,000,
respectively.

Capital Gains and Losses
Realized and unrealized capital gains and losses are determined on the specific
identification method. Write-downs of held-to-maturity securities and the
provision for credit losses on mortgage loans and real estate are recorded as
realized losses.
   Changes in the fair value of fixed maturity securities available-for-sale,
equity securities and private equity investments in limited partnerships are
recorded as a separate component of stockholder's equity, net of taxes and
related adjustments to deferred policy acquisition costs and unearned policy
and contract fees.

Property and Equipment
Property and equipment are carried at cost, net of accumulated depreciation of
$113,441,000 and $101,692,000 at December 31, 1999 and 1998, respectively.
Buildings are depreciated over 40 years and equipment is generally depreciated
over 5 to 10 years. Depreciation expenses for the years ended December 31,
1999, 1998 and 1997, were $11,749,000, $10,765,000 and $8,965,000,
respectively.

Separate Accounts
Separate account assets and liabilities represent segregated funds administered
and invested by the Company for the exclusive benefit of pension, variable
annuity and variable life insurance policyholders and contractholders. Assets
consist principally of marketable securities and both assets and liabilities
are reported at fair value, based upon the market value of the investments held
in the segregated funds. The Company receives administrative and investment
advisory fees for services rendered on behalf of these accounts.
   The Company periodically invests money in its separate accounts. The market
value of such investments, included with separate account assets, amounted to
$49,396,000 and $46,946,000 at December 31, 1999 and 1998, respectively.

Policyholders Liabilities
Policy and contract account balances represent the net accumulation of funds
associated with nontraditional life products and deferred annuities. Additions
to the account balances include premiums, deposits and interest credited by the
Company. Decreases in the account balances include surrenders, withdrawals,
benefit payments, and charges assessed for the cost of insurance, policy
administration and surrenders.
   Future policy and contract benefits are comprised of reserves for
traditional life, group life, and accident and health products. The reserves
were calculated using the net level premium method based upon assumptions
regarding investment yield, mortality, morbidity, and withdrawal rates
determined at the date of issue, commensurate with the Company's experience.
Provision has been made in certain cases for adverse deviations from these
assumptions.
   Other policyholders funds are comprised of dividend accumulations, premium
deposit funds and supplementary contracts without life contingencies.

Participating Business
Dividends on participating policies and other discretionary payments are
declared by the Board of Directors based upon actuarial determinations, which
take into consideration current mortality, interest earnings, expense factors
and federal income taxes. Dividends are recognized as expenses consistent with
the recognition of premiums. At December 31, 1999 and 1998, the total
participating business in force was $50,305,164,000 and $55,683,649,000,
respectively.


                                      ML-9
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

Income Taxes
Current income taxes are charged to operations based upon amounts estimated to
be payable as a result of taxable operations for the current year. Deferred
income tax assets and liabilities are recognized for the future tax
consequences attributable to the differences between financial statement
carrying amounts and income tax bases of assets and liabilities.

Reinsurance Recoverables
Insurance liabilities are reported before the effects of ceded reinsurance.
Reinsurance recoverables represent amounts due from reinsurers for paid and
unpaid benefits, expense reimbursements, prepaid premiums and future policy
benefits.

Reclassifications
Certain 1998 and 1997 consolidated financial statement balances have been
reclassified to conform to the 1999 presentation.

(3) Investments

Net investment income for the years ended December 31 was as follows:

<TABLE>
<CAPTION>
                             1999      1998      1997
                           --------  --------  --------
                                 (In thousands)
<S>                        <C>       <C>       <C>
Fixed maturity securities  $428,286  $445,220  $457,391
Equity securities            29,282    12,183    16,182
Mortgage loans               54,596    54,785    55,929
Real estate                      11      (236)     (407)
Policy loans                 16,016    15,502    15,231
Short-term investments        5,829     6,147     6,995
Private equities              4,114     1,908     2,081
Other invested assets         6,278     1,918     1,790
                           --------  --------  --------
  Gross investment income   544,412   537,427   555,192
Investment expenses          (4,356)   (6,346)   (1,419)
                           --------  --------  --------
    Total                  $540,056  $531,081  $553,773
                           ========  ========  ========

   Net realized investment gains (losses) for the years ended December 31 were
as follows:

<CAPTION>
                             1999      1998      1997
                           --------  --------  --------
                                 (In thousands)
<S>                        <C>       <C>       <C>
Fixed maturity securities  $(31,404) $ 43,244  $  3,711
Equity securities            91,591    47,526    92,765
Mortgage loans                1,344     3,399     2,011
Real estate                   4,806     7,809     1,598
Private equities             13,983     6,336     8,431
Other invested assets          (705)    6,338     5,851
                           --------  --------  --------
    Total                  $ 79,615  $114,652  $114,367
                           ========  ========  ========
</TABLE>

                                     ML-10
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(3) Investments (continued)

   Gross realized gains (losses) on the sales of fixed maturity securities and
equity securities for the years ended December 31 were as follows:

<TABLE>
<CAPTION>
                                                  1999      1998      1997
                                                --------  --------  --------
                                                      (In thousands)
<S>                                             <C>       <C>       <C>
Fixed maturity securities, available-for-sale:
  Gross realized gains                          $ 28,619  $ 56,428  $ 18,804
  Gross realized losses                          (60,023)  (13,184)  (15,093)
Equity securities:
  Gross realized gains                           143,180   107,342   120,437
  Gross realized losses                          (51,589)  (59,816)  (27,672)
Private equities:
  Gross realized gains                            14,558    13,563    10,515
  Gross realized losses                             (575)   (7,227)   (2,084)
</TABLE>

   Net unrealized gains (losses) included in stockholder's equity at December
31 were as follows:

<TABLE>
<CAPTION>
                                                   1999       1998
                                                 ---------  ---------
                                                   (In thousands)
<S>                                              <C>        <C>
Gross unrealized gains                           $ 361,895  $ 487,479
Gross unrealized losses                           (184,268)   (73,440)
Adjustment to deferred acquisition costs              (414)  (119,542)
Adjustment to unearned policy and contract fees       (473)    15,912
Deferred federal income taxes                      (58,663)  (106,794)
                                                 ---------  ---------
  Net unrealized gains                           $ 118,077  $ 203,615
                                                 =========  =========
</TABLE>

                                     ML-11
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(3) Investments (continued)

   The amortized cost and fair value of investments in marketable securities by
type of investment were as follows:
<TABLE>
<CAPTION>
                                               Gross Unrealized
                                               -----------------
                                    Amortized                       Fair
                                       Cost     Gains    Losses    Value
                                    ---------- -------- -------- ----------
                                                (In thousands)
<S>                                 <C>        <C>      <C>      <C>
December 31, 1999
Available-for-sale:
  United States government and gov-
   ernment
   agencies and authorities         $  151,864 $     32 $  8,299 $  143,597
  Foreign governments                  122,505      678    7,913    115,270
  Corporate securities               3,088,999  108,203  117,543  3,079,659
  International bond securities         28,979      --     2,633     26,346
  Mortgage-backed securities         1,476,237    4,867   42,408  1,438,696
                                    ---------- -------- -------- ----------
    Total fixed maturities           4,868,584  113,780  178,796  4,803,568
  Equity securities-unaffiliated       463,089  142,583    2,745    602,927
  Equity securities-affiliated mu-
   tual funds                          123,925   44,014      597    167,342
                                    ---------- -------- -------- ----------
    Total equity securities            587,014  186,597    3,342    770,269
                                    ---------- -------- -------- ----------
      Total available-for-sale       5,455,598  300,377  182,138  5,573,837
Held-to maturity:
  Corporate securities                 848,689   15,965   21,492    843,162
  Mortgage-backed securities           126,125    2,584    3,019    125,690
                                    ---------- -------- -------- ----------
    Total held-to-maturity             974,814   18,549   24,511    968,852
                                    ---------- -------- -------- ----------
      Total                         $6,430,412 $318,926 $206,649 $6,542,689
                                    ========== ======== ======== ==========
</TABLE>

<TABLE>
<CAPTION>
                                               Gross Unrealized
                                               ----------------
                                    Amortized                      Fair
                                       Cost     Gains   Losses    Value
                                    ---------- -------- ------- ----------
                                                (In thousands)
<S>                                 <C>        <C>      <C>     <C>
December 31, 1998
Available-for-sale:
  United States government and gov-
   ernment
   agencies and authorities         $  195,650 $ 17,389 $   201 $  212,838
  Foreign governments                      784      --      311        473
  Corporate securities               2,357,861  204,277  30,648  2,531,490
  International bond securities        188,448   22,636   1,298    209,786
  Mortgage-backed securities         1,924,945   52,580  18,100  1,959,425
                                    ---------- -------- ------- ----------
    Total fixed maturities           4,667,688  296,882  50,558  4,914,012
  Equity securities-unaffiliated       463,777  157,585  15,057    606,305
  Equity securities-affiliated mu-
   tual funds                          115,769   27,726     --     143,495
                                    ---------- -------- ------- ----------
    Total equity securities            579,546  185,311  15,057    749,800
                                    ---------- -------- ------- ----------
      Total available-for-sale       5,247,234  482,193  65,615  5,663,812
Held-to maturity:
  Corporate securities                 894,064   67,496     235    961,325
  Mortgage-backed securities           192,484    9,030   1,055    200,459
                                    ---------- -------- ------- ----------
    Total held-to-maturity           1,086,548   76,526   1,290  1,161,784
                                    ---------- -------- ------- ----------
      Total                         $6,333,782 $558,719 $66,905 $6,825,596
                                    ========== ======== ======= ==========
</TABLE>

                                     ML-12
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(3) Investments (continued)

   The amortized cost and estimated fair value of fixed maturity securities at
December 31, 1999, by contractual maturity, are shown below. Expected
maturities will differ from contractual maturities because borrowers may have
the right to call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>
                                        Available-for-Sale    Held-to-Maturity
                                       --------------------- ------------------
                                       Amortized     Fair    Amortized   Fair
                                          Cost      Value      Cost     Value
                                       ---------- ---------- --------- --------
                                                    (In thousands)
<S>                                    <C>        <C>        <C>       <C>
Due in one year or less                $   39,213 $   39,542 $  5,628  $  5,589
Due after one year through five years   1,065,644  1,125,653  175,672   176,672
Due after five years through ten
 years                                  1,305,697  1,271,316  376,752   375,480
Due after ten years                       981,793    928,361  290,637   285,421
                                       ---------- ---------- --------  --------
                                        3,392,347  3,364,872  848,689   843,162
Mortgage-backed securities              1,476,237  1,438,696  126,125   125,690
                                       ---------- ---------- --------  --------
  Total                                $4,868,584 $4,803,568 $974,814  $968,852
                                       ========== ========== ========  ========
</TABLE>

   At December 31, 1999 and 1998, fixed maturity securities and short-term
investments with a carrying value of $13,945,000 and $6,361,000, respectively,
were on deposit with various regulatory authorities as required by law.
   Allowances for credit losses on investments are reflected on the
consolidated balance sheets as a reduction of the related assets and were as
follows:

<TABLE>
<CAPTION>
                         1999    1998
                        ------- -------
                        (In thousands)
<S>                     <C>     <C>
Mortgage loans          $ 1,500 $ 1,500
Investment real estate      --      841
                        ------- -------
  Total                 $ 1,500 $ 2,341
                        ======= =======
</TABLE>

   At December 31, 1999, no mortgage loans were considered impaired. At
December 31, 1998, the recorded investment in mortgage loans that were
considered to be impaired was $8,798, before the allowance for credit losses.
These impaired loans, due to adequate fair market value of underlying
collateral, do not have an allowance for credit losses.
   A general allowance for credit losses was established for potential
impairments in the remainder of the mortgage loan portfolio. The general
allowance was $1,500,000 at December 31, 1999 and 1998.

   Changes in the allowance for credit losses on mortgage loans were as
follows:

<TABLE>
<CAPTION>
                                                          1999   1998   1997
                                                         ------ ------ ------
                                                            (In thousands)
<S>                                                      <C>    <C>    <C>
Balance at beginning of year                             $1,500 $1,500 $1,895
Provision for credit losses                                 --     --     --
Charge-offs                                                 --     --    (395)
                                                         ------ ------ ------
  Balance at end of year                                 $1,500 $1,500 $1,500
                                                         ====== ====== ======

   Below is a summary of interest income on impaired mortgage loans.

<CAPTION>
                                                          1999   1998   1997
                                                         ------ ------ ------
                                                            (In thousands)
<S>                                                      <C>    <C>    <C>
Average impaired mortgage loans                          $    4 $   14 $3,268
Interest income on impaired mortgage loans--contractual       4     18    556
Interest income on impaired mortgage loans--collected         4     17    554
</TABLE>

                                     ML-13
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(4) Notes Receivable

In connection with the Company's construction of an additional home office
facility in St. Paul, Minnesota, the Company entered into a loan contingency
agreement with the Housing and Redevelopment Authority of the City of St. Paul,
Minnesota (HRA) in November 1997. A maximum of $15 million in funds is
available under this loan for condemnation and demolition of the Company's
proposed building site. The note bears interest at a rate of 8.625%, with
principal payments commencing February 2004 and a maturity date of August 2025.
Interest payments are accrued and are payable February and August of each year
commencing February 2001. All principal and interest payments are due only to
the extent of available tax increments. As of December 31, 1999 and 1998, HRA
has drawn $13,574,000 and $9,669,000 on this loan contingency agreement and
accrued interest of $1,795,000 and $673,000, respectively.

(5) Net Finance Receivables

Finance receivables as of December 31 were as follows:

<TABLE>
<CAPTION>
                                       1999      1998
                                     --------  --------
                                      (In thousands)
<S>                                  <C>       <C>
Direct installment loans             $127,379  $147,425
Retail installment notes                9,199    12,209
Retail revolving credit                 3,457    17,170
Accrued interest                        2,505     2,683
                                     --------  --------
  Gross receivables                   142,540   179,487
Allowance for uncollectible amounts    (7,728)  (16,076)
                                     --------  --------
    Finance receivables, net         $134,812  $163,411
                                     ========  ========
</TABLE>

   The direct installment loans, at December 31, 1999 and 1998, consisted of
$83,376,000 and $81,066,000, respectively, of discount basis loans (net of
unearned finance charges) and $44,003,000 and $66,359,000, respectively, of
interest-bearing loans and generally have a maximum term of 84 months; the
retail installment notes are principally discount basis, arise from the sale of
household appliances, furniture, and sundry services, and generally have a
maximum term of 48 months. Direct installment loans included approximately $29
million and $44 million of real estate secured loans at December 31, 1999 and
1998, respectively. Revolving credit loans included approximately $3 million
and $16 million of real estate secured loans at December 31, 1999 and 1998,
respectively. Contractual maturities of the finance receivables by year, as
required by the industry audit guide for finance companies, were not readily
available at December 31, 1999 and 1998, but experience has shown that such
information is not significant in that a substantial portion of receivables
will be renewed, converted, or paid in full prior to maturity.
   During the years ended December 31, 1999 and 1998, principal cash
collections of direct installment loans were $57,665,000 and $75,011,000,
respectively, and the percentages of these cash collections to average net
balances were 43% and 47%, respectively. Retail installment notes' principal
cash collections to average net balances were $12,180,000 and $15,990,000,
respectively, and the percentages of these cash collections to average net
balances were 121% and 101%, respectively.

                                     ML-14
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(5) Net Finance Receivables (continued)

   The ratio for the allowance for losses to net outstanding receivables
balances at December 31, 1999 and 1998 was 5.4% and 9.0%, respectively. Changes
in the allowance for losses for the periods ended December 31, 1999 and 1998
were as follows:
<TABLE>
<CAPTION>
                                         1999      1998      1997
                                       --------  --------  --------
                                             (In thousands)
<S>                                    <C>       <C>       <C>
Balance at beginning of year           $ 16,076  $ 20,545  $  7,497
Provision for credit losses               5,434    10,712    28,206
Allowance applicable to bulk purchase       125       --        --
Charge-offs                             (16,712)  (18,440)  (17,869)
Recoveries                                2,805     3,259     2,711
                                       --------  --------  --------
  Balance at end of year               $  7,728  $ 16,076  $ 20,545
                                       ========  ========  ========
</TABLE>

   At December 31, 1999, the recorded investment in certain direct installment
loans and direct revolving credit loans were considered to be impaired. The
balances of such loans at December 31, 1999 and the related allowance for
credit losses were as follows:
<TABLE>
<CAPTION>
                                     Installment Revolving
                                        Loans     Credit   Total
                                     ----------- --------- ------
                                            (In thousands)
<S>                                  <C>         <C>       <C>
Balances at December 31, 1999          $5,539       692    $6,231
Related allowance for credit losses    $1,478       330    $1,808
</TABLE>

   All loans deemed to be impaired are placed on a non-accrual status. No
accrued or unpaid interest was recognized on impaired loans during 1999. The
average quarterly balance of impaired loans during the year ended December 31,
1999 and 1998, was $5,758,000 and $6,354,000 for installment basis loans and
$6,214,000 and $12,471,000 for revolving credit loans, respectively.
   There were no material commitments to lend additional funds to customers
whose loans were classified as impaired at December 31, 1999.

(6) Income Taxes

Income tax expense varies from the amount computed by applying the federal
income tax rate of 35% to income from operations before taxes. The significant
components of this difference were as follows:
<TABLE>
<CAPTION>
                                                  1999     1998     1997
                                                 -------  -------  -------
                                                     (In thousands)
<S>                                              <C>      <C>      <C>
Computed tax expense                             $87,139  $84,553  $93,337
Difference between computed and actual tax ex-
 pense:
  Dividends received deduction                    (3,127)  (1,730)  (5,573)
  Special tax on mutual life insurance companies  (9,568)  (3,455)   3,341
  Sale of subsidiary                                 --       --    (4,408)
  Foundation gain                                   (538)     --    (4,042)
  Tax credits                                     (4,500)  (4,416)  (3,600)
  Expense adjustments and other                    4,327    3,281   (2,275)
                                                 -------  -------  -------
    Total tax expense                            $73,733  $78,233  $76,780
                                                 =======  =======  =======
</TABLE>


                                     ML-15
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(6) Income Taxes (continued)

   The tax effects of temporary differences that give rise to the Company's net
deferred federal tax liability were as follows:

<TABLE>
<CAPTION>
                                                        1999     1998
                                                      -------- --------
                                                       (In thousands)
<S>                                                   <C>      <C>
Deferred tax assets:
  Policyholders liabilities                           $ 17,461 $ 16,999
  Pension and post retirement benefits                  30,151   27,003
  Tax deferred policy acquisition costs                 91,976   82,940
  Net realized capital losses                            6,709    8,221
  Other                                                 16,612   18,487
                                                      -------- --------
    Gross deferred tax assets                          162,909  153,650
                                                      -------- --------
Deferred tax liabilities:
  Deferred policy acquisition costs                   $198,501 $155,655
  Real estate and property and equipment depreciation   14,642   10,275
  Basis difference on investments                        8,092   10,798
  Net unrealized capital gains                          59,411  143,354
  Other                                                  7,357    7,475
                                                      -------- --------
    Gross deferred tax liabilities                     288,003  327,557
                                                      -------- --------
      Net deferred tax liability                      $125,094 $173,907
                                                      ======== ========
</TABLE>

   A valuation allowance for deferred tax assets was not considered necessary
as of December 31, 1999 and 1998 because the Company believes that it is more
likely than not that the deferred tax assets will be realized through future
reversals of existing taxable temporary differences and future taxable income.
   Income taxes paid for the years ended December 31, 1999, 1998 and 1997, were
$59,905,000, $91,259,000 and $71,108,000, respectively.
   The Company's tax returns for 1995, 1996, and 1997 are under examination by
the Internal Revenue Service. The Company believes additional taxes, if any,
assessed as a result of these examinations, will not have a material effect on
its financial position.

                                     ML-16
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(7) Liability for Unpaid Accident and Health Claims, Reserve for Losses, and
   Claim and Loss Adjustment Expenses

Activity in the liability for unpaid accident and health claims, reserve for
losses and claim and loss adjustment expenses is summarized as follows:

<TABLE>
<CAPTION>
                                                     1999     1998     1997
                                                   -------- -------- --------
                                                         (In thousands)
<S>                                                <C>      <C>      <C>
Balance at January 1                               $435,079 $409,249 $416,910
  Less: reinsurance recoverable                     108,918  104,741  102,161
                                                   -------- -------- --------
Net balance at January 1                            326,161  304,508  314,749
                                                   -------- -------- --------
Incurred related to:
  Current year                                       92,421   92,793  121,153
  Prior years                                        19,435   14,644    7,809
                                                   -------- -------- --------
Total incurred                                      111,856  107,437  128,962
                                                   -------- -------- --------
Paid related to:
  Current year                                       25,084   27,660   51,275
  Prior years                                        63,827   58,124   57,475
                                                   -------- -------- --------
Total paid                                           88,911   85,784  108,750
                                                   -------- -------- --------
Decrease in liabilities due to sale of subsidiary       --       --    30,453
                                                   -------- -------- --------
Net balance at December 31                          349,106  326,161  304,508
  Plus: reinsurance recoverable                     121,395  108,918  104,741
                                                   -------- -------- --------
Balance at December 31                             $470,501 $435,079 $409,249
                                                   ======== ======== ========
</TABLE>

   The liability for unpaid accident and health claims, reserve for losses and
claim and loss adjustment expenses is included in future policy and contract
benefits and pending policy and contract claims on the consolidated balance
sheets.
   As a result of changes in estimates of claims incurred in prior years, the
accident and health claims, reserve for losses and claim and loss adjustment
expenses incurred increased by $19,435,000, $14,644,000 and $7,809,000 in 1999,
1998 and 1997, respectively which includes the amortization of discount on
individual accident and health claim reserves of $13,918,000, $14,256,000,
$11,522,000 in 1999, 1998 and 1997, respectively. The remaining changes in
amounts are the result of normal reserve development inherent in the
uncertainty of establishing the liability for unpaid accident and health
claims, reserve for losses and claim and loss adjustment expenses.

(8) Employee Benefit Plans

Pension Plans and Post Retirement Plans Other than Pensions
The Company has noncontributory defined benefit retirement plans covering
substantially all employees and certain agents. Benefits are based upon years
of participation and the employee's average monthly compensation or the agent's
adjusted annual compensation. Plan assets are comprised of mostly stocks and
bonds, which are held in the general and separate accounts of the Company and
administered under group annuity contracts issued by the Company. The Company's
funding policy is to contribute annually the minimum amount required by
applicable regulations. The Company also has an unfunded noncontributory
defined benefit retirement plan, which provides certain employees with benefits
in excess of limits for qualified retirement plans.
   The Company also has unfunded postretirement plans that provide certain
health care and life insurance benefits to substantially all retired employees
and agents. Eligibility is determined by age at retirement and years of service
after age 30. Health care premiums are shared with retirees, and other cost-
sharing features include deductibles and co-payments.

                                     ML-17
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(8) Employee Benefit Plans (continued)

   The change in the benefit obligation and plan assets for the Company's plans
as of December 31 was calculated as follows:

<TABLE>
<CAPTION>
                                      Pension Benefits     Other Benefits
                                      ------------------  ------------------
                                        1999      1998      1999      1998
                                      --------  --------  --------  --------
                                                (In thousands)
<S>                                   <C>       <C>       <C>       <C>
Change in benefit obligation:
  Benefit obligation at beginning of
   year                               $181,439  $151,509  $ 31,236  $ 24,467
  Service cost                           8,272     8,402     1,419     1,375
  Interest cost                         13,132    10,436     2,340     1,713
  Amendments                             4,385         6       --        --
  Actuarial gain                        (4,143)   16,298       (33)    4,542
  Benefits paid                         (6,060)   (5,212)   (1,242)     (861)
                                      --------  --------  --------  --------
    Benefit obligation at end of year $197,025  $181,439  $ 33,720  $ 31,236
                                      ========  ========  ========  ========
Change in plan assets:
  Fair value of plan assets at the
   beginning of the year              $146,710  $133,505  $    --   $    --
  Actual return on plan assets          12,948    13,068       --        --
  Employer contribution                  6,096     5,349     1,242       861
  Benefits paid                         (6,060)   (5,212)   (1,242)     (861)
                                      --------  --------  --------  --------
    Fair value of plan assets at the
     end of year                      $159,694  $146,710  $    --   $    --
                                      ========  ========  ========  ========
  Funded status                       $(37,330) $(34,729) $(33,720) $(31,236)
  Unrecognized net actuarial loss
   (gain)                                6,812    12,283    (6,089)   (6,251)
  Unrecognized prior service cost
   (benefit)                             8,723     5,293    (2,472)   (2,986)
                                      --------  --------  --------  --------
    Net amount recognized             $(21,795) $(17,153) $(42,281) $(40,473)
                                      ========  ========  ========  ========
Amounts recognized in the balance
 sheet statement consist of:
  Accrued benefit cost                $(27,980) $(23,242) $(42,395) $(40,473)
  Intangible asset                       6,185     6,089       114       --
                                      --------  --------  --------  --------
    Net amount recognized             $(21,795) $(17,153) $(42,281) $(40,473)
                                      ========  ========  ========  ========
Weighted average assumptions as of
 December 31
  Discount rate                           7.50%     7.00%     7.50%     7.00%
  Expected return on plan assets          8.27%     8.27%      --        --
  Rate of compensation increase           5.32%     5.32%      --        --
</TABLE>

                                     ML-18
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(8) Employee Benefit Plans (continued)

   For measurement purposes, an 8.5 percent annual rate of increase in the per
capita cost of covered health care benefits was assumed for 2000. The rate was
assumed to decrease gradually to 5.5 percent for 2005 and remain at that level
thereafter.

<TABLE>
<CAPTION>
                                Pension Benefits            Other Benefits
                            ---------------------------  ----------------------
                              1999      1998     1997     1999    1998    1997
                            --------  --------  -------  ------  ------  ------
                                            (In thousands)
<S>                         <C>       <C>       <C>      <C>     <C>     <C>
Components of net periodic
 benefit cost
  Service cost              $  8,272  $  8,402  $ 6,847  $1,419  $1,375  $1,047
  Interest cost               13,132    10,436    9,956   2,340   1,713   1,872
  Expected return on plan
   assets                    (12,080)  (10,978)  (9,859)    --      --      --
  Amortization of prior
   service cost (benefits)       954       578      578    (513)   (513)   (510)
  Recognized net actuarial
   loss (gain)                   459       190       77    (195)   (559)   (480)
                            --------  --------  -------  ------  ------  ------
    Net periodic benefit
     cost                   $ 10,737  $  8,628  $ 7,599  $3,051  $2,016  $1,929
                            ========  ========  =======  ======  ======  ======
</TABLE>

   The projected benefit obligation, accumulated benefit obligation, and fair
value of plan assets for the pension plan with accumulated benefit obligations
in excess of plan assets were $45,610,000, $36,376,000 and $18,500,000,
respectively, as of December 31, 1999, and $39,470,000, $31,546,000 and
$17,334,000, respectively, as of December 31, 1998.
   The assumptions presented herein are based on pertinent information
available to management as of December 31, 1999 and 1998. Actual results could
differ from those estimates and assumptions. For example, increasing the
assumed health care cost trend rates by one percentage point in each year would
increase the postretirement benefit obligation as of December 31, 1999 by
$6,164,000 and the estimated eligibility cost and interest cost components of
net periodic benefit costs for 1999 by $831,000. Decreasing the assumed health
care cost trend rates by one percentage point in each year would decrease the
postretirement benefit obligation as of December 31, 1999 by $4,879,000 and the
estimated eligibility cost and interest cost components of net periodic
postretirement benefit costs for 1999 by $637,000.

Profit Sharing Plans
The Company also has profit sharing plans covering substantially all employees
and agents. The Company's contribution rate to the employee plan is determined
annually by the directors of the Company and is applied to each participant's
prior year earnings. The Company's contribution to the agent plan is made as a
certain percentage, based upon years of service, applied to each agent's total
annual compensation. The Company recognized contributions to the plans during
1999, 1998 and 1997 of $6,003,000, $7,145,000 and $7,173,000, respectively.
Participants may elect to receive a portion of their contributions in cash.

(9) Sale of Subsidiary

On October 1, 1997, the Company sold Minnesota Fire and Casualty Company (MFC),
a wholly owned subsidiary, to Harleysville Group, Inc. The Company received net
cash proceeds of approximately $33.5 million from the sale, and realized a gain
of approximately $14.5 million. HomePlus Insurance Company (HomePlus), a
previously wholly owned subsidiary of MFC, was excluded from the sale of
assets. In accordance with the agreement, prior to September 30, 1997, MFC made
a distribution of private placement bonds to the Company with an amortized cost
of approximately $4.3 million and transferred all issued and outstanding shares
of HomePlus to the Company. The carrying value of the transferred shares was
approximately $5.8 million. Under an administrative services agreement with
MFC, the Company has retained MFC to provide financial and other services for
HomePlus.

                                     ML-19
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(10) Reinsurance

In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
reinsurance to other insurance companies. To the extent that a reinsurer is
unable to meet its obligation under the reinsurance agreement, the Company
remains liable. The Company evaluates the financial condition of its reinsurers
and monitors concentrations of credit risk to minimize its exposure to
significant losses from reinsurer insolvencies. Allowances are established for
amounts deemed to be uncollectible.
   Reinsurance is accounted for over the lives of the underlying reinsured
policies using assumptions consistent with those used to account for the
underlying policies.
   The effect of reinsurance on premiums for the years ended December 31 was as
follows:

<TABLE>
<CAPTION>
                       1999      1998      1997
                     --------  --------  --------
                           (In thousands)
<S>                  <C>       <C>       <C>
Direct premiums      $662,775  $553,408  $595,686
Reinsurance assumed   102,154    91,548    78,097
Reinsurance ceded     (67,130)  (67,263)  (58,530)
                     --------  --------  --------
  Net premiums       $697,799  $577,693  $615,253
                     ========  ========  ========
</TABLE>

   Reinsurance recoveries on ceded reinsurance contracts were $71,922,000,
$64,174,000 and $58,072,000 during 1999, 1998 and 1997, respectively.
   On January 1, 1999, the Company entered into an agreement to sell its
assumed individual life reinsurance business representing $1,982,509,000 of in
force to RGA Reinsurance Company. The Company received cash of $1,284,000 from
the sale and recognized miscellaneous income of approximately $4,139,000,
representing the gain on the sale.
   On October 1, 1999, the Company entered into an assumption reinsurance
agreement with Fort Dearborn Life Insurance Company. The agreement transfers
401(k) accounts with associated fixed and variable assets of approximately
$260,000,000.

(11) Fair Value of Financial Instruments

The estimated fair value of the Company's financial instruments has been
determined using available market information as of December 31, 1999 and 1998.
Although management is not aware of any factors that would significantly affect
the estimated fair value, such amounts have not been comprehensively revalued
since those dates. Therefore, estimates of fair value subsequent to the
valuation dates may differ significantly from the amounts presented herein.
Considerable judgement is required to interpret market data to develop the
estimates of fair value. The use of different market assumptions and/or
estimation methodologies may have a material effect on the estimated fair value
amounts.
   Please refer to Note 2 for additional fair value disclosures concerning
fixed maturity securities, equity securities, mortgages, private equities and
derivatives. The carrying amounts for policy loans, cash, short-term
investments and finance receivables approximate the assets' fair values.
   The interest rates on the finance receivables outstanding as of December 31,
1999 and 1998, are consistent with the rates at which loans would currently be
made to borrowers of similar credit quality and for the same maturity; as such,
the carrying value of the finance receivables outstanding as of December 31,
1999 and 1998, approximate the fair value for those respective dates.
   The fair values of deferred annuities, annuity certain contracts and other
fund deposits, which have guaranteed interest rates and surrender charges are
estimated to be the amount payable on demand as of December 31, 1999 and 1998
as those investment contracts have no defined maturity and are similar to a
deposit liability. The amount payable on demand equates to the account balance
less applicable surrender charges. Contracts without guaranteed interest rates
and surrender charges have fair values equal to their accumulation values plus
applicable market value adjustments.

                                     ML-20
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(11) Fair Value of Financial Instruments (continued)

   The fair values of guaranteed investment contracts and supplementary
contracts without life contingencies are calculated using discounted cash
flows, based on interest rates currently offered for similar products with
maturities consistent with those remaining for the contracts being valued.
Rates currently available to the Company for debt with similar terms and
remaining maturities are used to estimate the fair value of notes payable.
   The carrying amounts and fair values of the Company's financial instruments,
which were classified as assets as of December 31, were as follows:

<TABLE>
<CAPTION>
                                        1999                  1998
                                --------------------- ---------------------
                                 Carrying     Fair     Carrying     Fair
                                  Amount     Value      Amount     Value
                                ---------- ---------- ---------- ----------
                                              (In thousands)
<S>                             <C>        <C>        <C>        <C>
Fixed maturity securities:
  Available-for-sale            $4,803,568 $4,803,568 $4,914,012 $4,914,012
  Held-to-maturity                 974,814    968,852  1,086,548  1,161,784
Equity securities                  770,269    770,269    749,800    749,800
Mortgage loans:
  Commercial                       625,196    605,112    579,890    603,173
  Residential                       71,476     73,293    101,329    104,315
Policy loans                       237,335    237,335    226,409    226,409
Short-term investments              93,993     93,993    136,435    136,435
Cash                               116,803    116,803    175,660    175,660
Finance receivables, net           134,812    134,812    163,411    163,411
Private equities                   284,797    284,797    160,958    164,332
Foreign currency exchange con-
 tract                                 655        655      1,594      1,594
                                ---------- ---------- ---------- ----------
    Total financial assets      $8,113,718 $8,089,489 $8,296,046 $8,400,925
                                ========== ========== ========== ==========
</TABLE>

   The carrying amounts and fair values of the Company's financial instruments,
which were classified as liabilities as of December 31, were as follows:

<TABLE>
<CAPTION>
                                         1999                  1998
                                 --------------------- ---------------------
                                  Carrying     Fair     Carrying     Fair
                                   Amount     Value      Amount     Value
                                 ---------- ---------- ---------- ----------
                                               (In thousands)
<S>                              <C>        <C>        <C>        <C>
Deferred annuities               $1,822,302 $1,810,820 $2,085,408 $2,075,738
Annuity certain contracts            39,513     39,421     57,528     60,766
Other fund deposits                 945,575    936,590    722,321    731,122
Guaranteed investment contracts         116        116        862        862
Supplementary contracts without
 life contingencies                  43,050     43,126     44,696     44,251
Notes payable                       218,000    221,233    267,000    272,834
                                 ---------- ---------- ---------- ----------
  Total financial liabilities    $3,068,556 $3,051,306 $3,177,815 $3,185,573
                                 ========== ========== ========== ==========
</TABLE>

(12) Notes Payable

In September 1995, the Company issued surplus notes with a face value of
$125,000,000, at 8.25%, due in 2025. The surplus notes are subordinate to all
current and future policyholders interests, including claims, and indebtedness
of the Company. All payments of interest and principal on the notes are subject
to the approval of the Department of Commerce. The approved accrued interest
was $3,008,000 as of December 31, 1999 and 1998. The issuance costs of
$1,421,000 are deferred and amortized over 30 years on straight-line basis.

                                     ML-21
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(12) Notes Payable (continued)

   Notes payable as of December 31 were as follows:

<TABLE>
<CAPTION>
                                                            1999     1998
                                                          -------- --------
                                                           (In thousands)
<S>                                                       <C>      <C>
Corporate-surplus notes, 8.25%, 2025                      $125,000 $125,000
Consumer finance subsidiary-senior, 6.53%-8.77%, through
 2003                                                       93,000  142,000
                                                          -------- --------
  Total notes payable                                     $218,000 $267,000
                                                          ======== ========
</TABLE>

   At December 31, 1999, the aggregate minimum annual notes payable maturities
for the next four years were as follows: 2000, $33,000,000; 2001, $26,000,000;
2002, $22,000,000; 2003, $12,000,000; thereafter $125,000,000.
   Long-term borrowing agreements involving the consumer finance subsidiary
include provisions with respect to borrowing limitations, payment of cash
dividends on or purchases of common stock, and maintenance of liquid net worth
of $41,354,000. The consumer finance subsidiary was in compliance with all such
provisions at December 31, 1999.
   The Company maintains a line of credit, which is drawn down periodically
throughout the year. As of December 1999 and 1998, the outstanding balance of
this line of credit was $90,000,000 and $40,000,000, respectively.
   Interest paid on debt for the years ended December 31, 1999, 1998 and 1997,
was $24,120,000, $25,008,000 and $18,197,000, respectively.

(13) Other Comprehensive Income

Comprehensive income is defined as any change in stockholder's equity
originating from non-owner transactions. The Company had identified those
changes as being comprised of net income, unrealized appreciation
(depreciation) on securities, and unrealized foreign currency translation
adjustments.
   The components of comprehensive income (loss), other than net income are
illustrated below:

<TABLE>
<CAPTION>
                                                   1999       1998      1997
                                                ----------  --------  --------
                                                       (In thousands)
<S>                                             <C>         <C>       <C>
Other comprehensive income (loss), before tax:
  Foreign currency translation adjustment       $      --   $    --   $  1,457
    Less: reclassification adjustment for gains
     included in net income                            --     (1,457)      --
                                                ----------  --------  --------
                                                       --     (1,457)    1,457
  Unrealized gains (loss) on securities            (59,499)  162,214   171,654
    Less: reclassification adjustment for gains
     included in net income                        (74,170)  (90,770)  (96,476)
                                                ----------  --------  --------
                                                 (133,669)    71,444    75,178
  Income tax expense related to items of other
   comprehensive income                             48,131   (23,045)  (28,274)
                                                ----------  --------  --------
  Other comprehensive income (loss), net of tax $  (85,538) $ 46,942  $ 48,361
                                                ==========  ========  ========
</TABLE>

(14) Stock Dividends

During 1999, the Company declared and paid dividends to Securian Financial
Group, Inc. totaling $59,109,000. These dividends were in the form of cash,
common stock and the affiliated stock of Capitol City Property Management and
HomePlus Insurance Agency, Inc. On December 14, 1998, the Company declared and
accrued a dividend to Securian Financial Group, Inc. in the amount of
$24,700,000, which was paid in 1999.

                                     ML-22
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(14) Stock Dividends (continued)

   Dividend payments by Minnesota Life Insurance Company to its parent cannot
exceed the greater of 10% of statutory capital and surplus as of the preceding
year-end or the statutory net gain from operations for the current calendar
year, without prior approval from the Department of Commerce. Based on this
limitation and 1998 statutory results, Minnesota Life Insurance Company could
have paid $168,076,000 in dividends in 1999 without prior approval.

(15) Commitments and Contingencies

The Company is involved in various pending or threatened legal proceedings
arising out of the normal course of business. In the opinion of management, the
ultimate resolution of such litigation will not have a material adverse effect
on operations or the financial position of the Company.
   In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
reinsurance to other insurance companies. To the extent that a reinsurer is
unable to meet its obligations under the reinsurance agreement, the Company
remains liable. The Company evaluates the financial condition of its reinsurers
and monitors concentrations of credit risk to minimize its exposure to
significant losses from reinsurer insolvencies. Allowances are established for
amounts deemed uncollectible.
   The Company has issued certain participating group annuity and group life
insurance contracts jointly with another life insurance company. The joint
contract issuer has liabilities related to these contracts of $183,200,000 as
of December 31, 1999. To the extent the joint contract issuer is unable to meet
its obligation under the agreement, the Company remains liable.
   The Company has long-term commitments to fund private equities and real
estate investments totaling $147,652,000 as of December 31, 1999. The Company
estimates that $60,000,000 of these commitments will be invested in 2000, with
the remaining $87,652,000 invested over the next four years.
   As of December 31, 1999, the Company had committed to purchase bonds and
mortgage loans totaling $54,130,000 but had not completed the purchase
transactions.
   The Company has a long-term lease agreement for rental space in downtown St.
Paul and other locations. Minimum rental commitments under such leases are as
follows: 2000, $2,400,000; 2001, $2,227,000; 2002, $2,092,000; 2003,
$2,108,000; 2004, $1,261,000; 2005, $22,000.
   At December 31, 1999, the Company had guaranteed the payment of $76,600,000
in policyholders dividends and discretionary amounts payable in 2000. The
Company has pledged bonds, valued at $79,333,000 to secure this guarantee.
   The Company is contingently liable under state regulatory requirements for
possible assessments pertaining to future insolvencies and impairments of
unaffiliated insurance companies. The Company records a liability for future
guaranty fund assessments based upon known insolvencies, according to data
received from the National Organization of Life and Health Insurance Guaranty
Association. At December 31, 1999 and 1998 the liability was ($352,000) and
$1,105,000, respectively. An asset is recorded for the amount of guaranty fund
assessments paid, which can be recovered through future premium tax credits.
This asset was $5,485,000 and $7,282,000 for the periods ending December 31,
1999 and 1998, respectively. These assets are being amortized over a five-year
period.
   At December 1999, the Company has guaranteed the payment of approximately
$125,000,000 of senior notes issued by Capitol City Properties Management,
Inc., an affiliated company through the expiration date of the notes June 1,
2021 or by mutual agreement of the parties. These notes were issued in
conjunction with the financing of the Company's additional home office space.

                                     ML-23
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(16) Statutory Financial Data

The Company also prepares financial statements according to statutory
accounting practices prescribed or permitted by the Department of Commerce for
purposes of filing with the Department of Commerce, the National Association of
Insurance Commissioners and states in which the Company is licensed to do
business. Statutory accounting practices focus primarily on solvency and
surplus adequacy. The significant differences that exist between statutory and
GAAP accounting, and their effects are illustrated below:

<TABLE>
<CAPTION>
                                                       Year ended December
                                                      ----------------------
                                                         1999        1998
                                                      ----------  ----------
                                                         (In thousands)
<S>                                                   <C>         <C>
Statutory capital and surplus                         $1,089,474  $  947,885
Adjustments:
  Deferred policy acquisition costs                      712,532     564,382
  Net unrealized investment gains (losses)               (49,572)    279,885
  Statutory asset valuation reserve                      310,626     239,455
  Statutory interest maintenance reserve                  30,984      49,915
  Premiums and fees deferred or receivable               (69,618)    (73,312)
  Change in reserve basis                                115,718     113,648
  Separate accounts                                      (64,860)    (56,816)
  Unearned policy and contract fees                     (144,157)   (118,459)
  Surplus notes                                         (125,000)   (125,000)
  Net deferred income taxes                             (125,094)   (173,907)
  Non-admitted assets                                     36,205      39,525
  Policyholders dividends                                 62,268      60,648
  Other                                                  (23,642)    (25,573)
                                                      ----------  ----------
Stockholder's equity as reported in the accompanying
 consolidated financial statements                    $1,755,864  $1,722,276
                                                      ==========  ==========
</TABLE>

<TABLE>
<CAPTION>
                                                  As of December 31
                                            --------------------------------
                                              1999       1998        1997
                                            --------  ----------  ----------
                                                    (In thousands)
<S>                                         <C>       <C>         <C>
Statutory net income                        $167,957  $  104,609  $  167,078
Adjustments:
  Deferred policy acquisition costs           29,164      18,042      26,878
  Statutory interest maintenance reserve     (18,931)     25,746        (538)
  Premiums and fees deferred or receivable     3,686         708       2,175
  Change in reserve basis                      2,555       3,011       9,699
  Separate accounts                           (8,044)     (5,644)     (6,272)
  Unearned policy and contract fees           (8,696)     (7,896)    (12,825)
  Net deferred income taxes                    1,439      15,351       7,832
  Policyholders dividends                      1,620       1,194       2,708
  Other                                        4,485       8,228      (6,839)
                                            --------  ----------  ----------
Net income as reported in the accompanying
 consolidated financial statements          $175,235  $  163,349  $  189,896
                                            ========  ==========  ==========
</TABLE>

                                     ML-24
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

                                   Schedule I

       Summary of Investments--Other than Investments in Related Parties

                               December 31, 1999

<TABLE>
<CAPTION>
                                                                 As Shown
                                                                  on the
                                                    Market     consolidated
Type of investment                      Cost(3)     Value    balance sheet(1)
- ------------------                     ---------- ---------- ----------------
                                                   (In thousands)
<S>                                    <C>        <C>        <C>
Bonds:
  United States government and
   government agencies and authorities $  151,864 $  143,597    $  143,597
  Foreign governments                     122,505    115,270       115,270
  Public utilities                        287,970    276,558       276,558
  Mortgage-backed securities            1,602,362  1,564,386     1,564,386
  All other corporate bonds             3,678,697  3,672,609     3,678,571
                                       ---------- ----------    ----------
      Total bonds                       5,843,398  5,772,420     5,778,382
                                       ---------- ----------    ----------
Equity securities:
  Common stocks:
    Public utilities                        7,475      9,072         9,072
    Banks, trusts and insurance compa-
     nies                                  25,959     25,399        25,399
    Industrial, miscellaneous and all
     other                                525,152    708,848       708,848
  Nonredeemable preferred stocks           28,428     26,950        26,950
                                       ---------- ----------    ----------
      Total equity securities             587,014    770,269       770,269
                                       ---------- ----------    ----------
Mortgage loans on real estate             696,672     XXXXXX       696,672
Real estate (2)                            36,793     XXXXXX        36,793
Policy loans                              237,335     XXXXXX       237,335
Other long-term investments               473,528     XXXXXX       473,528
Short-term investments                     93,993     XXXXXX        93,993
                                       ---------- ----------    ----------
      Total                             1,538,321        --      1,538,321
                                       ---------- ----------    ----------
Total investments                      $7,968,733 $6,542,689    $8,086,972
                                       ========== ==========    ==========
</TABLE>
- -------
(1)  Amortized cost for bonds classified as held-to-maturity and fair value for
     common stocks and bonds classified as available-for-sale
(2)  The carrying value of real estate acquired in satisfaction of indebtedness
     is $ -0-
(3)  Original cost for equity securities and original cost reduced by
     repayments and adjusted for amortization of premiums or accrual of
     discounts for bonds and other investments

                       See independent auditors' report.

                                     ML-25
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

                                  Schedule III

                      Supplementary Insurance Information

                                 (In thousands)

<TABLE>
<CAPTION>
                                   As of December 31,
                   ---------------------------------------------------
                               Future policy
                    Deferred      benefits                Other policy
                     policy    losses, claims              claims and
                   acquisition and settlement  Unearned     benefits
Segment               costs     expenses(1)   premiums(2)   payable
- -------            ----------- -------------- ----------- ------------
<S>                <C>         <C>            <C>         <C>
1999:
 Life insurance     $535,709     $2,388,867    $172,430     $73,670
 Accident and
  health insur-
  ance                80,371        552,833      35,558      16,858
 Annuity              97,137      3,118,995          25         234
 Property and li-
  ability insur-
  ance                   --             441
                    --------     ----------    --------     -------
                    $713,217     $6,061,136    $208,013     $90,762
                    ========     ==========    ========     =======
1998:
 Life insurance     $421,057     $2,303,580    $146,042     $51,798
 Accident and
  health insur-
  ance                74,606        510,969      33,568      18,342
 Annuity              68,719      3,186,148          25         424
 Property and li-
  ability insur-
  ance                   --             480         556         --
                    --------     ----------    --------     -------
                    $564,382     $6,001,177    $180,191     $70,564
                    ========     ==========    ========     =======
1997:
 Life insurance     $434,012     $2,229,396    $166,704     $42,627
 Accident and
  health insur-
  ance                70,593        466,109      34,250      17,153
 Annuity              71,425      3,266,965         --        4,576
 Property and li-
  ability insur-
  ance                   --             280       1,116         --
                    --------     ----------    --------     -------
                    $576,030     $5,962,750    $202,070     $64,356
                    ========     ==========    ========     =======
<CAPTION>
                                      For the years ended December 31,
                   -----------------------------------------------------------------------
                                                         Amortization
                                            Benefits,    of deferred
                                  Net     claims, losses    policy      Other
                    Premium    investment and settlement acquisition  operating  Premiums
Segment            revenue(3)    income      expenses       costs     expenses  written(4)
- -------            ----------- ---------- -------------- ------------ --------- ----------
<S>                <C>         <C>        <C>            <C>          <C>       <C>
1999:
 Life insurance    $  762,745   $258,483     $645,695      $ 88,731   $391,454
 Accident and
  health insur-
  ance                170,988     37,922      108,283        11,779    101,021
 Annuity               95,190    243,160      214,461        22,945     79,883
 Property and li-
  ability insur-
  ance                    (14)       491          323                      743      (570)
                   ----------- ---------- -------------- ------------ --------- ----------
                   $1,028,909   $540,056     $968,762      $123,455   $573,101   $  (570)
                   =========== ========== ============== ============ ========= ==========
1998:
 Life insurance    $  615,856   $246,303     $502,767      $114,589   $342,080
 Accident and
  health insur-
  ance                167,544     35,822      105,336        12,261     93,876
 Annuity               93,992    247,970      225,004        21,248    136,527
 Property and li-
  ability insur-
  ance                    662        986        2,848           --       1,187       103
                   ----------- ---------- -------------- ------------ --------- ----------
                   $  878,054   $531,081     $835,955      $148,098   $573,670   $   103
                   =========== ========== ============== ============ ========= ==========
1997:
 Life insurance    $  576,468   $247,267     $476,747      $102,473   $345,938
 Accident and
  health insur-
  ance                205,869     40,343       87,424         9,451    101,960
 Annuity               64,637    261,768      242,738        16,252    129,263
 Property and li-
  ability insur-
  ance                 40,316      4,395       33,773           --      13,146    43,376
                   ----------- ---------- -------------- ------------ --------- ----------
                   $  887,290   $553,773     $840,682      $128,176   $590,307   $43,376
                   =========== ========== ============== ============ ========= ==========
</TABLE>
- ------
(1)  Includes policy and contract account balances
(2)  Includes unearned policy and contract fees
(3)  Includes policy and contract fees
(4)  Applies only to property and liability insurance

                       See independent auditors' report.

                                     ML-26
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

                                  Schedule IV

                                  Reinsurance

              For the years ended December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                                            Percentage
                                       Ceded to     Assumed                 of amount
                            Gross        other    from other      Net       assumed to
                            amount     companies   companies     amount        net
                         ------------ ----------- ----------- ------------  ----------
                                                (In thousands)
<S>                      <C>          <C>         <C>         <C>           <C>
1999:
 Life insurance in force $175,297,217 $21,279,606 $37,337,340 $191,354,951      19.5%
                         ============ =========== =========== ============
 Premiums:
  Life insurance         $    455,857 $    30,557 $    83,681 $    508,981      16.4%
  Accident and health
   insurance                  183,765      18,776       1,281      166,270       0.8%
  Annuity                      22,562         --          --        22,562       --
  Property and liability
   insurance                      591      17,797      17,192          (14)      n/a
                         ------------ ----------- ----------- ------------
   Total premiums        $    662,775 $    67,130 $   102,154 $    697,799      14.6%
                         ============ =========== =========== ============
1998:
 Life insurance in force $158,229,143 $18,656,917 $28,559,482 $168,131,708      17.0%
                         ============ =========== =========== ============
 Premiums:
  Life insurance         $    338,909 $    30,532 $    71,198 $    379,575      18.8%
  Accident and health
   insurance                  180,081      17,894       1,432      163,619       0.9%
  Annuity                      33,837         --          --        33,837       --
  Property and liability
   insurance                      581      18,837      18,918          662    2857.7%
                         ------------ ----------- ----------- ------------
   Total premiums        $    553,408 $    67,263 $    91,548 $    577,693      15.8%
                         ============ =========== =========== ============
1997:
 Life insurance in force $122,120,394 $14,813,351 $25,566,734 $132,873,777      19.2%
                         ============ =========== =========== ============
 Premiums:
  Life insurance         $    340,984 $    30,547 $    63,815 $    374,252      17.1%
  Accident and health
   insurance                  175,647      16,332       1,310      160,625       0.8%
  Annuity                      40,060         --          --        40,060       --
  Property and liability
   insurance                   38,995      11,651      12,972       40,316      32.2%
                         ------------ ----------- ----------- ------------
   Total premiums        $    595,686 $    58,530 $    78,097 $    615,253      12.7%
                         ============ =========== =========== ============
</TABLE>

                       See independent auditors' report.

                                     ML-27

<PAGE>

                                   Appendix A

          Illustrations of Policy Values, Death Benefits and Premiums

   The Appendix A illustrations beginning on page A-3 show the projected actual
cash values and death benefits for various combinations of age, premium level,
face amount of insurance, death benefit option and level of cost of insurance
charges. The illustrations assume that 100 percent of net premiums are invested
in the sub-accounts of the Variable Life Account. Illustrations are provided
for a male and female, both non-smokers and both aged 40. The plan of insurance
for each illustration is a whole life plan, each with an initial face amount of
$1,000,000. Both death benefit options--the Cash Option and the Protection
Option are shown. We show all illustrations based on both guaranteed maximum
and current charges, and we include all charges.

   Guaranteed maximum cost of insurance charges will vary by age, sex, and risk
class. We use the male, female and unisex 1980 Commissioners Standard Ordinary
Mortality Tables ("1980 CSO"), as appropriate. The unisex tables are used in
circumstances where legal considerations require the elimination of sex-based
distinctions in the calculation of mortality costs. Our maximum cost of
insurance charges are based on an assumption of mortality not greater than the
mortality rates reflected in 1980 CSO Tables.

   In most cases we intend to impose cost of insurance charges which are
substantially lower than the maximum charges determined as described above. In
addition to the factors governing maximum cost of insurance charges, actual
charges will vary depending on the level of scheduled premiums for a given
amount of insurance, the duration of the Policy and the smoking habits of both
insureds. Current cost of insurance charges reflect our current practices with
respect to mortality charges for this class of Policies.

   Similarly, we impose a current administration charge and a current face
amount guarantee charge which are less than the guaranteed contractual. These
current charges are expected to compensate us for the actual costs of
administration and for guaranteeing the face amount. If the actual costs
change, these charges may increase or decrease, as necessary although they may
not exceed the maximum stated in the Policy.

   The illustrations labeled "Using Current Charges" show actual cash values
and death benefits resulting from charging the Policy for cost of insurance,
administration and the face amount guarantee at the current level. The
illustrations labeled "Using Guaranteed Maximum Charges" shows actual cash
values and death benefits when cost of insurance, administration and the face
amount guarantee charges are deducted from the Policy at the maximum level as
stated in the Policy. These two illustration formats can be compared to
demonstrate the result of our charging less than the maximum charges.

   The illustrations show how actual cash values and death benefits would vary
over time if the return on the assets held in the Variable Life Account equaled
a gross annual rate after tax, of 0 percent, 6 percent and 12 percent. The
actual cash values and death benefits would be different from those shown if
the returns averaged 0 percent, 6 percent and 12 percent but fluctuated over
the life of the Policy. The illustrations assume scheduled premiums are paid
when due.

   The amounts shown for the hypothetical actual cash value and death benefit
as of each policy year reflect the fact that the net investment return on the
assets held in the sub-accounts is lower than the gross, after-tax return. This
is because certain fees, expenses and charges are deducted from the gross
return. The table of Fund Annual Expenses, on page 4, shows these fees,
expenses and charges for each portfolio. The mortality and expense risk charge
reflected in the illustrations is at an annual rate of .50 percent. The
investment management fee illustrated is .56 percent and represents an average
of the annual fee charged for all portfolios of the Funds. The illustrations
also reflect a deduction for those Fund costs and expenses borne by the Funds
and for distribution (12b-1) fees. Fund expenses illustrated are .14 percent,
representing an average of the 1999 expense ratios of the portfolios of the
Funds. Certain expenses for certain portfolios of the Funds, were waived or
reduced as detailed in the footnotes to the table of Fund Annual Expenses on
page 5. The 12b-1 fee illustrated is .24 percent and represents an average of
those fees charged for portfolios of the Funds. Therefore, gross annual rates
of return of 0 percent, 6 percent and 12 percent correspond to approximate net
annual rates of return of -1.44 percent, 4.56 percent and 6.56 percent.

   The tables reflect the fact that no charges for federal, state or local
income taxes are currently made against the Variable Life Account. If such a
charge is made in the future, it will take a higher gross rate of return to
produce after-tax returns of 0 percent, 6 percent and 12 percent than it does
now.

                                      A-1
<PAGE>


   Upon request, we will furnish a comparable illustration based upon the age,
sex and risk classification of each insured, and on the face amount, premium,
plan of insurance and gross annual rate of return requested. Actual
illustrations may be materially different from those illustrated, depending
upon the actual situation. For example, illustrations for smokers or
individuals who are rated sub-standard will differ materially in premium amount
and illustrated values, even though the insureds may be the same ages as the
insureds in our sample illustration.

                                      A-2
<PAGE>

                                     VAL-SD
                       DEATH BENEFIT OPTION--CASH OPTION
                          MALE NONSMOKER ISSUE AGE 40
                         FEMALE NONSMOKER ISSUE AGE 40
                      INITIAL DEATH BENEFIT--$1,000,000(1)

                      $10,806 INITIAL SCHEDULED PREMIUM(2)

                             USING CURRENT CHARGES

<TABLE>
<CAPTION>
                   -ASSUMING HYPOTHETICAL INVESTMENT RETURNS OF-
                0% GROSS(3)       6.00% GROSS(3)     12.00% GROSS(3)
     INITIAL    (-1.44% NET)       (4.56% NET)         (10.56% NET)
POL   BASE   POLICY    DEATH    POLICY    DEATH     POLICY     DEATH
YR   PREMIUM  VALUE   BENEFIT    VALUE   BENEFIT     VALUE    BENEFIT
- ---  ------- ------- ---------- ------- ---------- --------- ----------
<S>  <C>     <C>     <C>        <C>     <C>        <C>       <C>
  1  $10,806 $   175 $1,000,000 $   198 $1,000,000 $     220 $1,000,000
  2   10,806   9,301  1,000,000   9,904  1,000,000    10,509  1,000,000
  3   10,806  18,287  1,000,000  20,043  1,000,000    21,875  1,000,000
  4   10,806  27,125  1,000,000  30,626  1,000,000    34,422  1,000,000
  5   10,806  35,818  1,000,000  41,674  1,000,000    48,276  1,000,000
  6   10,806  44,368  1,000,000  53,207  1,000,000    63,575  1,000,000
  7   10,806  52,769  1,000,000  65,240  1,000,000    80,463  1,000,000
  8   10,806  61,023  1,000,000  77,796  1,000,000    99,109  1,000,000
  9   10,806  69,124  1,000,000  90,891  1,000,000   119,692  1,000,000
 10   10,806  77,074  1,000,000 104,551  1,000,000   142,542  1,000,000
 15   10,806 115,618  1,000,000 183,611  1,000,000   298,761  1,000,000
 20   10,806 151,510  1,000,000 282,233  1,000,000   559,302  1,298,712
 25   10,806 184,291  1,000,000 405,013  1,000,000   990,985  1,937,818
 30   10,806 213,144  1,000,000 557,637  1,000,000 1,700,897  2,822,408
</TABLE>

(1) The initial death benefit is guaranteed to age 100.
(2) If premiums are paid more frequently than annually, the payments would be
    $5,403.00 semi-annually, $2,701.50 quarterly, or $900.50 monthly. The death
    benefits and policy values would be slightly different for a policy with
    more frequent premium payments.
(3) Assumes no policy loan has been made.

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 rates of return may be more
or less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, and prevailing interest rates. The
death benefits and policy values for a Policy would be different from those
shown if the actual rates of return averaged 0%, 6%, and 12% over a period of
years but also fluctuated above or below those averages for individual policy
years. No representations can be made by Minnesota Life or the Funds that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.

                                      A-3
<PAGE>

                                     VAL-SD
                       DEATH BENEFIT OPTION--CASH OPTION
                          MALE NONSMOKER ISSUE AGE 40
                         FEMALE NONSMOKER ISSUE AGE 40
                      INITIAL DEATH BENEFIT--$1,000,000(1)

                      $10,806 INITIAL SCHEDULED PREMIUM(2)

                        USING GUARANTEED MAXIMUM CHARGES

<TABLE>
<CAPTION>
                   -ASSUMING HYPOTHETICAL INVESTMENT RETURNS OF-
                0% GROSS(3)       6.00% GROSS(3)     12.00% GROSS(3)
     INITIAL    (-1.44% NET)       (4.56% NET)         (10.56% NET)
POL   BASE   POLICY    DEATH    POLICY    DEATH     POLICY     DEATH
YR   PREMIUM  VALUE   BENEFIT    VALUE   BENEFIT     VALUE    BENEFIT
- ---  ------- ------- ---------- ------- ---------- --------- ----------
<S>  <C>     <C>     <C>        <C>     <C>        <C>       <C>
  1  $10,806 $     0 $1,000,000 $    14 $1,000,000 $      32 $1,000,000
  2   10,806   8,950  1,000,000   9,528  1,000,000    10,112  1,000,000
  3   10,806  17,762  1,000,000  19,467  1,000,000    21,248  1,000,000
  4   10,806  26,429  1,000,000  29,840  1,000,000    33,540  1,000,000
  5   10,806  34,953  1,000,000  40,667  1,000,000    47,112  1,000,000
  6   10,806  43,337  1,000,000  51,971  1,000,000    62,099  1,000,000
  7   10,806  51,573  1,000,000  63,764  1,000,000    78,642  1,000,000
  8   10,806  59,665  1,000,000  76,069  1,000,000    96,907  1,000,000
  9   10,806  67,607  1,000,000  88,901  1,000,000   117,069  1,000,000
 10   10,806  75,400  1,000,000 102,285  1,000,000   139,329  1,000,000
 15   10,806 111,819  1,000,000 178,037  1,000,000   290,421  1,000,000
 20   10,806 142,929  1,000,000 270,073  1,000,000   539,895  1,255,872
 25   10,806 165,710  1,000,000 380,141  1,000,000   943,991  1,852,176
 30   10,806 171,913  1,000,000 508,381  1,000,000 1,581,735  2,639,970
</TABLE>

(1) The initial death benefit is guaranteed to age 100.
(2) If premiums are paid more frequently than annually, the payments would be
    $5,403.00 semi-annually, $2,701.50 quarterly, or $900.50 monthly. The death
    benefits and policy values would be slightly different for a policy with
    more frequent premium payments.
(3) Assumes no policy loan has been made.

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 rates of return may be more
or less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, and prevailing interest rates. The
death benefits and policy values for a Policy would be different from those
shown if the actual rates of return averaged 0%, 6%, and 12% over a period of
years but also fluctuated above or below those averages for individual policy
years. No representations can be made by Minnesota Life or the Funds that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.

                                      A-4
<PAGE>

                                     VAL-SD
                    DEATH BENEFIT OPTION--PROTECTION OPTION
                          MALE NONSMOKER ISSUE AGE 40
                         FEMALE NONSMOKER ISSUE AGE 40
                      INITIAL DEATH BENEFIT--$1,000,000(1)

                      $10,806 INITIAL SCHEDULED PREMIUM(2)

                             USING CURRENT CHARGES

<TABLE>
<CAPTION>
                     -ASSUMING HYPOTHETICAL INVESTMENT RETURNS OF-
                 0% GROSS(3)       6.00% GROSS(3)       12.00% GROSS(3)
     INITIAL    (-1.44% NET)         (4.56% NET)         (10.56% NET)
POL   BASE    POLICY    DEATH     POLICY    DEATH      POLICY     DEATH
YR   PREMIUM  VALUE    BENEFIT    VALUE    BENEFIT     VALUE     BENEFIT
- ---  ------- -------- ---------- -------- ---------- ---------- ----------
<S>  <C>     <C>      <C>        <C>      <C>        <C>        <C>
  1  $10,806 $    175 $1,000,000 $    198 $1,000,000 $      220 $1,000,000
  2   10,806    9,301  1,000,175    9,904  1,000,198     10,509  1,000,220
  3   10,806   18,287  1,009,301   20,043  1,009,904     21,875  1,010,509
  4   10,806   27,123  1,018,287   30,624  1,020,043     34,420  1,021,875
  5   10,806   35,814  1,027,123   41,669  1,030,624     48,270  1,034,420
  6   10,806   44,360  1,035,814   53,197  1,041,669     63,562  1,048,270
  7   10,806   52,754  1,044,360   65,222  1,053,197     80,439  1,063,562
  8   10,806   60,999  1,052,754   77,765  1,065,222     99,068  1,080,439
  9   10,806   69,087  1,060,999   90,841  1,077,765    119,624  1,099,068
 10   10,806   77,020  1,069,087  104,478  1,090,841    142,460  1,119,624
 15   10,806  115,535  1,108,004  183,482  1,166,248    298,563  1,260,803
 20   10,806  151,353  1,144,438  281,917  1,260,479    558,666  1,792,858
 25   10,806  183,908  1,177,689  404,078  1,377,527    988,592  2,818,661
 30   10,806  211,495  1,206,641  554,639  1,522,019  1,691,314  4,331,142
</TABLE>

(1) The initial death benefit is guaranteed to age 100.
(2) If premiums are paid more frequently than annually, the payments would be
    $5,403.00 semi-annually, $2,701.50 quarterly, or $900.50 monthly. The death
    benefits and policy values would be slightly different for a policy with
    more frequent premium payments.
(3) Assumes no policy loan has been made.

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 rates of return may be more
or less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, and prevailing interest rates. The
death benefits and policy values for a Policy would be different from those
shown if the actual rates of return averaged 0%, 6%, and 12% over a period of
years but also fluctuated above or below those averages for individual policy
years. No representations can be made by Minnesota Life or the Funds that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.

                                      A-5
<PAGE>

                                     VAL-SD
                    DEATH BENEFIT OPTION--PROTECTION OPTION
                          MALE NONSMOKER ISSUE AGE 40
                         FEMALE NONSMOKER ISSUE AGE 40
                      INITIAL DEATH BENEFIT--$1,000,000(1)

                      $10,806 INITIAL SCHEDULED PREMIUM(2)

                        USING GUARANTEED MAXIMUM CHARGES

<TABLE>
<CAPTION>
                   -ASSUMING HYPOTHETICAL INVESTMENT RETURNS OF-
                0% GROSS(3)       6.00% GROSS(3)     12.00% GROSS(3)
     INITIAL    (-1.44% NET)       (4.56% NET)         (10.56% NET)
POL   BASE   POLICY    DEATH    POLICY    DEATH     POLICY     DEATH
YR   PREMIUM  VALUE   BENEFIT    VALUE   BENEFIT     VALUE    BENEFIT
- ---  ------- ------- ---------- ------- ---------- --------- ----------
<S>  <C>     <C>     <C>        <C>     <C>        <C>       <C>
  1  $10,806 $     0 $1,000,000 $    14 $1,000,000 $      32 $1,000,000
  2   10,806   8,950  1,000,000   9,528  1,000,014    10,112  1,000,032
  3   10,806  17,762  1,008,950  19,466  1,009,528    21,247  1,010,112
  4   10,806  26,427  1,017,762  29,837  1,019,466    33,537  1,021,247
  5   10,806  34,949  1,026,427  40,662  1,029,837    47,106  1,033,537
  6   10,806  43,328  1,034,949  51,961  1,040,662    62,087  1,047,106
  7   10,806  51,559  1,043,328  63,746  1,051,961    78,619  1,062,087
  8   10,806  59,642  1,051,559  76,038  1,063,746    96,867  1,078,619
  9   10,806  67,571  1,059,642  88,852  1,076,038   117,002  1,096,867
 10   10,806  75,347  1,067,571 102,211  1,088,852   139,223  1,117,002
 15   10,806 111,547  1,104,707 177,576  1,161,325   289,632  1,253,428
 20   10,806 141,918  1,136,435 268,018  1,248,707   535,616  1,724,205
 25   10,806 162,585  1,159,616 372,452  1,350,729   924,406  2,653,317
 30   10,806 163,226  1,165,410 481,849  1,460,338 1,499,518  3,893,233
</TABLE>

(1) The initial death benefit is guaranteed to age 100.
(2) If premiums are paid more frequently than annually, the payments would be
    $5,403.00 semi-annually, $2,701.50 quarterly, or $900.50 monthly. The death
    benefits and policy values would be slightly different for a policy with
    more frequent premium payments.
(3)  Assumes no policy loan has been made.

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 rates of return may be more
or less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, and prevailing interest rates. The
death benefits and policy values for a Policy would be different from those
shown if the actual rates of return averaged 0%, 6%, and 12% over a period of
years but also fluctuated above or below those averages for individual policy
years. No representations can be made by Minnesota Life or the Funds that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.

                                      A-6
<PAGE>


                                Appendix B

                                [GRAPH]

Understanding How Premium Becomes Cash Value
The Cyclical Charges Inside a Variable Adjustable Life-Second Death Policy
(Assumes Annual Payment of Premium)
Separate Account Activities
Rate of Return
* Net asset values are
  determined daily, net of
  separate account charges
Separate Account Charges
* Reflected in daily net asset values
* Annualized charges, which include
  * Management fee: average
    = .56 percent
  * Fund expenses: average
    = .14 percent
  * Distribution(12b-1) fees:
    average = .24 percent
  * Mortality and expense risk
    = .50 percent
* Total average charge is
  1.44 percent
Beginning of Policy Year Cash Value
                               Policy Anniversary
                                                   End of Policy Year Cash Value
Client Pays Premium
Beginning of Policy Year
Charges Taken From Gross Base Premium
Annual charges taken:
* Sales load of 7 percent
* Premium tax of 2.5 percent
* Federal tax of 1.25 percent
Additional charges taken in the first year:
* Up to 23 percent sales load
* Underwriting charge of up to $10 per $1,000 of face amount
Charges on nonrepeating premiums:
* Premium tax of 2.5 percent
* Federal tax of 1.25 percent
1st
Month of Policy Year
2nd
Month of Policy Year
3rd
Month of Policy Year
4th
Month of Policy Year
5th
Month of Policy Year
6th
Month of Policy Year
7th
Month of Policy Year
8th
Month of Policy Year
9th
Month of Policy Year
10th
Month of Policy Year
11th
Month of Policy Year
12th
Month of Policy Year
Monthly Charges Taken From the Policy Value
* Administrative charge of $10 per month.
* Face amount guarantee charge of 2(cent) per $1,000 per month.
* A cost of insurance charge, calculated by multiplying the net amount at risk
  of the policy by a rate which is based on the age, sex, risk class, the level
  of scheduled premiums for a given amount of insurance, duration of the policy
  and the smoking habits of the insureds. This rate is guaranteed not to exceed
  1980 CSO table rate.
* Charge for sub-standard risk, if applicable.
Benefits Available from the Policy
* Death Benefit
* Policy Loans
* Policy Withdrawals
* Accelerated Benefits
* Rider Coverage

                                      B-1
<PAGE>


                                Appendix C

Comparison of Death Benefit Options

   To summarize the effect of the two death benefit options on the death
benefit and policy value, assume a Policy with the following characteristics:
the insureds are a male and a female, both non-smokers and both age 40 at
policy issue. The Policy has a face amount of $1,000,000, with a level face
amount and a premium of $10,806. Further, assume that 100 percent of net
premiums are invested in the Variable Life Account sub-accounts, that the gross
investment rate in the Variable Life Account was 12 percent each year and that
Minnesota Life deducted current charges. These situations are shown in Appendix
A, "Illustrations of Policy Values, Death Benefits and Premiums," on page A-1
of this prospectus.

   Now, further assume that the Policy has been in force for ten years and all
premiums have been paid during that time. No policy loans or withdrawals have
been made under the Policy.

   Based on these assumptions, the table below shows the policy values and
death benefit under each death benefit option at the end of the 10th policy
year.


<TABLE>
<CAPTION>
                 Cash Option                                  Protection Option
         ------------------------------                  ----------------------------------------------
          Policy              Death                       Policy                      Death
          Value              Benefit                      Value                      Benefit
         --------           ----------                   --------                   ----------
      <S>                   <C>                          <C>                        <C>
         $142,542           $1,000,000                   $142,460                   $1,000,000
</TABLE>

   In addition, under the Cash Option any premium paid beyond the end of the
policy month in which the insured died is also included as part of the Policy
proceeds.

   Under the Cash Option the death benefit does not vary from the Policy's face
amount until the Policy becomes paid-up. Under the Protection Option the death
benefit varies with the performance of the Policy. Generally, the death benefit
under the Protection Option will be larger than under the Cash Option. Because
of the increased insurance protection, the policy value under the Protection
Option is generally smaller than under the Cash Option.

                                      C-1
<PAGE>

                                   Appendix D

Example of Sales Load Computation

   As an example of the method we use to compute sales load, assume a
protection type plan where the annual base premium is $10,000 and where the
premium paying period, prior to any reduction in face amount, is 20 years. The
insureds are a male and a female, both non-smokers and both age 60 at Policy
issue, with a joint life expectancy of 25 years. As premiums are paid in each
year, we will assess a basic sales load of 7 percent or $700 in each year.
Also, as premiums are paid in the first year, we will assess a first year sales
load of 23 percent or $2,300. Therefore, in the first year the sales load
charges will total $3,000 or 30 percent ($3,000 / $10,000), and over the 15
year period from policy issue sales load charges will total $12,800 or 8.54
percent ($12,800 / $150,000).

   Compliance with the 9 percent limitation will be achieved by reducing the
first year sales load, if necessary. For example, consider a Policy with a
protection type plan where the annual base premium is $10,000 and where the
premium paying period prior to any reduction in face amount is 20 years.
Further assume that the insureds are a male and a female, both non-smokers and
both age 80 at Policy issue, with a joint life expectancy of 9 years. In this
case, the first year sales load must be reduced so that the total sales load
will not exceed 9 percent over the joint life expectancy of the insureds. As
premiums are paid in each year we will assess the basic sales load of 7
percent, or $700, but the first year sales load applicable to premiums paid in
the first year will be reduced from 23 percent to 18 percent, or $1,800.
Therefore, in the first year the sales load charges will total $2,500 or 25
percent ($2,500 / $10,000), and over the period of the joint life expectancy of
the insureds sales load charges will total $8,100 or 9 percent ($8,100 /
$90,000).

   As an example of the method we use to assess sales load when an adjustment
occurs during a period in which a first year sales load is being collected,
consider a Policy where an adjustment is made after one-half of the first
annual premium is paid. Assume that the premium is $10,000 annually as in the
example above and further assume that the premiums are being paid on a monthly
basis, $833.33 per month. As premiums are paid in each year we will assess a
basic sales load of 7 percent of premiums received or $700 in that year. A
first year sales load, taken in addition to the basic sales load, would also be
assessed in a total amount of $2,300. Now assume an adjustment is made, after
the payment of six monthly premiums, and that the premium is increased from
$10,000 to $12,000. Both before and after the adjustment we will continue to
assess a basic sales load of 7 percent of the premiums received. However, since
only one-half of the first year sales load of $2,300 has been collected, a
first year sales load of $1,150 remains to be collected. The $2,000 increase in
premium will also be assessed a first year sales load of 23 percent, or $460.
Both are added together and will be collected in the 12 months following the
adjustment. Therefore, after the adjustment of the premium to a $12,000 amount,
and assuming that premiums continue to be paid on a monthly basis, each monthly
premium of $1,000 will be subjected to a total sales load amount of $204.17,
consisting of $70 of basic sales load, and $134.17 of first year sales load.

                                      D-1
<PAGE>

                                    PART II

                               OTHER INFORMATION

<PAGE>

                       CONTENTS OF REGISTRATION STATEMENT

This registration statement comprises the following papers and documents:

    The Facing Sheet.
    Cross Reference Sheet.

    Part I
        The prospectus consisting of 107 pages.

    Part II
        Undertakings - Indemnification; previously filed.
        Representation of Insurer Pursuant to (S)26 of the Investment Company
        Act of 1940.

        Minnesota Life Insurance Company ("Company") hereby represents that the
        fees and charges deducted under the policies issued pursuant to this
        Registration Statement, in the aggregate, are reasonable in relation to
        services rendered, the expenses expected to be incurred, and the risks
        assumed by the Company.

The Signatures.
    Written consents of the following persons:
        Donald F. Gruber, Esq.
        KPMG LLP
        Robert J. Ehren, F.S.A.
        Jones & Blouch L.L.P.

    The following Exhibits:

A. Exhibits described in Item IX(A) of Form N-8B-2.

    (1)   The indenture or agreement under the terms of which the trust was
          organized or issued securities.

          Resolution of the Board of Trustees of The Minnesota Mutual Life
          Insurance Company dated October 21, 1985; previously filed as
          Exhibit A(1) to Registrant's Form S-6, File Number 33-64395, is
          hereby incorporated by reference.

    (2)   The indenture or agreement pursuant to which the proceeds of payments
          of securities are held by the custodian or trustee, if such indenture
          or agreement is not the same as the indenture or agreement referred to
          immediately above.

            None.

    (3)   Distributing Policies:

          (a) Agreements between the trust and principal underwriter or between
              the depositor and principal underwriter.
                   Distribution Agreement; previously filed as Exhibit A(3)(a)
                   to Registrant's Form S-6, File Number 33-64395, is hereby
                   incorporated by reference.

          (b) Specimen of typical agreements between principal underwriter and
              dealers, managers, sales supervisors and salesmen.
                   Agent and General Agent Sales Agreements; previously filed as
                   Exhibit A(3)(b) to Registrant's Form S-6, File Number
                   33-64395, is hereby incorporated by reference.

          (c) Schedules of sales commissions referred to in Item 38(c).
                   Combined with the Exhibit listed under A.(3)(b) above.

    (4)   Any agreement between the depositor, principal underwriter and the
          custodian or trustee other than indentures or agreements set forth
          above as paragraphs (1), (2) and (3) with respect to the trust or its
          securities.

              None.

    (5)   The form of each type of security.

          (a)    Variable Adjustable Life Insurance Policy, form MHC-98-690,
                 previously filed as Exhibit A(5)(a) to Registrant's Form S-6,
                 File Number 33-64395, Post-Effective Amendment Number 4, is
                 hereby incorporated by reference.

          (b)    Waiver of Premium Agreement, form MHC-98-917, previously filed
                 as Exhibit A(5)(b) to Registrant's Form S-6, File Number 33-
                 64395, Post-Effective Amendment Number 4, is hereby
                 incorporated by reference.

          (c)    Estate Preservation Agreement, form MHC-95-943, previously
                 filed as Exhibit A(5)(c) to Registrant's Form S-6, File Number
                 33-64395, Post-Effective Amendment Number 4, is hereby
                 incorporated by reference.

          (d)    Single Life Term Insurance Agreement, form MHC-95-944,
                 previously filed as Exhibit A(5)(d) to Registrant's Form S-6,
                 File Number 33-64395, Post-Effective Amendment Number 4, is
                 hereby incorporated by reference.

          (e)    Short Term Agreement, form MHC-E324.1, previously filed as
                 Exhibit A(5)(e) to Registrant's Form S-6, File Number 33-
                 64395, Post-Effective Amendment Number 4, is hereby
                 incorporated by reference.

          (f)    Protection Option Amendment, form MHC-98-946, previously filed
                 as Exhibit A(5)(f) to Registrant's Form S-6, File Number 33-
                 64395, Post-Effective Amendment Number 4, is hereby
                 incorporated by reference.

          (g)    Variable Early Value Agreement, form MHC-98-940, previously
                 filed as Exhibit A(5)(g) to Registrant's Form S-6, File Number
                 33-64395, Post-Effective Amendment Number 4, is hereby
                 incorporated by reference.

    (6)   The certificate of incorporation or other instrument of organization
          and bylaws of the depositor.

          (a)    The Restated Certificate of Incorporation of the Depositor,
                 previously filed as Exhibit A(6)(a) to Registrant's Form S-6,
                 File Number 33-64395, Post-Effective Amendment Number 3, is
                 hereby incorporated by reference.

          (b)    Bylaws of the Depositor, previously filed as Exhibit A(6)(b) to
                 Registrant's Form S-6, File Number 33-64395, Post-Effective
                 Amendment Number 3, is hereby incorporated by reference.

    (7)   Any insurance policy under a contract between the trust and the
          insurance company or between the depositor and the insurance company,
          together with the table of insurance premiums.

              None.

    (8)   Any agreement between the trust or the depositor concerning the trust
          with the issuer, depositor, principal underwriter or investment
          adviser of any underlying investment company or any affiliated person
          of such persons.

              None.

    (9)   All other material contracts not entered into in the ordinary course
          of business of the trust or of the depositor concerning the trust.
              None.

   (10)   Form of application for a periodic payment plan certificate.

          (a)    New Issue Application - Part 1, form F. MHC-3198 Rev. 10-1998,
                 previously filed as Exhibit A(10)(a) to Registrant's Form S-6,
                 File Number 33-64395, Post-Effective Amendment Number 4, is
                 hereby incorporated by reference.

          (d)    Supplement to Application - Part 1, form F. MHC-43186V 10-1998,
                 previously filed as Exhibit A(10)(b) to Registrant's Form S-6,
                 File Number 33-64395, Post-Effective Amendment Number 4, is
                 hereby incorporated by reference.

          (c)    Application - Part 3 - Authorization New Issue, form F. MHC-
                 42663 10-1998, previously filed as Exhibit A(10)(c) to
                 Registrant's Form S-6, File Number 33-64395, Post-Effective
                 Amendment Number 4, is hereby incorporated by reference.

          (d)    Policy Change Application - Part 1, form F. MHC-44096 Rev. 10-
                 1998, previously filed as Exhibit A(10)(d) to Registrant's
                 Form S-6, File Number 33-64395, Post-Effective Amendment
                 Number 4, is hereby incorporated by reference.

          (e)    Policy Change Application - Part 3, form F. MHC-44098 Rev. 10-
                 1998, previously filed as Exhibit A(10)(e) to Registrant's
                 Form S-6, File Number 33-64395, Post-Effective Amendment
                 Number 4, is hereby incorporated by reference.

          (f)    Variable Suitability Application - New Issue, form F. MHC-
                 48653 10-1998, previously filed as Exhibit A(10)(f) to
                 Registrant's Form S-6, File Number 33-64395, Post-Effective
                 Amendment Number 4, is hereby incorporated by reference.

          (g)    Variable Suitability Application - Policy Change, form F. MHC-
                 48654 Rev. 10-1998, previously filed as Exhibit A(10)(g) to
                 Registrant's Form S-6, File Number 33-64395, Post-Effective
                 Amendment Number 4, is hereby incorporated by reference.

B. A Specimen or Copy of Each Security Being Registered.
        See Exhibits Listed under A.(5).

C. An opinion of counsel as to the legality of the securities being registered.
        Opinion and Consent of Donald F. Gruber, Esq.

D. Consent of KPMG LLP.

E. Opinion and Consent of Mr. Robert J. Ehren, F.S.A.

F. Consent of Jones & Blouch L.L.P.

G. Adjustment Computation Required by Rule 6e-2(b)(13)(v)(B).

        None.

H. Memorandum on Administrative Procedures with Respect to Issuance, Transfer
   and Redemption, Required by Rule 6e-2(b)(12)(ii), previously filed as Exhibit
   H to Registrant's Form S-6, File Number 33-64395, Post-Effective Amendment
   Number 3, is hereby incorporated by reference.

I. Notice of Withdrawal Right and Statement of Charges Required by Rule 6e-
   2(b)(13)(viii)(c).

   (1)  Notice of Withdrawal Right and Request for Cancellation of Policy,
        previously filed as Exhibit I(1) to Registrant's Form S-6, File Number
        33-64395, Post-Effective Amendment Number 3, is hereby incorporated by
        reference.
   (2)  Notice of Withdrawal Right and Request for Cancellation of Policy
        Adjustment, previously filed as Exhibit I(2) to Registrant's Form S-6,
        File Number 33-64395, Post-Effective Amendment Number 3, is hereby
        incorporated by reference.

J. Minnesota Life Insurance Company - Power of Attorney to Sign Registration
   Statements.

<PAGE>

                                  SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the Registrant,
Minnesota Life Variable Life Account, certifies that it meets the requirements
of Securities Act Rule 485(b) for effectiveness of this Amendment to the
Registration Statement and has duly caused this Amendment to the Registration
Statement to be signed on its behalf by the Undersigned, thereunto duly
authorized, in the City of Saint Paul, and State of Minnesota, on the 26th day
of April, 2000.


                                 MINNESOTA LIFE VARIABLE LIFE ACCOUNT
                                                 (Registrant)

                                 By: MINNESOTA LIFE INSURANCE COMPANY
                                                  (Depositor)



                                 By /s/ Robert L. Senkler
                                   ---------------------------------------------
                                                Robert L. Senkler
                                        Chairman of the Board, President
                                           and Chief Executive Officer


Pursuant to the requirements of the Securities Act of 1933, the Depositor,
Minnesota Life Insurance Company, has duly caused this Amendment to the
Registration Statement to be signed on its behalf by the Undersigned, thereunto
duly authorized, in the City of Saint Paul, and State of Minnesota, on the 26th
day of April, 2000.


                                 MINNESOTA LIFE INSURANCE COMPANY



                                 By /s/ Robert L. Senkler
                                   ---------------------------------------------
                                                Robert L. Senkler
                                        Chairman of the Board, President
                                           and Chief Executive Officer

Pursuant to the requirements of the Securities Act of 1933, this Amendment to
the Registration Statement has been signed below by the following persons in
their capacities with the Depositor and on the date indicated.

<TABLE>
<CAPTION>
              Signature                     Title                                       Date
              ---------                     -----                                       ----
<S>                                         <C>                                         <C>
/s/Robert L. Senkler                        Chairman, President and                     April 26, 2000
- ---------------------------------------     Chief Executive Officer
Robert L. Senkler

*                                           Director
- ---------------------------------------
Anthony L. Andersen
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
              Signature                     Title                                       Date
              ---------                     -----                                       ----
<S>                                         <C>                                         <C>

- ---------------------------------------     Director
Leslie S. Biller

*                                           Director
- ---------------------------------------
John F. Grundhofer

*                                           Director
- ---------------------------------------
Robert E. Hunstad

*                                           Director
- ---------------------------------------
Dennis E. Prohofsky

                                            Director
- ---------------------------------------
Michael E. Shannon

*                                           Director
- ---------------------------------------
William N. Westhoff

*                                           Director
- ---------------------------------------
Frederick T. Weyerhaeuser

/s/ Gregory S. Strong                       Senior Vice President                        April 26, 2000
- ---------------------------------------     (chief financial officer)
Gregory S. Strong

/s/ Gregory S. Strong                       Senior Vice President                        April 26, 2000
- ---------------------------------------     (chief accounting officer)
Gregory S. Strong

/s/ William N. Westhoff                     Senior Vice President                        April 26, 2000
- ---------------------------------------     and Treasurer
William N. Westhoff                         (treasurer)

/s/ Dennis E. Prohofsky                     Attorney-in-Fact                             April 26, 2000
- ---------------------------------------
Dennis E. Prohofsky
</TABLE>

* Pursuant to power of attorney dated December 13, 1999, a copy of which is
filed herewith.

<PAGE>

                                  EXHIBIT INDEX

Exhibit Number  Description of Exhibit
- --------------  ----------------------

   C            Opinion and Consent of Donald F. Gruber, Esq.

   D            Consent of KPMG LLP.

   E            Opinion and Consent of Mr. Robert J. Ehren F.S.A.

   F            Consent of Jones & Blouch L.L.P.

   J            Minnesota Life Insurance Company - Power of Attorney to Sign
                Registration Statements.


<PAGE>

                                                              Exhibit 99-C


April 14, 2000





Minnesota Life Insurance Company
Minnesota Mutual Life Center
400 Robert Street North
St. Paul, Minnesota 55101

Re:  File Number 33-64395
     Post-Effective Amendment Number 5

Gentlepersons:

In my capacity as counsel for Minnesota Life Insurance Company (the "Company"),
I have reviewed certain legal matters relating to the Company's Separate Account
entitled Minnesota Life Variable Life Account (the "Account") in connection with
Post-Effective Amendment Number 5 to its Registration Statement on Form S-6.
This Registration Statement is to be filed by the Company and the Account with
the Securities and Exchange Commission under the Securities Act of 1933, as
amended, with respect to certain variable life insurance policies.

Based upon that review, I am of the following opinion:

     1.   The Account is a separate account of the Company duly created and
          validly existing pursuant to the laws of the State of Minnesota; and

     2.   The issuance and sale of the variable life insurance policies funded
          by the Account have been duly authorized by the Company and such
          policies, when issued in accordance with and as described in the
          current Prospectus contained in the Registration Statement, and upon
          compliance with applicable local and federal laws, will be legal and
          binding obligations of the Company in accordance with their terms.

I hereby consent to the filing of this opinion as an exhibit to the Registration
Statement.

Sincerely,


/s/ Donald F. Gruber

Donald F. Gruber
Assistant General Counsel

<PAGE>

                                                                    Exhibit 99-D

KPMG LLP Letterhead

                         Independent Auditors' Consent
                         -----------------------------

The Board of Directors
Minnesota Life Insurance Company and
Policy Owners of Minnesota Life Variable Life Account:

We consent to the use of our reports included herein and to the reference to our
Firm under the heading "EXPERTS" in Part I of the Registration Statement.

                             KPMG LLP

Minneapolis, Minnesota
April 26, 2000


<PAGE>

                                                                    Exhibit 99-E


               [Letterhead of Minnesota Life Insurance Company]



April 14, 2000



Minnesota Life Insurance Company
400 Robert Street North
St. Paul, Minnesota  55101


Re:  Variable Adjustable Life - Second Death Policy
     Form Number MHC-98-690


Dear Sir or Madam:

This opinion is furnished in connection with the filing of the Post-Effective
Amendment Number 5 to its Registration Statement on Form S-6 ("Registration
Statement"), which covers premiums expected to be received under Variable
Adjustable Life - Second Death Insurance Policies ("Policies") on the form
referenced above offered by Minnesota Life Insurance Company. The prospectus
included in the Registration Statement describes policies which will be offered
by Minnesota Life, after the Amendment to the Registration Statement is declared
effective, in each state where they have been approved by appropriate state
insurance authorities. The policy form was prepared under my direction, and I am
familiar with the Registration Statement and Exhibits thereto. In my
opinion:

(1)  The illustrations of death benefits, policy values and accumulated premiums
     for the Policy described under the headings "Policy Values," "Death Benefit
     Options" and "Variations in Death Benefit," and fully illustrated in
     Appendix A of the prospectus entitled "Illustrations of Policy Values,
     Death Benefits and Premiums" and in Appendix B of the prospectus entitled
     "Understanding How Premium Becomes Cash Value" and included in the
     Registration Statement ("Prospectus"), based upon the assumptions stated,
     are consistent with the provisions of the Policies. The rate structure of
     the Policies has not been designed so as to make the relationship between
     premiums and benefits, as shown in Appendix A, appear to be correspondingly
     more favorable to the prospective purchaser of a Policy for a male and a
     female, both age 40 than to prospective purchasers of Policies for a male
     and a female at other ages.

(2)  The table shown under the heading "Summary," illustrating the
     representative for maximum and minimum plans of insurance, is consistent
     with the provisions of the Policies.
<PAGE>

Minnesota Life Insurance Company
April 14, 2000
Page 2

(3)  The description under the heading "Policy Adjustments," describing the
     effects of a Policy adjustment on an illustrated standard risk Policy, and
     illustrating adjustments on a hypothetical policy, is consistent with the
     provisions of the Policies.

(4)  The description under the subheading "Restrictions on Adjustments,"
     describing the effects of restrictions on Policy adjustments in illustrated
     situations, is consistent with the provisions of the Policies.

(5)  The description under the heading "Policy Charges," describing sales load
     computations in illustrated situations in Appendix D, is consistent with
     the provisions of the Policies.

(6)  The information with respect to the Policy contained in Appendix C,
     entitled "Comparison of Death Benefit Options," based upon the assumptions
     stated therein, is consistent with the provision of the Policies.

I hereby consent to the use of this opinion as an exhibit to the Registration
Statement and to the reference to my name under the heading "Experts" in the
Prospectus.

Very truly yours,



/s/ Robert J. Ehren, F.S.A.
Robert J. Ehren, F.S.A.
Director and Actuary

RJE:pjh



<PAGE>

                                                                Exhibit 99-F

              [LETTERHEAD OF JONES & BLOUCH L.L.P. APPEARS HERE]







                                April 14, 2000


Minnesota Life Insurance Company
400 Robert Street North
St. Paul, MN  55101


Ladies and Gentlemen:

     We hereby consent to the reference to this firm under the caption "Legal
Matters" in the prospectus contained in Post-Effective Amendment No. 5 to the
registration statement on Form S-6 of Minnesota Life Variable Life Account,
File No. 33-64395, to be filed with the Securities and Exchange Commission.


                                        Very truly yours,


                                        /s/ Jones & Blouch L.L.P.

                                        Jones & Blouch L.L.P.

<PAGE>

                                                                    EXHIBIT 99.J

                        Minnesota Life Insurance Company
                                Power of Attorney
                         To Sign Registration Statements


     WHEREAS, Minnesota Life Insurance Company ("Minnesota Life") has
established certain separate accounts to fund certain variable annuity and
variable life insurance contracts, and

     WHEREAS, Variable Fund D ("Fund D") is a separate account of Minnesota Life
registered as a unit investment trust under the Investment Company Act of 1940
offering variable annuity contracts registered under the Securities Act of 1933,
and

     WHEREAS, Variable Annuity Account ("Variable Annuity Account") is a
separate account of Minnesota Life registered as a unit investment trust under
the Investment Company Act of 1940 offering variable annuity contracts
registered under the Securities Act of 1933, and

     WHEREAS, Minnesota Life Variable Life Account ("Variable Life Account") is
a separate account of Minnesota Life registered as a unit investment trust under
the Investment Company Act of 1940 offering variable adjustable life insurance
policies registered under the Securities Act of 1933, and

     WHEREAS, Group Variable Annuity Account ("Group Variable Annuity Account")
is a separate account of Minnesota Life which has been established for the
purpose of issuing group annuity contracts on a variable basis and which is to
be registered as a unit investment trust under the Investment Company Act of
1940 offering group variable annuity contracts and certificates to be registered
under the Securities Act of 1933, and

     WHEREAS, Minnesota Life Variable Universal Life Account ("Variable
Universal Life Account") is a separate account of Minnesota Life which has been
established for the purpose of issuing group and individual variable universal
life insurance policies on a variable basis and which is to be registered as a
unit investment trust under the Investment Company Act of 1940 offering group
and individual variable universal life insurance policies to be registered under
the Securities Act of 1933.

     NOW THEREFORE, We, the undersigned Directors and Officers of Minnesota
Life, do hereby appoint Dennis E. Prohofsky and Garold M. Felland, and each of
them individually, as attorney in fact for the purpose of signing their names
and on our behalf as Directors of Minnesota Life and filing with the Securities
and Exchange Commission Registration Statements, or any amendment thereto, for
the purpose of: a) registering contracts and policies of Fund D, the Variable
Annuity Account, the Variable Life Account, the Group Variable Annuity Account
and the Variable Universal Life Account for sale by those entities and Minnesota
Life under the Securities Act of 1933; and b) registering Fund D, the Variable
Annuity Account, the Variable Life Account, the Group Variable Annuity Account
and the Variable Universal Life Account as unit investment trusts under the
Investment Company Act of 1940.

<TABLE>
<CAPTION>

         Signature                                   Title                        Date
         ---------                                   -----                        ----
<S>                                                  <C>                          <C>
/s/ Robert L. Senkler                                Chairman of the Board,       December 13, 1999
- ------------------------------------------           President and Chief
     Robert L. Senkler                               Executive Officer
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

         Signature                                   Title                        Date
         ---------                                   -----                        ----
<S>                                                  <C>                          <C>
/s/ Anthony L. Andersen                              Director                     December 13, 1999
- ------------------------------------------
     Anthony L. Andersen


- ------------------------------------------           Director
     Leslie S. Biller

/s/ John F. Grundhofer                               Director                     December 13, 1999
- ------------------------------------------
     John F. Grundhofer

/s/ Robert E. Hunstad                                Director                     December 13, 1999
- ------------------------------------------
     Robert E. Hunstad

/s/ Dennis E. Prohofsky                              Director                     December 13, 1999
- ------------------------------------------
     Dennis E. Prohofsky


- ------------------------------------------           Director
     Michael E. Shannon

/s/ William N. Westhoff                              Director                     December 13, 1999
- ------------------------------------------
     William N. Westhoff

/s/ Frederick T. Weyerhaeuser                        Director                     December 13, 1999
- ------------------------------------------
     Frederick T. Weyerhaeuser
</TABLE>



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