MINNESOTA LIFE VARIABLE LIFE ACCOUNT
S-6/A, 2000-05-31
Previous: CORNERCAP GROUP OF FUNDS /VA/, N-30D, 2000-05-31
Next: MINNESOTA LIFE VARIABLE LIFE ACCOUNT, S-6/A, EX-99.A5G, 2000-05-31



<PAGE>


                                                           File Number 333-96383

                       SECURITIES AND EXCHANGE COMMISSION


                             Washington, D.C. 20549


                                    FORM S-6

                       PRE-EFFECTIVE AMENDMENT NUMBER 1

            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                      MINNESOTA LIFE VARIABLE LIFE ACCOUNT
                      ------------------------------------
                                 (Name of Trust)


                        Minnesota 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., Suite 410 East
                             Washington, D.C. 20007


TITLE OF SECURITIES BEING REGISTERED:

                  Variable Adjustable Life Insurance Policies

Approximate Date of Proposed Public Offering:  As soon as practicable after the
Registration Statement becomes effective.

The Registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until Registrant shall file a
further amendment which specifically states that this Registration Statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.
<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
<PAGE>

   18.         Advantus Series Fund, Inc. and Class 2 of the Templeton
               Developing Markets Fund

   19.         Voting Rights

   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
<PAGE>

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

   47.         Not Applicable

   48.         Not Applicable

   49.         Not Applicable

   50.         General Descriptions, Variable Life Account

   51.         Summary; Detailed Information About the Variable Adjustable Life
               Insurance Policy, Policy Charges

   52.         Summary; General Descriptions, Variable Life Account; Advantus
               Series Fund, Inc.

   53.         Federal Tax Status

   54.         Not Applicable

   55.         Not Applicable

   56.         Not Applicable

   57.         Not Applicable

   58.         Not Applicable

   59.         Financial Statements
<PAGE>

                                     PART I


                       INFORMATION REQUIRED IN PROSPECTUS
<PAGE>


  Prospectus

   Variable Adjustable Life
           Insurance Policy






[LOGO APPEARS HERE]
This prospectus describes a Variable Adjustable Life Insurance Policy issued
by Minnesota Life Insurance Company ("Minnesota Life").

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

Variable Adjustable Life 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 each Policy 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 Funds.
You should read the prospectus carefully and retain it for future reference.

The Policy has 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, Minnesota 55101-2098
Ph 651/665-3500
http://www.minnesotamutual.com

Dated:
<PAGE>

             Table of Contents
<TABLE>
<CAPTION>
                                                                            Page
<S>                                                                         <C>
Summary....................................................................    1
Condensed Financial Information............................................    7
General Descriptions
  Minnesota Life Insurance Company.........................................    9
  Variable Life Account....................................................    9
  The Funds................................................................   10
  Additions, Deletions or Substitutions....................................   11
  Selection of Sub-Accounts................................................   11
  The Guaranteed Principal Account.........................................   12
Detailed Information about the Variable Adjustable Life Insurance Policy
  Adjustable Life Insurance................................................   13
  Policy Adjustments.......................................................   13
  Restrictions on Adjustments..............................................   14
  Applications and Policy Issue............................................   16
  Policy Premiums..........................................................   17
  Actual Cash Value........................................................   19
  Death Benefit Options....................................................   22
  Policy Loans.............................................................   23
  Surrender................................................................   24
  Free Look................................................................   25
  Policy Charges...........................................................   25
  Other Policy Provisions..................................................   27
  Additional Benefits......................................................   29
Other Matters
  Federal Tax Status.......................................................   30
  Directors and Principal Management Officers of Minnesota Life............   33
  Voting Rights............................................................   33
  Distribution of Policies.................................................   34
  Legal Matters............................................................   35
  Legal Proceedings........................................................   35
  Experts..................................................................   35
  Registration Statement...................................................   35
Special Terms..............................................................   36
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--Illustration of Death Benefit Calculation......................  C-1
Appendix D--Example of Sales Charge and Additional Face Amount Charge
 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 is not a comprehensive summary. You should review the
information contained elsewhere in this prospectus. You should also refer to
the "Special Terms" section for the definition of unfamiliar terms.

What is a Variable Adjustable Life Insurance Policy?
   The Variable Adjustable Life Insurance Policy (the "Policy") described in
this prospectus combines a guaranteed plan of insurance, flexible
administrative procedures and significant and useful market sensitive
investment features. The Policy is called VAL Horizon.

What is the guaranteed plan of insurance?
   For any given level of premium, face amount and death benefit option, we
guarantee a specific plan of insurance. The plan of insurance is the period
during which insurance coverage is guaranteed and the period during which you
must pay premiums to maintain that guarantee. These two periods are not always
the same. For example, the Policy could have guaranteed insurance coverage for
40 years, with premiums payable for 7 years; or insurance coverage for life,
with premiums payable for 30 years.

What makes the Policy "Adjustable"?
   The Policy is termed "Adjustable" because it allows you the flexibility to
tailor the Policy to your needs at issue and thereafter to change or "adjust"
your Policy as your insurance needs change.

   Within very broad limits, including those designed to assure that the Policy
qualifies as life insurance for tax purposes, you may choose the level of
premium you wish to pay, the face amount and the death benefit option that you
need. Based on these three factors, we will calculate the guaranteed plan of
insurance.

   The maximum plan of insurance available is one where the Policy becomes
paid-up after the payment of five annual premiums. A Policy becomes paid-up
when its policy value is such that no further premiums are required to
guarantee the face amount and the death benefit option for the life of the
insured, provided there is no policy indebtedness.

   The minimum plan of insurance that we offer at original issue is a plan that
provides guaranteed insurance coverage for ten years with premiums payable for
ten years. If the insured's age at original issue is over 45, the minimum plan
of insurance will be less than ten years, as described in the table below:

<TABLE>
<CAPTION>
                                                                  Minimum Plan
  Issue Age                                                        (in years)
  ---------                                                       ------------
<S>                                                               <C>
     46                                                               9
     47                                                               8
     48                                                               7
     49                                                               6
     50                                                               5
     51                                                               4
52 or greater                                                         3
</TABLE>

   A protection plan of insurance guarantees insurance coverage and a scheduled
premium level, for a specified number of years, always less than for whole
life. A protection plan requires the lowest initial level of premiums and
offers the most insurance protection with the lowest investment element.

   At high premium levels, the period of premium payments may be limited to
satisfy the requirements of the Internal Revenue Code to qualify as life
insurance. The result will be a protection plan that guarantees coverage beyond
the premium paying period.

   A protection plan of insurance may reach the end of the period of guaranteed
insurance coverage before the Policy becomes paid up. At that time, we will
calculate a new plan of insurance, using the policy value along with the
current premium, face amount and death benefit option. If these factors are not
sufficient to guarantee coverage for a least one year, you may adjust the
Policy to ensure that coverage continues.

   For any given face amount and death benefit option, you may select a premium
that results in a plan that falls anywhere

                                       1
<PAGE>

between the minimum protection plan and the maximum whole life plan. In
general, 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.

  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 needs and personal
circumstances change over the years, you may change, subject to the
limitations described herein, the premium, face amount and death benefit
option, and thus the plan of insurance.

  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 13.

What makes the Policy "Variable"?

  Traditional whole life and universal life contracts provide for
accumulations of contract values at fixed rates determined by the insurance
company. Variable Adjustable Life policy values may be invested at your
direction 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 Policy, to the extent invested in sub-accounts
of the Variable Life Account, will vary with the investment experience of the
sub-accounts you select. These have no guaranteed minimum value. 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 face amount)
with investment experience.

  Those seeking the traditional insurance protections where the cash value is
guaranteed 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 12.

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

  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 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

                                       2
<PAGE>


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 are attached to 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. The death benefit will vary only
if necessary to satisfy the definition of life insurance.

   The Protection Option provides a variable death benefit equal to the
guaranteed face amount plus the policy value. Favorable non-guaranteed
elements, including investment returns, will be reflected both in increased
life insurance coverage and increased actual cash values.

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 25 and 26. 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.

   Charges for substandard risks and charges for additional benefits are
deducted from the premium to calculate the base premium. Charges for
substandard risks include both table ratings and cash extra charges. Charges
for substandard risks compensate us for providing the death benefit for
policies whose mortality risks exceed the standard.

   Against first year base premiums we deduct a Sales Charge of up to 44
percent and an Additional Face Amount Charge of up to $5 per $1,000 of face
amount. We also deduct from each base premium a Premium Charge of 6 percent.

   Non-repeating premiums are currently subject only to a Premium Charge of 3
percent.

   Against the actual cash value of a Policy we deduct a Monthly Policy Charge
of $8 plus $.02 per $1,000 of face amount, a transaction charge for each Policy
adjustment and a Monthly Cost of Insurance Charge.

   Against the assets held in the Variable Life Account we deduct Mortality and
Expense Risk charges 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>
-------

(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.

                                       4
<PAGE>


(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.

Are the benefits under a Policy subject to Federal income tax?

   With respect to a Policy issued on the basis of a standard premium class, we
believe that it should qualify as a life insurance contract for Federal income
tax purposes. With respect to a Policy issued on a substandard basis, it is not
clear whether or not such a Policy would qualify as a life insurance contract
for Federal tax purposes. Assuming that a Policy qualifies as a life insurance
contract for Federal income tax purposes, the benefits under Policies described
in this prospectus should receive the same tax treatment under the Internal
Revenue Code of 1986 as benefits under traditional fixed benefit life insurance
policies. Thus, death proceeds payable under variable life insurance policies
should be excludable from the beneficiary's gross income for Federal income tax
purposes. We also believe that you should not be in constructive receipt of the
cash values of your Policy until actual distribution. See the heading "Federal
Tax Status" in this prospectus on page 30.

   You should note, however, that the tax treatment described above relating to
distributions is available only for policies not described as "modified
endowment contracts." Policies described as modified endowment contracts are
treated as life insurance with respect to the tax treatment of death proceeds
and the tax-free inside build-up of yearly cash value increases. However, any
amounts you receive, such as loans and amounts received from partial or total
surrender of the contract will be subject to the same tax treatment as amounts
received under an annuity. Annuity tax treatment includes the ten percent
additional income tax imposed on the portion of any distribution that is
included in income, except where the distribution or loan is made on or after
the policy owner attains age 59 1/2, is attributable to the policy owner
becoming disabled, or is part of a series of substantially equal periodic
payments for the life of the policy owner or the joint lives of the policy
owner and beneficiary.

   To determine whether a policy is a modified endowment contract and subject
to this special tax treatment requires an examination of the premium paid in
relation to the death benefit of the policy. A modified endowment contract
results if the cumulative premiums during the first seven contract years exceed
the sum of the net level premiums which would be paid under a seven-pay life
policy. In addition, a policy which is subject to a material change will be
treated as a new policy on the date that such a material change takes effect.
At that time we determine whether such a policy meets the seven-pay standard by
taking into account the previously existing cash surrender value. We will
monitor your Policy to determine whether it may become a modified endowment
contract.
                                       5
<PAGE>


                           SUMMARY OF POLICY CHARGES

<TABLE>
<CAPTION>
                                         Rate               Charged Against
                                         ----               ---------------
<S>                              <C>                   <C>
Base Premium
Premium Charge                   6.0%                  All base premiums
Sales Charge                     up to 44%             First-year base premiums
Additional Face Amount Charge    up to $5/$1000        First-year base premiums
Non-Repeating Premium
Premium Charge                   3.0%                  All non-repeating Premiums
Actual Cash Value Charges
Monthly Policy Charge (current)  $8.00 + $0.02/$1000   Actual cash value
Monthly Policy Charge (maximum)  $10.00 + $0.03/$1000  Actual cash value
Cost Of Insurance Charge         varies by policy      Actual cash value
Transaction Charge               up to $25.00          Actual cash value
Separate Account Charge
Mortality & Expense Risk 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
Transaction Charges
Policy Adjustment                $25                   Actual cash value
Transfer (maximum)               $25                   Actual cash value
Partial Surrender                Lesser of $25 or 2.0% Actual cash value
                                 of amount surrendered
</TABLE>


How do you purchase a Policy?

  To be eligible to purchase a Policy the insured must be no more than age 90
and satisfy our underwriting standards. To purchase a Policy you must 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 16.

  For a limited time after your Policy is delivered, 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 25.

Do you have access to your policy values?
  Yes. Your actual cash value is available to you during the insured's
lifetime. 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.
These alternatives may be subject to conditions described in the Policy or in
this prospectus under the heading "Actual Cash Value" on page 19 and certain
transactions may have tax consequences as described under the heading "Federal
Tax Status" on page 30.

                                       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
 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     $1.23
 Unit value at
 end of year            $5.88      $4.92      $3.86      $2.93      $2.42      $1.78      $1.77     $1.62     $1.51     $1.17
 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   658,612
 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     $1.30
 Unit value at
 end of year            $6.02      $4.98      $3.82      $3.00      $2.56      $2.10      $2.06     $1.87     $1.79     $1.27
 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   802,456
</TABLE>


                                       7
<PAGE>

<TABLE>
<CAPTION>
                                                          Year Ended December 31,
                           ----------------------------------------------------------------------------------------------
                              1999       1998          1997       1996       1995       1994         1993         1992
                           ---------- ----------    ---------- ---------- ---------- ----------    ---------    ---------
 <S>                       <C>        <C>           <C>        <C>        <C>        <C>           <C>          <C>
 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         $1.69      $1.59      $1.21      $1.15        $1.00(b)
 Unit value at end of
 year                           $2.64      $1.82         $1.81      $1.69      $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
 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-Ac-
 count:
 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-Ac-
 count:
 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 Development
 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.

                                       8
<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
   On October 21, 1985, our Board of Trustees established a separate account,
called the Minnesota Life Variable Life Account, 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.



                                       9
<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        Franklin Advisers, Inc.
 Fund--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             Fidelity Management &
 Portfolio--Service       Research
 Class 2 Shares

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>



                                       10
<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 Policies of this class, 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 sub-account. The focus of each sub-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.


                                       11
<PAGE>

  Some policy owners, who desire the greatest safety of principal may prefer
the 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 Variable Adjustable Life 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
Variable Adjustable Life 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
policies of this class, 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 contracts of this class.
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
guarantee 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. We guarantee 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 year.


                                      12
<PAGE>

                  Detailed Information about the
                         Variable Adjustable Life Insurance Policy
Adjustable Life Insurance
   This Policy is similar to our conventional life insurance product known as
"adjustable life". This Policy, like conventional 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 the
premium, face amount and death benefit option, we will calculate the guaranteed
plan of insurance. 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 age, 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 death benefit that you wish.
This flexibility results in a broad range of plans of insurance. Generally
speaking, a plan of insurance refers to the period during which insurance is
guaranteed and 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 face amount at the death of the insured whenever that occurs.
Premiums may be payable for a specified number of years or for the life of the
insured.

   Protection insurance plans provide life insurance in an amount at least
equal to the face amount for a specified period, with premiums payable for a
specified period. These two periods may not be the same.

   At high premium levels, the period of premium payments may be limited to
satisfy the requirements of the Internal Revenue Code to qualify as life
insurance. The result will be a protection plan that guarantees coverage beyond
the premium paying period.

   The larger the premium you pay, the larger the policy values you may expect
to be available for investment in the Fund Portfolios. Under the Policy, the
highest premium permitted at the time of issue, for a specific death benefit,
is one which will provide a fully paid-up Policy after the payment of five
annual premium payments. A Policy becomes paid-up when its policy value is such
that no further premiums are required to provide the death benefit until the
death of the insured, provided there is no policy indebtedness.

   Examples of whole life plans include Policies which become paid-up upon the
payment of a designated number of annual premiums, such as ten pay life or
twenty pay life. 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 lowest annual base premium allowed for any plan of insurance is $300;
for insureds age 0 to 15, the minimum is $150. 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 death benefit for a period of ten
years from the policy date. If the insured's age at original issue is over age
45, the minimum plan of protection will be less than ten years, as described in
the table below:

<TABLE>
<CAPTION>
                                                                  Minimum Plan
  Issue Age                                                        (in years)
  ---------                                                       ------------
<S>                                                               <C>
     46                                                                9
     47                                                                8
     48                                                                7
     49                                                                6
     50                                                                5
     51                                                                4
52 or greater                                                          3
</TABLE>

   This is the minimum plan of insurance for any given face amount. The minimum
initial face amount on a Policy is $25,000; if the insured is age 0 to 15, the
minimum face amount is $10,000.

Policy Adjustments
   Adjustable life insurance policies allow you to change the premium, face
amount or the death benefit option of the Policy after it is issued. Subject to
the limitations

                                       13
<PAGE>

described more fully below, you can at any time change the face amount, the
death benefit option or your scheduled premium. Any of those changes will
usually result in a change in the plan of insurance.
Depending upon the change you request, the premium paying period or the
guaranteed period of coverage may be lengthened or shortened.

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

  A partial surrender of a Policy's cash value, an adjustment so that there
are no further scheduled base premiums, a change in underwriting
classification or any change requiring evidence of insurability are also
policy adjustments.

  When a Policy is adjusted, we compute the new plan of insurance, face amount
or premium amount. If your Policy has the Cash Option and a partial surrender
of actual cash value is made, the Policy will be automatically adjusted to a
new face amount which will be equal to the old face amount less the amount of
the partial surrender. An adjustment providing for no further scheduled base
premium, regardless of whether the Policy is paid-up, is also referred to as a
"stop premium" mode and is described under the caption "Avoiding Lapse" on
page 19 of this prospectus. Certain adjustments may cause a Policy to become a
modified endowment contract. See "Federal Tax Status" for a description of the
federal tax treatment of modified endowment contracts.

  In computing a 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 "tabular
value" or 75 percent of the Policy's "policy 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 value" is the value underlying the
guaranteed plan of insurance. If 75 percent of the policy value is higher than
the tabular value, a policy adjustment will translate the excess value into an
improved plan of insurance. If 75 percent of the policy value is less than the
tabular value, using the tabular 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 value.
After adjustment, the tabular value shall be equal to the greater of 75
percent of the policy value or the tabular value prior to that adjustment,
plus any non-repeating 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
your instructions, 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, we will reduce the face amount by the amount
of any partial surrender. With the Protection Option, we will not reduce the
face amount, but the death benefit will be reduced by the amount of the
partial surrender.

  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, death benefit
option, scheduled premium, plan of insurance and attained age.

  Adjustments can be made on any monthly anniversary of the policy date. You
may request a policy adjustment by completing an application for adjustment.
Any adjustment will be effective on the date that it is approved by us and
recorded at our home office.

Restrictions on Adjustments
  An adjustment must satisfy certain limitations on premiums, face amount and
plan of insurance. Limitations are also designed to ensure that the Policy
qualifies as life insurance for federal tax purposes. 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 $100. Currently, we will waive this limitation
    for changes in premium which are the result of a face amount change under
    the Inflation Agreement.

                                      14
<PAGE>

(2) Any Policy adjustment, other than a change to a stop premium, must result
    in a Policy with an annual base premium of at least $300; if the insured is
    age 0 to 15, the minimum is $150.
(3) Any adjustment for a change of the face amount must result in a change of
    the face amount of at least $5,000, except for face amount changes which
    are the result of an Inflation Agreement change or a partial surrender.
(4) An adjustment may not result in more than a paid-up whole life plan for the
    current face amount.
(5) 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 five
    years or to age 100, if less.
(6) After an adjustment involving a face amount or premium increase, the Policy
    must provide insurance to the next policy anniversary at or after ten years
    from the date of adjustment. If the insured's age at adjustment is over age
    45, the minimum plan of protection will be less than ten years from the
    date of adjustment, as described in the table below.

<TABLE>
<CAPTION>
Adjustment Age                                                 Number of Years
--------------                                                 ---------------
<S>                                                            <C>
     46                                                               9
     47                                                               8
     48                                                               7
     49                                                               6
     50                                                               5
     51                                                               4
52 or greater                                                         3
</TABLE>

(7) An adjustment to stop premium requires that a Policy have an actual cash
    value at the time of the adjustment sufficient to keep the Policy in force
    until the next policy anniversary.
(8) After any adjustment, other than those described in (6) and (7), the Policy
    must provide insurance to the next policy anniversary at or after one year
    from the date of adjustment.
(9) No adjustments may be made during the first policy year.

Proof of Insurability We require proof of insurability for all adjustments
resulting in an increase in death benefit, 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 non-
repeating premium is paid if the death benefit of your Policy increases as a
result of the payment of a non-repeating premium.

   We may also require evidence of insurability to change underwriting
classification or to add additional agreements.

Charges in Connection with Policy Adjustments In connection with a policy
adjustment, we will make a special $25 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 $25 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 Sales Charge on any increase in premium
on adjustment. We will also assess an Additional Face Amount Charge on any
increase in face amount. See, for a further description of these charges, the
section "Policy Charges" in this prospectus on page 25. Limiting the Sales
Charge and the Additional Face Amount Charge to the increased premium or face
amount is in substance the equivalent of issuing a new Policy for the increase.

                                       15
<PAGE>

  The chart below illustrates the effect of certain policy adjustments:


 Decrease the face amount
 and keep premiums the same

                                 The guaranteed period of
                                 coverage will generally be
              OR                 longer

 Keep the face amount the                     OR
 same and increase premiums

                                 The premium paying period
             OR                  will generally be shorter
 Keep the face amount and
 premiums the same, and
 switch from the Protection
 Option to the Cash Option

-------------------------------------------------------------------------------
 Increase the face amount
 and keep premiums the same

                                 The guaranteed period of
             OR                  coverage will generally be
                                 shorter
 Keep the face amount the
 same and decrease premiums

                                              OR

             OR                  The premium payment period
                                 will generally be longer
 Keep the face amount and
 premiums the same, and
 switch from the Cash Option
 to the Protection Option


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
$25,000 and we require an annual base premium on each Policy of at least $300.
If the insured is age 0 to 15, the minimum face amount is $10,000 and the
minimum premium is $150. 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 insured's age at original issue is over age 45, the minimum plan of
protection will be less than ten years from the Policy date, as described on
page 13. The Policy must be issued on an insured no more than age 90. Before
issuing any Policy, we require evidence of insurability satisfactory to us,
which in some cases 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. We will use the policy date 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.
                                      16
<PAGE>


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

Policy Premiums

   The Policies have a level premium payable for a specified period 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 14, 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 death benefit option, the plan of insurance, the insured's age at
issue, gender, risk classification, tobacco use 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, the life of the insured
may be covered 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 for a specified period 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 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 substandard risks are deducted from
premiums to calculate base premiums. From base premiums we deduct charges
assessed against premiums and non-repeating 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 8:00 a.m. and 4:30
p.m., Central time, our regular business hours. The allocation to the
guaranteed principal account or to any sub-account of the Variable Life Account
must be in multiples of 5 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 any delay
extend beyond the free look period applied to the Policy in the state in which
it is issued. If we exercise this right, we will allocate net premiums 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.

Non-repeating Premiums The Policy also allows a policy owner to pay a premium
called a non-repeating premium. This payment of premium is in addition to the
scheduled premiums. The payment of a non-repeating premium will increase the
policy values you have available for investment in the Fund. The maximum non-
repeating premium we will accept is the amount sufficient to change your Policy
to a paid-up whole life policy for the face amount. The minimum non-repeating
premium is $500.

   We will bill annually, semi-annually or quarterly for non-repeating premiums
if a

                                       17
<PAGE>

Policy has a base annual premium of at least $2,400 and if the total annual
amount billed for non-repeating 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 non-repeating premium must be at least $50.

  We may impose additional restrictions or refuse to permit non-repeating
premiums at our discretion.

  The payment of a non-repeating premium may have Federal income tax
consequences. See the heading "Federal Tax Status" in this prospectus on page
30.

Paid-Up Policies A Policy is paid-up when no additional premiums are required
to provide the face amount of insurance for the life of the insured. We may or
may not accept additional premiums. However, the actual cash value of a paid-
up Policy 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 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 notice.

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
insured's life will continue to be insured during this 31-day period.

  If a Policy covers an insured in a substandard risk class, you must continue
to pay the portion of the scheduled premium equal to the charge for such risk
even if the Policy is on stop premium. As with any scheduled premium, failure
to pay the premium for the substandard risk within the grace period 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 we do not receive the payment 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 on the insured's life.

  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 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
                                      18
<PAGE>

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
23.

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 unless the Policy
terminated because the surrender value has been paid. We will require:

(1) your written request to reinstate the Policy;
(2) that you submit to us at our home office during the insured's lifetime
    evidence satisfactory to us of the insured's insurability so that we may
    have time to act on the evidence during the insured's lifetime; 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 year 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 5 percent per year
    compounded annually. At the present time we do not require the payment of
    all overdue premiums, or the payment of interest on reinstated loans.

Avoiding Lapse If your Policy has sufficient loan value, you can avoid a lapse
due to the failure to pay a scheduled premium with 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 23 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 policy 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 determine a new plan of insurance
based on the face amount and death benefit option and the assumption that no
further premiums will be paid.

   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 provided 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 guaranteed period of coverage.
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. Moreover, if a Policy covers an insured in a
substandard 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 you should consider. 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 is more
complicated since the period of guaranteed coverage under the extended term
option will be different from that under the stop premium mode. When you are
making this decision you should ask us what these periods are.

Actual Cash Value
   The Policy has an actual cash value which varies with the investment
experience of the guaranteed principal account and the

                                       19
<PAGE>

sub-accounts of the Variable Life Account. The actual cash value equals the
value of the guaranteed principal account and the value of 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
paid 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 values, 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 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, asset credits, 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. We credit interest on the guaranteed principal account actual cash
value of your Policy 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 made 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 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 of units will be
increased by the allocation of subsequent net premiums, non-repeating
premiums, asset credits, 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 surrenders from that sub-account. The number of units will
decrease to zero when the policy is surrendered or extended term insurance is
purchased.

  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

                                      20
<PAGE>

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 insured's 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 and credits to your actual cash value, namely the Monthly
Policy Charge 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
while the Policy remains in force 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. 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 in
an account is less than $250, the entire actual cash value attributable to that
sub-account or the guaranteed principal 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
$10, for each transfer of actual cash value among the sub-accounts and the
guaranteed principal account. Currently, there is a charge only for non-
systematic transfers in excess of four per year.

   Your instructions for transfer may be made in writing or 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)

                                       21
<PAGE>

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.

  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. At no time will the death benefit be less than
the minimum death benefit required so that the Policy qualifies as a life
insurance policy under the guideline premium test of Section 7702 of the
Internal Revenue Code.

Cash Option Under the Cash Option, the death benefit will be the larger of:

(a) the face amount at the time of the insured's death; or
(b) the minimum death benefit required to qualify under Section 7702.

  The death benefit will not vary unless the death benefit is the minimum
death benefit required under Section 7702.

Protection Option Under the Protection Option, the death benefit will be the
larger of:

(a) the face amount, plus the policy value, at the time of the insured's
    death; or
(b) the minimum death benefit required to qualify under Section 7702.

  The death benefit provided by the Protection Option will vary depending on
the investment experience of the allocation options you select.

  The Protection Option is only available until the policy anniversary nearest
the insured's age 100; at that time we will convert the death benefit option
to the Cash Option.

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. Given the same face amount and premium the
Cash Option will provide guaranteed coverage for a longer period than the
Protection Option. This is because of larger cost of insurance charges

                                      22
<PAGE>

under the Protection Option resulting from the additional amount of death
benefit. But under the Cash Option, favorable policy performance does not
generally increase the death benefit, and the beneficiary will not benefit from
any larger actual cash value which exists at the time of the insured's death
because of the favorable policy performance.

   You may change the death benefit option while the Policy is in force through
a policy adjustment. We may require that you provide us with satisfactory
evidence of the insured's insurability 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
30.

   For an illustration of the calculation of the death benefit under the Policy
options, please see Appendix C, "Illustration of Death Benefit Calculation," 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
30.

   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 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 on a pro-rata basis and, from each sub-
account in the separate account on a pro-rata basis. 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 30. 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 death of the insured
  .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 1 percent per year. We allocate policy
loan interest credits to your actual cash value

                                       23
<PAGE>

as of the date of the death of the insured, 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 for the allocation of net premiums.

  Currently, the loan account credits interest, as described above, at a rate
which is not less than your policy loan interest rate minus 1 percent per year.
However, if the Policy has been in force for ten years or more, we will credit
your loan at a rate which is equal to the policy loan rate minus .5 percent per
year.

  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 the grace period. We will make
automatic premium loans unless you have requested us not to. 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 may repay your loan in
part or in full at any time before the insured's death. Your loan may also be
repaid within 60 days after the date of the insured's 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 on a pro-rata
basis, and to each sub-account in the separate account on a pro-rata basis.

  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 the insured is living. The surrender value of the Policy is the actual
cash value plus asset credits and 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, applied on a settlement option or to
provide extended term insurance on the life of the insured.

  We also permit a partial surrender of the actual cash value of the Policy in
any amount of $500 or more. The maximum partial surrender is the amount
available as a policy loan. The death benefit of the Policy will be reduced by
the amount of the partial surrender. With any partial surrender, we will adjust
the Policy to reflect the new face amount and actual cash value and, unless
otherwise instructed, the existing level of premium payments.

  We are currently waiving the restriction requiring a minimum amount for a
partial surrender where a partial surrender from a Policy, which is on stop
premium, is being used to pay premiums for substandard risks or premiums on any
benefits and riders issued as part of the Policy. Transaction fees otherwise
applicable to such a partial surrender are also waived.


                                       24
<PAGE>

   On a partial surrender, you may tell us from which Variable Life Account
sub-accounts 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 on a pro-rata basis and, from each
sub-account of the separate account on a pro-rata basis. 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 we receive your written request for surrender.
However, if any portion of the actual cash value to be surrendered is
attributable to a premium or non-repeating 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 within ten days after you receive it.

   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 13, 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 ten days after you receive it. 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.

Policy Charges

Premium Charges Premium charges vary depending on whether the premium is a
scheduled premium or a non-repeating premium. Generally, the word "premium"
when used in this prospectus means a scheduled premium only. Charges for
substandard risks and charges for additional benefits are deducted from the
premium to calculate the base premium. Charges for substandard risks include
both table ratings and cash extra charges.

   From base premiums we deduct a Sales Charge, an Additional Face Amount
Charge and a Premium Charge.

(1) The Sales Charge consists of a deduction from each premium of up to 44
    percent. The Sales Charge applies only to base premiums, scheduled to be
    paid in the 12 month period following the policy date, or any policy
    adjustment involving an increase in base premium or any policy adjustment
    occurring during a period when a Sales Charge 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 under the Cash Option. In other
    words, the amount of any base premium in excess of this amount will not be
    subject to the Sales Charge.

  Only adjustments that involve an increase in base premium will result in an
  additional Sales Charge being assessed on that increase in premium. If any
  adjustment occurs during a period when a Sales Charge is being collected
  and the adjustment results in an increase in base premium, an additional
  Sales Charge, not to exceed 44 percent of the increase in base premium,
  will be added to the uncollected portion of the Sales Charge that was being
  collected prior to the adjustment. This total amount of Sales Charge will
  then be collected during the 12 month period following the adjustment.
  If any adjustment occurs during the 12 month period when a Sales Charge is
  being collected and the adjustment does not result in an increase in base
  premium, a portion or all of the remaining Sales Charge will be collected
  during the 12 month period following the adjustment.
  For examples of how we compute the Sales Charge and the Additional Face
  Amount Charge, see Appendix D in this prospectus on page D-1.

                                       25
<PAGE>

  The Sales Charge is designed to compensate us for distribution expenses
  incurred with respect to the Policies. The amount of the Sales Charge 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 Charge,
  we will recover them from our other assets or surplus including profits from
  the Mortality and Expense Risk Charge.
(2) The Additional Face Amount Charge is an amount not to exceed $5 per $1,000
    of face amount of insurance. This amount may vary by the age of the insured
    and the premium level for a given amount of insurance. This charge is made
    ratably from premiums scheduled to be paid during the first policy year and
    during the twelve months following certain policy adjustments. The
    Additional Face Amount 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.
(3) The Premium Charge of 6 percent is deducted from each base premium. This
    charge is designed to cover the expenses related to premiums, including but
    not limited to administration, commissions and taxes.

Non-repeating Premiums Non-repeating premiums are currently subject to a
Premium Charge of 3 percent. We do not assess a Sales Charge or an Additional
Face Amount Charge against non-repeating premiums.

Actual Cash Value Charges In addition to deductions from premiums and non-
repeating premiums, we assess from the actual cash value of a Policy a Monthly
Policy Charge, the Cost of Insurance Charge and transaction charges. These
charges are as follows:
(1) The Monthly Policy Charge is designed to cover certain of our
    administrative expenses, including those attributable to the records we
    create and maintain for your Policy. The Monthly Policy Charge is $8 plus
    $.02 per $1,000 of face amount. We can increase this charge, but it will
    never exceed $10 plus $.03 per $1,000 of face amount.
(2) 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 varies with the insured's age,
    gender, risk class, the level of scheduled premiums for a given amount of
    insurance, duration of the Policy and the tobacco use of the insured. 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.
(3) The transaction charges are for expenses associated with processing
    transactions. There is a charge of $25 for each policy adjustment.
  If the only policy adjustment is a partial surrender, the transaction charge
  shall be the lesser of $25 or 2 percent of the amount surrendered. 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 there is a $10 charge only
  for non-systematic transfers in excess of four per year.
  We may also make a charge, not to exceed $25, for each returned check.

  We assess the Monthly Policy Charge and Cost of Insurance Charge against your
actual cash value on the monthly policy anniversary. In addition, we assess
such charges on the occurrence of the death of the insured, policy surrender,
lapse or a policy adjustment.

  We assess transaction charges against your actual cash value at the time of a
policy adjustment, when a transfer is made, or when a check is returned. 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 on a pro-rata basis and from each sub-

                                       26
<PAGE>

account in the separate account on a pro-rata basis.

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.

Other Policy Provisions
Beneficiary When we receive proof satisfactory to us of the insured's 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.

   If a beneficiary dies before the insured, that beneficiary's interest in the
Policy ends with that beneficiary's death. Only beneficiaries who survive the
insured will be eligible to share in the death proceeds. If no beneficiary
survives the insured 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.

   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 insured dies before the request 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 insured's
death will be the death benefit provided by the Policy, plus any additional
insurance on the insured's life 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 insured's 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 insured died 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 death of the insured, 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 insured's 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

                                       27
<PAGE>

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
insured's 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,
during the lifetime of the insured, 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 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.

Option 3--Life Income
  We will make payments monthly during the lifetime of the person who is to
receive the income, terminating with the last monthly payment immediately
preceding that person's death. We may require proof of the age and gender of
the annuitant.

Option 4--Payments of a Specified Amount
  We will pay a specified amount until the proceeds and interest are fully
paid.

  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 insured's 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 or Gender If the insured's age or gender 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 age or
gender.

Incontestability After a Policy has been in force during the insured's
lifetime for two years from the original policy date, we may not contest the
Policy, except for fraud or for nonpayment of premium. However, if there has
been a policy adjustment, reinstatement or any other policy change for which
we required evidence of insurability, we may contest that policy adjustment,
reinstatement or change for two years with respect to information provided at
that time, during the lifetime of the insured, from the effective date of the
policy adjustment, reinstatement or change.

Suicide If the 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 policy adjustment, reinstatement or any other policy change for which
we required evidence of insurability, and if the insured dies by suicide
within two years from the effective date of the policy adjustment,
reinstatement or change our liability with respect to the policy adjustment,
reinstatement or change will be limited to an amount equal to the premiums
paid for the policy adjustment, reinstatement or change.

Reports At least once each year we will send you a report. This report will
include the 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

                                      28
<PAGE>

will be current as of a date within two months of its mailing.

Additional Benefits

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 may require the payment of additional premium.

Waiver of Premium Agreement The Waiver of Premium Agreement requires an
additional premium and provides for the payment of policy premium in the event
of the insured's disability.

Inflation Agreement The Inflation Agreement requires an additional premium and
provides for a face amount increase equal to twice the percentage increase in
the consumer price index during the previous three years, subject to a maximum
of $100,000.

Business Continuation Agreement The Business Continuation Agreement requires an
additional premium and allows you to purchase a specified amount of additional
insurance, without evidence of insurability, at the death of another person
previously designated by you.

Family Term Rider The Family Term Rider requires an additional premium and
provides a fixed amount of term insurance on children of an insured.

Exchange of Insureds Agreement The Exchange of Insureds Agreement requires no
additional premium and allows for the transfer of existing insurance coverage
to another insured within a business setting. Because the exchange is generally
a taxable event, you should consult a tax advisor about the tax consequences
before making such an exchange.

Accelerated Benefits Agreement The Accelerated Benefits Agreement is issued
without additional premium. It allows you to receive a significant portion of
your Policy's death benefit, if the insured develops a terminal condition due
to sickness or injury.

Early Values Agreement The Early Values Agreement requires an additional
premium, payable for ten years, and waives a portion of policy charges in the
first policy year.

                                       29
<PAGE>

             Other Matters
Federal Tax Status
  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.

  Under Section 7702 of the Code, life insurance contracts such as the
Policies will be treated as life insurance if certain tests are met. There is
limited guidance on how these tests are to be applied. However, the IRS has
issued proposed regulations that would specify what will be considered
reasonable mortality charges under Section 7702. In light of these proposed
regulations and the other available guidance on the application of the tests
under Section 7702, we generally believe that a Policy issued on a standard
risk should meet the statutory definition of a life insurance contract under
Section 7702. However, it remains unclear whether a substandard risk Policy
will meet the statutory life insurance contract definition.

  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 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.

  On the death of the insured, we believe that the death benefit provided by
the Policies will be excludable from the gross income of the beneficiary under
Section 101(a) of the Code. If you receive an accelerated benefit, that
benefit may be taxable and you should seek assistance from a tax adviser.

  You are not currently taxed on any part of your interest until you actually
receive cash

                                      30
<PAGE>

from the Policy. However, taxability may also be determined by your
contributions to the Policy and prior Policy activity. 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 the
face amount, or an assignment of the Policy may have federal income tax
consequences. If you are considering any such transactions, 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 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 characterized 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 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. If those cumulative premiums exceed the 7-pay life
premiums, 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, 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.

   The modified endowment contract provisions of the Code apply to all policies
entered into on or after June 21, 1988. It should be noted, in addition, that 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. While certain adjustments described herein may result in a material
change, the law provides that any cost of living increase described in the
regulations and based upon an established broad-based index will not be treated
as a material change if any increase is funded ratably over the remaining
period during which premiums are required to be paid under the policy. To date,
no regulations under this provision have been issued.

   If a Policy becomes a modified endowment contract, distributions that occur
during the policy year it becomes a modified

                                       31
<PAGE>

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 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 non-repeating 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.

  Under the Code, 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. A life insurance policy
received in exchange for a modified endowment contract will also be treated as
a modified endowment contract.

  Federal estate and state and local estate, inheritance, and other tax
consequences of ownership or receipt of Policy proceeds depend upon the
circumstances of each policy owner or beneficiary. A tax adviser should be
consulted for further information.

  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 be sure to 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. Any business contemplating the purchase of a new life
insurance contract or a change in an existing contract should consult a tax
adviser.

  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, a person 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 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.

                                      32
<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
       ----               --------
 <C>               <S>
 John F. Bruder    Senior Vice President
 Keith M. Campbell Senior Vice President
 James E. Johnson  Senior Vice President
</TABLE>


<TABLE>
<CAPTION>
         Name                              Position
         ----                              --------
 <C>                  <S>
 Gregory S. Strong    Senior Vice President and Chief Financial Officer
 Terrence M. Sullivan Senior Vice President
 Randy F. Wallake     Senior Vice President
</TABLE>

   All Directors who are not also officers of Minnesota Life have had the
principal occupation (or employers) shown for at least 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.

                                       33
<PAGE>

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 a proposed
insured's risk classification and whether to accept or reject an application
for a Policy are done in accordance with our rules and standards.

  Except for the Early Values Agreement, commissions to registered
representatives on the sale of Policies include: up to 50 percent of gross
premium in the first policy year; up to 6 percent of the gross premium in
policy years two through ten; up to 2 percent in policy years thereafter; and
0 percent of non-repeating premiums. These are the maximum commissions payable
under the Policy. The maximum commission will apply to the portion of the
annual base premium necessary for an original issue whole life plan of
insurance under the Cash Option. On premiums received in excess of that amount
we will pay commissions at a rate of 4 percent in the first policy year, 6
percent in policy years two through ten and 2 percent thereafter. For the
Early Values Agreement, commissions will be 60 percent of the premium for that
agreement for all years.

  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

                                      34
<PAGE>

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 Variable Adjustable Life 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 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 appears 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.

                                       35
<PAGE>

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

  Actual Cash Value: the value of your interest in the Variable Life Account
and the value of your interest in the guaranteed principal account under a
Policy. Each is valued separately. Actual cash value does not include the loan
account.

  Asset Credit: a monthly amount, based on the actual cash value, credited to
your actual cash value.

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

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

  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, Advantus Series Fund, Inc., its Portfolios
and the Templeton Developing Markets Fund, Class 2.

  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 Policies of this class, 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.

  Non-repeating 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.

  Unit: the 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, composed of sub-accounts. 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.

                                      36

<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, 1999, 1998 and 1997

<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-2, are provided for a
standard non-tobacco risk male age 40. The illustrations show the projected
actual cash values, death benefits and premiums for the various scenarios. Both
death benefit options, the Cash Option and the Protection Option, are shown.
The plan of insurance for each Cash Option illustration is a whole life plan,
with an initial face amount of $500,000. The Protection Option illustrations
use the same premium as the Cash Option illustrations. 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, risk
class, and policy form. We use the male, female and unisex smoker-distinct 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 tobacco-use habits of
the insured. Current cost of insurance charges reflect our current practices
with respect to mortality charges for this class of Policies. Similarly, we
impose a current monthly policy charge which is less than the guaranteed
contractual charge. We expect that these current charges will compensate us for
the actual costs of administration. If the actual costs change, this charge may
increase or decrease as necessary, although it may not exceed the maximum
stated in the Policy.

   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 a daily investment management fee assessed against the net assets of
the Fund and a daily mortality and expense risk charge assessed against the net
assets of the Variable Life Account are deducted from the gross return. 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. In addition to the deduction for the investment management fee,
the illustrations also reflect a deduction for those Fund costs and expenses
borne by the Funds. 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 4. We do
not anticipate any change to the voluntary absorption of expenses policy during
the current fiscal year. 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 10.56 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.

   Upon request, we will furnish a comparable illustration based upon a
proposed insured's age, sex and risk classification, and on the face amount,
premium, death benefit option, plan of insurance and gross annual rate of
return requested. Those illustrations may be materially different from the
sample illustrations included in this prospectus, depending upon the proposed
insured's actual situation. For example, illustrations for females, tobacco
users or individuals who are rated substandard will differ materially in
premium amount and illustrated values, even though the proposed insured may be
the same age as the proposed insured in our sample illustrations.

                                      A-1
<PAGE>

                                  VAL HORIZON
                       DEATH BENEFIT OPTION--CASH OPTION
                               MALE ISSUE AGE 40
                              STANDARD NON-TOBACCO
                       INITIAL DEATH BENEFIT--$500,000(1)

                  $7,619.00 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  ATT  BASE    POLICY   DEATH    POLICY   DEATH     POLICY     DEATH
YR   AGE PREMIUM  VALUE   BENEFIT   VALUE   BENEFIT    VALUE     BENEFIT
---  --- -------  ------  -------   ------  -------    ------    -------
<S>  <C> <C>     <C>      <C>      <C>      <C>      <C>        <C>
  1   41 $7,619  $     13 $500,000 $     59 $500,000 $      106 $  500,000
  2   42  7,619     5,670  500,000    6,112  500,000      6,561    500,000
  3   43  7,619    11,194  500,000   12,392  500,000     13,652    500,000
  4   44  7,619    16,574  500,000   18,899  500,000     21,438    500,000
  5   45  7,619    21,813  500,000   25,647  500,000     30,002    500,000
  6   46  7,619    27,039  500,000   32,766  500,000     39,538    500,000
  7   47  7,619    32,438  500,000   40,481  500,000     50,375    500,000
  8   48  7,619    37,875  500,000   48,685  500,000     62,525    500,000
  9   49  7,619    43,273  500,000   57,325  500,000     76,054    500,000
 10   50  7,619    48,598  500,000   66,390  500,000     91,082    500,000
 15   55  7,619    73,649  500,000  118,414  500,000    194,936    500,000
 20   60  7,619    94,152  500,000  182,255  500,000    370,266    500,000
 25   65  7,619   108,993  500,000  261,489  500,000    667,591    726,337
 30   70  7,619   115,919  500,000  362,052  500,000  1,163,183  1,209,876
</TABLE>

(1) The insurance is guaranteed for life with premiums to age 100.

(2) If premiums are paid more frequently than annually, the payments would be
    $3,809.50 semi-annually, $1,904.75 quarterly, or $634.92 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-2
<PAGE>

                                  VAL HORIZON
                       DEATH BENEFIT OPTION--CASH OPTION
                               MALE ISSUE AGE 40
                              STANDARD NON-TOBACCO
                       INITIAL DEATH BENEFIT--$500,000(1)

                  $7,619.00 INITIAL SCHEDULED PREMIUM(2)

                     USING MAXIMUM CONTRACTUAL 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  ATT  BASE   POLICY   DEATH    POLICY   DEATH    POLICY    DEATH
YR   AGE PREMIUM  VALUE  BENEFIT   VALUE   BENEFIT   VALUE    BENEFIT
---  --- ------- ------  -------   ------  -------   ------   -------
<S>  <C> <C>     <C>     <C>      <C>      <C>      <C>      <C>
  1   41 $7,619  $     0 $500,000 $     31 $500,000 $     77 $  500,000
  2   42  7,619    5,608  500,000    6,031  500,000    6,475    500,000
  3   43  7,619   11,061  500,000   12,230  500,000   13,473    500,000
  4   44  7,619   16,348  500,000   18,625  500,000   21,126    500,000
  5   45  7,619   21,475  500,000   25,229  500,000   29,506    500,000
  6   46  7,619   26,425  500,000   32,035  500,000   38,679    500,000
  7   47  7,619   31,194  500,000   39,048  500,000   48,725    500,000
  8   48  7,619   35,777  500,000   46,271  500,000   59,737    500,000
  9   49  7,619   40,170  500,000   53,712  500,000   71,819    500,000
 10   50  7,619   44,359  500,000   61,367  500,000   85,079    500,000
 15   55  7,619   61,668  500,000  102,725  500,000  173,900    500,000
 20   60  7,619   71,425  500,000  149,166  500,000  319,585    500,000
 25   65  7,619   71,951  500,000  202,154  500,000  566,137    618,145
 30   70  7,619   58,647  500,000  263,207  500,000  967,067  1,010,062
</TABLE>

(1) The insurance is guaranteed for life with premiums to age 100.

(2) If premiums are paid more frequently than annually, the payments would be
    $3,809.50 semi-annually, $1,904.75 quarterly, or $634.92 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 HORIZON
                    DEATH BENEFIT OPTION--PROTECTION OPTION
                               MALE ISSUE AGE 40
                              STANDARD NON-TOBACCO
                       INITIAL DEATH BENEFIT--$500,000(1)

                  $7,619.00 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  ATT  BASE    POLICY   DEATH    POLICY   DEATH     POLICY     DEATH
YR   AGE PREMIUM  VALUE   BENEFIT   VALUE   BENEFIT    VALUE     BENEFIT
---  --- -------  ------  -------   ------  -------    ------    -------
<S>  <C> <C>     <C>      <C>      <C>      <C>      <C>        <C>
  1   41 $7,619  $     12 $500,000 $     58 $500,000 $      104 $  500,000
  2   42  7,619     5,653  500,012    6,093  500,058      6,541    500,104
  3   43  7,619    11,145  505,653   12,337  506,093     13,591    506,541
  4   44  7,619    16,476  511,145   18,785  512,337     21,307    513,591
  5   45  7,619    21,645  516,476   25,445  518,785     29,761    521,307
  6   46  7,619    26,876  521,645   32,554  525,445     39,263    529,761
  7   47  7,619    32,246  526,876   40,216  532,554     50,016    539,263
  8   48  7,619    37,624  532,246   48,327  540,216     62,022    550,016
  9   49  7,619    42,938  537,624   56,833  548,327     75,340    562,022
 10   50  7,619    48,156  542,938   65,722  556,833     90,082    575,340
 15   55  7,619    72,314  567,842  116,031  605,232    190,653    666,404
 20   60  7,619    90,860  587,694  175,181  662,652    354,452    815,010
 25   65  7,619   102,095  600,517  243,274  728,938    622,080  1,057,490
 30   70  7,619   102,893  603,939  318,830  803,444  1,060,265  1,454,697
</TABLE>

(1) The insurance coverage is guaranteed to age 84 with premiums to age 84.

(2) If premiums are paid more frequently than annually, the payments would be
    $3,809.50 semi-annually, $1,904.75 quarterly, or $634.92 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 HORIZON
                    DEATH BENEFIT OPTION--PROTECTION OPTION
                               MALE ISSUE AGE 40
                              STANDARD NON-TOBACCO
                       INITIAL DEATH BENEFIT--$500,000(1)

                  $7,619.00 INITIAL SCHEDULED PREMIUM(2)

                     USING MAXIMUM CONTRACTUAL 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  ATT  BASE   POLICY   DEATH    POLICY   DEATH    POLICY    DEATH
YR   AGE PREMIUM  VALUE  BENEFIT   VALUE   BENEFIT   VALUE    BENEFIT
---  --- ------- ------  -------   ------  -------   ------   -------
<S>  <C> <C>     <C>     <C>      <C>      <C>      <C>      <C>
  1   41 $7,619  $     0 $500,000 $     30 $500,000 $     76 $  500,000
  2   42  7,619    5,592  500,000    6,012  500,030    6,455    500,076
  3   43  7,619   11,014  505,592   12,176  506,012   13,413    506,455
  4   44  7,619   16,252  511,014   18,512  512,176   20,996    513,413
  5   45  7,619   21,311  516,252   25,031  518,512   29,270    520,996
  6   46  7,619   26,173  521,311   31,718  525,031   38,285    529,270
  7   47  7,619   30,830  526,173   38,572  531,718   48,111    538,285
  8   48  7,619   35,275  530,830   45,590  538,572   58,822    548,111
  9   49  7,619   39,501  535,275   52,769  545,590   70,501    558,822
 10   50  7,619   43,492  539,501   60,096  552,769   83,228    570,501
 15   55  7,619   59,194  556,726   98,291  590,551  165,939    646,527
 20   60  7,619   65,958  565,349  136,990  629,267  292,170    762,356
 25   65  7,619   61,888  563,801  173,477  666,663  487,092    941,087
 30   70  7,619   42,545  547,773  201,181  696,643  788,525  1,217,111
</TABLE>

(1) The insurance coverage is guaranteed to age 84 with premiums to age 84.

(2) If premiums are paid more frequently than annually, the payments would be
    $3,809.50 semi-annually, $1,904.75 quarterly, or $634.92 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>

                                   Appendix B

      [GRAPH APPEARS HERE - UNDERSTANDING HOW PREMIUM BECOMES CASH VALUE]

   This appendix shows a pictorial of how the money from a premium payment is
   reduced by premium charges and becomes a part of the policy value. It also
     illustrates where non-premium charges are taken from the policy value.

                                      B-1
<PAGE>

                                   Appendix C

Illustration of Death Benefit Calculation
   As an example of the calculation of the death benefit under the Policy,
assume a Policy and an insured with the following characteristics: The insured
is a male, age 60. The Policy has a face amount of $250,000 and policy value of
$85,000.

   If the Cash Option is in effect, the death benefit will equal the face
amount, $250,000. If the Protection Option is in effect, the death benefit will
equal the face amount plus the policy value, $335,000.

   In order for the death benefit to qualify as life insurance under the
requirements of the Internal Revenue Code, the death benefit must be at least
as large as the policy value ($85,000) multiplied by an age specified factor.
The factors by age are shown in the table below. In our example, the factor
(1.30) would require a minimum death benefit of $110,500, and would have no
affect on the death benefit provided the Policy.

<TABLE>
<CAPTION>
       Age               Factor           Age           Factor            Age             Factor
       ---               ------           ---           ------           -----            ------
<S>                      <C>              <C>           <C>              <C>              <C>
(less than or =)40        2.50             55            1.50               70             1.15
                41        2.43             56            1.46               71             1.13
                42        2.36             57            1.42               72             1.11
                43        2.29             58            1.38               73             1.09
                44        2.22             59            1.34               74             1.07
                45        2.15             60            1.30            75-90             1.05

                46        2.09             61            1.28               91             1.04
                47        2.03             62            1.26               92             1.03
                48        1.97             63            1.24               93             1.02
                49        1.91             64            1.22               94             1.01
                50        1.85             65            1.20               95+            1.00

                51        1.78             66            1.19
                52        1.71             67            1.18
                53        1.64             68            1.17
                54        1.57             69            1.16
</TABLE>

                                      C-1
<PAGE>

                                   Appendix D

Example of Sales Charge and Additional Face Amount Charge Computation
   As an example of the method we use to compute Sales Charge and Additional
Face Amount Charge, assume a protection plan of insurance guaranteeing coverage
for 20 years. This plan results from an annual base premium of $2,000, a face
amount of $100,000 and the Cash Option. As base premiums are paid in the first
year, we assess the Sales Charge of 44 percent or $880. In addition, we assess
a Additional Face Amount Charge of $5 per thousand of face amount or $500.

   Using the example above, the Sales Charge each month is $73.33. After nine
months, we have collected $660 and the uncollected Sales Charge is $220.
Suppose that there is an adjustment at this point that increases the premium
from $2,000 to $3,000. The increased premium will be assessed a Sales Charge of
44 percent, or $440. This will be added to the uncollected Sales Charge of
$220. The total Sales Charge of $660 will be collected in the 12 months
following the adjustment, at $55 per month.

   Alternatively, suppose that the adjustment after nine months decreases the
premium from $2,000 to $1,000. The uncollected Sales Charge of $220 will be
reduced in the same proportion as the base premium, 50 percent, to $110, and
this Sales Charge will be collected in the 12 months following the adjustment
at $27.50 per month.

   The Additional Face Amount Charge will also be recalculated if an adjustment
occurs during a period in which it is being collected. Again, using our
example, suppose there is an adjustment after nine months; the uncollected
Additional Face Amount Charge is $125. If the adjustment results in a face
amount increase of $100,000, the new Additional Face Amount Charge of $500 will
be added to the uncollected charge of $125, and the total of $625 will be
collected in the 12 months following the adjustment. If the adjustment results
in a decrease in face amount, no reduction in the uncollected portion of the
Additional Face Amount Charge is made. So the remaining $125 will be collected
in the 12 months following the adjustment at $10.42 per month.

                                      D-1
<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 95 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 333-96383, 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 333-96383, 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
                    333-96383, 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 99-680,
               previously filed as Exhibit A(5)(a) to Registrant's Form S-6,
               File Number 333-96383, is hereby incorporated by reference.

          (b)  Family Term Agreement-Children, form 99-904, previously filed as
               Exhibit A(5)(b) to Registrant's Form S-6, File Number 333-96383,
               is hereby incorporated by reference.

          (c)  Exchange of Insureds Agreement, form 99-914, previously filed as
               Exhibit A(5)(c) to Registrant's Form S-6, File Number 333-96383,
               is hereby incorporated by reference.

                                      -1-
<PAGE>


          (d)  Inflation Agreement, form 99-916, previously filed as Exhibit
               A(5)(d) to Registrant's Form S-6, File Number 333-96383, is
               hereby incorporated by reference.

          (e)  Waiver of Premium Agreement, form 99-917, previously filed as
               Exhibit A(5)(e) to Registrant's Form S-6, File Number 333-96383,
               is hereby incorporated by reference.

          (f)  Business Continuation Agreement, form 99-929, previously filed as
               Exhibit A(5)(f) to Registrant's Form S-6, File Number 333-96383,
               is hereby incorporated by reference.

          (g)  Accelerated Benefit Agreement, form 99-931.

          (h)  Early Values Agreement, form 99-939, previously filed as Exhibit
               A(5)(h) to Registrant's Form S-6, File Number 333-96383, is
               hereby incorporated by reference.

          (i)  Short Term Agreement, form 99-324, previously filed as Exhibit
               A(5)(i) to Registrant's Form S-6, File Number 333-96383, is
               hereby incorporated by reference.

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

          (a)  Restated Certificate of Incorporation of the Depositor,
               previously filed as Exhibit A(6)(a) to Registrant's Form S-6,
               File Number 333-96383, 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 333-96383, 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.

                                      -2-
<PAGE>


          (a)  New Issue Application - Part 1, form F. MHC-3198 Rev. 9-1999.

          (b)  Application - Part 3 - Authorization New Issue; form MHC-42663
               Rev. 10-1998, previously filed as Exhibit A(10)(b) to
               Registrant's Form S-6, File Number 333-96383, is hereby
               incorporated by reference.

          (c)  Policy Change Application - Part 1, form F. MHC-44096 Rev.
               9-1999.

          (d)  Policy Change Application - Part 3, form MHC-44098 Rev. 10-1998,
               previously filed as Exhibit A(10)(d) to Registrant's Form S-6,
               File Number 333-96383, is hereby incorporated by reference.

          (e)  Variable Suitability Application - New Issue, form F. MHC-48653
               Rev. 3-2000.

          (f)  Variable Suitability Application - Policy Change, form F.
               MHC-48654 Rev. 3-2000.

          (g)  Policy Change Application - Part 1, form F. MHC-44097 Rev.
               9-1999.

     (11) Code of Ethics, previously filed as Exhibit A(11) to Registrant's Form
          S-6, File Number 333-96383, 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).

          Combined with the Exhibit listed under H below, previously filed as
          Exhibit G to Registrant's Form S-6, File Number 333-96383, is hereby
          incorporated by reference.

H.   Memorandum on Administrative Procedures with Respect to Issuance, Transfer
     and Redemption, Required by Rule 6e-2(b)(12)(ii).

                                      -3-
<PAGE>


          Combined with the Exhibit listed under G above, previously filed as
          Exhibit H to Registrant's Form S-6, File Number 333-96383, 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
          333-96383, 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 333-96383, is hereby incorporated by reference.


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

                                      -4-
<PAGE>

                                   SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the Registrant,
Minnesota Life Variable Life Account, 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 St. Paul, and State of Minnesota, on the 31st
day of May, 2000.


                             MINNESOTA LIFE VARIABLE LIFE ACCOUNT
                                                (Registrant)

                             By: MINNESOTA LIFE INSURANCE COMPANY
                                                (Depositor)



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


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 St. Paul, and State of Minnesota, on the 31st
day of May, 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.


          Signature          Title                       Date
          ---------          -----                       ----

/s/ Robert L. Senkler        Chairman, President and     May 31, 2000
--------------------------   Chief Executive Officer
Robert L. Senkler


*
--------------------------   Director
Anthony L. Andersen


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

                                      -5-
<PAGE>

          Signature          Title                           Date
          ---------          -----                           ----

*
--------------------------   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           May 31, 2000
--------------------------   (chief financial officer)
Gregory S. Strong

/s/ Gregory S. Strong        Senior Vice President           May 31, 2000
--------------------------   (chief accounting officer)
Gregory S. Strong

/s/ William N. Westhoff      Senior Vice President and       May 31, 2000
----------------------       Treasurer (treasurer)
William N. Westhoff


/s/ Dennis E. Prohofsky      Attorney-in-Fact                May 31, 2000
----------------------
Dennis E. Prohofsky


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


                                      -6-
<PAGE>

                                 EXHIBIT INDEX


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

 A.(5)(g)   Accelerated Benefit Agreement, form 99-931.

 A.(10)(a)  New Issue Application - Part 1, form F. MHC-3198 Rev. 9-1999.

 A.(10)(c)  Policy Change Application - Part 1, form F. MHC-44096 Rev. 9-1999.

 A.(10)(e)  Variable Suitability Application - New Issue, form F. MHC-48653
            Rev. 3-2000.

 A.(10)(f)  Variable Suitability Application - Policy Change, form F. MHC-48654
            Rev. 3-2000.

 A.(10)(g)  Policy Change Application - Part 1, form F. MHC-44097 Rev. 9-1999.

<PAGE>

 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.





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