NASL VARIABLE LIFE ACCOUNT
485BPOS, 1996-04-25
Previous: ELFUN GLOBAL FUND, 497J, 1996-04-25
Next: HANCOCK JOHN SERIES INC, 485APOS, 1996-04-25



<PAGE>   1
                                                      Registration No.  33-92466

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-6
   
                         POST-EFFECTIVE AMENDMENT NO. 2
                                    UNDER THE
                             SECURITIES ACT OF 1933
    

                         NASL VARIABLE LIFE ACCOUNT
                             (Exact name of trust)

                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                              (Name of depositor)

                              116 Huntington Avenue
                                Boston, MA 02116
              (Address of Depositor's Principal Executive Offices)


   
    James D. Gallagher, Esq.
   Vice President, Secretary                            Copy to:             
      and General Counsel                        W. Randolph Thompson, Esq.  
  North American Security Life                         of Counsel            
       Insurance Company                           Jones & Blouch L.L.P.       
     116 Huntington Avenue                            Suite 405 West         
        Boston, MA 02116                        1025 Thomas Jefferson Street
(Name and Address of Agent for Service)           Washington, DC 20007-0805   
    
                                                  

          It is proposed that this filing will become effective:

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


           X  on  April 30, 1996  pursuant to paragraph (b) of Rule 485
          ---     ---------------

              60 days after filing pursuant to paragraph (a)(1) of Rule 485
          ---
    

              on         pursuant to paragraph (a)(1) of Rule 485
          ---    -------




   
Pursuant to Rule 24f-2 under the Investment Company Act of 1940, the Registrant
has registered an indefinite amount of securities. Registrant filed the 24f-2
Notice for the fiscal year ended December 31, 1995 on February 28, 1996.
    

<PAGE>   2

<TABLE>
                    RECONCILIATION AND THE TIE BETWEEN ITEMS
                        IN FORM N-8B-2 AND THE PROSPECTUS
<CAPTION>
ITEM NO. OF             CAPTION IN
FORM N-8B-2             PROSPECTUS
- --------------------------------------------------------------------------------
<S>                      <C>
 1.                      Cover Page
 2.                      Cover Page
 3.                      Not Applicable
 4.                      OTHER MATTERS:  Distribution of the Contract
 5.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Variable Life Account , North
                         American Security Life Insurance Company
 6.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Variable Life Account
 7.                      Not Applicable
 8.                      Not Required
 9.                      OTHER MATTERS:  Legal Proceedings
10.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: North American Security Life Insurance
                         Company, NASL Series Trust; OTHER MATTERS: Voting
                         Rights; CHARGES AND DEDUCTIONS; DESCRIPTION OF
                         THE CONTRACT
11.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Series Trust
12.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Series Trust
13.                      CHARGES AND DEDUCTIONS; FEDERAL TAX MATTERS; OTHER
                         MATTERS: Distribution of the Contract
14.                      DESCRIPTION OF THE CONTRACT:  Application for a Contract
15.                      DESCRIPTION OF THE CONTRACT:  Allocation of Payments
16.                      DESCRIPTION OF THE CONTRACT: Payments; GENERAL
                         INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Series Trust
17.                      DESCRIPTION OF THE CONTRACT: Withdrawals; CHARGES AND
                         DEDUCTIONS: Withdrawal Charge
18.                      DESCRIPTION OF THE CONTRACT; CHARGES AND DEDUCTIONS;
                         FEDERAL TAX MATTERS
19.                      OTHER MATTERS:  Notices and Reports to Contract Holders
20.                      Not Applicable
21.                      DESCRIPTION OF THE CONTRACT:  Loans
22.                      Not Applicable
23.                      OTHER MATTERS:  Safekeeping of Separate Account Assets
24.                      DESCRIPTION OF THE CONTRACT
25.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: North American Security Life Insurance
                         Company

</TABLE>

<PAGE>   3

<TABLE>
<S>                      <C>
26.                      Not Applicable
27.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: North American Security Life Insurance
                         Company
28.                      OTHER MATTERS: Officers and Directors of the Company
29.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: North American Security Life Insurance
                         Company
30.                      Not Applicable
31.                      Not Applicable
32.                      Not Applicable
33.                      Not Applicable
34.                      Not Applicable
35.                      OTHER MATTERS:  Distribution of the Contract
36.                      Not Required
37.                      Not Applicable
38.                      OTHER MATTERS:  Distribution of the Contract
39.                      OTHER MATTERS:  Distribution of the Contract
40.                      Not Applicable
41.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: North American Security Life Insurance
                         Company; OTHER MATTERS: Distribution of the Contract
42.                      Not Applicable
43.                      Not Applicable
44.                      DESCRIPTION OF THE CONTRACT:  Allocation of Payments
45.                      Not Applicable
46.                      DESCRIPTION OF THE CONTRACT;  CHARGES AND DEDUCTIONS
47.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Series Trust, NASL Variable Life
                         Account
48.                      Not Applicable
49.                      Not Applicable
50.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Variable Life Account
51.                      Cover Page; DESCRIPTION OF THE CONTRACT; CHARGES AND
                         DEDUCTIONS
52.                      GENERAL INFORMATION ABOUT NORTH AMERICAN SECURITY LIFE
                         INSURANCE COMPANY, NASL VARIABLE LIFE ACCOUNT AND NASL
                         SERIES TRUST: NASL Variable Life Account, NASL Series
                         Trust
53.                      FEDERAL TAX MATTERS
54.                      Not Applicable
55.                      Not Applicable
56.                      Not Required
57.                      Not Required
58.                      Not Required
59.                      FINANCIAL STATEMENTS


</TABLE>

<PAGE>   4
                          NASL VARIABLE LIFE ACCOUNT

                                       OF

                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                                  VENTURE LIFE
                        MODIFIED SINGLE PAYMENT VARIABLE
                             LIFE INSURANCE CONTRACT
                                NON-PARTICIPATING

   
     This Prospectus describes Venture Life, a modified single payment
combination fixed and variable life insurance contract (the "contract"), offered
by North American Security Life Insurance Company (the "Company"), a stock life
insurance company the ultimate parent of which is The Manufacturers Life
Insurance Company ("Manulife"). The contract is designed primarily for use in
estate planning. The contract requires the contract owner to make an initial
premium payment of at least $10,000 and, subject to certain restrictions,
permits additional premium payments.
    

     The contract provides for a face amount which is the minimum death benefit
while the contract is in force. The contract can be issued on either a single
life or last survivor basis. At the death of the insured while the contract is
in force, the Company will pay the death benefit (minus any indebtedness) to the
beneficiary.

   
     Values under the contract may be allocated to a fixed investment option and
held in the Company's general account, or to one or more of sixteen currently
available variable investment options and held in NASL Variable Life Account
(the "Variable Account"), a separate account of the Company. Except as
specifically noted herein and as set forth in the caption "FIXED INVESTMENT
OPTION" below, this Prospectus describes only the variable portion of the
contract.

     Assets allocated to the Variable Account will be held in one or more of
sixteen sub-accounts of the Variable Account (the "Sub-Accounts"). The assets of
each Sub-Account are invested in shares of NASL Series Trust (the "Trust"), a
mutual fund having sixteen investment portfolios: the Small/Mid Cap Trust, the
International Small Cap Trust, the Global Equity Trust, Pasadena Growth Trust,
Equity Trust, Value Equity Trust, Growth and Income Trust, International Growth
and Income Trust, Strategic Bond Trust, Global Government Bond Trust, Investment
Quality Bond Trust, U.S. Government Securities Trust, Money Market Trust, and
three Automatic Asset Allocation Trusts (Aggressive, Moderate and Conservative).
See the accompanying Prospectus of the Trust. The value of a contract owner's
interest in the Variable Account will, and a contract's death benefit may, vary
with the investment performance of the portfolios underlying the Sub-Accounts to
which values are allocated. The Company does not guarantee the performance of
any portfolio.
    

         BECAUSE THE CONTRACT WILL TYPICALLY BE TREATED AS A MODIFIED ENDOWMENT
CONTRACT FOR FEDERAL INCOME TAX PURPOSES, LOANS, PARTIAL WITHDRAWALS OR
SURRENDER OF THE CONTRACT MAY BE SUBJECT TO INCOME TAX AND A 10% PENALTY TAX.


<PAGE>   5

         It may not be advantageous to purchase variable life insurance as a
replacement for existing insurance.

   
PLEASE READ THIS PROSPECTUS CAREFULLY AND KEEP IT FOR FUTURE REFERENCE. IT
CONTAINS INFORMATION ABOUT THE VARIABLE ACCOUNT AND THE VARIABLE PORTION OF THE
CONTRACT THAT A PROSPECTIVE PURCHASER SHOULD KNOW BEFORE INVESTING.
    

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION, NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

   
                   The date of the Prospectus is May 1, 1996.
    


<PAGE>   6



                                TABLE OF CONTENTS

SPECIAL TERMS............................................   3
SUMMARY..................................................   5
GENERAL INFORMATION ABOUT NORTH AMERICAN
SECURITY LIFE INSURANCE COMPANY, NASL VARIABLE
LIFE ACCOUNT AND NASL SERIES TRUST.......................   8
     North American Security Life Insurance Company......   8
     NASL Variable Life Account..........................   8
     NASL Series Trust...................................   8
DESCRIPTION OF THE CONTRACT..............................   10
     Application for a Contract..........................   10
     Payments............................................   11
     Allocation of Payments..............................   11
     Variable Investment Options.........................   12
     Transfers Among Investment Options..................   12
     Telephone Transactions..............................   12
     Dollar Cost Averaging ..............................   12
     Asset Rebalancing Program...........................   13
     Loans...............................................   13
     Withdrawals.........................................   14
     Death Benefit.......................................   14
     Annuity Payment Options.............................   15
     Termination.........................................   16
     Reinstatement.......................................   17
     Fixed Investment Option.............................   17   
     Ten Day Right to Review.............................   18
     Ownership...........................................   18
     Beneficiary.........................................   18
     Miscellaneous Contract Provisions...................   19
CHARGES AND DEDUCTIONS...................................   20
     Monthly Deduction...................................   20
     Distribution Charge.................................   20
     Premium Tax Charge..................................   20
     Federal Tax Charge..................................   20
     Administration Charge...............................   20
     Cost of Insurance Charge............................   21
     Mortality and Expense Risk Charge...................   21
     Withdrawal Charge...................................   21
     Other Taxes.........................................   22
FEDERAL TAX MATTERS......................................   22   
     Introduction........................................   22   
     Tax Status of the Company...........................   22
     Taxation of Life Insurance Contracts in General.....   22
     Federal Income Tax Withholding......................   26
OTHER MATTERS............................................   26
     Voting Rights.......................................   26
     Notices and Reports to Contract Owners..............   26
     Distribution of the Contract........................   27
     Officers and Directors of the Company...............   27
     Legal Proceedings...................................   29

   
     Legal Matters.......................................   29

     Independent Accountants.............................   29
    

     Other Information...................................   29
     Contract Owner Inquiries............................   29
CONTRACT ILLUSTRATIONS...................................   29

   
FINANCIAL STATEMENTS.....................................   37
    

                                       2
<PAGE>   7

                                  SPECIAL TERMS

Age and Attained Age     The age at the insured's last birthday
                         on the contract date. If the insured is more than one
                         person, "age" is the joint equivalent age specified on
                         the contract specifications page. "Attained age" is age
                         plus the number of complete contract years.

Annuity                  Option One of several alternative methods by which 
                         payment of the proceeds may be made. If no annuity
                         option is specified, then proceeds will be paid in a 
                         lump-sum.

Beneficiary              The person, persons, or entity to whom the death 
                         benefit proceeds are payable following the death of 
                         the insured.

Cash Value               The contract value minus any applicable withdrawal 
                         charge.

Company                  North American Security Life Insurance Company.

Contingent               The person, persons or entity who becomes the 
Beneficiary              beneficiary if the beneficiary is not alive.

Contract                 The anniversary of the contract date.
Anniversary

Code                     The Internal Revenue Code of 1986, as amended.

Contract Date            The date from which contract anniversary,
                         contract year and monthly anniversary day are
                         determined. The contract date is specified on the
                         contract specifications page.

Contract Value           The total of the investment account values
                         and, if applicable, any amount in the loan account
                         attributable to the contract.

Contract Year            The period of twelve consecutive months beginning on 
                         the contract date or any contract anniversary 
                         thereafter.

Death Benefit            The death benefit is determined on the date of the 
                         insured's death and will be the greater of (a) the 
                         face amount or (b) the contract value multiplied by 
                         the death benefit factor stated in the contract.

Debt                     Any amounts in the loan account attributable to the 
                         contract plus any accrued loan interest.

Face Amount              The minimum death benefit provided by the contract. 
                         The initial face amount is shown on the contract
                         specifications page. The face amount may be reduced as
                         a result of partial withdrawals and may be increased 
                         as the result of additional premium payments.

General Account          All of the assets of the Company other than assets in 
                         separate accounts.

In Force                 The contract is in effect, beginning on the later of 
                         the issue date or receipt of the initial payment, 
                         until the contract is terminated.

Insured                  The person whose life is covered by the contract, as 
                         specified on the contract specifications page. If 
                         more than one person is so named, all provisions of
                         the contract which are based on the death of the 
                         insured will be based on the date of the death of the 
                         last survivor of those persons.

Investment Account       An account the Company establishes for the owner which
                         represents the owner's interest in an investment 
                         option.

Investment Account       The value of the owner's investment in an investment
Value                    account.

                                       3
<PAGE>   8



   
Investment Options       The fixed and variable investments available to 
                         contract owners. Currently, one fixed and
                         sixteen variable investment options are available under
                         the contract. The Company currently limits the number 
                         of investment options to which an owner
                         may allocate contract value to ten.
    

Issue Date               The date the application is approved and the contract 
                         is issued, as specified on the contract specification
                         page.

Loan Account             The portion of the assets held in the Company's 
                         general account that is used as collateral when a 
                         loan is taken.

Maturity Date            The date on which proceeds are payable if the insured 
                         is living, and the contract has not been surrendered
                         for payment of its surrender value, as specified on 
                         the contract specifications page (the contract
                         anniversary when the insured has attained age 100, 
                         unless the extended maturity option is elected).

Monthly Anniversary Day  The same day each month as the contract date. If 
                         there is no monthly anniversary day in a calendar
                         month, the monthly anniversary day will be the last 
                         day of the current calendar month.

Owner or                 The person, persons or entity entitled to the ownership
Contract Owner           rights under the contract. 

Payment or               An amount paid by a contract owner to the Company as 
Premium Payment          consideration for the benefits provided by the
                         contract. 

Portfolio or             The registered management investment companies (or any
Trust Portfolio          successor companies offered under the contract) in 
                         which the separate account may invest.

Proceeds                 Upon the death of the insured while the
                         contract is in force prior to the maturity date, the 
                         amount to be paid to the beneficiary (the death 
                         benefit minus any debt). Upon surrender of the contract
                         or on the maturity date, the surrender value to be 
                         paid to the contract owner.

Separate Account         A segregated account of the Company that is not 
                         commingled with the Company's general assets and
                         obligations.

Service Office           Any office the Company designates for the receipt of 
                         payments and processing of contract owner requests.

Sub-Account(s)           The subdivisions of the separate account used to 
                         permit a contract owner's contract value, less
                         indebtedness, to be allocated among the portfolios.

Surrender Value          The cash value less any debt.

Trust                    NASL Series Trust.

Unliquidated             The sum of all payments under the contract, minus the 
Payments                 sum of  payments liquidated, if any, due to partial 
                         withdrawals.

Valuation Date           Any date on which the New York Stock Exchange is open 
                         for business and the net asset value of a portfolio is
                         determined.

Valuation Period         Any period from one valuation date to the next, 
                         measured from the time on each valuation date that the
                         net asset value of each portfolio is determined.

Variable Account         NASL Variable Life Account, which is a separate account
                         of the Company.

                                       4
<PAGE>   9


                                     SUMMARY

THE CONTRACT

     The contract is a modified single payment variable life insurance contract.
The contract provides a death benefit and is designed for use in estate
planning. During the insured's life, the contract provides that the contract
value will accumulate on a fixed and/or variable basis. The variable portion of
the contract will vary with the investment performance of an owner's variable
investment accounts. Any portion of contract value allocated to the fixed
investment option will accumulate based on the interest rate(s) credited by the
Company.

PAYMENTS

     The contract requires the contract owner to make an initial payment of at
least $10,000 and, subject to certain restrictions, permits additional payments.
After the first contract anniversary, one additional premium payment of at least
$1,000 may be made at any time during each contract year. Provided that the
insured is between ages 40 and 70, up to the lesser of $5,000 or 5% of the
initial payment may be paid without submitting new evidence of insurability.
Additional payments may or may not increase the contract's face amount. (See
"PAYMENTS")

INVESTMENT OPTIONS

   
     Payments may be allocated among the seventeen investment options currently
available under the contract: sixteen variable investment options and one fixed
investment option. Contract value may be allocated to a maximum of ten
investment options at any one time. The sixteen variable investment options are
the sixteen sub-accounts of the Variable Account, a separate account established
by the Company. The sub-accounts invest in corresponding portfolios of the
Trust: the Small/Mid Cap Trust, the International Small Cap Trust, the Global
Equity Trust, Pasadena Growth Trust, Equity Trust, Value Equity Trust, Growth
and Income Trust, International Growth and Income Trust, Strategic Bond Trust,
Global Government Bond Trust, Investment Quality Bond Trust, U.S. Government
Securities Trust, Money Market Trust, and three Automatic Asset Allocation
Trusts (Aggressive, Moderate and Conservative) (see the accompanying Prospectus
of the Trust). The portion of the contract value in the Variable Account will
reflect the investment performance of the Sub-Accounts selected. (See "NASL
VARIABLE LIFE ACCOUNT") Premium payments may also be allocated to the fixed
investment option. Under the fixed investment option, the Company guarantees the
principal value of payments and the rate of interest credited to the investment
account until the next contract anniversary. The portion of the contract value
in the fixed investment option will reflect such interest and principal
guarantees. (See "FIXED INVESTMENT OPTION") Subject to certain regulatory
limitations, the Company may elect to add, subtract or substitute investment
options.
    

     If the initial payment is received at the Service Office prior to the issue
date, the entire payment will be allocated to the Company's General Account.
This amount will be allocated to the Money Market Sub-Account as of the issue
date of the contract. The contract value will then be allocated among the
investment accounts in accordance with the applicant's instructions on the later
of (a) fifteen days after the issue date of the contract or (b) the date the
initial payment is received at the Service Office.

TRANSFERS

     Prior to the maturity date, amounts may be transferred among the variable
investment options and from the variable investment options to the fixed
investment option without charge. In addition, amounts may be transferred prior
to the maturity date from the fixed investment option to the variable investment
options within 30 days of each contract anniversary (and in other limited
circumstances). (See "FIXED INVESTMENT OPTION") After the maturity date,
transfers are not permitted. Transfers from any investment account must be at
least $300 or, if less, the entire balance in the investment account. If after
the transfer the amount remaining in the investment account of the contract from
which the transfer is made is less than $100, then the Company will transfer the
entire amount instead of the requested amount. The Company may impose certain
additional limitations on transfers. (See "TRANSFERS AMONG INVESTMENT OPTIONS")
Transfer privileges may also be used under a special service offered by the
Company to dollar cost average an investment in the contract. (See "DOLLAR COST
AVERAGING")

                                       5
<PAGE>   10

WITHDRAWALS

     Prior to the earlier of the maturity date or the death of the insured, the
owner may withdraw all or a portion of the contract value. The amount withdrawn
from any investment account must be at least $300 or, if less, the entire
balance of the investment account. If a partial withdrawal plus any applicable
withdrawal charge would reduce the contract value to less than $300, the
withdrawal request will be treated as a request to withdraw the entire contract
value. A withdrawal charge may be imposed. (See "WITHDRAWALS") A withdrawal may
be subject to income tax and a 10% penalty tax. (See "FEDERAL TAX MATTERS")

LOANS

     A owner may obtain one or both of two types of loans using the contract as
the sole security for the loan. At the time a loan is requested, the aggregate
amount of all loans (including the currently applied for loan) may not exceed
90% of the cash value. (See "LOANS") A loan may be subject to income tax and a
10% penalty tax. (See "FEDERAL TAX MATTERS")

CHARGES AND DEDUCTIONS

     Contract Charges

     No deduction is made from premium payments under the contract. On each
monthly anniversary day (or, if the monthly anniversary is not a valuation date,
the next valuation date after the monthly anniversary), charges are deducted
proportionately from all investment accounts.

     Certain charges are expressed as an annual percentage of the owner's
contract value:

          Three of these charges are deducted only during the first ten contract
          years:

               *    0.25% for distribution costs incurred by the Company,

               *    0.25% for state premium taxes to be paid by the Company as a
                    result of receipt of premium payments, and

               *    0.15% for the Company's increased federal taxes caused by
                    its receipt of premium payments.

          Two of these charges are deducted for all contract years:

               *    A 0.40% charge for contract administration, and

               *    A 0.35% charge for the death benefit provided by the
                    contract (0.55% after the first ten contract years). If
                    there is more than one insured, this charge is 0.10% (0.30%
                    after the first ten contract years). This cost of insurance
                    charge may vary; however, it is guaranteed not to exceed
                    charges based upon the Commissioner's 1980 Standard Ordinary
                    Mortality Table (the "1980 CSO Table").

     In addition, there are two other contract charges:

          *    A charge at an annual rate of 0.90% of the value of each variable
               investment account is deducted monthly for the mortality and
               expense risks assumed by the Company in connection with the
               contract.

          *    A monthly administrative charge of $2.50 per month will be
               imposed upon contracts with less than $100,000 of total premium
               payments. (See "CHARGES AND DEDUCTIONS")

     Trust Charges

         There are deductions from and expenses paid out of the assets of the
Trust portfolios that are described in the accompanying Prospectus of the Trust.

                                       6
<PAGE>   11

DEATH BENEFIT

     The contract provides for a face amount which is the minimum death benefit
under the contract. The death benefit may be greater than the face amount as a
result of favorable investment performance. At the death of the insured, the
Company will pay the proceeds to the beneficiary. The proceeds equal the death
benefit less any debt under the contract. (See "DEATH BENEFIT")

TEN DAY REVIEW

     Within 10 days of receipt of a contract, the contract owner may cancel the
contract by returning it to the Company. (See "TEN DAY RIGHT TO REVIEW")

TERMINATION

     The contract will terminate and life insurance coverage will cease if the
owner surrenders the contract, or if the insured dies. It also will terminate 61
days after a monthly anniversary day when the contract surrender value is less
than zero unless the owner makes payments within the 61 day grace period
sufficient to prevent the termination. Unless the owner elects the extended
maturity option, the contract will also terminate on the maturity date specified
on the contract specifications page (the contract anniversary when the attained
age of the insured is 100). (See "TERMINATION")

                                       7
<PAGE>   12


                            GENERAL INFORMATION ABOUT
                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY,
                NASL VARIABLE LIFE ACCOUNT AND NASL SERIES TRUST

NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

   
     North American Security Life Insurance Company ("the Company") is a stock
life insurance company organized under the laws of Delaware in 1979. The
Company's principal office is located at 116 Huntington Avenue, Boston,
Massachusetts 02116. The Company is also the depositor of NASL Variable Account,
a separate account of the Company that issues variable annuity contracts. The
ultimate parent of the Company is The Manufacturers Life Insurance Company
("Manulife"), a Canadian mutual life insurance company based in Toronto, Canada.
Prior to January 1, 1996, the Company was a wholly owned subsidiary of North
American Life Assurance Company ("North American Life"), a Canadian mutual life
insurance company. On January 1, 1996 North American Life and Manulife merged
with the combined company retaining the name Manulife.
    

NASL VARIABLE LIFE ACCOUNT

     The Company established the Variable Account in 1986, as a separate account
under Delaware law. The income, gains and losses, whether or not realized, from
assets of the Variable Account are, in accordance with the contract, credited to
or charged against the Variable Account without regard to other income, gains or
losses of the Company. Nevertheless, all obligations arising under the contract
are general corporate obligations of the Company. Assets of the Variable Account
may not be charged with liabilities arising out of any other business of the
Company.

     The Variable Account is registered with the Securities and Exchange
Commission (the "Commission") under the Investment Company Act of 1940 ("1940
Act") as a unit investment trust. A unit investment trust is a type of
investment company which invests its assets in specified securities, such as the
shares of one or more investment companies. Registration under the 1940 Act does
not involve supervision by the Commission of the management or investment
policies or practices of the Variable Account. If deemed by the Company to be in
the best interests of persons having voting rights under the contract, the
Variable Account may be operated as a management company under the 1940 Act or
it may be deregistered if registration under that Act is no longer required.

   
     There are currently sixteen Sub-Accounts within the Variable Account, one
for each of the sixteen portfolios described below. The Company reserves the
right to add other Sub-Accounts, eliminate existing Sub-Accounts, combine
Sub-Accounts or transfer assets in one Sub-Account to another Sub-Account
established by the Company or an affiliated company. The Company will not
eliminate existing Sub-Accounts or combine Sub-Accounts without obtaining any
necessary approval of the appropriate state or federal regulatory authorities.
    

NASL SERIES TRUST

   
     The assets of each Sub-Account are invested in shares of a corresponding
portfolio: the Small/Mid Cap Trust, the International Small Cap Trust, the
Global Equity Trust, the Pasadena Growth Trust, the Equity Trust, the Value
Equity Trust, the Growth and Income Trust, the International Growth and Income
Trust, the Strategic Bond Trust, the Global Government Bond Trust, the
Investment Quality Bond Trust, the U.S. Government Securities Trust, the Money
Market Trust, and three Automatic Asset Allocation Trusts (Aggressive, Moderate
and Conservative). The Trust is registered under the 1940 Act as an open-end
management investment company. Each portfolio is diversified for purposes of the
1940 Act, except for the Global Government Bond Trust, which is non-diversified
so that it may invest more than 5% of its assets in securities issued by a
foreign government. The Trust receives investment advisory services from NASL
Financial Services, Inc. NASL Financial Services, Inc. is also the investment
adviser and distributor of the North American Funds, a publicly offered
management investment company.


     The Trust currently has nine subadvisers. Oechsle International Advisors,
L.P., provides investment subadvisory services to the Global Equity and Global
Government Bond Trusts. Roger Engemann Management Co., Inc., provides investment
subadvisory services to the Pasadena Growth Trust. Fidelity Management Trust
Company provides investment subadvisory services to the Equity, Aggressive Asset
Allocation, Moderate Asset Allocation and Conservative Asset Allocation Trusts.
Goldman Sachs Asset Management provides investment subadvisory services to the
Value Equity Trust. Wellington Management Company provides investment
    

                                       8
<PAGE>   13


   
subadvisory services to the Growth and Income, Investment Quality Bond and Money
Market Trusts. Salomon Brothers Asset Management Inc provides investment
subadvisory services to the Strategic Bond and U.S. Government Securities
Trusts. J.P. Morgan Investment Management Inc. provides investment subadvisory
services to the International Growth and Income Trust. Fred Alger Management,
Inc. provides investment subadvisory services to the Small/Mid Cap Trust and
Founders Asset Management, Inc. provides investment subadvisory services to the
International Small Cap Trust.
    


The following is a brief description of each Trust portfolio:

   
     THE SMALL/MID CAP TRUST seeks long term capital appreciation by investing
at least 65% of its total assets (except during temporary defensive periods) in
small/mid cap equity securities. As used herein small/mid cap equity securities
are equity securities of companies that, at the time of purchase, have total
market capitalization between $500 million and $5 billion.

     THE INTERNATIONAL SMALL CAP TRUST seeks capital appreciation by investing
primarily in securities issued by foreign companies which have total market
capitalization or annual revenues of $1 billion or less. These securities may
represent companies in both established and emerging economies throughout the
world.
    

     THE GLOBAL EQUITY TRUST seeks long-term capital appreciation, by investing
primarily in a globally diversified portfolio of common stocks and securities
convertible into or exercisable for common stocks.

     THE PASADENA GROWTH TRUST seeks to achieve long-term growth of capital by
emphasizing investments in companies with rapidly growing earnings per share,
some of which may be smaller emerging growth companies.

     THE EQUITY TRUST seeks growth of capital, by investing primarily in common
stocks of United States issuers and securities convertible into or carrying the
right to buy common stocks.

     THE VALUE EQUITY TRUST seeks long-term growth of capital by investing
primarily in common stocks and securities convertible into or carrying the right
to buy common stocks.

     THE GROWTH AND INCOME TRUST seeks long-term growth of capital and income,
consistent with prudent investment risk, by investing primarily in a diversified
portfolio of common stocks of United States issuers which that portfolio's
subadviser believes are of high quality.

     THE INTERNATIONAL GROWTH AND INCOME TRUST seeks long-term growth of capital
and income by investing, under normal circumstances, at least 65% of its total
assets in equity securities of foreign issuers.

     THE STRATEGIC BOND TRUST seeks a high level of total return consistent with
preservation of capital by giving its subadviser broad discretion to deploy the
portfolio's assets among certain segments of the fixed-income market as the
subadviser believes will best contribute to achievement of the portfolio's
investment objective.

     THE GLOBAL GOVERNMENT BOND TRUST seeks a high level of total return by
placing primary emphasis on high current income and the preservation of capital,
by investing primarily in a global portfolio of high-quality, fixed-income
securities of foreign and United States governmental entities and supranational
issuers.

     THE INVESTMENT QUALITY BOND TRUST seeks a high level of current income
consistent with the maintenance of principal and liquidity, by investing
primarily in a diversified portfolio of investment grade corporate bonds and
U.S. Government bonds with intermediate to longer term maturities. The portfolio
may also invest up to 20% of its assets in non-investment grade fixed income
securities.

     THE U.S. GOVERNMENT SECURITIES TRUST seeks a high level of current income
consistent with preservation of capital and maintenance of liquidity, by
investing in debt obligations and mortgage-backed securities issued or
guaranteed by the U.S. Government, its agencies or instrumentalities and
derivative securities such as collateralized mortgage obligations backed by such
securities.

                                       9
<PAGE>   14

     THE MONEY MARKET TRUST seeks maximum current income consistent with
preservation of principal and liquidity by investing in high quality money
market instruments with maturities of thirteen months or less issued primarily
by United States entities.

     THE AUTOMATIC ASSET ALLOCATION TRUSTS seek the highest potential total
return consistent with a specified level of risk tolerance -- conservative,
moderate or aggressive -- by investing primarily in the kinds of securities in
which the Equity, Investment Quality Bond, U.S. Government Securities and Money
Market Trusts may invest.

     * THE AGGRESSIVE ASSET ALLOCATION TRUST seeks the highest total return
consistent with an aggressive level of risk tolerance. This portfolio attempts
to limit the decline in portfolio value in very adverse market conditions to 15%
over any twelve month period.

     * THE MODERATE ASSET ALLOCATION TRUST seeks the highest total return
consistent with a moderate level of risk tolerance. This portfolio attempts to
limit the decline in portfolio value in very adverse market conditions to 10%
over any twelve month period.

     * THE CONSERVATIVE ASSET ALLOCATION TRUST seeks the highest total return
consistent with a conservative level of risk tolerance. This portfolio attempts
to limit the decline in portfolio value in very adverse market conditions to 5%
over any twelve month period.

     If the shares of any portfolio are no longer available for investment or in
the Company's judgment, investment in a portfolio becomes inappropriate in view
of the purposes of the Variable Account, the Company may eliminate the shares of
a portfolio and substitute shares of another portfolio or another open-end
registered investment company. Substitution may be made with respect to both
existing investments and the investment of future payments. However, no
substitution will be made without notice to contract owners and prior approval
of the Commission to the extent required by the 1940 Act. The Variable Account
may purchase other securities for additional Sub-Accounts or to fund classes of
contract not offered through this Prospectus without giving such notice or
seeking Commission approval.

     A full description of the Trust, including the investment objectives,
policies and restrictions and expenses of each of the portfolios and a
description of procedures for handling potential conflicts of interest arising
from the use of the Trust to fund both variable annuity and variable life
insurance contracts, is contained in the Prospectus for the Trust which
accompanies this Prospectus and should be read by a prospective purchaser before
investing.

                           DESCRIPTION OF THE CONTRACT

APPLICATION FOR A CONTRACT

     To purchase a contract a prospective contract owner must submit an
application to the Company. A contract will be issued only on the lives of
insureds from ages 20 through 80 who supply evidence of insurability
satisfactory to the Company. Contracts insuring more than one person will only
be issued to a male life/female life combination where the difference in their
"adjusted ages" (age last birthday plus three years if tobacco user) is not more
than 15 years. Acceptance is subject to the Company's underwriting rules. The
Company reserves the right to reject an application for any lawful reason
provided similarly-situated risks are treated in a consistent manner and unfair
discrimination is avoided. IF A CONTRACT IS NOT ISSUED, THE PREMIUM PAYMENTS
WILL BE RETURNED WITHOUT INTEREST. No change in the terms or conditions of a
contract will be made without the consent of the owner.

     The contract will be effective on the contract date only after the Company
has received all outstanding delivery requirements and received the initial
payment. The contract date is the date used to determine all future cyclical
transactions on the contract, e.g., monthly anniversary day and contract years.
The contract date may be prior to, or the same as, the date the contract is
issued.

     If the face amount exceeds current limits established by the Company, the
initial payment will not be accepted with the application. In other cases where
an initial payment is received with the application, the Company will provide
conditional insurance during underwriting according to the terms of a prepayment
receipt and temporary life insurance agreement. The conditional insurance will
be the insurance applied for, up to a  

                                       10
<PAGE>   15

maximum of $100,000. If no payment was submitted with the application, on 
contract delivery we will require sufficient payment to place the insurance in 
force.

PAYMENTS

     The contract is designed to permit an initial payment and, subject to
certain conditions, additional payments. The initial payment purchases a death
benefit initially equal to the contract's face amount. The minimum initial
payment is $10,000.

<TABLE>
     Under current underwriting rules, which are subject to change, proposed
insureds are eligible for simplified underwriting without a medical examination
if their application responses and initial payment meet simplified underwriting
standards. Customary underwriting standards will apply to all other proposed
insureds. The maximum initial premium currently permitted on a simplified
underwriting basis varies with the issue age of the insured according to the
following table:


<CAPTION>

                                   SIMPLIFIED UNDERWRITING 
             ISSUE AGE             MAXIMUM INITIAL PAYMENT 
                                                           
               <S>                 <C>                                         
               20-39               Not available           
               40-44               $20,000                 
               45-54               $30,000                 
               55-64               $50,000                 
               65-80               $100,000                
                                   

</TABLE>


If the additional payment is greater than the Guaranteed Additional Payment (as
defined below) and is not made to avoid termination of the contract, new
evidence of insurability of the insured will be required. No additional payment
will be accepted until evidence of insurability is provided to the Company.

     Additional payments may be made at any time and in any amount necessary to
avoid termination of the contract. Other additional payments may be made at any
time after the first contract anniversary, subject to the following conditions:

     (1)  each additional payment must be at least $1,000;
     (2)  only one payment may be paid in any contract year;
     (3)  the attained age of the insured must be less than 81; and
     (4)  absent submission of new evidence of insurability of the insured, the
          maximum additional payment permitted in a contract year is the
          "Guaranteed Additional Payment." The Guaranteed Additional Payment is
          the lesser of $5,000 or a percentage of the initial payment (5% for
          attained ages 40-70, and 0% for attained ages 20-39 and 71-80).

     An additional payment may result in an increase in the face amount of
insurance. If necessary, the Company will increase the face amount by an amount
sufficient to permit the contract to remain within the definition of a "life
insurance contract" under section 7702 of the Code.

ALLOCATION OF PAYMENTS

     The Company will establish an investment account for the contract owner for
each variable investment option to which the contract owner allocates payments.
The contract owner may allocate contract value to a maximum of ten investment
options at any one time.

     If the initial payment is received at the Service Office prior to the issue
date, the entire payment will be allocated to the Company's General Account. On
the issue date, this amount will be allocated to the Money Market Sub-Account as
of the date the initial payment is received at the Service Office. The contract
value will then be allocated among the investment accounts in accordance with
the applicant's instructions on the later of (a) fifteen days after the issue
date of the contract or (b) the date the initial payment is received at the
Service Office. Additional payments will be allocated among investment options
in accordance with the contract owner's instructions as of the date the payment
is received at the Service Office.

                                       11
<PAGE>   16


VARIABLE INVESTMENT OPTIONS

     The investment account for a variable investment option represents the
contract owner's interest in that investment option. The value of a variable
investment account may increase or decrease daily depending on the net
investment experience (described below) for a Sub-Account. The investment
account value reflects payments, amounts transferred to the investment account,
the net investment experience of the Sub-Account, and any withdrawals, loans,
transfers and charges taken from the investment account.

     The net investment experience for a variable investment account is the
investment performance of the underlying Trust portfolio of a Sub-Account from
one valuation period to the next. The net investment experience for any
valuation period is determined by dividing (a) by (b):

     Where (a) is:

     (1) the net asset value of a portfolio share held in the Sub-Account
determined at the end of the current valuation period, plus

     (2) the per share amount of any dividend or capital gain distributions made
by the portfolio on shares held in the Sub-Account if the "ex-dividend" date
occurs during the current valuation period.

     Where (b) is:

     the net asset value of a portfolio share held in the Sub-Account determined
as of the end of the immediately preceding valuation period.

TRANSFERS AMONG INVESTMENT OPTIONS

     Before the maturity date the contract owner may transfer amounts among the
variable investment options and from such investment options to the fixed
investment option at any time and without charge upon written notice to the
Company or by telephone if the contract owner authorizes the Company in writing
to accept telephone transfer requests. Amounts may only be transferred from the
fixed investment option to the variable investment options within 30 days of the
contract anniversary. The Company will effect such transfers so that the
contract value on the date of the transfer will not be affected by the transfer.
The contract owner must transfer at least $300 or, if less, the entire value of
the investment account. If after the transfer the amount remaining in the
investment account is less than $100, then the Company will transfer the entire
amount instead of the requested amount. The Company reserves the right to limit,
upon notice, the maximum number of transfers a contract owner may make to one
per month or six at any time within a contract year. In addition, the Company
reserves the right to defer the transfer privilege at any time that the Company
is unable to purchase or redeem shares of the Trust portfolios. The Company also
reserves the right to modify or terminate the transfer privilege at any time in
accordance with applicable law.

TELEPHONE TRANSACTIONS

     Contract owners are permitted to request transfers or withdrawals by
telephone. The Company will not be liable for following instructions
communicated by telephone that it reasonably believes to be genuine. To be
permitted to request transfers or withdrawals by telephone, a contract owner
must elect the option on an appropriate authorization form provided by the
Company. The Company will employ reasonable procedures to confirm that
instructions communicated by telephone are genuine and may only be liable for
any losses due to unauthorized or fraudulent instructions where it fails to
employ its procedures properly. Such procedures include the following: Upon
telephoning a request, contract owners will be asked to provide certain
identifying information. For the contract owner's and Company's protection, all
conversations with contract owners will be tape recorded. All telephone
transactions will be followed by a confirmation statement of the transaction.

DOLLAR COST AVERAGING

     The Company administers a Dollar Cost Averaging ("DCA") program which
enables a contract owner to pre-authorize a periodic exercise of the contractual
transfer rights described above. Contract owners entering into a DCA agreement
instruct the Company to transfer monthly a predetermined dollar amount from any
Sub-Account or the fixed investment option to other Sub-Accounts until the
amount in the Sub-Account from which the transfer is made or the fixed
investment option is exhausted. The DCA program is generally suitable for
contract owners 

                                       12
<PAGE>   17

making a substantial deposit to the contract and who desire to control the risk
of investing at the top of a market cycle. The DCA program allows such
investments to be made in equal installments over time in an effort to reduce
such risk. Contract owners interested in the DCA program may obtain a separate
application and full information concerning the program and its restrictions
from their securities dealer or the Service Office.

ASSET REBALANCING PROGRAM

     The Company administers an Asset Rebalancing Program which enables a
contract owner to indicate to the Company the percentage levels he or she would
like to maintain in particular Trust portfolios. On the last business day of
every calendar quarter, the contract owner's contract value will be
automatically rebalanced to maintain the indicated percentages by transfers
among the portfolios. (The fixed investment option is not eligible for
participation in the Asset Rebalancing Program.) The entire value of the
contract owners' variable investment accounts must be included in the Asset
Rebalancing Program. Other investment programs, such as the DCA program, or
other transfers or withdrawals may not work in concert with the Asset
Rebalancing Program. Therefore, contract owners should monitor their use of
these programs and other transfers or withdrawals while the Asset Rebalancing
Program is being used. Contract owners interested in the Asset Rebalancing
Program may obtain a separate application and full information concerning the
program from their securities dealer or the Service Office.

LOANS

     While the contract is in force, the owner may obtain loans using the
owner's contract as the sole security for the loan. The maximum loan amount is
90% of cash value at the time of the loan; the minimum loan amount is $1,000.
Contract loans may be subject to income tax and a 10% penalty tax. (See "FEDERAL
TAX MATTERS") When an owner requests a loan, the Company will reduce the owner's
investment in the investment accounts and transfer the amount of the loan to the
loan account, a part of the Company's general account. The owner may designate
the investment accounts from which the loan is to be withdrawn. Absent such a
designation, the amount of the loan will be withdrawn from the investment
accounts on a pro rata basis. On each contract anniversary, the Company will
transfer from the investment accounts to the loan account the amount by which
the debt on the contract exceeds the balance in the loan account.

     The Company charges interest of 6% per year on contract loans. Loan
interest is payable in arrears and, unless paid in cash, the accrued loan
interest is added to the amount of the debt and bears interest at 6% as well.
Except for the target loan amount described below, the loan account will be
credited interest at the rate of 4% per year.

     The target loan amount is equal to the greater of:

     (a)  the excess of the contract value over the unliquidated payments, or
     (b)  10% of total payments made under the contract.

     The amount of the loan account that is less than or equal to the target
loan amount will be credited interest at the rate of 6% per year (unless a lower
rate becomes necessary in order to maintain the tax status of the contract). The
portion of the loan account that qualifies as target loan amount is determined
on the contract date and each monthly anniversary day.

     If on any date debt under a contract exceeds the contract value, the
contract will be in default. In such case, the owner will receive a notice
indicating the payment needed to bring the contract out of default and will have
a sixty-one day grace period within which to pay that amount. If the required
payment is not made within the grace period, the contract will be terminated.

     The amount of any debt will be deducted from the death benefit otherwise
payable under the contract. (See "DEATH BENEFIT") In addition, debt, whether or
not repaid, will have a permanent effect on the contract value because the
investment results of the investment accounts will apply only to the unborrowed
portion of the contract value. The longer debt is outstanding, the greater the
effect is likely to be. The effect could be favorable or unfavorable. If the
investment results are greater than the rate being credited on amounts held in
the loan account while the debt is outstanding, the contract value will not
increase as rapidly as it would have if no debt were outstanding. If investment
results are below that rate, the contract value will be higher than it would
have been had no debt been outstanding.

                                       13
<PAGE>   18

     The owner may repay any debt in whole or in part at any time while the
contract is in force. An amount equal to the amount of the loan repayment will
be transferred from the loan account and allocated among the investment accounts
in the same percentage as additional payments are allocated, unless the owner
requests otherwise.

WITHDRAWALS

     Prior to the earlier of the maturity date or the death of the insured, the
owner may withdraw all or a portion of the contract value upon written request,
complete with all necessary information to the Service Office. In the case of a
total withdrawal, the Company will pay the surrender value as of the date of
receipt of the request at the Service Office, and the contract will terminate.
In the case of a partial withdrawal from an investment account, the Company will
pay the amount requested and deduct that amount plus any applicable withdrawal
charge from such investment account. (See "CHARGES AND DEDUCTIONS")

     When making a partial withdrawal, the contract owner should specify the
investment accounts from which the withdrawal is to be made. The amount
requested from an investment account may not exceed the value of that investment
account less any applicable withdrawal charge. If the contract owner does not
specify the investment account from which a partial withdrawal is to be taken, a
partial withdrawal will be taken from all the investment accounts. The face
amount will be reduced proportionally to the reduction in the contract value due
to the partial withdrawal.

     For the rules governing the order and manner of withdrawals from the fixed
investment option, see "FIXED INVESTMENT OPTION."

     There is no limit on the frequency of partial withdrawals; however, the
amount withdrawn must be at least $300 or, if less, the entire balance in the
investment account. If after the withdrawal (and deduction of any withdrawal
charge) the amount remaining in the investment account is less than $100, the
Company will treat the partial withdrawal as a withdrawal of the entire amount
held in the investment account. If a partial withdrawal plus any applicable
withdrawal charge would reduce the contract value to less than $300, the Company
will treat the partial withdrawal as a total withdrawal of the contract value.

     The amount of any withdrawal from the variable investment options will be
paid promptly, and in any event within seven days of receipt of the request,
complete with all necessary information at the Service Office, except that the
Company reserves the right to defer the right of withdrawal or postpone payments
for any period when: (1) the New York Stock Exchange is closed (other than
customary weekend and holiday closings), (2) trading on the New York Stock
Exchange is restricted, (3) an emergency exists as a result of which disposal of
securities held in the Variable Account is not reasonably practicable or it is
not reasonably practicable to determine the value of the Variable Account's net
assets, or (4) the Commission, by order, so permits for the protection of
security holders; provided that applicable rules and regulations of the
Commission shall govern as to whether the conditions described in (2) and (3)
exist.

     Withdrawals from the contract may be subject to income tax and a 10%
penalty tax. (See "FEDERAL TAX MATTERS")

Telephone Withdrawals

     The contract owner may request the option to withdraw a portion of the
contract value by telephone by completing the application described under
"Telephone Transactions" above. The Company reserves the right to impose maximum
withdrawal amounts and procedural requirements regarding this privilege. See
"TELEPHONE TRANSACTIONS"

DEATH BENEFIT

     Upon receipt of proof of the death of the insured while the contract is in
force, the Company will pay the death benefit proceeds to the beneficiary. The
amount of the death benefit is determined on the date the Company receives proof
of the insured's death and will be the greater of (a) the face amount or (b) the
contract value times the death benefit factor from the following table:

                                       14
<PAGE>   19

<TABLE>
<CAPTION>

                     Death                         Death   
       Attained     Benefit        Attained       Benefit  
         Age         Factor          Age          Factor   
         ---         ------          ---          ------   
                                                           
        <S>           <C>             <C>          <C>     
         40 or                                             
        younger       250%            60           130%    
          41          243%            61           128%    
          42          236%            62           126%    
          43          229%            63           124%    
          44          222%            64           122%    
          45          215%            65           120%    
          46          209%            66           119%    
          47          203%            67           118%    
          48          197%            68           117%    
          49          191%            69           116%    
          50          185%            70           115%    
          51          178%            71           113%    
          52          171%            72           111%    
          53          164%            73           109%    
          54          157%            74           107%    
          55          150%           75-90         105%    
          56          146%            91           104%    
          57          142%            92           103%    
          58          138%            93           102%    
          59          134%           94-99         101%    
                                                  
<FN>
     Proof of death is received when one of the following is received at the
     Service Office:

     (a)  A certified copy of a death certificate; or

     (b)  A certified copy of a decree of a court of competent jurisdiction as
          to the finding of death; or

     (c)  Any other proof satisfactory to the Company.

</TABLE>

     All or part of the death benefit proceeds may be paid in cash or applied
under an annuity option. (See "ANNUITY PAYMENT OPTIONS") If there is any debt
under the contract, the death benefit proceeds equal the death benefit, as
described above, less such debt.

ANNUITY PAYMENT OPTIONS

     Proceeds payable under the contract are payable either in a lump sum or in
accordance with one or more annuity options. If no annuity option is specified,
then proceeds will be paid in a lump sum. The person to receive payments under
an option is called the payee and for joint and survivor annuities, the second
person named is called the co-payee. An annuity option may be chosen only if the
amount to be applied for any payee is at least $2,000. Each periodic payment
must be at least $25. In addition to the annuity options described below, the
owner may choose any form of settlement acceptable to the Company.

The following options are guaranteed in the contract.

     Option 1(a): Non-Refund Life Annuity - An annuity with payments during the
     lifetime of the payee. No payments are due after the death of the payee.
     Since there is no guarantee that any minimum number of payments will be
     made, an annuitant may receive only one payment if the annuitant dies prior
     to the date the second payment is due.

     Option 1(b): Life Annuity with Payments Guaranteed for 10 Years - An
     annuity with payments guaranteed for 10 years and continuing thereafter
     during the lifetime of the payee. Since payments are guaranteed for 10
     years, annuity payments will be made to the end of such period if the payee
     dies prior to the end of the tenth year.

     Option 2(a): Joint & Survivor Non-Refund Life Annuity - An annuity with
     payments during the lifetimes of the payee and a designated co-payee. No
     Payments are due after the death of the last survivor of the 

                                       15
<PAGE>   20

     payee and co-payee. Since there is no guarantee that any minimum number of
     payments will be made, a payee or co-payee may receive only one payment if
     the payee and co-payee die prior to the date the second payment is due.

     Option 2(b): Joint & Survivor Life Annuity with Payments Guaranteed for 10
     Years - An annuity with payments guaranteed for 10 years and continuing
     thereafter during the lifetimes of the payee and a designated co-payee.
     Since payments are guaranteed for 10 years, annuity payments will be made
     to the end of that period if both the payee and the co-payee die prior to
     the end of the tenth year.

     In addition to the foregoing annuity options which the Company is
contractually obligated to offer at all times, the Company currently offers the
following annuity options. The Company may cease offering the following annuity
options at any time and may offer other annuity options in the future.

     Option 3: Life annuity with Payments Guaranteed for 5, 15 or 20 Years - An
     annuity with payments guaranteed for 5, 15 or 20 years and continuing
     thereafter during the lifetime of the payee. Since payments are guaranteed
     for the specific number of years, annuity payments will be made to the end
     of the last year of the 5, 15 or 20 year period.

     Option 4: Joint & Two-Thirds Survivor No-Refund Life Annuity - An annuity
     with full payments during the joint lifetime of the payee and a designated
     co-payee and two-thirds payments during the lifetime of the survivor. Since
     there is no guarantee that any minimum number of payments will be made, a
     payee or co-payee may receive only one payment if the payee and co-payee
     die prior to the date the second payment is due.

Death Benefit under Annuity Payment Options

     If annuity payments have been selected based on an annuity option providing
for payments for a guaranteed period, and the payee(s) dies, the Company will
make the remaining guaranteed payments to the payee's named beneficiary. If no
beneficiary is living, the Company will commute any unpaid guaranteed payments
to a single sum (on the basis of the interest rate used in determining the
payments) and pay that single sum to the estate of the payee.

TERMINATION

     The contract will terminate and life insurance coverage will cease on the
earliest of the following:

     (a)  the date the owner surrenders the contract; or

     (b)  the maturity date of the contract; or

     (c)  the end of the grace period described below; or

     (d)  the death of the insured.

     A grace period of 61 days commences on a monthly anniversary day on which
the contract's surrender value is less than zero. If sufficient payment is not
made by the end of the grace period, the contract will terminate without value.
The Company will mail the owner and any assignee written notice of the amount of
payment that will be required to continue the contact in force at least 61 days
before the end of the grace period. The payment required will be no greater than
the amount required to pay the monthly deduction for three months as of the day
the grace period began. If payment is not made by the end of the grace period,
the owner's contract will terminate without value.

     Termination on the maturity date may be avoided if the insured is living on
that date and if the owner sends the Company written notice that the owner
elects the contract's extended maturity option prior to the maturity date. If
the extended maturity option is elected, the entire contract value will be
transferred to the fixed investment account on the maturity date and no further
cost of insurance charges will be incurred. Death benefit proceeds will then be
equal to the surrender value. A decision to elect, or not to elect, the extended
maturity option will have income tax consequences. (See "FEDERAL TAX MATTERS").

                                       16
<PAGE>   21


REINSTATEMENT

     During the life of the insured, this contract may be reinstated within two
years from the end of the grace period unless it was surrendered for payment of
its surrender value. To reinstate, the Company must receive satisfactory proof
of the insurability of the insured, and any debt must be repaid or reinstated.
Sufficient payment must be made to cover:

     (a)  all monthly deductions that are due and unpaid during the grace
          period, and
     (b)  three months of the guaranteed maximum cost of insurance as of the
          date of reinstatement.

The contract value on the reinstated date will reflect:

     (a)  the contract value at the time of termination; plus
     (b)  payments made at the time of reinstatement.

The withdrawal charge will be based on the number of contract years from the
original contract date.

FIXED INVESTMENT OPTION

     Investment Option. A one year fixed investment option is available under
the contract. Under the one year fixed investment option, the Company guarantees
the principal value of payments and the rate of interest credited to the
investment account until the next contract anniversary. The portion of the
contract value in the one year fixed investment option will reflect such
interest and principal guarantees. The guaranteed interest rates on new amounts
allocated or transferred to the fixed investment account are determined from
time-to-time by the Company in accordance with market conditions. The effective
interest rate credited at any time to the fixed investment account of a contract
is the weighted average of all guaranteed rates for the contract. In no event
will the guaranteed rate of interest be less than 3%. Once an interest rate is
guaranteed for an amount in the fixed investment account, it is guaranteed until
the next contract anniversary and may not be changed by the Company.

   
     Pursuant to a Guarantee Agreement dated November 19, 1993, (originally
entered into by North American Life and assumed by Manulife in the merger),
Manulife, the ultimate parent of the Company, unconditionally guarantees to the
Company on behalf of and for the benefit of the Company and owners of fixed
contracts issued by the Company that it will, on demand, make funds available to
the Company for the timely payment of contractual claims under fixed contracts.
This Guarantee covers the fixed portion of the contracts described in this
Prospectus. This Guarantee may be terminated by Manulife on notice to the
Company. Termination will not affect Manulife's continuing liability with
respect to all fixed contracts issued prior to the termination of the Guarantee.
    

     Investment Account. Contract owners may allocate payments, or make
transfers from the variable investment options, to the fixed investment option
at any time prior to the maturity date. The Company will establish an investment
account when amounts are allocated to the fixed investment option.

     Renewals. At the end of a guarantee period, the contract owner may
establish a new investment account with a one year guarantee period at the then
current interest rate or transfer the amounts to a variable investment option,
all without the imposition of any charge. If the contract owner does not specify
the renewal option desired, the Company will select the fixed investment option.

   
     Transfers. Prior to the maturity date, the contract owner may transfer
amounts from the fixed investment account to the variable investment options
within 30 days of the contract anniversary. Amounts in the fixed investment
account may be transferred prior to the end of the contract year "pursuant to
the Dollar Cost Averaging program."
    

     Withdrawals. The contract owner may make total and partial withdrawals of
amounts held in the fixed investment account at any time prior to the maturity
date or his or her death. Withdrawals from the fixed investment account will be
made in the same manner and be subject to the same limitations as set forth
under "WITHDRAWALS." The Company reserves the right to defer payment of amounts
withdrawn from the fixed investment account for up to six months from the date
it receives the written withdrawal request (if a withdrawal is deferred for more
than 30 days pursuant to this right, the Company will pay interest on the amount
deferred at a rate not less than 3% per year or such higher rate as may be
required by the applicable state or jurisdiction).

                                       17
<PAGE>   22

     Withdrawals allocated to the free withdrawal amount may be withdrawn
without the imposition of a withdrawal charge. If withdrawals are taken from
more than one investment account, the free withdrawal amount will be applied to
all investment accounts on a pro rata basis.

     Withdrawals from the contract may be subject to income tax and a 10%
penalty tax. (See "FEDERAL TAX MATTERS" in the Prospectus)

     Securities Registration. Due to certain exemptive and exclusionary
provisions, interests in the fixed investment account are not registered under
the Securities Act of 1933 ("1933 Act") and the Company's general account is not
registered as an investment company under the Investment Company Act of 1940
("1940 Act"). Accordingly, neither interests in the fixed investment account nor
the general account are subject to the provisions or restrictions of the 1933
Act or the 1940 Act and the staff of the Commission has not reviewed the
disclosures in the Prospectus relating thereto. Disclosures relating to
interests in the fixed investment account and the general account, however, may
be subject to certain generally applicable provisions of the federal securities
laws relating to the accuracy of statements made in a registration statement.

TEN DAY RIGHT TO REVIEW

     The contract owner may cancel the contract by returning it to the Service
Office or agent at any time within 10 days after receipt of the contract. Within
7 days of receipt of the contract by the Company, the Company will refund the
payment made for the contract, less any debt or partial withdrawals.

     No withdrawal charge is imposed upon return of the contract within the ten
day right to review period. The ten day right to review may vary in certain
states in order to comply with the requirements of insurance laws and
regulations in such states.

OWNERSHIP

     The contract owner is the person entitled to exercise all rights under the
contract and is the person designated in the contract specifications page or as
subsequently named. If amounts become payable to any beneficiary under the
contract, the beneficiary is the contract owner.

     Any change of ownership or assignment must be made in writing. Any change
must be approved by the Company. Any assignment and any change, if approved,
will be effective as of the date the Company receives the request at the Service
Office. The Company assumes no liability for any payments made or actions taken
before a change is approved or an assignment is accepted or responsibility for
the validity or sufficiency of any assignment. An absolute assignment will
revoke the interest of any revocable beneficiary.

BENEFICIARY

     The beneficiary is the person, persons or entity designated in the contract
specifications page or as subsequently named. The beneficiary may be changed
subject to the rights of any irrevocable beneficiary. Any change must be made in
writing, approved by the Company and if approved, will be effective as of the
date on which written. The Company assumes no liability for any payments made or
actions taken before the change is approved. If no beneficiary is living, the
contingent beneficiary will be the beneficiary. The interest of any revocable
beneficiary is subject to that of any assignee. If no beneficiary or contingent
beneficiary is living, the beneficiary is the owner or the owner's estate.

                                       18
<PAGE>   23


MISCELLANEOUS CONTRACT PROVISIONS

Limit on Right to Contest

     With regard to the life of each insured, the contract will be incontestable
after it has been in force during the lifetime of the insured for two years from
the issue date. Any increase in face amount for which evidence of insurability
was obtained will be incontestable only after the increase has been in force,
during the insured's lifetime, for two years from the effective date of the
increase. The two year incontestability period may vary in certain states in
order to comply with the requirements of insurance laws and regulations in such
states.

     In issuing the contract, the Company has relied upon the application. The
statements in that application, in the absence of fraud, are considered
representations and not warranties. No statement made in connection with the
contract application will be used by the Company to void the contract or to deny
a claim unless that statement is a part of the contract application or any
amendments thereof.

Suicide Exclusion

     If any insured commits suicide, while sane or insane, within two years of
the issue date, the Company will return payments made, less any debt and any
partial withdrawals. If any insured commits suicide, while sane or insane,
within two years from the effective date of any increase in face amount for
which evidence of insurability was established, the Company will return the
additional payment which increased the face amount.

Misrepresentation of Age or Sex

     If the age or sex of any insured has been misstated, the death benefit
proceeds will be limited to those which would have been appropriate for the
insured's correct age and sex.

Assignment

     While the insured is alive, the owner may assign the contract. No
assignment will be binding on the Company unless it is written in a form
acceptable to the Company and received at the Service Office. The Company will
not be liable for any payments made or actions taken before the Company accepts
the assignment. An absolute assignment will revoke the interest of any revocable
beneficiary. The Company will not be responsible for the validity of any
assignment. An assignment may result in income tax and a 10% penalty tax. (See
"FEDERAL TAX MATTERS")

Creditors' Claims

     To the extent permitted by law, no benefits payable under this contract
will be subject to the claims of the contract owner's or the beneficiary's
creditors.

Non-Participation

     The contract is non-participating and will not share in the Company's
profits or surplus earnings. The Company will pay no dividends on the contract.

Notices and Elections

     To be effective, all notices and elections made under the contract must be
in writing, signed by the owner and received by the Company at the Service
Office. Certain exceptions may apply. See "Telephone Transactions" Unless
otherwise provided in the contract, all notices, requests and elections will be
effective when received at the Service Office, complete with all necessary
information.

Modification

     The Company will not change or modify the contract without the owner's
consent except to the extent necessary to conform to any applicable law or
regulation or any ruling issued by a government agency. The provisions of the
contract shall be interpreted so as to comply with the requirements of Section
7702 of the Internal Revenue Code.

                                       19
<PAGE>   24

                             CHARGES AND DEDUCTIONS

     Charges and deductions under the contracts are assessed against contract
values. In addition, there are deductions from and expenses paid out of the
assets of the Trust portfolios that are described in the accompanying Prospectus
of the Trust.

MONTHLY DEDUCTION

     On each monthly anniversary day, a deduction is made from contract value to
compensate the Company for the cost of insurance and certain other expenses
incurred in connection with the contract. The monthly deduction amount is
determined as of that valuation date, or if the monthly anniversary day is not a
valuation date, the immediately following valuation date is used. The monthly
deduction will be allocated among the investment accounts on a pro rata basis.
The monthly deduction will vary from month to month. If the surrender value is
insufficient to cover the monthly deduction due on any monthly anniversary day,
the contract may terminate without value. (See "TERMINATION")

DISTRIBUTION CHARGE

     During the first ten contract years, a distribution charge equal to an
annual rate of 0.25% of contract value will be deducted monthly as compensation
for a portion of the sales expenses the Company incurs with respect to the
contract (See "DISTRIBUTION OF THE CONTRACT"). The Company will monitor
distribution charges, federal tax charges and contingent deferred sale charges
deducted under a contract to ensure that the sum of these charges will never
exceed 9% of aggregate payments made under that contract.

PREMIUM TAX CHARGE

     During the first ten contract years, a premium tax charge equal to an
annual rate of 0.25% of contract value will be deducted monthly to defray
premium taxes the Company pays to state and local governments in connection with
the contract. This charge is designed to offset the average premium tax the
Company expects to pay with respect to a contract (approximately 2.50% of
premium payments received), but will not necessarily equal the premium tax paid
by the Company with respect to a particular contract.

FEDERAL TAX CHARGE

     During the first ten contract years, a federal tax charge equal to an
annual rate of 0.15% of contract value will be deducted monthly to defray an
increased federal tax liability resulting from the application of Section 848 of
the Code. The Company currently treats this federal tax charge as if it were
sales load for purposes of determining compliance with maximum sales loads
permitted under Commission rules.

ADMINISTRATION CHARGE

     An administration charge equal to an annual rate of 0.40% of contract value
will be deducted monthly as compensation for administrative expenses, including
those for insurance underwriting and contract issuance, establishing and
maintaining contract records, calculating contract values, providing reports to
contract owners, preparation and filing of tax records and forms and processing
contract transactions such as transfers, contract loans, partial withdrawals and
surrenders. The administration charge is guaranteed never to increase over the
life of the contract, and was established to cover average anticipated
administrative expenses to be incurred over the period this class of contract
will be in force.

     An administrative charge of $2.50 per month will be imposed upon contracts
with less than $100,000 of total premium payments. This charge, when imposed,
offsets the lower asset base from which the Company can recover its costs of
contract administration through the asset-based administrative charge described
above.


                                       20
<PAGE>   25


COST OF INSURANCE CHARGE

     The Company will make a monthly deduction for the cost of providing life
insurance coverage for the insured. This charge is guaranteed not to exceed the
maximum cost of insurance charge determined on the basis of the mortality table
guaranteed in the contract, calculated using the 1980 CSO Table. Currently, a
cost of insurance charge equal to an annual rate of 0.35% of contract value
(0.55% of contract value after the first ten contract years) will be deducted
monthly. If there is more than one insured, a cost of insurance charge equal to
an annual rate of 0.10% of contract value (0.30% of contract value after the
first ten contract years). The Company reserves the right to increase or
decrease this current cost of insurance charge so long as the maximum charges
guaranteed in the contract are not exceeded.

MORTALITY AND EXPENSE RISK CHARGE

     A mortality and expense risk charge equal to an annual rate of 0.90% of the
value of variable investment accounts will be deducted monthly for assuming the
mortality and expense risks under the contract. The mortality risk assumed under
the contract is the risk that the cost of providing the death benefit will
exceed the maximum guaranteed cost of insurance charge. The expense risk assumed
under the contract is the risk that the cost of providing administrative
services will exceed the revenues from the administration charges.

WITHDRAWAL CHARGE

     If the contract owner makes a partial withdrawal or surrenders the contract
during the first nine contract years, the Company will impose a withdrawal
charge which declines during that nine-year period, however, no withdrawal
charges will be imposed upon death of the insured. The withdrawal charge
consists of two components: a contingent deferred sales charge and an
unrecovered premium tax charge. The withdrawal charge is applicable only to that
portion of the proceeds of a surrender or partial withdrawal that exceeds the
"free withdrawal amount." The free withdrawal amount is the greater of (a) or
(b) as defined below; however, the free withdrawal amount may never exceed the
surrender value.

     (a)  the excess of the contract value on the date of withdrawal or
          surrender over the unliquidated payments; or
     (b)  10% of total payments less all prior partial withdrawals in that
          contract year.

<TABLE>
The total amount of the withdrawal charge is determined by multiplying the
amount withdrawn or surrendered in excess of the free withdrawal amount by the
applicable total withdrawal charge percentage shown in the following table:

<CAPTION>

                                                 Total  
       Contract               Unrecovered     Withdrawal
         Year       CDSC      Premium Tax       Charge  
         ----       ----      -----------       ------  
                                                        
           <S>      <C>           <C>            <C>    
           1        6.75%         2.25%          9.00%  
           2        6.50%         2.00%          8.50%  
           3        6.25%         1.75%          8.00%  
           4        5.50%         1.50%          7.00%  
           5        4.75%         1.25%          6.00%  
           6        4.00%         1.00%          5.00%  
           7        3.25%         0.75%          4.00%  
           8        2.50%         0.50%          3.00%  
           9        1.75%         0.25%          2.00%  
          10+          0%            0%             0%  
                                             
</TABLE>
     
The Company will monitor distribution charges, federal tax charge and contingent
deferred sale charges deducted under a contract to ensure that the sum of these
charges will never exceed 9% of aggregate payments made under that contract.

   
     The total withdrawal charge will be eliminated when a contract is issued to
an officer, director or employee (or a relative thereof) of the Company,
Manulife, the Trust or any of their affiliates.
    

                                       21
<PAGE>   26

     The revenues from the contingent deferred sales charge and the distribution
charge may be insufficient to defray all distribution expenses. If there is a
shortfall, the Company will bear the expense from its general account assets.
Such assets may include profits, if any, from the cost of insurance and
mortality and expense risk charges described above.

     The unrecovered premium tax charge is designed to reimburse the Company
upon a surrender or partial withdrawal during the first nine contract years for
state premium taxes it will have paid in connection with receipt of contract
payments. The amounts deducted pursuant to the asset-based charge for premium
taxes prior to withdrawal, plus the deferred premium tax charges deducted upon
the amounts surrendered or withdrawn, will approximately equal the Company's
expected state premium tax obligations as a result of its receipt of contract
payments, based upon an estimated 2.5% average premium tax obligation.

OTHER TAXES

     The Company reserves the right to make charges for any additional tax
obligations that may be incurred in the future as a result of establishing or
maintaining the Variable Account, issuing a contract,receiving payments under a
contract, or from commencing or continuing annuity option payments under a
contract.

                               FEDERAL TAX MATTERS

INTRODUCTION

     The following discussion of the federal income tax treatment of the
contract is not exhaustive, does not purport to cover all situations, and is not
intended as tax advice. The federal income tax treatment of the contract is
unclear in certain circumstances, and a qualified tax adviser should always be
consulted with regard to the application of law to individual circumstances.
This discussion is based on the Internal Revenue Code of 1986, as amended (the
"Code"), Treasury Department regulations, and interpretations existing on the
date of this Prospectus. These authorities, however, are subject to change by
Congress, the Treasury Department, and judicial decisions.

     This discussion does not address state or local tax consequences associated
with the purchase of the contract. In addition, THE COMPANY MAKES NO GUARANTEE
REGARDING ANY TAX TREATMENT -- FEDERAL, STATE OR LOCAL -- OF ANY CONTRACT OR OF
ANY TRANSACTION

INVOLVING A CONTRACT.

TAX STATUS OF THE COMPANY

     The Company is taxed as a life insurance company under the Code. Since the
operations of the Variable Account are a part of, and are taxed with, the
operations of the Company, the Variable Account is not separately taxed as a
"regulated investment company" under the Code. Under existing federal income tax
laws, investment income and capital gains of the Variable Account are not taxed
to the extent they are applied to increase reserves under a contract. Since,
under the contracts, investment income and capital gains of the Variable Account
are automatically applied to increase reserves, the Company does not anticipate
that it will incur any federal income tax liability attributable to the Variable
Account, and therefore the Company does not intend to make any provision for
such taxes. The Company's federal tax liability is increased, however, in
respect of the contracts because of the federal tax law's treatment of deferred
acquisition costs (for which the Company imposes a federal tax charge). (See
"CHARGES AND DEDUCTIONS")

TAXATION OF LIFE INSURANCE CONTRACTS IN GENERAL

Tax Status of the Contract

     Section 7702 of the Code establishes a statutory definition of life
insurance for federal tax purposes. The Company believes that the contract will
meet the statutory definition of life insurance, which places limitations on the
amount of premium payments that may be made and the contract values that can
accumulate relative to the 

                                       22
<PAGE>   27

death benefit. As a result, the death benefit payable under the contract will
generally be excludable from the beneficiary's gross income, and interest and
other income credited under the contract will not be taxable unless certain
withdrawals are made (or are deemed to be made) from the contract prior to the
insured's death, as discussed below. This tax treatment will only apply,
however, if (1) the investments of the Variable Account are "adequately
diversified" in accordance with Treasury Department regulations, and (2) the
Company, rather than the contract owner, is considered the owner of the assets
of the Variable Account for federal income tax purposes.

     DIVERSIFICATION REQUIREMENTS. The Code and Treasury Department regulations
prescribe the manner in which the investments of a segregated asset account,
such as the Variable Account, are to be "adequately diversified." If the
Variable Account fails to comply with these diversification standards, the
contract will not be treated as a life insurance contract for federal income tax
purposes and the owner would generally be taxable currently on the income on the
contract (as defined in the tax law) beginning with the period or periods of
non-diversification. The Company expects that the Variable Account, through the
Trust, will comply with these diversification requirements. Although the
investment adviser of the Trust is an affiliate of the Company, the Company does
not have control over the Trust or its investments. Nonetheless, the Company
believes that each Trust portfolio in which the Variable Account owns shares
will be operated in compliance with the diversification requirements prescribed
by the Code and Treasury Department regulations.

     OWNERSHIP TREATMENT. In certain circumstances, variable life insurance
contract owners may be considered the owners, for federal income tax purposes,
of the assets of a segregated asset account, such as the Variable Account, used
to support their contracts. In those circumstances, income and gains from the
segregated asset account would be includible in the contract owners' gross
income. The Internal Revenue Service (the "IRS") has stated in published rulings
that a variable contract owner will be considered the owner of the assets of a
segregated asset account if the owner possesses incidents of ownership in those
assets, such as the ability to exercise investment control over the assets. In
addition, the Treasury Department announced, in connection with the issuance of
regulations concerning investment diversification, that those regulations "do
not provide guidance concerning the circumstances in which investor control of
the investments of a segregated asset account may cause the investor, rather
than the insurance company, to be treated as the owner of the assets in the
account." This announcement also stated that guidance would be issued by way of
regulations or rulings on the "extent to which policyholders may direct their
investments to particular sub-accounts [of a segregated asset account] without
being treated as owners of the underlying assets." As of the date of this
Prospectus, no such guidance has been issued.

     The ownership rights under the contract are similar to, but different in
certain respects from, those described by the IRS in rulings in which it was
determined that contract owners were not owners of the assets of a segregated
asset account. For example, the owner of this contract has the choice of more
investment options to which to allocate premium payments and variable investment
account values, and may be able to transfer among investment options more
frequently, than in such rulings. These differences could result in the contract
owner being treated as the owner of a portion of the assets of the Variable
Account. In addition, the Company does not know what standards will be set forth
in the regulations or rulings which the Treasury Department has stated it
expects to issue. The Company therefore reserves the right to modify the
contract as necessary to attempt to prevent contract owners from being
considered the owners of the assets of the Variable Account. However, there is
no assurance that such efforts would be successful.

     The remainder of this discussion assumes that the contract will be treated
as a life insurance contract for federal tax purposes.

Tax Treatment of Life Insurance Death Benefit Proceeds

     In general, the amount of the death benefit payable from a contract by
reason of the death of the insured is excludable from gross income under section
101 of the Code. Certain transfers of the contract for valuable consideration,
however, may result in a portion of the death benefit being taxable.

     If the death benefit is not received in a lump sum and is, instead, applied
under one of the settlement options, payments generally will be prorated between
amounts attributable to the death benefit which will be excludable from the
beneficiary's income and amounts attributable to interest (accruing after the
insured's death) which will be includible in the beneficiary's income.

                                       23
<PAGE>   28


Tax Deferral During Accumulation Period

   
     Under existing provisions of the Code, except as described below, any
increase in an owner's contract value is generally not taxable to the owner
unless amounts are received (or are deemed to be received) from the contract
prior to the insured's death. If there is a total withdrawal from the contract,
the surrender value will be includible in the owner's income to the extent the
amount received exceeds the "investment in the contract." (If there is any debt
at the time of a total withdrawal, such debt will be treated as an amount
received by the owner.) The "investment in the contract" generally is the
aggregate amount of premium payments and other consideration paid for the
contract, less the aggregate amount received under the contract previously to
the extent such amounts received were excludable from gross income. Whether
partial withdrawals (or other amounts deemed to be distributed) from the
contract constitute income to the owner depends, in part, upon whether the
contract is considered a "modified endowment contract" ("MEC") for federal
income tax purposes.
    

     Contracts Which Are MECs
     ------------------------

     Characterization of a Contract as a MEC. In general, this contract will
constitute a MEC unless (1) it was received in exchange for another life
insurance contract which was not a MEC, (2) no premium payments or other
consideration (other than the exchanged contract) are paid into the contract
during the first 7 contract years, and (3) there is no withdrawal or reduction
in the death benefit during the first 7 contract years. In addition, even if the
contract initially is not a MEC, it may, in certain circumstances, become a MEC
if there is a later increase in benefits or any other "material change" of the
contract, within the meaning of the tax law.

     Tax Treatment of Withdrawals, Loans, Assignments and Pledges under MECs. If
the contract is a MEC, withdrawals from the contract will be considered first as
withdrawals of income and then as a recovery of premium payments. Thus,
withdrawals will be includible in income to the extent the contract value
exceeds the investment in the contract. The amount of any loan (including unpaid
interest thereon) under the contract will be treated as a withdrawal from the
contract for tax purposes. In addition, if the owner assigns or pledges any
portion of the value of a contract (or agrees to assign or pledge any portion),
such portion will be treated as a withdrawal from the contract for tax purposes.
The owner's investment in the contract is increased by the amount includible in
income with respect to such assignment, pledge, or loan, though it is not
affected by any other aspect of the assignment, pledge, or loan (including its
release or repayment). Before assigning, pledging, or requesting a loan under a
contract which is a MEC, an owner should consult a qualified tax advisor.

     Penalty Tax. Generally, withdrawals (or the amount of any deemed
withdrawals) from a MEC are subject to a penalty tax equal to 10% of the portion
of the withdrawal that is includible in income, unless the withdrawals are made
(1) after the owner attains age 59 1/2, (2) because the owner has become
disabled (as defined in the tax law), or (3) as substantially equal periodic
payments over the life or life expectancy of the owner (or the joint lives or
life expectancies of the owner and his or her beneficiary, as defined in the tax
law).

     Aggregation of Contracts. All life insurance contracts which are MECs and
which are purchased by the same person from the Company or any of its affiliates
within the same calendar year will be aggregated and treated as one contract for
purposes of determining the amount of a withdrawal (including a deemed
withdrawal) that is includible in income. The effects of such aggregation are
not clear; however, it could affect the time when income is taxable and the
amount which might be subject to the 10% penalty tax described above.

     Contracts Which Are Not MECs
     ----------------------------

     Tax Treatment of Withdrawals Generally. If the contract is not a MEC
(described above), the amount of any withdrawal from the contract will be
considered first a non-taxable recovery of premium payments and then income from
the contract. Thus, a withdrawal under a contract that is not a MEC will not be
includible in income except to the extent it exceeds the investment in the
contract immediately before the withdrawal.

     Certain Distributions Required by the Tax Law in the First 15 Contract
Years. As indicated above, section 7702 places limitations on the amount of
premium payments that may be made and the contract values that can accumulate
relative to the death benefit. Where cash distributions are required under
section 7702 in connection with a reduction in benefits during the first 15
years after the contract is issued (or if withdrawals are made in anticipation
of a reduction in benefits, within the meaning of the tax law, during this
period), some or all of such amounts may be includible in income.

                                       24
<PAGE>   29


     Tax Treatment of Loans. If a contract is not a MEC, a loan received under
the contract generally will be treated as indebtedness of the owner. As a
result, no part of any loan under such a contract will constitute income to the
owner so long as the contract remains in force. Nevertheless, in those
situations where the interest rate credited to the loan account equals the
interest rate charged for the loan, it is possible that some or all of the loan
proceeds may be includible in income. Generally, interest paid on any loans
under this contract will not be tax deductible, regardless of whether such
interest is incurred in connection with a taxpayer's trade or business.

Last Survivor Contracts

     Although the Company believes that the contract, when issued as a last
survivor contract, complies with section 7702 of the Code, the manner in which
section 7702 should be applied to last survivor contracts is not directly
addressed by section 7702. In the absence of final regulations or other guidance
issued under section 7702 regarding this form of contract, there is necessarily
some uncertainty whether a last survivor contract will meet the section 7702
definition of a life insurance contract. Prospective owners considering purchase
of the contract as a last survivor contract should consult a qualified tax
advisor.

     Where the owner of the contract is the last surviving insured, the death
proceeds will generally be includible in the contract owner's estate on his or
her death for purposes of the federal estate tax. If the contract owner dies and
was not the last surviving insured, the fair market value of the contract would
be included in the contract owner's estate. In general, nothing would be
includible in the last surviving insured's estate if he or she neither retained
incidents of ownership at death nor had given up ownership within three years
before death.

Treatment of Maturity Benefits and Extension of Maturity Date

     At the maturity date, the surrender value will be paid to the contract
owner, and this amount will be includible in income to the extent the amount
received exceeds the investment in the contract. If the contract owner elects to
extend the maturity date past the year in which the insured attains age 100
(which must be done prior to the original maturity date), the Company believes
the contract will continue to qualify as a life insurance contract for Federal
tax purposes. However, there is some uncertainty regarding this treatment, and
it is possible that the contract owner would be viewed as constructively
receiving the cash value in the year the insured attains age 100. If this were
the case, an amount equal to the excess of the cash value over the investment in
the contract would be includible in the contract owner's income at that time.

Actions to Ensure Compliance with the Tax Law

     The Company believes that the maximum amount of premium payments it has
determined for the contracts will comply with the federal tax definition of life
insurance. The Company will monitor the amount of premium payments, and, if the
premium payments during a contract year exceed those permitted by the tax law,
the Company will refund the excess premiums within 60 days of the end of the
contract year and will pay interest and other earnings (which will be includible
in income subject to tax) as required by law on the amount refunded. The Company
also reserves the right to increase the death benefit (which may result in
larger charges under a contract) or to take any other action deemed necessary to
ensure the compliance of the contract with the federal tax definition of life
insurance.

Other Considerations

     Changing the owner, exchanging the contract, and other changes under the
contract may have tax consequences (in addition to those discussed herein)
depending on the circumstances of such change.

     Federal estate tax, state and local estate and inheritance tax, and other
tax consequences of ownership or receipt of contract proceeds depend on the
circumstances of each contract owner or beneficiary. Federal estate tax is
integrated with federal gift tax under a unified rate schedule. In general,
estates less than $600,000 will not incur a federal estate tax liability. In
addition, an unlimited marital deduction may be available for federal estate and
gift tax purposes.

     If the contract owner (whether or not he or she is an insured) transfers
ownership of the contract to someone two or more generations younger, the
transfer may be subject to the generation-skipping tax, the amount subject to
tax being the value of the contract. The generation-skipping tax provisions
generally apply to transfers 

                                       25
<PAGE>   30

which would be subject to the gift or estate tax rules. Individuals are
generally allowed an aggregate generation-skipping tax exemption of $1 million.

     Because the federal estate tax, gift tax, and generation skipping tax rules
are complex, prospective contract owners should consult a qualified tax advisor
before using this contract for estate planning purposes.

FEDERAL INCOME TAX WITHHOLDING

     The Company will withhold and remit to the federal government a part of the
taxable portion of withdrawals made under a contract unless the owner notifies
the Company in writing at or before the time of the withdrawal that he or she
elects not to have any amounts withheld. Regardless of whether the owner
requests that no taxes be withheld or whether the Company withholds a sufficient
amount of taxes, the owner will be responsible for the payment of any taxes and
early distribution penalties that may be due on the amounts received. The owner
may also be required to pay penalties under the estimated tax rules, if the
owner's withholding and estimated tax payments are insufficient to satisfy the
owner's total tax liability.

                                  OTHER MATTERS

VOTING RIGHTS

   
     The Company will vote shares of the Trust portfolios held in the Variable
Account at meetings of shareholders of the Trust in accordance with voting
instructions received from the persons having the voting interest under the
contracts. The number of portfolio shares for which voting instructions may be
given will be determined by the Company in the manner described below, not more
than 90 days prior to the meeting of the Trust. Trust proxy material will be
distributed to each person having the voting interest under the contract
together with appropriate forms for giving voting instructions. Portfolio shares
held in the Variable Account that are attributable to contract owners and as to
which no timely instructions are received and portfolio shares held in the
Variable Account that are beneficially owned by the Company will be voted by the
Company in proportion to the instructions received.
    

     Prior to the maturity date, the person having the voting interest under a
contract is the contract owner and the number of votes as to each portfolio for
which voting instructions may be given is determined by dividing the value of
the investment account corresponding to the Sub-Account in which such portfolio
shares are held by the net asset value per share of that portfolio.

     The Company may, if required by state insurance officials, disregard voting
instructions that would require shares to be voted to change the
sub-classification or investment policies of a portfolio or to approve or
disapprove an investment advisory contract for a portfolio. In addition, the
Company may disregard voting instructions that would require changes in the
investment policies or investment adviser or subadviser of a portfolio if the
Company reasonably disapproves of these changes in accordance with applicable
federal regulations. If the Company disregards any voting instructions, it will
advise contract owners of that action, and its reasons therefore, in its next
communication to contract owners.

     The Company reserves the right to make any changes in the voting rights
described above that may be permitted by the securities laws or regulations or
interpretations of these laws or regulations. In particular, if applicable
securities laws or regulations are amended or present interpretations of them
change, and, as a result, the Company determines that it is permitted to vote in
its own right shares of the portfolios held in the Variable Account, the Company
may elect to do so.

NOTICES AND REPORTS TO CONTRACT OWNERS

     Within 30 days after each calendar quarter, the Company will send the owner
a statement showing, among other things, the contract value and information
concerning any loans. Within 10 days after any transaction involving purchase,
sale or transfer of amounts allocated to the Variable Account, the owner will be
sent a confirmation statement. The owner also will be sent an annual and
semi-annual report for the Variable Account and each portfolio, which will
include a list of the securities held in each portfolio.




                                      26
<PAGE>   31
     At least once each contract year, the Company will send to contract owners
a statement showing the face amount and the contract value of the contract and
any outstanding loan secured by the contract as of the date of the statement.
The statement will also show premium payments, and monthly deductions under the
contract since the last statement, and any other information required by any
applicable law or regulation.

DISTRIBUTION OF THE CONTRACT

   
     NASL Financial Services, Inc. ("NASL Financial"), 116 Huntington Avenue,
Boston, Massachusetts, 02116, a wholly-owned subsidiary of the Company, is the
principal underwriter of the contract in addition to providing advisory services
to the Trust. NASL Financial is a broker-dealer registered under the Securities
Exchange Act of 1934 ("1934 Act") and a member of the National Association of
Securities Dealers, Inc. (the "NASD"). NASL Financial has entered into a
non-exclusive promotional agent agreement with Wood Logan Associates, Inc.
("Wood Logan"). Wood Logan is a wholly owned subsidiary of a holding company
that is 85% owned by Manulife and approximately 15% owned by the principals of
Wood Logan. Wood Logan is a broker-dealer registered under the 1934 Act and a
member of the NASD. Sales of the contract will be made by registered
representatives of broker-dealers authorized by NASL Financial to sell the
contracts. Such registered representatives will also be licensed insurance
agents of the Company. Under the promotional agent agreement, Wood Logan will
recruit and provide sales training and licensing assistance to such registered
representatives. In addition, Wood Logan will prepare sales and promotional
materials for the Company's approval. NASL Financial will pay distribution
compensation to selling brokers in varying amounts which under normal
circumstances are not expected to exceed 7% of purchase payments. NASL Financial
may from time to time pay additional compensation pursuant to promotional
contests. Additionally, in some circumstances, NASL Financial will provide
reimbursement of certain sales and marketing expenses. NASL Financial will pay
Wood Logan for providing marketing support for the distribution of the contract.
    

<TABLE>
OFFICERS AND DIRECTORS OF THE COMPANY

     The directors and executive officers of the Company, together with their
principal occupations during the past five years, are as follows:

<CAPTION>
NAME                         POSITION WITH THE            PRINCIPAL OCCUPATION
                             COMPANY

   
<S>                          <C>                          <C>
William J. Atherton          Director and President       Vice President, U.S. Annuities, of Manulife
                                                          January 1, 1996 to present, Director and
                                                          President of the Company.

Peter S. Hutchinson          Director                     Senior Vice President, Corporate Taxation, of
                                                          Manulife,  January  1,  1996 to  present;
                                                          Executive Vice President and Chief Financial
                                                          Officer of North American Life, September
                                                          1994  to  December 1995; Senior Vice
                                                          President  and Chief Actuary, North
                                                          American Life, April 1992 to August 1994;
                                                          Vice  President and Chief Actuary, North
                                                          American Life, September 1990 to March
                                                          1992.

Brian L. Moore               Director and Chairman of     Executive Vice President, Canadian
                             the Board of Directors       Insurance Operations, of Manulife, January
                                                          1996 to present; Chief Executive Officer 
                                                          and President, The North American Group
                                                          Inc., and Chief Executive Officer, North 
                                                          American Life, January 1995 to December, 1995; 
                                                          President, The North American Group Inc. and 
                                                          Vice-Chairman and Director, North American Life, 
                                                          October 1993 to December 1994, President, North
                                                          American Life Financial Services, Inc., July 1992 
                                                          to October 1993, Executive Vice President and 
                                                          C.F.O., North American Life, prior to October 1988.


</TABLE>

    



                                      27
<PAGE>   32

<TABLE>
OFFICERS AND DIRECTORS OF THE COMPANY

     The directors and executive officers of the Company, together with their
principal occupations during the past five years, are as follows:

<CAPTION>
NAME                         POSITION WITH THE            PRINCIPAL OCCUPATION
                             COMPANY

   
<S>                          <C>                          <C>
James D. Gallagher           Vice President, Secretary    Vice President, Legal Services U.S.
                             and General Counsel          Operations, of Manulife, January 1996 to
                                                          present; Vice President, Secretary and General 
                                                          Counsel of the Company, June 1994 to present; 
                                                          Vice President and Associate General Counsel, 
                                                          The Prudential Insurance Company of America, 
                                                          1990-1994.

Richard C. Hirtle            Senior Vice President,       Vice President,  Chief Financial  Officer,
                             Treasurer, Chief Financial   Annuities, of Manulife, January 1996 to
                             Officer and Chief            present; Senior Vice President, Treasurer, Chief
                             Operating Officer            Financial Officer and Chief Operating Officer of the 
                                                          Company,  November 1988 to present.

Hugh C. McHaffie             Vice President and Product   Vice President, Product Management, of Manulife, January  
                             Actuary                      1996 to present; Vice President and Product Actuary of the
                                                          Company, August 1994 to present; Product Development      
                                                          Executive of the Company, August 1990 to August 1994.     
                                                          
                    
                    

Iain W. Scott                Vice President, Life         Vice President, Single Premium Variable Life, of Manulife,  
                             Products                     January 1996 to present; Vice President, Life Products of   
                                                          the Company, 1994 to present; Vice President of U.S.        
                                                          Distribution, North American Life, 1992 to 1994; Vice       
                                                          President, Marketing, M Financial Group of Portland, Oregon,
                                                          1990 to 1992.                                               
                                                      
Janet Sweeney                Vice President, Corporate    Vice President, Human Resources, of Manulife, January, 1996 
                             Services                     to present; Vice President, Corporate Services of the       
                                                          Company, January, 1995 to present; Executive, Corporate     
                                                          Services of the Company, July, 1989 to December 1994.       
                                                          
Scott L. Stolz               Vice President, Annuity      Vice President, Annuity Customer Service, of Manulife,      
                             Administration and           January 1996 to present; Vice President, Annuity            
                             Systems                      Administration and Systems of the Company, November, 1994 to
                                                          date; Senior Vice President of Annuity Administration and   
                                                          Corporate Services, SunAmerica Inc., October 1991 to October
                                                          1994; Senior Vice President and National Sales Manager,     
                                                          SunAmerica Inc., August 1990 to October 1991.               
                                                          

John G. Vrysen               Vice President and Chief     Vice President and Chief Financial Officer, U.S. Operations, of 
                             Actuary                      of Manulife, January, 1996 to present; Vice President and 
                                                          Chief Actuary of the Company, January 1986 to present.
    

</TABLE>

LEGAL PROCEEDINGS

         There are no legal proceedings to which the Variable Account is a party
or to which the assets of the Variable Account are subject. Neither the Company
nor NASL Financial are involved in any litigation that is of material importance
in relation to their total assets or that relates to the Variable Account.

                                       28
<PAGE>   33

LEGAL MATTERS

   
         All matters of applicable state law pertaining to the contract,
including the Company's right to issue the contract thereunder, have been passed
upon by James D. Gallagher, Esq., Vice President, Secretary and General Counsel
of the Company. Certain matters relating to the federal securities laws have
been passed upon by Jones & Blouch L.L.P., Washington, D.C.
    

INDEPENDENT ACCOUNTANTS

   
     The financial statements of the Company and the Variable Account included
in this Prospectus have been examined by Coopers & Lybrand, L.L.P., certified
public accountants, as indicated in their report in this Prospectus, and are
included herein in reliance upon that report and upon the authority of those
accountants as experts in accounting and auditing.

    

SAFEKEEPING OF VARIABLE ACCOUNT ASSETS

     The assets of the Variable Account are held by the Company. The assets of
the Variable Account are kept physically segregated and held separate and apart
from the general account of the Company. The Company maintains records of all
purchases and redemptions of shares of each Trust portfolio. Additional
protection for the assets of the Variable Account is afforded by the Company's
blanket fidelity bond issued by American Home Assurance Company, in the
aggregate amount of $50 million ($25 million for any one claim) , covering all
of the officers and employees of the Company.

OTHER INFORMATION

A registration statement has been filed with the Commission under the Securities
Act of 1933, as amended, with respect to the variable portion of the contracts
discussed in the Prospectus. Not all the information set forth in the
registration statement, amendments and exhibits thereto has been included in
this Prospectus. Statements contained in this Prospectus concerning the content
of the contracts and other legal instruments are only summaries. For a complete
statement of the terms of these documents, reference should be made to the
instruments filed with the Commission.

CONTRACT OWNER INQUIRIES

All contract owner inquiries should be directed to the Service Office.


                             CONTRACT ILLUSTRATIONS

   
     The following tables have been prepared to illustrate the way in which a
contract operates. The tables assume that an initial premium payment of $25,000
is allocated equally among the Sub-Accounts of the Variable Account, with no
allocation to the fixed investment account, and that no subsequent payments,
transfers, partial withdrawals, or loans have been made. A female nonsmoker age
55 and a male nonsmoker age 65 with face amounts of $85,564 and $51,179,
respectively, are illustrated for an individual insured. The illustration for a
contract with two insureds assumes a joint equal age of 65 with a face amount of
$79,644.
    

     The tables illustrate how the contract value, the surrender value and the
death benefit of a contract would vary over time if the investment return on the
assets of each portfolio were a uniform, gross (i.e., before taking into
consideration fees or expenses incurred by each portfolio, other than
transaction expenses such as brokerage commissions) after-tax annual rates of
0%, 6% or 12%. The contract value, surrender value and death benefit would be
different from those shown if the returns averaged 0%, 6% or 12%, but fluctuated
over and under those averages throughout the years.

                                       29
<PAGE>   34

   
     The charges reflected in the tables include the (1) distribution charge
equal to an annual rate of 0.25% of contract value for the first ten contract
years, (2) premium tax charge equal to an annual rate of 0.25% of contract value
for the first ten contract years, (3) federal tax charge equal to an annual rate
of 0.15% of contract value for the first ten contract years, (4) administration
charge equal to an annual rate of 0.40% of contract value, (5) mortality and
expense charge equal to an annual rate of 0.90% of variable investment account
values, (6) $2.50 monthly maintenance fee, (7) current and guaranteed cost of
insurance charges, and (8) any withdrawal charge which may be applicable in the
first nine contract years. A simple average of the total expenses of the sixteen
portfolios also is reflected in the tables. That average expense figure is
0.94%, based upon the 1995 expense ratios of the portfolios and estimated
expense ratio of 1.25% and 1.40% for the Small/Mid Cap Trust and the
International Small Cap Trust, respectively. The expenses of the portfolios may
fluctuate from year to year, but are assumed to remain constant for purposes of
these tables.
    

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

     Surrender values in the tables do not reflect any tax consequences of a
surrender, as those consequences would vary according to the individual
circumstances of the contract owner. It should be noted that surrenders of the
contract may be subject to income tax and a 10% penalty tax. (See "FEDERAL TAX
MATTERS")

     Upon request, the Company will furnish comparable illustrations based on
the insured's age, gender, smoking status, risk class, the initial premium
payment, and the investment option selected by the contract owner or prospective
owner.

     From time to time, in supplemental sales literature for the contract that
quotes performance data for one or more of the Trust portfolios, the Company may
include surrender values and death benefit figures computed using the same
methodology as that used in the following illustrations, but with the average
annual total return of the portfolio for which performance data is shown in the
sales literature replacing the hypothetical rates of return in the following
tables. This information may be shown in the form of graphs, charts, tables and
examples. The contract will be offered to the public only on or after the date
of this Prospectus. However, total return data may be used in sales literature
for as long a period as a portfolio has been in existence. The results for any
period prior to the contract being offered would be calculated as if the
contract had been offered during that period of time, with all charges assumed
to be those applicable to the contract.


  
                                     30
<PAGE>   35
<TABLE>
                                           $25,000 INITIAL PAYMENT: $51,179 FACE AMOUNT
                                                      MALE NONSMOKER : AGE 65

                                                          CURRENT VALUES
<CAPTION>

                              0% Hypothetical                   6% Hypothetical                    12% Hypothetical
                          Gross Investment Return           Gross Investment Return            Gross Investment Return
                          -----------------------           -----------------------            -----------------------

            Payment
             Plus                 Contract                         Contract                          Contract
 Policy    Interest    Contract   Surrender    Death    Contract   Surrender  Death      Contract    Surrender     Death
  Year       at 5%       Value      Value    Benefit     Value       Value   Benefit       Value       Value      Benefit
  ----       -----       -----      -----    -------     -----       -----   -------       -----       -----      -------
   <S>    <C>          <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>          <C>     
    1     $ 26,250     $24,173    $22,148    $51,179    $25,624    $23,543    $51,179    $ 27,076    $ 24,864    $ 51,179
    2       27,563      23,372     21,460     51,179     26,265     24,245     51,179      29,326      27,201      51,179
    3       28,941      22,597     21,022     51,179     26,922     25,213     51,179      31,767      30,017      51,179
    4       30,388      21,847     20,497     51,179     27,597     26,097     51,179      34,412      32,912      51,179
    5       31,907      21,120     19,995     51,179     28,289     27,039     51,179      37,281      36,031      51,179
    6       33,502      20,417     19,517     51,179     29,000     28,000     51,179      40,392      39,392      51,179
    7       35,178      19,736     19,061     51,179     29,729     28,979     51,179      43,765      43,015      51,179
    8       36,936      19,077     18,627     51,179     30,477     29,977     51,179      47,422      46,922      52,638
    9       38,783      18,438     18,213     51,179     31,244     30,994     51,179      51,387      51,137      56,012
   10       40,722      17,821     17,821     51,179     32,032     32,032     51,179      55,686      55,686      59,584
   15       51,973      15,359     15,359     51,179     37,121     37,121     51,179      85,855      85,855      90,148
   20       66,332      13,218     13,218     51,179     43,043     43,043     51,179     131,460     131,460     138,033
   25       84,659      11,356     11,356     51,179     49,936     49,936     52,433     201,314     201,314     211,380
   30      108,049       9,736      9,736     51,179     58,067     58,067     58,647     308,957     308,957     312,047
</TABLE>

ASSUMPTIONS:  (1) No loans or partial withdrawals have been made. (2) Current
values reflect current cost of insurance charges and a $2.50 monthly maintenance
fee. (3) Net investment returns are calculated as the hypothetical gross
investment return less all current contract charges and deductions shown in the
prospectus and current average fund expense of 0.94%.

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, prevailing economic conditions,
prevailing rates and rates of inflation. The death benefit and contract value
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 contract years. No representation can be made by North
American Security Life or the Trust that these hypothetical rates of return can
be achieved for any one year or sustained over any period of time.

<PAGE>   36
<TABLE>

                                           $25,000 INITIAL PAYMENT: $85,564 FACE AMOUNT
                                                     FEMALE NONSMOKER : AGE 55

                                                          CURRENT VALUES
<CAPTION>

                              0% Hypothetical                  6% Hypothetical                    12% Hypothetical
                          Gross Investment Return          Gross Investment Return            Gross Investment Return
                          -----------------------          -----------------------            -----------------------

            Payment
             Plus                 Contract                         Contract                          Contract
 Policy    Interest    Contract   Surrender   Death    Contract   Surrender    Death     Contract    Surrender     Death
  Year       at 5%       Value      Value    Benefit     Value      Value     Benefit      Value       Value      Benefit
  ----       -----       -----      -----    -------     -----      -----     -------      -----       -----      -------

   <S>    <C>          <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>         <C>     
    1     $ 26,250     $24,173    $22,148    $85,564    $25,624    $23,543    $85,564    $ 27,076    $ 24,864    $ 85,564
    2       27,563      23,372     21,460     85,564     26,265     24,245     85,564      29,326      27,201      85,564
    3       28,941      22,597     21,022     85,564     26,922     25,213     85,564      31,767      30,017      85,564
    4       30,388      21,847     20,497     85,564     27,597     26,097     85,564      34,412      32,912      85,564
    5       31,907      21,120     19,995     85,564     28,289     27,039     85,564      37,281      36,031      85,564
    6       33,502      20,417     19,517     85,564     29,000     28,000     85,564      40,392      39,392      85,564
    7       35,178      19,736     19,061     85,564     29,729     28,979     85,564      43,765      43,015      85,564
    8       36,936      19,077     18,627     85,564     30,477     29,977     85,564      47,422      46,922      85,564
    9       38,783      18,438     18,213     85,564     31,244     30,994     85,564      51,387      51,137      85,564
   10       40,722      17,821     17,821     85,564     32,032     32,032     85,564      55,686      55,686      85,564
   15       51,973      15,359     15,359     85,564     37,121     37,121     85,564      85,696      85,696      99,408
   20       66,332      13,218     13,218     85,564     43,043     43,043     85,564     132,819     132,819     142,117
   25       84,659      11,356     11,356     85,564     49,936     49,936     85,564     206,406     206,406     216,726
   30      108,049       9,736      9,736     85,564     57,959     57,959     85,564     317,739     317,739     333,626

</TABLE>

ASSUMPTIONS: (1) No loans or partial withdrawals have been made. (2) Current
values reflect current cost of insurance charges and a $2.50 monthly maintenance
fee. (3) Net investment returns are calculated as the hypothetical gross
investment return less all current contract charges and deductions shown in the
prospectus and current average fund expense of 0.94%.

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, prevailing economic conditions,
prevailing rates and rates of inflation. The death benefit and contract value
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 contract years. No representation can be made by North
American Security Life or the Trust that these hypothetical rates of return can
be achieved for any one year or sustained over any period of time.

<PAGE>   37
<TABLE>

                                           $25,000 INITIAL PAYMENT: $79,644 FACE AMOUNT
                                              LAST SURVIVOR : JOINT EQUIVALENT AGE 65

                                                          CURRENT VALUES
<CAPTION>

                              0% Hypothetical                 6% Hypothetical                    12% Hypothetical
                          Gross Investment Return         Gross Investment Return            Gross Investment Return
                          -----------------------         -----------------------            -----------------------

          Payment
           Plus                   Contract                        Contract                           Contract
 Policy  Interest      Contract   Surrender   Death    Contract   Surrender   Death      Contract    Surrender    Death
  Year     at 5%         Value      Value    Benefit     Value       Value    Benefit      Value       Value     Benefit
  ----     -----         -----      -----    -------     -----       -----    -------      -----       -----     -------
   <S>   <C>           <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>         <C>     
    1     26,250       $24,242    $22,217    $79,644    $25,699    $23,611    $79,644    $ 27,155    $ 24,936    $ 79,644
    2     27,563        23,498     21,586     79,644     26,407     24,375     79,644      29,486      27,361      79,644
    3     28,941        22,776     21,201     79,644     27,136     25,412     79,644      32,020      30,270      79,644
    4     30,388        22,075     20,725     79,644     27,886     26,386     79,644      34,774      33,274      79,644
    5     31,907        21,395     20,270     79,644     28,658     27,408     79,644      37,768      36,518      79,644
    6     33,502        20,735     19,835     79,644     29,452     28,452     79,644      41,023      40,023      79,644
    7     35,178        20,094     19,419     79,644     30,268     29,518     79,644      44,560      43,810      79,644
    8     36,936        19,472     19,022     79,644     31,109     30,609     79,644      48,405      47,905      79,644
    9     38,783        18,869     18,644     79,644     31,973     31,723     79,644      52,585      52,335      79,644
   10     40,722        18,283     18,283     79,644     32,862     32,862     79,644      57,128      57,128      79,644
   15     51,973        15,961     15,961     79,644     38,567     38,567     79,644      88,728      88,728      93,164
   20     66,332        13,915     13,915     79,644     45,291     45,291     79,644     137,750     137,750     144,637
   25     84,659        12,114     12,114     79,644     53,216     53,216     79,644     213,613     213,613     224,293
   30    108,049        10,528     10,528     79,644     62,555     62,555     79,644     331,784     331,784     335,101

</TABLE>

ASSUMPTIONS: (1) No loans or partial withdrawals have been made. (2) Current 
values reflect current cost of insurance charges and a $2.50 monthly 
maintenance fee. (3) Net investment returns are calculated as the hypothetical
gross investment return less all current contract charges and deductions shown
in the prospectus and current average fund expense of 0.94%.

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, prevailing economic conditions,
prevailing rates and rates of inflation. The death benefit and contract value
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 contract years. No representation can be made by North
American Security Life or the Trust that these hypothetical rates of return can
be achieved for any one year or sustained over any period of time.

<PAGE>   38
<TABLE>

                                           $25,000 INITIAL PAYMENT: $51,179 FACE AMOUNT
                                                      MALE NONSMOKER : AGE 65

                                                         GUARANTEED VALUES
<CAPTION>
                              0% Hypothetical                  6% Hypothetical                    12% Hypothetical
                          Gross Investment Return          Gross Investment Return            Gross Investment Return
                          -----------------------          -----------------------            -----------------------

            Payment
             Plus                 Contract                        Contract                           Contract
 Policy    Interest    Contract   Surrender   Death    Contract   Surrender   Death      Contract    Surrender     Death
  Year       at 5%       Value      Value    Benefit     Value      Value    Benefit       Value       Value      Benefit
  ----       -----       -----      -----    -------     -----      -----    -------       -----       -----      -------
  <S>     <C>          <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>          <C>     
   1      $ 26,250     $23,662    $21,637    $51,179    $25,120    $23,085    $51,179    $ 26,579    $ 24,412     $ 51,179
   2        27,563      22,265     20,352     51,179     25,183     23,255     51,179      28,277      26,152       51,179
   3        28,941      20,796     19,221     51,179     25,179     23,592     51,179      30,110      28,360       51,179
   4        30,388      19,241     17,891     51,179     25,100     23,744     51,179      32,101      30,601       51,179
   5        31,907      17,580     16,455     51,179     24,932     23,807     51,179      34,275      33,025       51,179
   6        33,502      15,789     14,889     51,179     24,656     23,756     51,179      36,661      35,661       51,179
   7        35,178      13,834     13,159     51,179     24,248     23,573     51,179      39,299      38,549       51,179
   8        36,936      11,672     11,222     51,179     23,678     23,228     51,179      42,238      41,738       51,179
   9        38,783       9,252      9,027     51,179     22,908     22,683     51,179      45,544      45,294       51,179
  10        40,722       6,517      6,517     51,179     21,895     21,895     51,179      49,286      49,286       52,736
  15        51,973        *          *          *        11,855     11,855     51,179      75,965      75,965       79,763
  20        66,332        *          *          *          *          *          *        115,788     115,788      121,577
  25        84,659        *          *          *          *          *          *        173,296     173,296      181,961
  30       108,049        *          *          *          *          *          *        261,389     261,389      264,003

ASSUMPTIONS: (1) No loans or partial withdrawals have been made. (2) Guaranteed
values reflect guaranteed cost of insurance charges and a $2.50 monthly
maintenance fee. (3) Net investment returns are calculated as the hypothetical
gross investment return less all guaranteed contract charges and deductions
shown in the prospectus and current average

* Unless additional payment is made, the contract will not stay inforce
resulting in loss of insurance coverage. See "TERMINATION" and "REINSTATEMENT".
</TABLE>

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, prevailing economic conditions,
prevailing rates and rates of inflation. The death benefit and contract value
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 contract years. No representation can be made by North
American Security Life or the Trust that these hypothetical rates of return can
be achieved for any one year or sustained over any period of time.

<PAGE>   39
<TABLE>

                                           $25,000 INITIAL PAYMENT: $85,564 FACE AMOUNT
                                                     FEMALE NONSMOKER : AGE 55

                                                         GUARANTEED VALUES

<CAPTION>
                              0% Hypothetical                  6% Hypothetical                    12% Hypothetical
                          Gross Investment Return          Gross Investment Return            Gross Investment Return
                          -----------------------          -----------------------            -----------------------

            Payment
             Plus                Contract                         Contract                           Contract
 Policy    Interest   Contract   Surrender   Death     Contract   Surrender   Death      Contract    Surrender     Death
  Year       at 5%      Value      Value    Benefit      Value      Value    Benefit       Value       Value      Benefit
  ----       -----      -----      -----    -------      -----      -----    -------       -----       -----      -------
  <S>     <C>          <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>          <C>     
   1      $ 26,250     $23,873    $21,848    $85,564    $25,324    $23,270    $85,564    $ 26,776    $ 24,591     $ 85,564
   2        27,563      22,742     20,830     85,564     25,632     23,666     85,564      28,692      26,567       85,564
   3        28,941      21,608     20,033     85,564     25,923     24,284     85,564      30,765      29,015       85,564
   4        30,388      20,469     19,119     85,564     26,198     24,776     85,564      33,012      31,512       85,564
   5        31,907      19,321     18,196     85,564     26,453     25,255     85,564      35,449      34,199       85,564
   6        33,502      18,156     17,256     85,564     26,680     25,713     85,564      38,091      37,091       85,564
   7        35,178      16,964     16,289     85,564     26,873     26,141     85,564      40,956      40,206       85,564
   8        36,936      15,731     15,281     85,564     27,017     26,527     85,564      44,062      43,562       85,564
   9        38,783      14,440     14,215     85,564     27,099     26,853     85,564      47,430      47,180       85,564
  10        40,722      13,080     13,080     85,564     27,109     27,109     85,564      51,088      51,088       85,564
  15        51,973       5,248      5,248     85,564     26,770     26,770     85,564      77,901      77,901       90,365
  20        66,332        *          *          *        22,517     22,517     85,564     120,721     120,721      129,171
  25        84,659        *          *          *         7,375      7,375     85,564     187,587     187,587      196,966
  30       108,049        *          *          *          *          *          *        288,686     288,686      303,120


ASSUMPTIONS: (1) No loans or partial withdrawals have been made. (2) Guaranteed
values reflect guaranteed cost of insurance charges and a $2.50 monthly
maintenance fee. (3) Net investment returns are calculated as the hypothetical
gross investment return less all guaranteed contract charges and deductions
shown in the prospectus and current average fund expense of 0.94%.

* Unless additional payment is made, the contract will not stay inforce
resulting in loss of insurance coverage. See "TERMINATION" and "REINSTATEMENT".
</TABLE>

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, prevailing economic conditions,
prevailing rates and rates of inflation. The death benefit and contract value
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 contract years. No representation can be made by North
American Security Life or the Trust that these hypothetical rates of return can
be achieved for any one year or sustained over any period of time.

<PAGE>   40
<TABLE>

                                           $25,000 INITIAL PAYMENT: $79,644 FACE AMOUNT
                                              LAST SURVIVOR : JOINT EQUIVALENT AGE 65

                                                         GUARANTEED VALUES
<CAPTION>
                              0% Hypothetical                  6% Hypothetical                    12% Hypothetical
                          Gross Investment Return          Gross Investment Return            Gross Investment Return
                          -----------------------          -----------------------            -----------------------

          Payment
           Plus                   Contract                        Contract                           Contract
 Policy  Interest      Contract   Surrender   Death    Contract   Surrender   Death      Contract    Surrender     Death
  Year     at 5%         Value      Value    Benefit     Value      Value    Benefit       Value       Value      Benefit
  ----     -----         -----      -----    -------     -----      -----    -------       -----       -----      -------
  <S>    <C>           <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>          <C>     
   1      26,250       $24,242    $22,217    $79,644    $25,699    $23,611    $79,644    $ 27,155    $ 24,936     $ 79,644
   2      27,563        23,470     21,557     79,644     26,382     24,352     79,644      29,465      27,340       79,644
   3      28,941        22,673     21,098     79,644     27,043     25,325     79,644      31,940      30,190       79,644
   4      30,388        21,840     20,490     79,644     27,672     26,172     79,644      34,588      33,088       79,644
   5      31,907        20,958     19,833     79,644     28,257     27,007     79,644      37,423      36,173       79,644
   6      33,502        20,011     19,111     79,644     28,784     27,784     79,644      40,456      39,456       79,644
   7      35,178        18,978     18,303     79,644     29,238     28,488     79,644      43,705      42,955       79,644
   8      36,936        17,838     17,388     79,644     29,599     29,099     79,644      47,189      46,689       79,644
   9      38,783        16,566     16,341     79,644     29,848     29,598     79,644      50,938      50,688       79,644
  10      40,722        15,124     15,124     79,644     29,955     29,955     79,644      54,981      54,981       79,644
  15      51,973         4,279      4,279     79,644     28,323     28,323     79,644      84,560      84,560       88,788
  20      66,332          *          *          *        17,064     17,064     79,644     131,232     131,232      137,793
  25      84,659          *          *          *          *          *          *        202,142     202,142      212,249
  30     108,049          *          *          *          *          *          *        312,026     312,026      315,146
                                              
ASSUMPTIONS: (1) No loans or partial withdrawals have been made. (2) Guaranteed
values reflect guaranteed cost of insurance charges and a $2.50 monthly
maintenance fee. (3) Net investment returns are calculated as the hypothetical
gross investment return less all guaranteed contract charges and deductions
shown in the prospectus and current average fund expense of 0.94%.

* Unless additional payment is made, the contract will not stay inforce
resulting in loss of insurance coverage. See "TERMINATION" and "REINSTATEMENT".
</TABLE>

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, prevailing economic conditions,
prevailing rates and rates of inflation. The death benefit and contract value
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 contract years. No representation can be made by North
American Security Life or the Trust that these hypothetical rates of return can
be achieved for any one year or sustained over any period of time.

<PAGE>   41

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Policy Owners of
  NASL Variable Life Account:

We have audited the accompanying statement of assets and liabilities of the
sub-accounts comprising NASL Variable Life Account (consisting of the Equity,
Investment Quality Bond, Growth and Income, Pasadena Growth, Money Market,
Global Equity, Global Government Bond, U.S. Government Securities, Conservative
Asset Allocation, Moderate Asset Allocation, Aggressive Asset Allocation, Value
Equity, Strategic Bond and International Growth and Income sub-accounts) of
North American Security Life Insurance Company as of December 31, 1995 and the
related statements of operations and changes in net assets of the Equity,
Investment Quality Bond, Growth and Income, Pasadena Growth, Money Market,
Global Equity, Global Government Bond, U.S. Government Securities, Conservative
Asset Allocation, Moderate Asset Allocation, Aggressive Asset Allocation, Value
Equity and Strategic Bond sub-accounts for the two years then ended and the
related statement of operations and changes in net assets of the International
Growth and Income sub-account for the period January 9, 1995 (date of
commencement of operations) to December 31, 1995. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these 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 financial statements referred to above present fairly, in
all material respects, the financial position of the aforementioned sub-accounts
comprising NASL Variable Life Account of North American Security Life Insurance
Company as of December 31, 1995, and the results of their operations and the
changes in their net assets for the two years then ended or the period
indicated, in conformity with generally accepted accounting principles.

Boston, Massachusetts
February 23, 1996


<PAGE>   42
NASL VARIABLE LIFE ACCOUNT

<TABLE>

STATEMENT OF ASSETS AND LIABILITIES -- December 31, 1995

<CAPTION>

ASSETS
<S>                                                                       <C>
Investments at market value:
Sub-accounts:
    Equity Portfolio - 1,815 Shares (Cost $37,594)                        $ 37,734
    Investment Quality Bond Portfolio - no Shares                                0
    Growth and Income Portfolio - 3,850 Shares (Cost $62,660)               63,022
    Pasadena Growth Portfolio - 1,107 Shares (Cost $12,529)                 12,618
    Money Market Portfolio - no Shares                                           0
    Global Equity Portfolio - no Shares                                          0
    Global Government Bond Portfolio - no Shares                                 0
    U.S. Government Securities Portfolio - 919 Shares (Cost $12,529)        12,547
    Conservative Asset Allocation Portfolio - no Shares                          0
    Moderate Asset Allocation Portfolio - no Shares                              0
    Aggressive Asset Allocation Portfolio - 1,960 Shares (Cost $25,065)     25,183
    Value Equity Portfolio - no Shares                                           0
    Strategic Bond Portfolio - no Shares                                         0
    International Growth and Income Portfolio - no Shares                        0
                                                                          --------
          Total assets ................................................   $151,104
                                                                          ========


LIABILITIES
                                                                                 0
                                                                          --------

          Total liabilities ...........................................          0


NET ASSETS

    Variable life contracts ...........................................   $151,104
                                                                          --------
           Total net assets ...........................................   $151,104
                                                                          ========


</TABLE>

    The accompanying notes are an integral part of the financial statements


                                       2

<PAGE>   43
NASL VARIABLE LIFE ACCOUNT
<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
<CAPTION>

                                                                         Sub-Account
                                         -------------------------------------------------------------------------
                                                                         Investment
                                                   Equity               Quality Bond         Growth and Income
                                         ----------------------   -----------------------  -----------------------
                                         Year Ended December 31   Year Ended December 31,  Year Ended December 31,
                                         ----------------------   -----------------------  -----------------------
                                             1995        1994       1995        1994        1995          1994
                                           -------     -------     -------     -------     -------       -------      
<S>                                        <C>            <C>        <C>         <C>       <C>             <C>    
Income:
  Dividends .........................      $     0        $0         $0          $0        $     0         $0
Expenses:
  Mortality & expense risk and
    administrative charges ..........            0         0          0           0              0          0
                                           -------        --         --          --        -------         --      

Net investment income (loss) ........            0         0          0           0              0          0
Net realized gain (loss) ............            0         0          0           0              0          0
Unrealized appreciation (depreciation)
    during the period ...............          140         0          0           0            362          0
                                           -------        --         --          --        -------         --      

Net increase (decrease) in net assets
    from operations .................          140         0          0           0            362          0
                                           -------        --         --          --        -------         --      

Changes from principal transactions:
  Purchase payments .................            0         0          0           0              0          0
  Transfers between sub-accounts
    and the Company .................       37,594         0          0           0         62,660          0
  Withdrawals .......................            0         0          0           0              0          0
  Annual contract fee ...............            0         0          0           0              0          0
                                           -------        --         --          --        -------         --      

Net increase in net assets
    from principal transactions .....       37,594         0          0           0         62,660          0
                                           -------        --         --          --        -------         --      

Total increase in net assets ........       37,734         0          0           0         63,022          0

Net assets at beginning of period ...            0         0          0           0              0          0
                                           -------        --         --          --        -------         --      

Net assets at end of period .........      $37,734        $0         $0          $0        $63,022         $0
                                           =======        ==         ==          ==        =======         ==

</TABLE>


     The accompanying notes are an integral part of the financial statements

                                        3

<PAGE>   44

NASL VARIABLE LIFE ACCOUNT
<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)

<CAPTION>
                                                                     Sub-Account
                                           --------------------------------------------------------------------------------
                                               Pasadena Growth              Money Market                Global Equity
                                           -----------------------     ------------------------     -----------------------  
                                            Year Ended December 31      Year Ended December 31,     Year Ended December 31,
                                           -----------------------     ------------------------     -----------------------  
                                              1995          1994          1995          1994          1995          1994
                                           ---------     ---------     ---------     ---------     ---------     ---------
<S>                                        <C>           <C>           <C>            <C>           <C>           <C>      
Income:                                                                                     
  Dividends .............................  $     0       $0            $     326         $0            $0            $0
                                                                                            
Expenses:                                                                                   
  Mortality & expense risk and                                                              
    administrative charges ..............        0        0                    0          0             0             0
                                           -------       --            ---------         --            --            --
                                                                                            
Net investment income (loss) ............        0        0                  326          0             0             0
Net realized gain (loss) ................        0        0                   0           0             0             0
Unrealized appreciation (depreciation)                                                       
    during the period ...................       89        0                   0           0             0             0
                                           -------       --            ---------         --            --            --
                                                                                            
Net increase (decrease) in net assets                                                       
    from operations .....................       89        0                  326          0             0             0
                                           -------       --            ---------         --            --            --
                                                                                            
Changes from principal transactions:                                                        
  Purchase payments .....................        0        0              150,051          0             0             0
  Transfers between sub-accounts                                                            
    and the Company .....................   12,529        0             (150,377)         0             0             0
  Withdrawals ...........................        0        0                    0          0             0             0
  Annual contract fee ...................        0        0                    0          0             0             0
                                           -------       --            ---------         --            --            --
                                                                                            
Net increase in net assets                                                                  
    from principal transactions .........   12,529        0                 (326)         0             0             0
                                           -------       --            ---------         --            --            --
                                                                                            
Total increase in net assets ............   12,618        0                    0          0             0             0
                                                                                             
Net assets at beginning of period .......        0        0                    0          0             0             0
                                           -------       --            ---------         --            --            --
                                                                                            
Net assets at end of period .............  $12,618       $0            $       0         $0            $0            $0
                                           =======       ==            =========         ==            ==            ==
                                                        
</TABLE>

     The accompanying notes are an integral part of the financial statements

                                        4

<PAGE>   45

NASL VARIABLE LIFE ACCOUNT
<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)
<CAPTION>

                                                                    Sub-Account
                                         --------------------------------------------------------------------------
                                                 Global                    U.S.                 Conservative
                                            Government Bond        Government Securities      Asset Allocation
                                         ----------------------   -----------------------   -----------------------
                                         Year Ended December 31   Year Ended December 31,   Year Ended December 31,
                                         ----------------------   -----------------------   -----------------------
                                             1995        1994        1995       1994        1995           1994
                                            -----       ------      ------      -----       ----          -----
<S>                                          <C>          <C>       <C>          <C>         <C>           <C>    
Income:
  Dividends ........................         $0           $0        $     0      $0          $0            $0
Expenses:
  Mortality & expense risk and
    administrative charges .........          0            0              0       0           0             0
                                             --           --        -------      --          --            --
                                                                     
Net investment income (loss) .......          0            0              0       0           0             0
Net realized gain (loss) ...........          0            0              0       0           0             0
Unrealized appreciation (depreciation)
    during the period ..............          0            0             18       0           0             0
                                             --           --        -------      --          --            --

Net increase (decrease) in net assets
    from operations ................          0            0             18       0           0             0
                                             --           --        -------      --          --            --
Changes from principal transactions:
  Purchase payments ................          0            0              0       0           0             0
  Transfers between sub-accounts
    and the Company ................          0            0         12,529       0           0             0
  Withdrawals ......................          0            0              0       0           0             0
  Annual contract fee ..............          0            0              0       0           0             0
                                             --           --        -------      --          --            --

Net increase in net assets
    from principal transactions ....          0            0         12,529       0           0             0
                                             --           --        -------      --          --            --

Total increase in net assets .......          0            0         12,547       0           0             0

Net assets at beginning of period ..          0            0              0       0           0             0
                                             --           --        -------      --          --            --

Net assets at end of period ........         $0           $0        $12,547      $0          $0            $0
                                             ==           ==        =======      ==          ==            ==

</TABLE>

     The accompanying notes are an integral part of the financial statements

                                        5

<PAGE>   46

NASL  VARIABLE LIFE ACCOUNT
<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)

<CAPTION>
                                                                        Sub-Account
                                      -----------------------------------------------------------------------------
                                            Moderate                   Aggressive                     Value
                                         Asset Allocation            Asset Allocation                 Equity
                                      ----------------------     -----------------------     -----------------------
                                      Year Ended December 31     Year Ended December 31,     Year Ended December 31,
                                      ----------------------     -----------------------     -----------------------
                                        1995         1994          1995         1994           1995          1994
                                        ----         ----          ----         ----           ----          ----
  <S>                                    <C>          <C>      <C>               <C>            <C>           <C>  
  Income:
    Dividends....................        $0           $0            $0           $0             $0            $0
  Expenses:
    Mortality & expense risk and
      administrative charges ....         0            0             0            0              0             0
                                         --           --       -------           --             --            --

  Net investment income (loss)...         0            0             0            0              0             0
  Net realized gain (loss).......         0            0             0            0              0             0
  Unrealized appreciation 
      (depreciation) during 
      the period.................         0            0           118            0              0             0
                                         --           --       -------           --             --            --

  Net increase (decrease) in net
      assets from operations.....         0            0           118            0              0             0
                                         --           --       -------           --             --            --

  Changes from principal 
    transactions:
    Purchase payments............         0            0             0            0              0             0
    Transfers between 
      sub-accounts and the 
      Company....................         0            0        25,065            0              0             0
    Withdrawals..................         0            0             0            0              0             0
    Annual contract fee..........         0            0             0            0              0             0
                                         --           --       -------           --             --            --

  Net increase in net assets
      from principal 
      transactions...............         0            0        25,065            0              0             0
                                         --           --       -------           --             --            --

  Total increase in net assets...         0            0        25,183            0              0             0

  Net assets at beginning of 
    period.......................         0            0             0            0              0             0
                                         --           --       -------           --             --            --

  Net assets at end of period....        $0           $0       $25,183           $0             $0            $0
                                         ==           ==       =======           ==             ==            ==

</TABLE>


    The accompanying notes are an integral part of the financial statements

                                       6

<PAGE>   47

NASL VARIABLE LIFE ACCOUNT
<TABLE>

STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)
<CAPTION>

                                                        Sub-Account
                                      -------------------------------------------------  
                                             Strategic              International           Total         Total
                                                Bond              Growth and Income      ------------   ------------   
                                      -----------------------   -----------------------  Year Ended     Year Ended
                                      Year Ended December 31,   Year Ended December 31,  December 31,   December 31,
                                      -----------------------   -----------------------  ------------   ------------
                                       1995         1994          1995         1994        1995            1994
                                       ----         ----          ----         ----        ----            ----
<S>                                     <C>         <C>           <C>         <C>        <C>                <C>
Income:
  Dividends ..........................  $0          $0            $0          $0         $    326           $0
Expenses:                                                                                              
  Mortality & expense risk and                                                                         
    administrative charges ...........   0           0             0           0                0            0
                                        --          --            --          --         --------           --

Net investment income (loss) .........   0           0             0           0              326            0
Net realized gain (loss) .............   0           0             0           0                0            0
Unrealized appreciation (depreciation)                                                                 
    during the period ................   0           0             0           0              727            0
                                        --          --            --          --         --------           --

Net increase (decrease) in net assets                                                                  
    from operations ..................   0           0             0           0            1,053            0
                                        --          --            --          --         --------           --
                                                                                                       
Changes from principal transactions:                                                                   
  Purchase payments ..................   0           0             0           0          150,051            0
  Transfers between sub-accounts                                                                       
    and the Company ..................   0           0             0           0                0            0
  Withdrawals ........................   0           0             0           0                0            0
  Annual contract fee ................   0           0             0           0                0            0
                                        --          --            --          --         --------           --

Net increase in net assets                                                                             
    from principal transactions ......   0           0             0           0          150,051            0
                                        --          --            --          --         --------           --

Total increase in net assets .........   0           0             0           0          151,104            0

Net assets at beginning of period ....   0           0             0           0                0            0
                                        --          --            --          --         --------           --

Net assets at end of period ..........  $0          $0            $0          $0         $151,104           $0
                                        ==          ==            ==          ==         ========           ==
                                                                                                  
</TABLE>
                                                          
                                                          
     The accompanying notes are an integral part of the financial statements
                                                          
                                        7
                                                          
                                                          
<PAGE>   48

                           NASL VARIABLE LIFE ACCOUNT

                         NOTES TO FINANCIAL STATEMENTS

1.   ORGANIZATION:

     The NASL Variable Life Account (the "Account") is a separate account
established by North Amerifan Security Life Insurance Company (the "Company").
The Account became effective at the commencement of operations on November 1,
1995, as a separate account under Delaware law. The Account operates as a Unit
Investment Trust under the Investment Company Act of 1940, as amended, and
invests in the NASL Series Trust (the "Trust"). The Account is a funding vehicle
for variable life contracts (the "Contracts") issued by the Company. The Company
is a wholly-owned subsidiary of North American Life Assurance Company ("NAL"), a
Canadian mutual life insurance company. NAL merged with the Manufacturers Life
Insurance Company of Canada effective January 1, 1996. The surviving company
will conduct business under the name "Manufacturers Life Insurance Company."
                                                        

2.   SIGNIFICANT ACCOUNTING POLICIES:

Investments are made in the portfolios of the Trust and are valued at the
reported net asset values of such portfolios. Transactions are recorded on the
trade date. Income from dividents is recorded on the ex-dividend date. Realized
gains and losses on the sales of investments are computed on the basis of
identified cost of the investment sold.

In addition to the Account, a contract holder may also allocate funds to the
Fixed Account, which is part of the Company's general account. Because of
exemptive and exclusionary provisions, interests in the Fixed account have not
been registered under the Securities Act of 1933 and the Company's general
account has not been registerd as an investment company under the Company act of
1940.

The operations of the Account are included in the federal income tax return of
the Company, which is taxed as a Life Insurance Company under the provisions of
the Internal Revenue Code (the "Code"). Under the current provisions of the
Code, the Company does not expect to incur federal income taxes on the earnings
of the Account to the extent the earnings are credited under the contracts.
Based on this, no charge is being made currently to the Account for federal
income taxes. The Company will review periodically the status of such decision
based on changes in the tax law. Such a charge may be made in future years for
any federal income taxes that would be attributable to the contract.

3.   AFFILIATED COMPANY TRANSACTIONS:

Administrative services necessary for the operation of the Account are borne by
the Company. The Company has an underwriting agreement with its wholly-owned
subsidiary, NASL Financial Services, Inc. ("NASL Financial"). NASL Financial has
a promotional agent agreement with Wood Logan Associates, Inc., an affiliate of
the Company, to promote the sales of annuity contracts.




                                      -8-


<PAGE>   49
                          NASL VARIABLE LIFE ACCOUNT

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

4.   CONTRACT CHARGES:

There are no deductions made form purchase payments for sales charges at the
time of purchase. In the event of a surrender, a contingent deferred sales
charge may be charged by the Company to cover sales expenses. A monthly
administrative charge of $2.50 per month is imposed upon contracts with less
than $100,000 of total premium payments.

On each monthly contract anniversary day, charges are deducted propotionately
from all investment accounts. Certain charges are exressed as an annual
percentage of the owner's contract value.

     Three of these charges are deducgted only during the first ten contract
     years:

          (i)   0.25% for distribution cost incurred by the Company.

          (ii) 0.25% for state premium taxes to be paid by company as aresult of
          premium payments.

          (iii) 0.15% for the Company's increased federal taxes caused by its
          receipt of premium payments.

     Two of these charges are deducted for all contract years:

          (i)   0.40% charge for contract administration

          (ii)  0.35% charge for the death benefit provided by the contract
          (0.55%) after the first ten contract years). If there is more than one
          insured, this charge is 0.10% (0.30% after the first ten contract
          years).

          (iii) A charge at an annual rate of 0.90% of the value of each
          variable investment account is deducted monthly for the mortality and
          expense risks assumed by the Company in connection with contract.

5.   PURCHASES AND SALES OF INVESTMENTS:

<TABLE>
The following table shows aggregate cost of shares purchased and proceeds from
sales of each sub-account for the year ended December 31, 1995.

<CAPTION>
                                             Purchases             Sales
                                             ---------             -----
<S>                                          <C>                 <C>     
Equity Portfolio                             $ 37,594            $      0
Investment Quality Bond Portfolio            $      0            $      0
Growth and Income Portfolio                  $ 62,660            $      0
Pasadena Growth Portfolio                    $ 12,529            $      0
Money Market Portfolio                       $150,232            $150,284
Global Equity Portfolio                      $      0            $      0
Global Government Bond Portfolio             $      0            $      0
U.S. Government Securities Portfolio         $ 12,529            $      0
Conservative Asset Allocation Portfolio      $      0            $      0
Moderate Asset Allocation Portfolio          $      0            $      0
Aggressive Asset Allocation Portfolio        $ 25,065            $      0
Value Equity Portfolio                       $      0            $      0
Stategic Bond Portfolio                      $      0            $      0
International Growth and Income Portfolio    $      0            $      0

</TABLE>



                                       9
<PAGE>   50

<PAGE>   51
                NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
         (A Wholly-Owned Subsidiary of North American Life Assurance
                        Company of North York, Canada)

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


                             FINANCIAL STATEMENTS

                             For the years ended
                       December 31, 1995, 1994 and 1993


<PAGE>   52






                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Shareholder of North American Security
Life Insurance Company:

We have audited the accompanying statements of admitted assets, liabilities,
capital and surplus of North American Security Life Insurance Company (a
wholly-owned subsidiary of North American Life Assurance Company of North York,
Canada) as of December 31, 1995 and 1994, and the related statements of
operations, capital and surplus, and cash flows for the three years ended
December 31, 1995, 1994 and 1993. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these 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 financial statements referred to above present fairly, in
all material respects, the admitted assets, liabilities, capital and surplus of
North American Security Life Insurance Company as of December 31, 1995 and 1994,
and the results of its operations and its cash flows for each of the three years
in the period ended December 31, 1995 in conformity with accounting practices
prescribed or permitted by the Insurance Department of the State of Delaware,
which practices are considered to be generally accepted accounting principles
for wholly-owned stock life subsidiaries of mutual life insurance companies.

Our audit was conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole. The information contained in Schedule 1 -
Selected Financial Data, is presented to comply with the NAIC's Annual Statement
Instructions and is not a required part of the basic financial statements. Such
information has been subjected to the auditing procedures applied in the audit
of the basic financial statements and, in our opinion, is fairly stated in all
material respects in relation to the basic financial statements taken as a
whole.

Boston, Massachusetts
February 23, 1996


<PAGE>   53



                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                          (A WHOLLY-OWNED SUBSIDIARY OF
                      NORTH AMERICAN LIFE ASSURANCE COMPANY
                             OF NORTH YORK, CANADA)
<TABLE>

         STATEMENTS OF ADMITTED ASSETS, LIABILITIES, CAPITAL AND SURPLUS

                           December 31, 1995 and 1994
<CAPTION>

                                                                   1995                 1994
                                                                   ----                 ----
<S>                                                          <C>                  <C>           
ASSETS
Investments
 Bonds                                                       $   16,281,452       $  333,973,085
 Mortgages                                                               --          115,429,834
 Real estate                                                      4,847,164            4,745,559
 Common stock                                                    20,097,789           11,039,222
 Policy loans                                                            --            2,579,308
 Cash and short-term investments                                  1,797,230          101,578,176
                                                             --------------       --------------
               Total investments                                 43,023,635          569,345,184
 Accrued investment income                                          431,415            7,197,833
 Other assets                                                     4,320,909            2,427,102
 Separate account assets                                      4,914,727,917        3,661,278,295
                                                             --------------       --------------
               Total assets                                  $4,962,503,876       $4,240,248,414
                                                             ==============       ==============
LIABILITIES
 Aggregate reserves                                               1,931,894          519,092,606
 Transfers from separate account, net                          (156,458,903)        (148,035,998)
 Borrowed money                                                 107,865,148          100,023,562
 Accrued interest on surplus note                                 3,248,219            1,648,219
 Payable to Parent                                                3,033,665                   --
 Funds held account from reinsurers                               9,000,000           12,000,000
 Asset valuation reserve                                          2,895,914            5,536,860
 Interest maintenance reserve                                            --            2,494,101
 Bank overdraft                                                   8,606,730            9,547,533
 Amounts payable on reinsurance ceded                             7,256,229                   --
 Payable to Parent on reinsurance ceded                                  --            8,577,268
 Other liabilities                                               10,239,069            8,677,836
 Separate account liabilities                                 4,914,727,917        3,661,278,295
                                                             --------------       --------------
               Total liabilities                              4,912,345,882        4,180,840,282

CAPITAL AND SURPLUS
 Common stock (Shares authorized: 3,000;
   issued and outstanding 2,600; par value $1,000)                2,600,000            2,600,000
 Surplus note payable to Parent                                  20,000,000           20,000,000
 Paid-in capital in excess of par value                         110,633,000          110,633,000
 Unassigned deficit                                             (83,075,006)         (73,824,868)
                                                             --------------       --------------
               Total capital and surplus                         50,157,994           59,408,132
                                                             --------------       --------------
                 Total liabilities, capital and surplus      $4,962,503,876       $4,240,248,414
                                                             ==============       ==============


</TABLE>

   The accompanying notes are an integral part of the financial statements



                                       3
<PAGE>   54


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                          (A WHOLLY-OWNED SUBSIDIARY OF
                      NORTH AMERICAN LIFE ASSURANCE COMPANY
                             OF NORTH YORK, CANADA)
<TABLE>

                            STATEMENTS OF OPERATIONS

                        December 31, 1995, 1994 and 1993

<CAPTION>
                                                        1995               1994                  1993
                                                        ----               ----                  ----
<S>                                               <C>                  <C>                  <C>           
Revenues
 Annuity considerations and deposits              $  991,551,945       $1,139,953,302       $1,255,219,443
 Net investment income                                35,909,722           30,559,559           27,851,126
 Commissions and expense allowances on
   reinsurance ceded                                  14,676,544            7,019,266              586,983
 Experience refund on reinsurance ceded                3,901,633            4,967,753                 --
 Reserve adjustments on reinsurance                  (48,222,552)          (6,023,746)         (23,681,983)
                                                  --------------       --------------       -------------- 
                                                     997,817,292        1,176,476,134        1,259,975,569
                                                  --------------       --------------       -------------- 
Expenses

 Annuity benefits                                    269,688,906          206,710,232          195,064,882
 Increase (decrease) in reserves                    (517,160,712)         146,552,124            5,337,935
 Increase in separate account liability              415,529,185          732,768,257          971,871,375
 Commissions                                          73,593,478           81,981,046           82,137,269
 General expenses                                     22,872,812           19,253,764           13,475,040
 Interest expense                                      8,980,132            4,599,441              456,196
 Recapture fee on reinsurance ceded                    1,445,889            8,029,909               13,300
 Initial consideration on reinsurance ceded          727,522,634                 --                   --
                                                  --------------       --------------       -------------- 
                                                   1,002,472,324        1,199,894,773        1,268,355,997
                                                  --------------       --------------       -------------- 

Loss before federal income tax provision and         (23,418,639)
 realized capital losses                              (4,655,032)          (8,380,428)
Federal income tax provision                                --                  6,415              193,000
                                                  --------------       --------------       -------------- 
Loss after federal income tax provision               (4,655,032)         (23,425,054)          (8,573,428)
Realized capital (losses)                             (2,632,953)          (7,029,018)          (2,104,462)
                                                  --------------       --------------       -------------- 
Net loss                                          $   (7,287,985)      $  (30,454,072)      $  (10,677,890)
                                                  ==============       ==============       ============== 

</TABLE>












     The accompanying notes are an integral part of the financial statements


                                       4
<PAGE>   55


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                          (A WHOLLY-OWNED SUBSIDIARY OF
                      NORTH AMERICAN LIFE ASSURANCE COMPANY
                             OF NORTH YORK, CANADA)
<TABLE>

                        STATEMENTS OF CAPITAL AND SURPLUS

              For the years ended December 31, 1995, 1994 and 1993

<CAPTION>
                                                           1995              1994               1993
                                                           ----              ----               ----
<S>                                                    <C>               <C>                <C>         
Capital and Surplus - beginning of the year            $59,408,132       $ 51,722,525       $ 35,773,897
Net loss                                                (7,287,985)       (30,454,072)       (10,677,890)
Change in net unrealized capital gains (losses)           (636,335)         3,514,108         (1,198,895)
Change in asset valuation reserve                        2,640,946          1,976,033         (5,847,867)
Increase in non-admitted assets                           (958,941)        (1,859,181)        (1,326,720)
Issuance of common stock                                      --              600,000            458,000
Paid in capital in excess of par                              --           29,400,000          4,542,000
Initial commission allowance on reinsurance ceded       (3,007,823)         4,508,719         10,000,000
Surplus note from Parent                                      --                 --           20,000,000
                                                       -----------       ------------       ------------
Capital and Surplus - end of the year                  $50,157,994       $ 59,408,132       $ 51,722,525
                                                       ===========       ============       ============
</TABLE>





     The accompanying notes are an integral part of the financial statements

                                       5

<PAGE>   56

                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                          (A WHOLLY-OWNED SUBSIDIARY OF
                      NORTH AMERICAN LIFE ASSURANCE COMPANY
                             OF NORTH YORK, CANADA)

<TABLE>
                            STATEMENTS OF CASH FLOWS

              For the years ended December 31, 1995, 1994 and 1993
<CAPTION>

                                                               1995                  1994                 1993
                                                               ----                  ----                 ----
<S>                                                      <C>                   <C>                   <C>            
From operating activities:
Annuity considerations and deposits                        $ 991,551,945        $1,139,953,302       $ 1,255,219,443
Allowances & reserve adjustments on reinsurance
 ceded                                                       (33,546,008)            1,140,018           (20,898,549)
Net investment income                                         32,128,833            28,230,341            27,231,438
Experience refund on reinsurance ceded                         3,901,633             4,967,753                  --
Surrender benefits and other fund withdrawals paid          (232,650,150)         (175,523,156)         (171,434,721)
Other benefits paid to policyholders                         (36,860,052)          (30,555,923)          (22,727,802)
Commissions, other expenses & taxes paid                     (97,024,418)         (100,210,171)          (93,392,207)
Net transfers to separate account                           (423,952,090)         (768,208,239)       (1,022,539,449)
Other operating expenses paid                               (735,369,347)          (13,571,986)           (1,546,814)
                                                           -------------        --------------       ---------------
Net cash provided (used) by operating activities            (531,819,654)           86,221,939           (50,088,661)
                                                           -------------        --------------       ---------------

From investing activities:
Proceeds from investments sold, matured or
 repaid:
 Bonds                                                       763,005,273           112,385,919            75,750,376
 Stocks                                                        5,080,010             5,805,050             5,818,725
 Mortgage loans                                              110,791,047            14,076,659             6,294,101
 Real estate                                                     860,375             5,950,412             5,528,761
Cost of investments acquired:
 Bonds                                                      (441,405,890)         (232,208,934)          (42,169,482)
 Stocks                                                      (10,137,862)             (488,212)          (11,144,711)
 Mortgage loans                                                 (136,101)           (4,301,717)           (3,890,750)
                                                           -------------        --------------       ---------------
Net cash provided (used) by investing activities             428,056,852           (98,780,823)           36,187,020
                                                           -------------        --------------       ---------------
Other cash provided (applied):
 Capital and surplus paid-in                                        --              30,000,000             5,000,000
 Borrowed money                                                7,000,000            70,000,000            80,000,000
 Reinsurance ceding commission and expense
 allowance                                                          --                    --              25,000,000
 Other sources                                                11,380,829            17,892,210             4,771,451
 Other applications                                          (14,398,973)         (103,250,950)           (4,931,341)
                                                           -------------        --------------       ---------------

        Total other cash provided (used)                       3,981,856            14,641,260           109,840,110
                                                           -------------        --------------       ---------------

 Net change in cash and short-term investments               (99,780,946)            2,082,376            95,938,469

 Cash and short-term investments, beginning of year          101,578,176            99,495,800             3,557,331
                                                           -------------        --------------       ---------------
 Cash and short-term investments, end of year              $   1,797,230        $  101,578,176       $    99,495,800
                                                           =============        ==============       ===============
</TABLE>

     The accompanying notes are an integral part of the financial statements



                                       6
<PAGE>   57


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                          (A WHOLLY-OWNED SUBSIDIARY OF
                      NORTH AMERICAN LIFE ASSURANCE COMPANY
                             OF NORTH YORK, CANADA)

                          NOTES TO FINANCIAL STATEMENTS
                      For the year ended December 31, 1995

A.   Organization
     ------------

     North American Security Life Insurance Company ("the Company") is a
     wholly-owned subsidiary of North American Life Assurance Company of North
     York, Canada ("NAL"). See Note O. For subsequent event describing merger
     with Manufacturers Life Insurance Company.

     The Company issues fixed and variable annuity and variable life contracts
     (the "Contracts"). Amounts invested in the fixed portion of the Contracts
     are allocated to the general account of the Company (see Note F on fixed
     annuity reinsurance). Amounts invested in the variable portion of the
     Contracts are allocated to the separate accounts of the Company. The
     separate account assets are invested in shares of the NASL Series Trust, a
     no-load, open-end management investment company organized as a
     Massachusetts business trust.

     On June 19, 1992, the Company formed First North American Life Assurance
     Company ("FNA"). Subsequently, on July 22, 1992, FNA was granted a license
     by the New York State Insurance Department. FNA issues fixed and variable
     annuity contracts in the State of New York.

     NASL Financial Services Inc. ("NASL Financial"), a wholly-owned subsidiary
     of the Company, acts as investment adviser to the NASL Series Trust and
     principal underwriter of the Contracts issued by the Company and FNA. NASL
     Financial has entered into a promotional agent agreement with Wood Logan
     Associates, an affiliate of NAL, to act as the exclusive agent for
     promotion of annuity and variable life contract sales.

B.   Summary of Significant Accounting Policies
     ------------------------------------------

     Basis of Reporting
     ------------------

     The Company's financial statements have been prepared on the basis of
     accounting practices prescribed or permitted by the Insurance Department of
     the State of Delaware. These practices, in the case of a wholly-owned stock
     life insurance subsidiary of a mutual life insurance company, are
     considered to be generally accepted accounting principles (GAAP).

     The Financial Accounting Standards Board issued Interpretation 40,
     Applicability of Generally Accepted Accounting Principles to Mutual Life
     Insurance and Other Enterprises, and Statement of Financial Accounting
     Standards No. 120, Accounting and Reporting by Mutual Life Insurance
     Enterprises and by Insurance Enterprises for Certain Long-Duration
     participating Contracts. The American Institute of Certified Public
     Accountants issued Statement of Position 95-1, Accounting for Certain
     Insurance Activities of Mutual Life Insurance Enterprises. Neither of these
     groups has a role in establishing regulatory accounting practices.


                                        7

<PAGE>   58


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

     Basis of Reporting, continued
     -----------------------------

     These pronouncements will require mutual life insurance companies to modify
     their financial statements in order for them to continue to be in
     accordance with generally accepted accounting principles, effective for
     1996 financial statements. The manner in which policy reserves, new
     business acquisition costs, asset valuations and related tax effects are
     recorded will change. Management has not determined the impact of such
     changes on its financial statements.

     Certain amounts in the 1994 and 1993 financial statements are presented
     differently than in prior years to conform with 1995 presentation
     guidelines.

     Preparation of Financial Statements
     -----------------------------------

     The preparation of financial statements requires management to make
     estimates and assumptions that affect the reported amounts of assets and
     liabilities and disclosure of contingent assets and liabilities at the date
     of the financial statements and the reported amounts of revenues and
     expenses during the reporting period. Actual results could differ from
     those estimates.

     Financial Instruments
     ---------------------

     Financial instruments reported on the balance sheet consist primarily of
     investments in cash and short-term investments, marketable securities, and
     debt. Fair value of financial instruments have been determined through
     information obtained from market sources and management estimates. At
     December 31, 1995, the fair value of cash and short-term investments and
     debt approximates the carrying value due to the short maturity and variable
     interest rate arrangements, respectively.

     Credit risk associated with concentrations can arise when changes in
     economic, industry, or geographical factors affect groups of counterparties
     with similar characteristics causing aggregate credit exposure to be
     significant to the Company. All of the Company's investments in mortgage
     loans are collaterized by real estate which is geographically dispersed
     throughout the United States. During 1994, the most significant
     concentrations existed in California (40%), Georgia (14%) and Illinois
     (11%). The Company had no outstanding mortgages at December 31, 1995 (see
     Note G). There are no other significant concentrations of credit risk (See
     also Note C).



                                       8
<PAGE>   59


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------


     Investments and Investment Income
     ---------------------------------

     Investments are valued in accordance with rules promulgated by the National
     Association of Insurance Commissioners ("NAIC"). Bonds and short-term
     investments, where eligible under NAIC rules, are valued at amortized cost.

     Investment income is recognized on the accrual basis. Unrealized gains or
     losses on investments are recorded in unassigned surplus. Realized gains or
     losses on investments sold are determined on the basis of the specific
     identification method.

     Common stocks are valued at market value except for investments in
     affiliates which are carried on the equity basis; and real estate acquired
     in satisfaction of debt which is stated at the lower of the appraised
     market value or the outstanding principal loan balance plus accrued
     interest and foreclosure costs.

     There are no mortgage loans outstanding at December 31, 1995 (See Note G).
     For the year ended December 31, 1994 mortgage loans in good standing are
     stated at the aggregate unpaid balance. Mortgage loans are considered to be
     in default if interest and principal payments are delinquent for more than
     90 days. The Company writes-down mortgage loans in default to the lower of
     unpaid principal or the value of the underlying property. The Company
     maintains asset valuation reserves sufficiently in excess of minimum
     requirements which serve to cover the excess of the loan balance over the
     underlying property values on restructured loans.

     The maximum percentage of any one loan to the value of the property at the
     time of the original loan commitment, exclusive of purchase money
     mortgages, was 75%. Fire insurance is required on all properties covered by
     mortgage loans at least equal to the excess of the loan over the maximum
     loan which would be permitted by law on the land without the buildings. At
     December 31, 1995, 1994, and 1993, the Company held $0, $414,974, and
     $5,682,476, respectively, of mortgages in default at statement value. In
     1995, 1994 and 1993, the Company wrote-down $0, $1,745,682, and $1,915,623,
     respectively of mortgages held at year end to reflect the carrying value at
     the lower of appraised value or outstanding principal plus accrued interest
     and foreclosure costs.

     In 1995, 1994 and 1993, the Company transferred, in satisfaction of debt,
     mortgages with statement values of $2,405,052, $6,407,174 and $4,413,889,
     respectively to foreclosed real estate. Subsequently, in 1995, 1994 and
     1993, the Company wrote-down $1,360,620, $0, and $1,016,484, respectively,
     on these properties to reflect the carrying value at the lower of the
     current market valuation or the value transferred at the time of
     foreclosure. At year end, the Company held $4,847,164 of foreclosed real
     estate at adjusted book value which approximates market value.



                                       9
<PAGE>   60


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

     Short-Term Investments
     ----------------------

     Short-term investments generally consist of U.S. Treasury bills, commercial
     paper and money market instruments whose maturities at the time of
     acquisition are one year or less. Short-term investments are valued at
     cost, which approximates market value.

     Asset Valuation Reserve and Interest Maintenance Reserve
     --------------------------------------------------------

     The Asset Valuation Reserve (AVR) is designed to mitigate the effect of
     valuation and credit related losses on all invested assets with risk of
     loss including mortgages, real estate, fixed-income securities, and common
     stocks. Changes in the AVR are accounted for as a direct increase or
     decrease in unassigned surplus.

     The Interest Maintenance Reserve (IMR) captures realized capital gains and
     losses which result from changes in interest rates for all fixed income
     securities and amortizes these capital gains and losses into investment
     income over the original life of the investments sold. During 1995,
     $11,040,025 of cumulative net gains were released from IMR in connection
     with a reinsurance treaty whereby the Company reinsured all of its fixed
     annuity business (see Note F). This accounting was approved by the State of
     Delaware Department of Insurance as a permitted practice. Total net gains
     (losses) of $(59,933) and $1,807,018 were realized of which $541,484 and
     $495,672 were amortized and included in net investment income in 1994 and
     1993, respectively.

     Aggregate Reserves
     ------------------

     The reserves, developed using accepted actuarial methods, have been
     established and maintained on the basis of published mortality tables and
     prescribed interest rates per the National Association of Insurance
     Commissioners' standard valuation law, as adopted by the State of Delaware.
     The method used for the valuation of annuities is the Commissioner's
     Annuity Reserve Valuation Method (CARVM). Under this method the reserve is
     the highest present value of all future guaranteed cash surrender values.
     In addition, the Company has established additional reserves during 1995 to
     cover the impact of guideline GGG. The method used for the valuation of
     Variable Life Insurance ("VLI") is the Commissioners Reserve Valuation
     Method (CRVM). Under this method, the VLI reserves are equal to the present
     value of future death benefits, with a minimum of the cash surrender value.

     Recognition of Premium Revenue and Related Expenses
     ---------------------------------------------------

     Premium revenues are recognized as received. Expenses, including
     acquisition costs such as commissions and other costs in connection with
     acquiring new business, are charged to operations as incurred.


                                       10
<PAGE>   61


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

     Separate Account
     ----------------

     Separate account assets represent mutual funds held for the exclusive
     benefit of both variable annuity and variable life contractholders and are
     reported at fair market value. Since the contractholders receive the full
     benefit and bear the full risk of the separate account investments, the
     income, realized and unrealized gains and losses from such investments, is
     offset by an equivalent change in the liabilities related to the separate
     accounts. Transfers from separate account, net, primarily represents the
     difference between the contract owner's account value and the CARVM
     reserve.

     Unconsolidated Subsidiaries
     ---------------------------

     The Company records its equity in the earnings of unconsolidated
     subsidiaries as net investment income. The Company owns 100% of the
     outstanding common stock of First North American Life Assurance Company and
     NASL Financial Services, Inc.

<TABLE>
     Summarized financial data for unconsolidated subsidiaries at December 31,
     1995 and 1994 is shown below:

<CAPTION>
           (in thousands)                              1995        1994
                                                       ----        ----
           <S>                                       <C>         <C>     
           Total assets at year-end                  $318,326    $194,177
           Total liabilities at year-end              304,409     183,777
           Net income                                   1,220         894
</TABLE>

     Income Taxes
     ------------

     The Company files a consolidated federal income tax return with its
     subsidiaries, FNA and NASL Financial. The Company files separate state
     income tax returns.

     The method of allocation between the companies is subject to a tax sharing
     agreement. Tax liability is allocated to each member on a pro rata basis
     based on the relationship the member's tax liability (computed on a
     separate return basis) bears to the tax liability of the consolidated
     group.

                                       11

<PAGE>   62


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

C.   Investments
     -----------
<TABLE>

     Net investment income was as follows:

<CAPTION>
                                              1995               1994               1993
                                              ----               ----               ----
     <S>                                  <C>                <C>                <C>
     Bonds                                $18,046,504        $16,182,157        $14,861,152
     Common stock                             137,862            498,222            125,986
     Equity in undistributed income
       (loss) of subsidiaries                (482,580)           737,688           (747,294)
     Short-term investments                 2,642,678          1,664,563            104,719
     Mortgage loans                         5,420,613         12,026,724         13,830,160
     Real estate                            1,071,080          1,248,043            635,245
     Policy loan interest                     (32,300)            10,658             66,228
     Amortization of IMR                   11,040,025            541,484            495,672
     Investment expenses                   (1,934,160)        (2,349,980)        (1,520,742)
                                         ------------       ------------       ------------
     Net investment income               $ 35,909,722       $ 30,559,559       $ 27,851,126
                                         ============       ============       ============

</TABLE>

     Statement of Financial Accounting Standards No. 107 (SFAS 107),
     "Disclosures about Fair Value of Financial Instruments," requires
     disclosures, if practical, of fair value information about financial
     instruments, whether or not recognized in the balance sheet. SFAS 107
     excludes certain financial instruments and all nonfinancial instruments
     from its disclosure requirements. Presentation of the estimated fair value
     of assets without a corresponding revaluation of liabilities associated
     with insurance contracts can be misinterpreted.

                                       12
<PAGE>   63


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------
<TABLE>

The amortized cost and estimated fair values of investments in debt securities
at December 31, 1995 and 1994 are as follows:
<CAPTION>

                                                            December 31, 1995
                                    -------------------------------------------------------------------
                                                         Gross             Gross          Estimated
                                       Amortized       Unrealized       Unrealized          Fair
(in thousands)                           Cost            Gains            Losses            Value
                                    ----------------  --------------  --------------- -----------------
<S>                                    <C>               <C>               <C>             <C>
U.S. Treasury securities and
obligations of U.S.
Government agencies                    $  8,998          $  362            $    3          $  9,357

Corporate securities                      3,672             125                 3             3,794

Mortgage-backed securities                3,611             195                 0             3,806
                                       --------          ------            ------          --------
        Totals                         $ 16,281          $  682            $    6          $ 16,957
                                       ========          ======            ======          ========

<CAPTION>
                                                            December 31, 1994
                                    -------------------------------------------------------------------
                                                         Gross             Gross          Estimated
                                       Amortized       Unrealized       Unrealized          Fair
(in thousands)                           Cost            Gains            Losses            Value
                                    ----------------  --------------  --------------- -----------------
U.S. Treasury securities and
obligations of U.S.                                                  
Government agencies                    $  8,673          $   70            $  402          $  8,341

Corporate securities                    294,447             939             6,185           289,201

Mortgage-backed securities               30,853              16             2,267            28,602
                                       --------          ------            ------          --------
        Totals                         $333,973          $1,025            $8,854          $326,144
                                       ========          ======            ======          ========
</TABLE>

The fair value of debt securities were determined based on quoted market prices
or dealer quotes.


                                       13

<PAGE>   64


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------
<TABLE>


     The amortized cost and estimated market value of debt securities at
     December 31, 1995, by the contractual maturity, are shown below. Expected
     maturities will differ from contractual maturities because borrowers or
     lenders may have the right to call or prepay obligations with or without
     call or prepayment penalties.

<CAPTION>
     
                                                             Estimated
                                                Amortized       Fair
     (in thousands)                               Cost         Value
                                                ---------    -----------
     <S>                                         <C>          <C>    
     Due in one year or less                     $ 2,162      $ 2,175
     Due after one year through five years         5,336        5,553
     Due after five years through ten years        4,281        4,439
     Due after ten years                             892          984
                                                 -------      -------
             Sub-totals                           12,671       13,151
     Mortgage-backed securities                    3,610        3,806
                                                 -------      -------
            Totals                               $16,281      $16,957
                                                 =======      =======
</TABLE>

     Gross gains of $10,452,916, $1,600,852 and $2,015,587 and gross losses of
     $2,035,657, $1,660,785 and $208,569 were recognized on those sales for the
     years ended December 31, 1995, 1994 and 1993, respectively. Net realized
     gains (losses) of $8,417,259 (see Note A), $(59,933) and $1,797,140 for the
     years ended December 31, 1995, 1994 and 1993, respectively, were
     transferred to IMR.

     Policy loans are an integral component of insurance policies, therefore, it
     is not practicable to value policy loans.


                                       14
<PAGE>   65


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

D.   Federal Income Taxes
     --------------------

     At December 31, 1995 and 1994 the Company had net operating loss
     carryforwards of approximately $33,000,000 and $21,000,000, respectively,
     which expire between the years 2007 and 2010.

E.   Life and Annuity Actuarial Reserves
     -----------------------------------

     The Company issues flexible premium deferred combination fixed and variable
     annuity contracts and variable life insurance contracts. Reserves for these
     contracts are established using the Commissioners Annuity Reserve Valuation
     Method ("CARVM") and the Commissioner's Reserve Valuation Method ("CRVM")
     as adopted by the State of Delaware Insurance Department. The reserves for
     the fixed portion of the contracts are subject to an indemnity reinsurance
     agreement and the reserves for the variable portion of the contracts are
     held in the separate account. The Company has now reinsured its Minimum
     Guaranteed Death Benefit risks, and accordingly, is holding no reserve for
     this risk, which relates to the excess of Death Benefit over policyholder
     Account Value. The Company does not offer surrender values in excess of the
     reserves.
<TABLE>

     Withdrawal characteristics of Annuity Actuarial Reserves and Deposit
     Liabilities are as follows:

     <S>                                                     <C>                     <C>  
     Subject to discretionary withdrawal with                                 
     market value adjustment                                 $  467,775,126           8.53%

     Subject to discretionary withdrawal at book  value         228,269,135           4.16
     less surrender charge

     Subject to discretionary withdrawal                      4,760,670,029          86.79
      at market value

     Subject to discretionary withdrawal at book  value          11,553,562            .21
                                                              -------------          -----
             Subtotal                                         5,468,267,852          99.69

     Not subject to discretionary withdrawal
     provision                                                   17,150,937            .31
                                                              -------------          -----
     Total gross annuity actuarial reserves and                                  
     deposit fund liabilities                                 5,485,418,789            100%
                                                              -------------          -----
     Reinsurance ceded                                          729,344,503
                                                              -------------        
     Total net annuity actuarial reserves and deposit
     funds liabilities                                       $4,756,074,286
                                                             ==============
</TABLE>

                                       15

<PAGE>   66


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

F.   Reinsurance
     -----------

     Effective June 30, 1995 an indemnity coinsurance agreement was entered into
     between the Company and Peoples Security Life Insurance Company ("Peoples"
     or "the Reinsurer"), a AAA rated subsidiary of the Providian Corporation,
     to reinsure both in force and new fixed annuity business written by the
     Company.

     The indemnity aspects of the agreement provide that the Company remains
     liable for the contractual obligations whereas the Reinsurer agrees to
     indemnify the Company for any contractual claims incurred. The coinsurance
     aspects of the agreement required the Company to transfer all assets
     backing the fixed annuity obligations to the Reinsurer together with all
     future fixed premiums received by the Company for fixed annuity contracts.
     Once transferred, the assets belong to the Reinsurer. In exchange, the
     Reinsurer reimburses the Company for all claims and provides expense
     allowances to cover commissions and other costs associated with the fixed
     annuity business.

     The Reinsurer is responsible for investing the assets and is at risk for
     any potential investment gains and losses. There is no recourse back to the
     Company if investment losses are incurred. Under this agreement the Company
     will continue to administer the fixed annuity business for which it will
     earn an expense allowance. The Company has set up a reserve of $1,931,894
     to recognize that expense allowances received from Providian under this
     indemnity coinsurance agreement do not fully reimburse the Company for
     overhead expenses allocated to the fixed annuity line of business.

     The reinsurance agreement required the Company to transfer to the Reinsurer
     a consideration of $726.7 million, in cash or securities, to cover all in
     force business as of June 30, 1995.
<TABLE>

     The financial impact of the reinsurance agreement was as follows:

<CAPTION>
                                                            (in millions)
        <S>                                                      <C>     
        Net loss from operations:
            Consideration paid to reinsurer                      $(726.7)
            Net reserves reinsured                                 725.1
            Expense gap reserve                                     (1.9)
                                                                 ------- 
                                                                    (3.5)

        Capital and Surplus adjustments:
            Release of IMR                                          11.0
            Market loss on sale of mortgages                        (2.2)
            Release of bond and mortgage asset
               valuation reserve                                     4.7
                                                                 ------- 
            Net impact on surplus                                $  10.0
                                                                 =======
</TABLE>

                                       16
<PAGE>   67


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

     Reinsurance, continued
     ----------------------

     Effective July 1, 1995 and August 1, 1995, respectively, the Company
     entered into treaties with the Connecticut General Life Insurance Company
     ("CIGNA") and Swiss Re Life Company America companies to reinsure its
     Minimum Death Benefit Guarantee risks. Each company has assumed 50% of the
     risk. In addition, the Company reinsured 50% of its risk related to the
     waiving of surrender charges at death with CIGNA. The Company is paying the
     reinsurers an asset based premium, the level of which varies with both the
     amount of exposure to this risk and the realized experience.

     On December 7, 1995, the Company entered into a letter of intent with
     Transamerica Occidental Life Insurance Company. Transamerica will reinsure
     a 50% quota share of the variable portion of the Company's VLI contracts.
     In addition, Transamerica will also reinsure 80% of this product's net
     amount at risk in excess of the Company's retention limit of $100,000 on a
     YRT basis.

     During 1984, the Company assumed from its parent, NAL, approximately 26% of
     NAL's ordinary and group vested annuity contracts issued in the United
     States prior to 1983. In 1984, the Company received consideration from NAL
     relating to the agreement of $800,000. In December, 1989 the percentage
     assumed was increased to 90% and the Company recognized consideration of
     $2,325,000. On March 31, 1995, this agreement was 100% recaptured. To
     effect this recapture the Company paid NAL $1,445,889. At December 31,
     1994, the Company's liability for future policy benefits was $1,635,097.

     Effective October 1, 1988, the Company ceded 18% of its variable annuity
     contracts (policy from 203-VA) to its parent NAL under a modified
     coinsurance agreement. Under this agreement, NAL provides the Company with
     an expense allowance on reinsured premiums which is repaid out of a portion
     of future profits on the business reinsured. The agreement provides full
     risk transfer of mortality, persistency and investment performance to the
     reinsurer with respect to the portion reinsured. Effective July 1, 1992,
     the quota share percentage was increased to 36%.

     On December 31, 1993 the Company entered into a modified coinsurance
     agreement with an ITT Lyndon Life, a non-related third party to cede the
     remaining 64% of the Company's variable annuity contracts (policy form
     203-VA) and 95% of the Company's new variable annuity contract series
     issued in 1994 (policy form Ven 10). The Company received approximately $25
     million in cash representing withheld premiums of $15 million and $10
     million ceding commission. The amounts of withheld premiums will be repaid
     with interest over 5 years. The ceding commission is payable out of future
     profits generated by the business reinsured.


                                       17
<PAGE>   68


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

     Reinsurance, continued
     ----------------------

     Effective December 31, 1994, the Company recaptured its reinsurance with
     NAL. Upon recapture, 1994 operating results were negatively impacted by a
     one-time recapture fee of approximately $6.5 million. Concurrent with this
     transaction, the Company ceded 31% of the recaptured contracts (policy form
     203-VA) to ITT Lyndon Life bringing the portion of these contracts
     reinsured by ITT Lyndon to 95%. In return, the Company received
     consideration of $5.2 million which is reflected as a surplus adjustment
     and will be amortized into income in future years.

     Effective December 31, 1994, the Company entered into indemnity reinsurance
     agreement with Paine Webber Life to reinsure a portion of its policy forms
     207-VA, VFA, VENTURE.001, and VENTURE.003. The quota share percentage
     varies between 15% and 35% depending on the policy form. The form of
     reinsurance is modified coinsurance and only covers the variable portion of
     contracts written by Paine Webber brokers. The Company received an
     allowance of $1,580,896 to complete this transaction. All elements of risk
     (including mortality, persistency, investment performance) have been
     transferred with the exception of the minimum death benefit guarantee. The
     Company receives an allowance to cover the expected cost of the minimum
     death benefit guarantee.

G.   Related Party Transactions
     --------------------------

     In connection with the fixed annuity indemnity coinsurance agreement (See
     Note F), the Company pooled its mortgage portfolio (book value of
     approximately $106 million) and transferred a senior participation interest
     to an affiliate of the reinsurer. The senior interest was transferred for a
     purchase price of approximately $72 million and entitles an affiliate of
     the reinsurer to 100% of the cash flows produced by the portfolio until
     they recover in full the purchase price with interest at a rate of 7.52%.
     The remaining residual interest was transferred to First North American
     Realty, Inc., a wholly-owned subsidiary of NAL for a purchase price of $33
     million. As a result of the sale of the senior and residual interests in
     the Company's mortgages, the Company has no further economic interest in
     any mortgages and hence has reported zero for mortgage loan assets on its
     balance sheet as of December 31, 1995.


                                       18
<PAGE>   69


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------


     Related Party Transactions, continued
     -------------------------------------

     The Company utilizes various services administered by NAL, such as payroll
     and investment accounting. The charges for these services were
     approximately $295,000, $234,000 and $232,000, in 1995, 1994 and 1993,
     respectively. At December 31, 1995, the Company had a net liability to NAL
     for $5,928,889.

     The Company provides various services and personnel to FNA for accounting,
     actuarial, administration, and systems support. These services are
     allocated on a pro rata basis and charged as incurred. The total costs
     allocated for these services in 1995, 1994 and 1993 was approximately
     $456,000, $418,000 and $310,000, respectively. At December 31, 1995, the
     Company had a net receivable from FNA for $1,427,631.

     The Company's annuity and insurance contracts are distributed through NASL
     Financial pursuant to an underwriting agreement. At December 31, 1995, the
     Company had a receivable from NASL Financial for $881,119.

     The financial statements have been prepared from the records maintained by
     the Company and may not necessarily be indicative of the financial
     condition or results of operations that would have occurred if the Company
     had been operated as an unaffiliated corporation.

H.   Investments on Deposit with Regulatory Authorities
     --------------------------------------------------

     Bonds and United States Treasury Notes with a carrying value of $5,600,444
     at December 31, 1995, and $6,620,154 at December 31, 1994, were on deposit
     with, or in custody accounts on behalf of, certain state insurance
     departments.

I.   Borrowed Money
     --------------

     The Company has an unsecured line of credit with State Street Bank and
     Trust, in the amount of $10 million, bearing interest at the bank's prime
     rate (8.5% at December 31, 1995). There were no outstanding balances at
     December 31, 1995 and 1994. Interest expense was approximately $76,000,
     $81,600 and $236,000 in 1995, 1994 and 1993, respectively.

     In December 1994, the Company entered into a $150 million revolving credit
     and term loan agreement (the "Loan") with the Canadian Imperial Bank of
     Commerce and Deutsche Bank AG ("CIBC"). The amount outstanding at December
     31, 1995 was, $107 million and is payable in quarterly installments through
     December 31, 1999. Interest is due at the maturity of each LIBOR contract.
     The interest rate is determined based on LIBOR plus an interest rate
     margin. Accrued interest at December 31, 1995 is $865,148.

                                       19
<PAGE>   70


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------

     Borrowed Money, continued
     -------------------------

     The Loan is collaterized by the mortality and expense risk charges and
     surrender charges due from the separate account, excluding any portion
     thereof subject to existing reinsurance agreements. The Loan is
     subordinated in every respect to the claims of the Company's
     contractholders as directed by the Insurance Commissioner of the State of
     Delaware. The Company is subject to various affirmative and negative
     covenants under this Loan, whereby breach of these covenants could cause an
     event of default. Such covenants require the Company to meet certain
     financial ratios and places restrictions on the incurrence of additional
     debt, reinsurance and capital changes.

J.   Surplus Notes
     -------------

     The Company received $20 million on December 20, 1994 pursuant to a surplus
     note agreement with NAL bearing interest at 8%. The note and accrued
     interest are subordinated to payments due to policyholders, and other
     claimants. Principal and interest payments can be made only upon prior
     approval of the Delaware Insurance Commissioner. Interest accrued at
     December 31, 1995 is $3,248,219, and was paid on January 2, 1996.

K.   Deferred Compensation and Retirement Plans
     ------------------------------------------

     The parent, NAL, sponsors a defined benefit pension plan covering
     substantially all of the Company's employees. The benefits are based on
     years of service and the employee's compensation during the last five years
     of employment. NAL's funding policy is to contribute annually the normal
     cost up to the maximum amount that can be deducted for federal income tax
     purposes and to charge each subsidiary for its allocable share of such
     contributions based on a percentage of payroll. No pension cost was
     allocated to the Company in 1995, 1994, and 1993 as the plan was subject to
     the full funding limitation under the Internal Revenue Code.

     The Company sponsors a defined contribution retirement plan pursuant to
     regulation 401(k) of the Internal Revenue Code. All employees on September
     1, 1990 were eligible to participate. Employees hired after September 1,
     1990 will be eligible after one year of service and attaining age 21. The
     Company contributes two percent of base pay plus fifty percent of the
     employee savings contribution. The employee savings contribution is limited
     to six percent of base pay. The Company contributed $203,248, $167,148, and
     $89,218 in 1995, 1994 and 1993, respectively.


                                       20
<PAGE>   71


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------


L.   Leases
     ------

     The Company leases its office space and various office equipment under
     operating lease agreements. For the years ended December 31, 1995, 1994 and
     1993 the Company incurred rent expense of $1,388,780 and $840,233, and
     $718,579, respectively. The Company negotiated a ten year lease for new
     office space which commenced in March 1992. In connection with the lease,
     the Company was required to deposit $1,500,000 in an escrow account as
     security toward fulfilling the future lease commitment. The balance of the
     escrow account at December 31, 1995 is $1,050,000.

<TABLE>
     The minimum lease payments associated with the office space and various
     office equipment under operating lease agreements is as follows:

<CAPTION>
                                                Minimum
                       Year                 Lease Payments
                    ---------------------------------------
                       <S>                     <C>       
                       1996                    $1,017,006
                       1997                     1,187,665
                       1998                     1,203,878
                       1999                     1,203,364
                       2000                     1,194,527
                       Remaining years          1,384,493
                                               ----------
                                Total          $7,190,933
                                               ==========

</TABLE>

     The Company also guarantees FNA's office space lease which has an annual
     cost to FNA of approximately $72,000.

M.   Interest Rate Swap Contract
     ---------------------------

     The Company entered into an interest rate swap with CIBC for the purpose of
     minimizing exposure to fluctuations in interest rates on a portion of the
     outstanding debt held by the Company. The notional amount of the matched
     swap outstanding at December 31, 1995 was $97 million. The unexpired term
     at December 31, 1995 was 4 years. CIBC is a major international financial
     institution. The agreement subjects the Company to financial risk that will
     vary during the life of the agreement in relation to market interest rates.
     Gains or losses on the swap will be recognized in investment income when
     due.


                                       21
<PAGE>   72


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY

                    NOTES TO FINANCIAL STATEMENTS, continued

                                   ----------


N.   Guarantee Agreement
     -------------------

     A guarantee agreement continues in effect, whereby NAL has agreed to
     unconditionally guarantee that it will, on demand, make funds available to
     the Company for the timely payment of contractual claims made under fixed
     annuity and variable life contracts issued by the Company. The guarantee
     covers all outstanding fixed annuity contracts, including those issued
     prior to the date of the guarantee agreement. Following the merger (see
     Note O), Manufacturers Life Insurance Company has assumed all of NAL's
     obligations under the guarantee agreement.

O.   Subsequent Events
     -----------------

     Merger
     ------

     On January 1, 1995, NAL merged with the Manufacturers Life Insurance
     Company ("MLI") of Canada. The surviving company will conduct business
     under the name "Manufacturers Life Insurance Company".

     Corporate Restructuring
     -----------------------

     Effective January 1, 1996, immediately following the merger, the Company
     experienced a corporate restructuring which resulted in the formation of a
     newly organized holding corporation, NAWL Holding Company, Inc. ("NAWL").
     NAWL holds all of the outstanding shares of the Parent and Wood Logan
     Associates, Inc. ("WLA").

     MLI owns all class A shares of NAWL, representing 85% of the voting shares
     of NAWL. Certain employees of WLA own all class B shares, which represent
     the remaining 15% voting interest in NAWL.




                                       22
<PAGE>   73


                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                  (A WHOLLY-OWNED SUBSIDIARY OF NORTH AMERICAN
                             LIFE ASSURANCE COMPANY)
<TABLE>

              ANNUAL STATEMENT FOR THE YEAR ENDED DECEMBER 31, 1995

                      Schedule 1 - Selected Financial Data

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

<S>                                                               <C>         
Investment Income Earned
       Government bonds                                           $  1,060,741
       Other bonds (unaffiliated)                                   16,510,356
       Common stocks of affiliates                                   1,287,731
       Mortgages loans                                               5,420,613
       Real estate                                                   1,071,080
       Premium notes, policy loans and liens                           (32,300)
       Short-term investments                                        2,642,678
       Aggregate write-ins for investment income                       475,407
                                                                  ------------
           Gross investment Income                                $ 28,436,306
                                                                  ============
     Real Estate Owned - Book Value less
       Encumbrances                                               $  4,847,164
                                                                  ============
     Bonds and Stocks of Parents, Subsidiaries and
       Affiliates - Book Value
         Common Stocks                                            $ 21,282,599
                                                                  ============
     Bonds and Short-Term Investments by Class and Maturity:
     Bonds by Maturity-Statement Value
      Due within one year                                            3,957,418
      Over 1 year through 5 years                                    5,477,162
      Over 5 years through 10 years                                  4,645,633
      Over 10 years through 20 years                                   127,972
      Over 20 years                                                  3,868,984
                                                                  ------------
     Total by Maturity                                            $ 18,077,169
                                                                  ============

     Bonds by Class - Statement Value
      Class 1                                                     $ 16,756,213
      Class 2                                                        1,010,956
      Class 3                                                          310,000
                                                                  ------------
           Total by Class                                         $ 18,077,169
                                                                  ============
     Total Bonds Publicly Traded                                  $ 17,066,213
                                                                  ============
     Total Bonds Privately Traded                                 $  1,010,956
                                                                  ============

</TABLE>


                                       23
<PAGE>   74



                 NORTH AMERICAN SECURITY LIFE INSURANCE COMPANY
                  (A WHOLLY-OWNED SUBSIDIARY OF NORTH AMERICAN
                             LIFE ASSURANCE COMPANY)
<TABLE>

              ANNUAL STATEMENT FOR THE YEAR ENDED DECEMBER 31, 1995

                      Schedule 1 - Selected Financial Data

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

     <S>                                                     <C>           
     Common Stocks - Market Value                            $   21,730,238
                                                             ==============

     Supplementary Contracts in Force
     Ordinary - Involving Life Contingencies
       Income Payable                                        $       24,442
                                                             ==============

     Ordinary - Not Involving Life-Contingencies
       Income Payable                                        $      341,176
                                                             ==============

     Annuities:
       Ordinary
         Immediate - Amount of Income Payable                $    2,291,184
                                                             ==============
         Deferred - Fully Paid Account Balance               $5,267,516,243
                                                             ==============

     Group
         Fully Paid Account Balance                          $  374,375,752
                                                             ==============
</TABLE>

<PAGE>   75


                                     PART II

                           UNDERTAKING TO FILE REPORTS

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

                              RULE 484 UNDERTAKING

Section IX, paragraph D of the Promotional Agent Agreement among the North
American Security Life Insurance Company (referred to therein as "Security
Life"), NASL Financial Services, Inc. ("NASL Financial") and Wood Logan
Associates, Inc. (referred to therein as "Promotional Agent") provides as
follows:

a.   NASL Financial and Security Life agree to indemnify and hold harmless
     Promotional Agent, its officers, directors and employees against any and
     all losses, claims, damages or liabilities to which they may become subject
     under the Securities Act of 1933 ("1933 Act"), the 1934 Act or other
     federal or state statutory law or regulation, at common law or otherwise,
     insofar as such losses, claims, damages or liabilities (or actions in
     respect thereof) arise out of or are based upon any untrue statement or
     alleged untrue statement of a material fact or any omission or alleged
     omission to state a material fact required to be stated or necessary to
     make the statements made not misleading in any registration statement for
     the Contracts filed pursuant to the 1933 Act or any prospectus included as
     a part thereof, as from time to time amended and supplemented, or any
     advertisement or sales literature approved in writing by NASL Financial or
     Security Life pursuant to Section VI, paragraph B of this Agreement.

b.   Promotional Agent agrees to indemnify and hold harmless NASL Financial and
     Security Life, their officers, directors and employees against any and all
     losses, claims, damages or liabilities to which they may become subject
     under the 1933 Act, the 1934 Act or other federal or state statutory law or
     regulation, at common law or otherwise, insofar as such losses, claims,
     damages or liabilities (or actions in respect thereof) arise out of or are
     based upon: (i) any oral or written misrepresentation by Promotional Agent
     or its officers, directors, employees or agents unless such
     misrepresentation is contained in any registration statement for the
     Contracts or Fund shares, any prospectus included as a part thereof, as
     from time to time amended and supplemented, or any advertisement or sales
     literature approved in writing by NASL Financial pursuant to Section VI,
     paragraph B of this Agreement or, (ii) the failure of Promotional Agent or
     its officers, directors, employees or agents to comply with any applicable
     provisions of this Agreement.

                                       1

<PAGE>   76


Notwithstanding the foregoing, Registrant hereby makes the following undertaking
pursuant to Rule 484 under the Securities Act of 1933:

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

                    REPRESENTATIONS PURSUANT TO RULE 6E-3(T)

     This filing is made pursuant to Rules 6c-3 and 6e-3(T) under the Investment
Company Act of 1940.

     Registrant makes the following representations:

     (1) Section 6e-3(T)(b)(13)(iii)(F) has been relied upon.

     (2) The level of the mortality and expense risks charge is within the range
of industry practice for comparable contracts.

     (3) North American Security Life Insurance Company has concluded that there
is a reasonable likelihood that the distribution financing arrangements for NASL
Variable Life Account (the "Account") will benefit the Account and contract
owners, and that it will keep and make available to the Commission on request a
memorandum setting forth the basis for this representation.

     (4) The Account will invest only in management investment companies which
have undertaken to have a board of directors or trustees, a majority of whom are
not interested persons of the company, formulate and approve any plan under Rule
12b-1 to finance distribution expenses.

     The methodology used to support the representation made in paragraph (2)
above will be based upon an analysis of the mortality and expense risks charges
contained in other variable life insurance contracts, including flexible premium
products. Registrant undertakes to keep and make available to the Commission on
request the documents used to support the representation in paragraph (2) above.

                                       2

<PAGE>   77

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

     The facing sheet 
     The cross-reference sheet 
[R]
     The Prospectus consisting of 30 pages 
[/R]
     The undertaking required by Section 15(d) of the Securities Exchange Act
     of 1934 
     The undertaking pursuant to Rule 484 
     The representations pursuant to Rule 6e-3(T) 
     The signatures 
     Written consents of the following persons:

                  (a)      Hugh McHaffie, FSA, MAAA.1/
                  (b)      Coopers & Lybrand, L.P.P., certified public
                           accountants.1/
[R]
                  (c)      James D. Gallagher, Esq.1/
                  (d)      Jones & Blouch L.L.P.1/
[/R]
     The following exhibits:

                                       3


<PAGE>   78


                                    EXHIBITS

1.   The following exhibits correspond to those required by the instructions to
     Form S-6:

(A)(1)(a)(i)               Resolution of the Board of Directors of North 
                           American Security Life Insurance Company establishing
                           the NASL Variable Life Account.5/

(A)(1)(a)(ii)              Resolution of the Board of Directors of North 
                           American Security Life Insurance Company amending 
                           the terms of the NASL Variable Life Account.6/

(A)(2)                     Not Applicable

(A)(3)(a)(i)               Underwriting Agreement.6/

(A)(3)(a)(ii)              Promotional Agent Agreement.6/

(A)(3)(b)                  Form of Broker-dealer Agreement.6/

(A)(3)(c)                  Schedule of Sales Commission.7/

(A)(4)                     Not Applicable

(A)(5)                     Form of Modified Single Premium Variable Life 
                           Insurance Policy.6/

(A)(6)(a)                  Certificate of Incorporation of North American 
                           Security Life Insurance Company.2/

(A)(6)(b)                  By-Laws of North American Security.3/ 
                           .2Life.2/Insurance Company.3/

(A)(7)                     Not Applicable

(A)(8)                     Not Applicable

(A)(9)                     Not Applicable

(A)(10)                    Form of Application for Modified Single Premium 
                           Variable Life Insurance Policies.6/

[R]
(2)                        Opinion and Consent of James D. Gallagher,Esq.1/
[/R]

(6)                        Memorandum describing Issuance, Transfer, Redemption 
                           and Exchange Procedures for the Policy.6/

                                       4

<PAGE>   79


(7)(a)                     Power of Attorney - North American Security Life 
                           Insurance Company Directors.5/

(7)(b)                     Power of Attorney - North American Security Life 
                           Insurance Company Treasurer (Principal Financial and
                           Accounting Officer).4/

[R]
(27)                       Financial Data Schedule, NASL Variable Life Account
[/R]

2.  Consents of the following:
         (a) Hugh McHaffie, FSA,MAAA.1/
[R]
         (b) Jones & Blouch L.L.P.1/
         (c) Coopers & Lybrand, L.L.P.1/
         (d) James D. Gallagher, Esq.1/
[R/]

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

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

1/ Filed herewith.

[R]
2/Incorporated by reference to Registration Statement on Form S-6 for NASL
Variable Account, filed with the SEC on September 24, 1984, File No. 2-93435.

3/Incorporated by reference to Registration Statement on Form N-4 for NASL
Variable Account, filed with the SEC on November 4, 1986, File No. 33-9960.

4/Incorporated by reference to Registration Statement on Form N-4 for NASL
Variable Account, filed with the SEC on April 2, 1993, File No. 33-28455.

5/Incorporated by reference to Registration Statement on Form S-6 for NASL
Variable Life Account, filed with the SEC on May 18, 1995, File No. 33-92466.

6/Incorporated by reference to Pre-Effective Amendment No. 1 to Registration
Statement on Form S-6 for NASL Variable Life Account, filed with the SEC on
August 22, 1995, File No. 33-92466.

7/Incorporated by reference to Pre-Effective Amendment No. 2 to Registration
Statement on Form S-6 for NASL Variable Life Account, filed with the SEC on
September 26, 1995, File No. 33-92466.
[/R]

                                       5

<PAGE>   80
                                   SIGNATURES

        Pursuant to the requirements of the Securities Act of 1933, the
Registrant and the NASL Variable Life Account, certifies that it meets all of
the requirements for effectiveness of this Amendment to its Registration
Statement pursuant to Rule 485(b) under the Securities Act of 1933 and has duly
caused this amendment to its Registration Statement to be signed on its behalf
by the undersigned, thereto duly authorized, in the City of Boston, and
Commonwealth of Massachusetts on the 24th day of April, 1996.


                                             NASL VARIABLE LIFE ACCOUNT
                                             --------------------------
                                             (Registrant)


                                      By:    NORTH AMERICAN SECURITY
                                             -----------------------
                                             LIFE INSURANCE COMPANY
                                             ----------------------
                                                   (Depositor)

                                      By:    /s/ William J. Atherton
                                             ------------------------------
                                             William J. Atherton, President


Attest:

/s/ Susan E. Heffernan
- ---------------------------------------
Susan E. Heffernan, Assistant Secretary


Pursuant to the requirements of the Securities Act of 1933, the Depositor has
duly caused this Amendment to the Registration Statement to be signed on its
behalf by the undersigned on the 24th day of April, 1996 in the city of Boston,
and Commonwealth of Massachusetts.


                                             NORTH AMERICAN SECURITY
                                             -----------------------
                                             LIFE INSURANCE COMPANY
                                             ----------------------
                                                   (Depositor)

                                      By:    /s/ William J. Atherton
                                             -----------------------------
                                             William J.Atherton, President

Attest:

/s/ Susan E. Heffernan
- ---------------------------------------
Susan E. Heffernan, Assistant Secretary



<PAGE>   81




<TABLE>
        Pursuant to the requirements of the Securities Act of 1933, this amended
Registration Statement has been signed by the following persons in the
capacities and on the date indicated.



<CAPTION>
        SIGNATURE                           TITLE                    DATE



<S>                                  <C>                         <C> 
*                                    Director and President      April 24, 1996
 -----------------------------       (Principal Executive        --------------
 William J. Atherton                 Officer)                    (Date)
                                     



*                                    Director                    April 24, 1996
 -----------------------------                                   --------------
 Peter S. Hutchison                                              (Date)




*                                    Director and Chairman       April 24, 1996
 -----------------------------       of the Board of Directors   --------------
 Brian L. Moore                                                  (Date)




*                                    Vice President and          April 24, 1996
 -----------------------------       Treasurer (Principal        --------------
 Richard C. Hirtle                   Financial and Officer)      (Date)
                                          
                                     


*By:   /S/ John G. Vrysen                                        April 24, 1996
       -----------------------                                   --------------
       John G. Vrysen                                            (Date)
       Attorney-in-Fact
       Pursuant to Powers
       of Attorney
</TABLE>


<PAGE>   82


                                  EXHIBIT INDEX

<TABLE>
<S>               <C>                                                           <C>
EXHIBIT NO.       DESCRIPTION                                                   PAGE NO.
- -----------       -----------                                                   --------


Consent:
2(a)              Hugh McHaffie,FSA,MAAA
[R]
2(b)              Jones & Blouch L.L.P.
[/R]
2(c)              Coopers & Lybrand, L.L.P.
[R]
2(d)              James. D. Gallagher
27                Financial Data Schedule, NASL Variable Life Account
[/R]

</TABLE>

                                       6


<PAGE>   1

                                  Exhibit 2(a)


<PAGE>   2


April 24, 1996



Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, DC 20549

Re:       Actuarial Opinion on Illustrations in registration Statement

Dear Sirs:

This opinion is furnished in connection with the registration statement under 
the Securities Act of 1933, as amended, of a modified single premium variable 
life insurance contract (the "Contract") that will be offered and sold by North
American Security Life Insurance Company.

The hypothetical illustration of death benefits, contract values and surrender
values used in this registration statement are consistent with the provisions 
of the Contract and the Company's administrative procedures. The rate structure
of the contract has not been designed so as to make the relationship between
premiums and benefits, as shown in the illustration, appear disproportionately
more favorable to a prospective purchaser of the contract for the age and risk
class illustrated than for any other prospective purchaser. The particular 
illustration shown are for a commonly used risk class and for premium amounts
and ages appropriate to the markets in which the contract is sold.

I hereby consent to the use of this opinion as an exhibit to the Securities Act
Registration Statement on Form S-6 and to the reference to my name under the 
heading "Experts" in the Prospectus included in the Securities Act Registration
Statement.

Sincerely,

Hugh McHaffie

Hugh McHaffie, FSA, MAAA
Vice President and Product Actuary




<PAGE>   1



                                  Exhibit 2(b)


<PAGE>   2


April 24, 1996

North American Security Life
  Insurance Company
116 Huntington Avenue
Boston, MA 02116


Dear Sirs:

     We hereby consent to the reference to this firm under the caption "Legal
Matters" in the prospectus contained in Post-Effective Amendment No. 2 to the
registration statement on Form S-6 of NASL Variable Life Account, File No.
33-92466, to be filed with the Securities and Exchange Commission.

                                        Very Truly Yours,

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

                                        Jones & Blouch L.L.P.

<PAGE>   1


                                  Exhibit 2(c)


<PAGE>   2



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the inclusion in Post Effective Amendment No. 2 to this 
Registration Statement under the Securities Act of 1933 on Form S-6 (File No.
33-92466) in the Financial Statements section of the Registration Statement of
(i) our report dated February 23, 1996, on our audit of the financial
statements of North American Security Life Insurance Company and (ii) our
report dated February 23, 1996, on our audit of the financial statements of
NASL Variable Life Account. We also consent to the reference to our firm under
the caption "Independent Accountants."



                                                     Coopers & Lybrand L.L.P.


Boston, Massachusetts
April 23, 1996




<PAGE>   1


                                  Exhibit 2(d)



<PAGE>   2



April 24, 1996



To whom it may concern,

I consent to the reference to my name in the prospectus included as part of this
post-effective amendment no. 2 to the Registration Statement of NASL Variable
Life Account on Form S-6.

Very Truly Yours,

James D. Gallagher

James D. Gallagher
Vice President, Secretary and
General Counsel




<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NASL
VARIABLE LIFE ACCOUNT AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO 
SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000817980
<NAME> NASL VARIABLE LIFE
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<EXCHANGE-RATE>                                      1
<INVESTMENTS-AT-COST>                          150,377
<INVESTMENTS-AT-VALUE>                         151,104
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 151,104
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                      151,104
<TOTAL-LIABILITIES>                            151,104
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                            9,650
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   151,104
<DIVIDEND-INCOME>                                  326
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                       0
<NET-INVESTMENT-INCOME>                            326
<REALIZED-GAINS-CURRENT>                             0
<APPREC-INCREASE-CURRENT>                          727
<NET-CHANGE-FROM-OPS>                            1,053
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                     15,028
<SHARES-REINVESTED>                             24,674
<NET-CHANGE-IN-ASSETS>                          51,104
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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