PACIFIC SELECT EXEC SEPARATE ACCT PACIFIC MUTUAL LIFE INS
497, 1998-05-05
Previous: PACIFIC SELECT EXEC SEPARATE ACCT PACIFIC MUTUAL LIFE INS, 497, 1998-05-05
Next: PACIFIC SELECT EXEC SEPARATE ACCT PACIFIC MUTUAL LIFE INS, 497, 1998-05-05



<PAGE>
 
 
                        [LOGO OF PACIFIC SELECT EXEC]

                                Flexible Premium
                            Variable Universal Life
 
                                PROSPECTUSES FOR
 
                              PACIFIC SELECT EXEC
 
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
 
                                UNDERWRITTEN BY
 
                         PACIFIC LIFE INSURANCE COMPANY
 
                               DATED MAY 1, 1998
 
                                --------------
 
                              PACIFIC SELECT FUND
 
                               DATED MAY 1, 1998
<PAGE>
 
                                       PACIFIC SELECT EXEC
 
                                 FLEXIBLE PREMIUM VARIABLE LIFE
                                        INSURANCE POLICY
 
                                ISSUED BY PACIFIC LIFE INSURANCE
                                             COMPANY
                                    700 NEWPORT CENTER DRIVE
                                 NEWPORT BEACH, CALIFORNIA 92660
[LOGO OF PACIFIC SELECT EXEC]            1-800-800-7681
 
  This prospectus describes Pacific Select Exec--a Flexible Premium Variable
Life Insurance Policy (individually, the "Policy," and collectively, the
"Policies") offered by Pacific Life Insurance Company ("Pacific Life", "we",
"us", or "our", formerly known as Pacific Mutual Life Insurance Company). The
Policy, for so long as it remains in force, provides lifetime insurance
protection on the Insured named in the Policy through the Maturity Date. The
Policy is designed to provide maximum flexibility in connection with premium
payments and death benefits by permitting the Policyholder ("Policy Owner,"
"Owner," "you" or "your"), subject to certain restrictions, to vary the
frequency and amount of premium payments and to increase or decrease the death
benefit payable under the Policy. This flexibility allows you to provide for
changing insurance needs or financial objectives under a single insurance
policy. A Policy may also be surrendered for its Cash Surrender Value less
outstanding Policy Debt.
 
  Net premium payments may be allocated at your discretion to one or more of
the Investment Options available to you. Each of the Variable Investment
Options ("Variable Account") is a subaccount of our separate account called
the Pacific Select Exec Separate Account (the "Separate Account"). Any portion
of a net premium allocated to one or more of the Variable Accounts available
to you invests in the corresponding portfolios of the Pacific Select Fund (the
"Fund"):
 
<TABLE>
       <S>                                    <C>
       Money Market Portfolio                 Equity Income Portfolio
       High Yield Bond Portfolio              Multi-Strategy Portfolio
       Managed Bond Portfolio                 Equity Portfolio
       Government Securities Portfolio        Bond and Income Portfolio
       Growth Portfolio                       Equity Index Portfolio
       Aggressive Equity Portfolio            International Portfolio
       Growth LT Portfolio                    Emerging Markets Portfolio.
</TABLE>
 
  A fixed option called the Fixed Account is also available. Your Accumulated
Value in the Fixed Account will accrue interest at an interest rate that is
guaranteed by us. This prospectus generally describes only the portion of the
Policy involving the Separate Account. For a brief summary of the Fixed
Account, see "The Fixed Account," page 33.
 
  To the extent that all or a portion of net premium payments are allocated to
the Separate Account, the Accumulated Value under the Policy will vary based
upon the investment performance of the Variable Accounts to which the
Accumulated Value is allocated. No minimum amount of Accumulated Value is
guaranteed.
 
  The Policy also permits you to choose from two death benefit options: under
one option, the death benefit remains fixed at the Face Amount you choose (or,
if greater, it equals Accumulated Value multiplied by a certain percentage)
(Option A); under the other option, the death benefit equals the Face Amount
plus Accumulated Value (or, if greater, Accumulated Value multiplied by a
certain percentage) (Option B). Under the latter option, the death benefit
will vary daily with the investment performance of the Variable Accounts for
any Owner who has allocated Accumulated Value to the Variable Accounts. Under
either option, for so long as the Policy remains in force, the death benefit
will never be less than the current Face Amount.
 
  It may not be advantageous to replace existing insurance with the Policy.
The Policy may be returned according to the terms of its Free-Look Right (see
"Right to Examine a Policy--Free-Look Right," page 23).
 
  Reports and other information about the Registrant are available on the
Securities and Exchange Commission's internet site at http://www.sec.gov.
 
                                --------------
 
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.
 
                                --------------
 
  THIS PROSPECTUS IS ACCOMPANIED BY THE CURRENT PROSPECTUS FOR THE PACIFIC
SELECT FUND. BOTH PROSPECTUSES SHOULD BE READ CAREFULLY AND RETAINED FOR
FUTURE REFERENCE.
 
                               DATE: MAY 1, 1998
 
  THE POLICY IS NOT AVAILABLE IN ALL STATES. THIS PROSPECTUS DOES NOT
CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH SUCH OFFERING MAY NOT BE
LAWFULLY MADE. NO PERSON IS AUTHORIZED TO MAKE ANY REPRESENTATIONS IN
CONNECTION WITH THIS OFFERING OTHER THAN AS CONTAINED IN THIS PROSPECTUS, THE
FUND'S PROSPECTUS OR THE STATEMENT OF ADDITIONAL INFORMATION OF THE FUND OR
ANY SUPPLEMENT THERETO.
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                            PAGE
<S>                                                                         <C>
IMPORTANT TERMS............................................................   4
SUMMARY OF THE POLICY......................................................   5
  Purpose of the Policy....................................................   5
  Policy Values............................................................   5
  The Death Benefit........................................................   5
  Premium Features.........................................................   5
  Investment Options.......................................................   6
  Transfer of Accumulated Value............................................   6
  Policy Loans.............................................................   6
  Free-Look Right..........................................................   7
  Surrender Right..........................................................   7
  Preferred and Partial Withdrawal Benefits................................   7
  Charges and Deductions...................................................   7
  Fund Annual Expenses After Expense Limitation............................   9
  Tax Treatment of Increases in Accumulated Value..........................  10
  Tax Treatment of Death Benefit...........................................  10
  Contacting Pacific Life and Timing of Transactions.......................  10
INFORMATION ABOUT PACIFIC LIFE, THE SEPARATE ACCOUNT AND THE FUND..........  11
  Pacific Life Insurance Company...........................................  11
  Pacific Select Exec Separate Account.....................................  11
  The Pacific Select Fund..................................................  12
  The Investment Adviser and Portfolio Managers............................  13
THE POLICY.................................................................  14
  Application for a Policy.................................................  14
  Premiums.................................................................  14
  Allocation of Net Premiums...............................................  15
  Portfolio Rebalancing....................................................  16
  Dollar Cost Averaging Option.............................................  16
  Transfer of Accumulated Value............................................  17
  Death Benefit............................................................  17
  Changes in Death Benefit Option..........................................  18
  Changes in Face Amount...................................................  19
  Policy Values............................................................  20
  Determination of Accumulated Value.......................................  20
  Policy Loans.............................................................  21
  Benefits at Maturity.....................................................  22
  Surrender................................................................  22
  Preferred and Partial Withdrawal Benefits................................  22
  Right to Examine a Policy--Free-Look Right...............................  23
  Lapse....................................................................  23
  Reinstatement............................................................  24
CHARGES AND DEDUCTIONS.....................................................  24
  Premium Load.............................................................  24
  Deductions from Accumulated Value........................................  24
  Surrender Charge.........................................................  26
  Corporate and Other Purchasers...........................................  27
  Other Charges............................................................  27
  Guarantee of Certain Charges.............................................  27
</TABLE>
 
                                       2
<PAGE>
 
<TABLE>
<CAPTION>
                                                                            PAGE
<S>                                                                         <C>
OTHER INFORMATION..........................................................  27
  Federal Income Tax Considerations........................................  27
  Charge for Our Income Taxes..............................................  30
  Voting of Fund Shares....................................................  30
  Disregard of Voting Instructions.........................................  31
  Confirmation Statements and Other Reports to Owners......................  31
  Substitution of Investments..............................................  31
  Replacement of Life Insurance or Annuities...............................  32
  Changes to Comply with Law...............................................  32
PERFORMANCE INFORMATION....................................................  32
THE FIXED ACCOUNT..........................................................  33
  General Description......................................................  33
  Death Benefit............................................................  34
  Policy Charges...........................................................  34
  Transfers, Surrenders, Withdrawals, and Policy Loans.....................  34
MORE ABOUT THE POLICY......................................................  34
  Ownership................................................................  34
  Beneficiary..............................................................  35
  Exchange of Insured......................................................  35
  The Contract.............................................................  35
  Payments.................................................................  35
  Assignment...............................................................  36
  Errors on the Application................................................  36
  Incontestability.........................................................  36
  Payment in Case of Suicide...............................................  36
  Participating............................................................  36
  Policy Illustrations.....................................................  36
  Payment Plan.............................................................  36
  Optional Insurance Benefits and Other Policies...........................  37
  Life Insurance Retirement Plans..........................................  37
  Risks of Life Insurance Retirement Plans.................................  37
  Distribution of the Policy...............................................  38
MORE ABOUT PACIFIC LIFE....................................................  39
  Management...............................................................  39
  State Regulation.........................................................  41
  Telephone Transfer and Loan Privileges...................................  41
  Legal Proceedings........................................................  41
  Legal Matters............................................................  41
  Registration Statement...................................................  41
  Preparation for the Year 2000............................................  42
  Independent Auditors.....................................................  42
  Financial Statements.....................................................  42
APPENDIX...................................................................  84
ILLUSTRATIONS..............................................................  85
</TABLE>
 
 
                                       3
<PAGE>
 
                                IMPORTANT TERMS
 
Accumulated Value--The total value of the amounts in the Investment Options
for the Policy as well as any amount set aside in the Loan Account, including
any accrued earned interest, as of any Valuation Date.
Age--The Insured's age as of his or her nearest birthday as of the Policy
Date, increased by the number of complete Policy Years elapsed.
Beneficiary--The person or persons named by you in the application or by
proper later designation to receive the death benefit proceeds upon the death
of the Insured.
Cash Surrender Value--The Accumulated Value less the surrender charge.
Face Amount--The minimum death benefit for so long as the Policy remains in
force. The Face Amount may be increased or decreased under certain
circumstances.
Fixed Account--An account that is part of our General Account to which all or
a portion of net premium payments may be allocated for accumulation at a fixed
rate of interest (which may not be less than 4.0%) declared by us.
General Account--All of our assets other than those allocated to the Separate
Account or to any of our other segregated separate accounts.
Home Office--The Client Services Department at our main office at 700 Newport
Center Drive, Newport Beach, California 92660.
Insured--The person upon whose life the Policy is issued and whose death is
the contingency upon which the death benefit proceeds are payable.
Investment Option--A Variable Account or the Fixed Account.
Loan Account--An account to which amounts are transferred from the Investment
Options as collateral for Policy loans.
Maturity Date--The Policy Anniversary on which the Insured is Age 95.
Monthly Payment Date--The day each month on which the monthly deduction is due
against the Accumulated Value. The first Monthly Payment Date is the Policy
Date.
Net Cash Surrender Value--The Cash Surrender Value less Policy Debt.
Planned Periodic Premium--The premium determined by you as a level amount
planned to be paid at fixed intervals over a specified period of time.
Policy Date--The date used to determine the Monthly Payment Date, Policy
Months, Policy Years, and Policy Monthly, Quarterly, Semi-annual and Annual
Anniversaries. It is usually the date the application is accepted by us,
although it will never be the 29th, 30th, or 31st of any month. The term
"Issue Date" is substituted for Policy Date with respect to Policies issued to
residents of the Commonwealth of Massachusetts.
Policy Debt--The unpaid Policy loan balance including accrued loan interest
charged.
Policyholder, Policy Owner, Owner, You, or Your--The person who owns the
Policy. The Policy Owner will be the Insured unless otherwise stated in the
application. If your Policy has been absolutely assigned, the assignee becomes
the Owner. A collateral assignee is not the Owner.
Sales Surrender Target--The maximum amount of premiums paid against which the
sales surrender charge may be applied. The Sales Surrender Target is equal to
the premium that would be payable under a Policy for one year if a Policy
Owner were to pay level annual premiums for the life of the Policy, taking
into account certain Policy charges including the premium load, the guaranteed
cost of insurance rates, and the mortality and expense risk charge, and
assuming net investment earnings at an annual rate of 5%.
Valuation Date--Each date on which the Separate Account is valued, which
currently includes each day that the New York Stock Exchange is open for
trading and on which our administrative offices are open. The New York Stock
Exchange is closed on weekends and on: New Year's Day, Presidents' Day, Good
Friday, Memorial Day, July Fourth, Labor Day, Thanksgiving Day, and Christmas
Day. Our administrative offices are normally not open on the following: the
Monday before New Year's Day, July Fourth, or Christmas Day if any of these
holidays falls on a Tuesday; the Tuesday before Christmas Day if that holiday
falls on a Wednesday; the Friday after New Year's Day, July Fourth or
Christmas Day if any of these holidays falls on a Thursday; and the Friday
after Thanksgiving. If any transaction or event called for under a Policy is
scheduled to occur on a day that is not a Valuation Date, such transaction or
event will be deemed to occur on the next following Valuation Date unless
otherwise specified.
Valuation Period--The period that starts at the close of a Valuation Date and
ends at the close of the next succeeding Valuation Date.
Variable Account--A separate account of ours or a subaccount of such a
separate account, which is used only to support the variable death benefits
and policy values of variable life insurance policies, and the assets of which
are segregated from our General Account and our other separate accounts. The
Pacific Select Exec Separate Account serves as the funding vehicle for the
Policies. The Money Market Variable Account, High Yield Bond Variable Account,
Managed Bond Variable Account, Government Securities Variable Account, Growth
Variable Account, Aggressive Equity Variable Account, Growth LT Variable
Account, Equity Income Variable Account, Multi-Strategy Variable Account,
Equity Variable Account, Bond and Income Variable Account, Equity Index
Variable Account, International Variable Account, and Emerging Markets
Variable Account are all subaccounts of the Pacific Select Exec Separate
Account.
 
                                       4
<PAGE>
 
                             SUMMARY OF THE POLICY
 
  This summary is intended to provide a brief overview of the more significant
aspects of the Policy. Further detail is provided in this prospectus and in the
Policy. Unless the context indicates otherwise, the discussion in this summary
and the remainder of the prospectus relates to the portion of the Policy
involving the Separate Account. The Fixed Account is briefly described under
"The Fixed Account," on page 33 and in the Policy.
 
PURPOSE OF THE POLICY
 
  The Policy offers you insurance protection on the life of the Insured through
the Maturity Date for so long as your Policy is in force. Like traditional
fixed life insurance, your Policy provides for a death benefit equal to its
Face Amount, accumulation of cash value, and surrender and loan privileges.
Unlike traditional fixed life insurance, your Policy offers a choice of
investment alternatives and an opportunity for your Policy's Accumulated Value
and, if elected by you and under certain circumstances, its death benefit to
grow based on investment results. The Policy is a flexible premium policy, so
that, unlike many other insurance policies and subject to certain limitations,
you may choose the amount and frequency of premium payments.
 
POLICY VALUES
 
  You may allocate net premium payments among the various Investment Options
available to you.
 
  You bear the investment risk on that portion of your net premiums and
Accumulated Value allocated to the Variable Accounts. The death benefit may or
may not increase or decrease depending upon several factors, including the
death benefit option you select, although the death benefit will never decrease
below the Face Amount provided your Policy is in force. There is no guarantee
that your Policy's Accumulated Value and death benefit will increase.
 
  Your Policy will remain in force until the earliest of the Maturity Date, the
death of the Insured, lapse, or a full surrender of your Policy.
 
THE DEATH BENEFIT
 
  You may elect one of two Options to calculate the amount of death benefit
payable under the Policy. Under Option A, the death benefit will be equal to
the Face Amount of the Policy or, if greater, Accumulated Value multiplied by a
death benefit percentage. Under Option B, the death benefit will be equal to
the Face Amount of the Policy plus the Accumulated Value (determined as of the
date of the Insured's death) or, if greater, Accumulated Value multiplied by a
death benefit percentage. Owners seeking to have favorable investment
performance reflected in increasing Accumulated Value should choose Option A;
Owners seeking to have favorable investment performance reflected in increasing
insurance coverage should choose Option B. You may change the death benefit
option subject to certain conditions. See "Death Benefit" and "Changes in Death
Benefit Option," pages 17 and 18, respectively.
 
PREMIUM FEATURES
 
  We usually require you to pay an initial premium equal to at least 25% of an
annual premium that will be estimated by us. Thereafter, subject to certain
limitations, you may choose the amount and frequency of premium payments. The
Policy, therefore, provides you with the flexibility to vary premium payments
to reflect varying financial conditions.
 
  When applying for a Policy, you will determine a Planned Periodic Premium
that provides for the payment of level premiums over a specified period of
time. You will receive a premium reminder notice or listbill for multiple
policies on an annual, semi-annual, or quarterly basis, or if a listbill, a
monthly basis, at your option; however, you are not required to pay Planned
Periodic Premiums. Premiums may be paid monthly under the
 
                                       5
<PAGE>
 
Uni-check electronic funds transfer plan where you authorize us to withdraw
premiums from your checking account each month. The minimum initial premium
required must be paid before the Uni-check plan will be accepted by us.
 
  The amount, frequency, and period of time over which you pay premiums may
affect whether or not the Policy will be classified as a modified endowment
contract, which is a type of life insurance contract subject to different tax
treatment for certain pre-death distributions. For more information on the tax
treatment of life insurance contracts, including those classified as modified
endowment contracts, see "Federal Income Tax Considerations," page 27.
 
  Payment of the Planned Periodic Premiums will not guarantee that a Policy
will remain in force. Instead, the duration of the Policy depends upon the
Policy's Accumulated Value. Even if Planned Periodic Premiums are paid, the
Policy will lapse any time Accumulated Value less Policy Debt is insufficient
to pay the current monthly deduction and a Grace Period expires without
sufficient payment. Any premium payment must be for at least $50. We also may
reject or limit any premium payment that would result in an immediate increase
in the net amount at risk under the Policy, although such a premium may be
accepted with satisfactory evidence of insurability.
 
INVESTMENT OPTIONS
 
  You may choose to allocate net premium payments to one or more of the
Investment Options available to you.
 
  The Variable Accounts available to you invest in portfolios of a mutual fund
which offers you the opportunity to direct us to invest in diversified
portfolios of stocks, bonds, money market instruments, or a combination of
these securities, or in securities of foreign issuers. Each of the available
Variable Accounts invests exclusively in shares of a designated Portfolio of
the Fund. Each of the Portfolios of the Fund, shown in the chart on page 13,
has a different investment objective or objectives. See "The Pacific Select
Fund," page 12.
 
  You may also allocate all or a portion of net premium payments and transfer
Accumulated Value to the Fixed Account. We guarantee that the Accumulated Value
allocated to the Fixed Account will be credited interest monthly at a rate
equivalent to an effective annual rate of 4%, and may in our sole discretion
pay interest in excess of the guaranteed amount. See "The Fixed Account," page
33.
 
TRANSFER OF ACCUMULATED VALUE
 
  You may transfer Accumulated Value among the Variable Accounts, and, subject
to certain other limitations, between the Variable Accounts and the Fixed
Account. Transfers may be made by telephone if an Authorization For Telephone
Requests has been properly completed, signed and filed at our Home Office. See
"Transfer of Accumulated Value," page 17.
 
POLICY LOANS
 
  You may borrow from us an amount up to the greater of (1) 90% of your
Policy's Accumulated Value allocated to the Variable Accounts and 100% of
Accumulated Value allocated to the Fixed Account, less any surrender charges
that would have been imposed if your Policy were surrendered on the date the
loan is taken, or (2) 100% of the product of (a X b/c - d) where (a) equals
your Policy's Accumulated Value less any surrender charge that would be imposed
if your Policy were surrendered on the date the loan is taken and less 12 times
the current monthly deduction; (b) equals 1 plus the annual loan interest rate
credited; (c) equals 1 plus the annual loan interest rate currently charged;
and (d) equals any existing Policy Debt. The minimum loan is $500 ($200 in
Connecticut, $250 in Oregon). Your Policy will be the only security required
for a loan. See "Policy Loans," page 21.
 
                                       6
<PAGE>
 
 
  The amount of any Policy Debt is subtracted from the death benefit or from
your Cash Surrender Value upon surrender. See "Policy Loans," page 21. Your
Policy will lapse when Accumulated Value less Policy Debt is insufficient to
cover the current monthly deduction on a Monthly Payment Date, and a Grace
Period expires without a sufficient premium or repayment of Policy Debt.
 
FREE-LOOK RIGHT
 
  You may return the Policy within the Free-Look Period, which is usually 10
days after you receive it (15 days in Colorado, 20 days in North Dakota, and 30
days if you reside in California and are age 60 or older), or 45 days after the
application for the Policy is signed, whichever is latest. However, in
Pennsylvania you have a different Free-Look Right, under which your Policy may
be returned only within 10 days after you receive it. During the Free-Look
Period, net premiums will be allocated to the Money Market Variable Account,
which invests in the Money Market Portfolio of the Fund. See "Allocation of Net
Premiums," page 15.
 
SURRENDER RIGHT
 
  You can surrender the Policy during the life of the Insured and receive its
Net Cash Surrender Value, which is equal to the Accumulated Value less the
surrender charge and less any outstanding Policy Debt.
 
PREFERRED AND PARTIAL WITHDRAWAL BENEFITS
 
  Two partial surrender benefits are available under the Policy. The first, the
Preferred Withdrawal Benefit, permits one withdrawal of Net Cash Surrender
Value per year. The portion of a Preferred Withdrawal of up to 10% of the sum
of your total premium payments will not reduce the Face Amount under your
Policy. Any excess withdrawal amount will affect the Face Amount under a Policy
in the same manner as a Partial Withdrawal. This benefit is available on your
first Policy Anniversary until the 15th Policy Anniversary. The second partial
surrender benefit, the Partial Withdrawal Benefit, is available on and after
the 15th Policy Anniversary. Under this Benefit, you may make "Partial
Withdrawals" of Net Cash Surrender Value. A Partial Withdrawal may decrease the
Face Amount on a Policy on which the Owner has elected death benefit Option A,
and will decrease the death benefit if the death benefit is greater than the
Face Amount under either Option A or B. See "Preferred and Partial Withdrawal
Benefits," page 22.
 
  Among other restrictions, both Preferred and Partial Withdrawals must be for
a least $500, and the Policy's Net Cash Surrender Value after the withdrawal
must be at least $500. No surrender charge will be assessed upon a Preferred or
Partial Withdrawal.
 
CHARGES AND DEDUCTIONS
 
 Premium Load
 
  A premium load is deducted from each premium payment under your Policy prior
to allocation of the net premium to your Accumulated Value. The premium load
consists of the following items:
 
  --A sales load equal to 4% of each premium paid during the first ten Policy
  Years and 2% of each premium paid thereafter. (For information on the sales
  surrender charge, see page 26.)
 
  --A state and local premium tax charge equal to 2.35% of each premium paid.
 
 Deductions from Accumulated Value
 
  A charge called the monthly deduction is deducted from a Policy's Accumulated
Value on each Monthly Payment Date. The monthly deduction consists of the
following items:
 
  --Cost of Insurance: This monthly charge compensates us for providing life
  insurance coverage for the Insured. The amount of the charge is equal to a
  current cost of insurance rate multiplied by the net amount at risk under a
  Policy at the beginning of the Policy Month.
 
                                       7
<PAGE>
 
  --Administrative Charge: A monthly administrative charge is deducted equal to
  $25 in each of the first 12 Policy Months and, after the first Policy Year,
  is equal to $7.50 per month for Face Amounts of less than $100,000, and $5.00
  per month for Face Amounts of $100,000 or more. This charge is guaranteed not
  to exceed $25 in each of the first 12 Policy Months and $10.00 per month
  thereafter.
 
  --Mortality and Expense Risk Charge: A monthly charge is deducted for
  mortality and expense risks we assume. During the first ten Policy Years,
  this charge is equal to .000625 multiplied by a Policy's Accumulated Value
  less any amount in the Loan Account, which is equivalent to an annual rate of
  .75% of Accumulated Value less any amount in the Loan Account. After the
  tenth Policy Year, the charge is equal to .000208333 multiplied by a Policy's
  Accumulated Value less any amount in the Loan Account, which is equivalent to
  an annual rate of .25% of Accumulated Value less any amount in the Loan
  Account.
 
  --Optional Insurance Benefits Charges: The monthly deduction will include
  charges for any optional insurance benefits added to the Policy by Rider.
 
  A death benefit change charge, if applicable, will also be deducted from your
Accumulated Value. If you request and we accept an increase in Face Amount or a
change in death benefit option from Option A to Option B, a charge of $100 will
be deducted from Accumulated Value on the effective date of the increase or
option change to cover processing costs.
 
 Surrender Charge
 
  Pacific Life will assess a surrender charge against Accumulated Value upon
surrender of a Policy until the tenth Policy Anniversary. The surrender charge
consists of two charges: an underwriting surrender charge and a sales surrender
charge.
 
  --Underwriting Surrender Charge: The underwriting surrender charge is equal
  to a specified amount that varies with the Age of the Insured for each $1,000
  of a Policy's initial Face Amount in accordance with a schedule shown on page
  26. The amount of the charge remains level for five Policy Years. After the
  fifth Policy Year, the charge decreases by 1.666% per month until it reaches
  zero at the end of the 120th Policy Month.
 
  --Sales Surrender Charge: The sales surrender charge is equal to 26% of the
  lesser of the premiums paid under the Policy or a maximum amount that is
  called the Sales Surrender Target. The Sales Surrender Target is an
  estimation of an annual premium that you would pay based upon the Age of the
  Insured and the Face Amount on the Policy Date. After the fifth Policy Year,
  the charge decreases from its maximum by 1.666% per month until it reaches
  zero at the end of the 120th Policy Month.
 
  The operating expenses of the Separate Account are paid by us. For a
description of these charges, see "Charges and Deductions," page 24.
 
                                       8
<PAGE>
 
 
FUND ANNUAL EXPENSES AFTER EXPENSE LIMITATION (as a percentage of each
Portfolio's average daily net assets)
 
  Investment advisory fees and operating expenses for the Fund are paid by the
Fund. Fund expenses are not specified under the terms of the Policy, and they
may vary from year to year.
 
<TABLE>
<CAPTION>
                                                      ADVISORY  OTHER    TOTAL
                                                        FEE    EXPENSES EXPENSES
                                                      -------- -------- --------
<S>                                                   <C>      <C>      <C>
Money Market Portfolio...............................   .38%     .06%     .44%
High Yield Bond Portfolio............................   .60%     .05%     .65%
Managed Bond Portfolio...............................   .60%     .06%     .66%
Government Securities Portfolio......................   .60%     .06%     .66%
Growth Portfolio.....................................   .65%     .05%     .70%
Aggressive Equity Portfolio..........................   .80%     .06%     .86%
Growth LT Portfolio..................................   .75%     .07%     .82%
Equity Income Portfolio..............................   .65%     .05%     .70%
Multi-Strategy Portfolio.............................   .65%     .06%     .71%
Equity Portfolio.....................................   .65%     .05%     .70%
Bond and Income Portfolio............................   .60%     .06%     .66%
Equity Index Portfolio...............................   .17%     .06%     .23%
International Portfolio..............................   .85%     .19%    1.04%
Emerging Markets Portfolio...........................  1.10%     .36%    1.46%
</TABLE>
 
  The expenses listed for the Fund Portfolios reflect current expenses for the
year ending December 31, 1997, except that the Advisory Fee for the
International Portfolio has been adjusted to reflect the Advisory Fee without
any waiver. The Actual Advisory Fee paid by the International Portfolio in 1997
was 0.83% of the Portfolio's average daily net assets. This reflects the
Advisory Fee waived by Pacific Life in connection with the change in the
Portfolio Manager to Morgan Stanley that occurred in June, 1997. Pacific Life,
as Investment Adviser to the Fund, adopted the policy to waive our fees or
otherwise reimburse expenses so that operating expenses (exclusive of advisory
fees, additional custodial fees associated with holding foreign securities,
foreign taxes on dividends, interest or capital gains, and extraordinary
expenses) are not greater than 0.25% of average daily net assets per year. We
began the policy in 1989 and intend to continue this policy until at least
December 31, 1999. No reimbursement to the Portfolios was necessary for the
Fund's fiscal year 1997. There can be no assurance that the expense
reimbursement arrangement will continue after December 31, 1999, and any
unreimbursed expenses would be reflected in the Policy Owner's Accumulated
Value and in some instances, the death benefit.
 
  The Fund's expenses are assessed at the Fund level and are not direct charges
against the Variable Accounts or the Policy's Accumulated Value. These expenses
are taken into account in computing each Portfolio's per share net asset value,
which in turn is used to compute the corresponding Variable Account's
Accumulation Unit Value. The Fund's investment advisory fees and operating
expenses are more fully described in the Fund's prospectus, which accompanies
this Prospectus.
 
                                       9
<PAGE>
 
 
TAX TREATMENT OF INCREASES IN ACCUMULATED VALUE
 
  We believe that the Accumulated Value under the Policy is currently subject
to the same federal income tax treatment as the cash value under traditional
fixed life insurance. Therefore, generally you will not be deemed to be in
constructive receipt of your Accumulated Value unless and until you are deemed
to be in receipt of a distribution from your Policy. For information on the tax
treatment of the Policy and on the tax treatment of a surrender, a Preferred or
Partial Withdrawal, or a Policy loan, see "Federal Income Tax Considerations,"
page 27.
 
TAX TREATMENT OF DEATH BENEFIT
 
  We believe that the death benefit under the Policy is currently subject to
federal income tax treatment consistent with that of traditional fixed life
insurance. Therefore, generally the death benefit will be fully excludable from
the gross income of the Beneficiary under the Internal Revenue Code. See
"Federal Income Tax Considerations," page 27.
 
CONTACTING PACIFIC LIFE AND TIMING OF TRANSACTIONS
 
  All written requests, notices, and forms required by the Policies, and any
questions or inquiries should be directed to our Client Services Department at
700 Newport Center Drive, P.O. Box 7500, Newport Beach, California 92658-7500.
 
  The effective date of certain notices or of instructions is determined by the
date and time on which we "receive" the notice or instructions. Unless
otherwise stated, we "receive" this information only when it arrives "properly
completed" at our Home Office. Premium payments after your initial premium
payment, transfer requests, loan requests, loan repayments, and withdrawal
requests we receive before 4:00 p.m. Eastern time will normally be effective as
of the end of the Valuation Date that we receive them "properly completed,"
unless the transaction or event is scheduled to occur on another day.
Transactions are effected as of the end of the Valuation Date on which they are
effective. "Properly completed" may require, among other things, a signature
guarantee or other verification of authenticity. We do not generally require a
signature guarantee unless it appears that your signature may have changed over
time or due to other circumstances. Requests regarding death benefits must be
accompanied by both proof of death and instructions regarding payment
satisfactory to us. You should call your registered representative or us if you
have questions regarding the required form of a request.
 
                                       10
<PAGE>
 
      INFORMATION ABOUT PACIFIC LIFE, THE SEPARATE ACCOUNT, AND THE FUND
 
PACIFIC LIFE INSURANCE COMPANY
 
  We are a life insurance company that is domiciled in California. Our
operations include both life insurance and annuity products as well as
financial and retirement services. As of the end of 1997, we had $80.0 billion
of individual life insurance in force and total admitted assets of
approximately $31.8 billion. We have been ranked according to admitted assets
as the 20th largest life insurance carrier in the nation for 1997. The Pacific
Life family of companies has total assets and funds under management of over
$236 billion. We are authorized to conduct life insurance and annuity business
in the District of Columbia and all states except New York. Our principal
offices are located at 700 Newport Center Drive, Newport Beach, California
92660.
 
  We were originally organized on January 2, 1868, under the name "Pacific
Mutual Life Insurance Company of California" and reincorporated as "Pacific
Mutual Life Insurance Company" on July 22, 1936. On September 1, 1997, we
converted from a mutual life insurance company to a stock life insurance
company ultimately controlled by a mutual holding company and were authorized
by California regulatory authorities to change our name to Pacific Life
Insurance Company.
 
  We are a subsidiary of Pacific LifeCorp, a holding company which, in turn,
is a subsidiary of Pacific Mutual Holding Company, a mutual holding company.
Under their respective charters, Pacific Mutual Holding Company must always
hold at least 51% of the outstanding voting stock of Pacific LifeCorp, and
Pacific LifeCorp must always own 100% of the voting stock of Pacific Life.
Owners of Pacific Life's annuity contracts and life insurance policies have
certain membership interests in Pacific Mutual Holding Company, consisting
principally of the right to vote on the election of the Board of Directors of
the mutual holding company and on other matters, and certain rights upon
liquidation or dissolutions of the mutual holding company.
 
  The principal underwriter for the Policies is Pacific Mutual Distributors,
Inc. ("PMD"), one of our wholly-owned subsidiaries. PMD is registered as a
broker-dealer with the Securities and Exchange Commission ("SEC").
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
 
  The Separate Account is a separate investment account of ours used only to
support the variable death benefits and policy values of variable life
insurance policies. The Separate Account supports the Policies as well as
other variable life insurance policies issued by us. The assets in the
Separate Account are kept separate from our General Account assets and our
other separate accounts.
 
  We own the assets in the Separate Account and are required to maintain
sufficient assets in the Separate Account to meet anticipated obligations of
the insurance policies funded by the Account. The Separate Account is divided
into subaccounts called Variable Accounts. The income, gains, or losses,
realized or unrealized, of each Variable Account are credited to or charged
against the assets held in the Variable Account without regard to our other
income, gains, or losses. Assets in the Separate Account attributable to the
reserves and other liabilities under the variable life insurance policies
funded by the Separate Account are not chargeable with liabilities arising
from any other business that we conduct. However, we may transfer to our
General Account any assets which exceed anticipated obligations of the
Separate Account. All obligations arising under the Policy are our general
corporate obligations. We may accumulate in the Separate Account proceeds from
various Policy charges and investment results applicable to those assets.
 
  The Separate Account was established on May 12, 1988 under California law
under the authority of our Board of Directors. The Separate Account is
registered as a unit investment trust with the SEC. Such registration does not
involve any supervision by the SEC of the administration or investment
practices or policies of the Account.
 
  Each Variable Account invests exclusively in shares of a designated
Portfolio of the Fund. We may in the future establish additional Variable
Accounts within the Separate Account, which may invest in other Portfolios of
the Fund or in other securities.
 
                                      11
<PAGE>
 
THE PACIFIC SELECT FUND
 
  The Fund is a diversified, open-end management investment company of the
series type. The Fund is registered with the SEC under the Investment Company
Act of 1940. Such registration does not involve supervision by the SEC of the
investments or investment policies of the Fund. The Fund currently offers
fourteen separate Portfolios that fund the Variable Investment Options
available to you. Each Portfolio pursues different investment objectives and
policies. We purchase shares of each Portfolio for the corresponding Variable
Account at net asset value, i.e., without sales load. All dividends and
capital gains distributions received from a Portfolio are automatically
reinvested in such Portfolio at net asset value, unless we, on behalf of the
Separate Account, elect otherwise. Fund shares will be redeemed by us at their
net asset value to the extent necessary to make payments under the Policies.
 
  Shares of the Fund currently are offered only to separate accounts of ours
to serve as an investment medium for variable life insurance policies and for
variable annuity contracts issued or administered by us. Shares of the Fund
may also be sold in the future to separate accounts of other insurance
companies, either affiliated or not affiliated with us. Investment in the Fund
by other separate accounts in connection with variable annuity and variable
life insurance contracts may potentially create conflicts. See "MORE ON THE
FUND'S SHARES" in the accompanying prospectus of the Fund.
 
  The following chart summarizes some basic data about each Portfolio of the
Fund offered to the Separate Account. There can be no assurance that any
Portfolio will achieve its objective. This chart is only a summary. You should
read the more detailed information which is contained in the accompanying
prospectus of the Fund, including information on the risks associated with the
investments and investment techniques of each of the Portfolios.
 
                                      12
<PAGE>
 
  THE FUND'S PROSPECTUS ACCOMPANIES THIS PROSPECTUS AND SHOULD BE READ
CAREFULLY BEFORE INVESTING.
 
<TABLE>
<CAPTION>
                                              PRIMARY INVESTMENTS
   PORTFOLIO            OBJECTIVE         (UNDER NORMAL CIRCUMSTANCES)   PORTFOLIO MANAGER
- --------------------------------------------------------------------------------------------
<S>              <C>                      <C>                          <C>
 Money Market    Current income             Highest quality money      Pacific Life
                 consistent with            market instruments
                 preservation of capital
- --------------------------------------------------------------------------------------------
 High Yield      High level of current      Intermediate and long-     Pacific Life
 Bond            income                     term, high-yielding,
                                            lower and medium quality
                                            (high risk) fixed-income
                                            securities
- --------------------------------------------------------------------------------------------
 Managed Bond    Maximize total return      Investment grade           Pacific Investment
                 consistent with prudent    marketable debt            Management Company
                 investment management      securities. Will
                                            normally maintain an
                                            average portfolio
                                            duration of 3-7 years
- --------------------------------------------------------------------------------------------
 Government      Maximize total return      U.S. Government            Pacific Investment
  Securities     consistent with prudent    securities including       Management Company
                 investment management      futures and options
                                            thereon and high-grade
                                            corporate debt
                                            securities. Will
                                            normally maintain an
                                            average portfolio
                                            duration of 3-7 years
- --------------------------------------------------------------------------------------------
 Growth          Growth of capital          Common stock               Capital Guardian
                                                                       Trust Company
- --------------------------------------------------------------------------------------------
 Aggressive Eq-  Capital appreciation       Common stock of small      Alliance Capital
 uity                                       emerging growth and        Management L.P.
                                            medium capitalization
                                            companies
- --------------------------------------------------------------------------------------------
 Growth LT       Long-term growth of        Common stock               Janus Capital
                 capital consistent with                               Corporation
                 the preservation of
                 capital
- --------------------------------------------------------------------------------------------
 Equity Income   Long-term growth of        Dividend paying common     J.P. Morgan
                 capital and income         stock                      Investment Management
                                                                       Inc.
- --------------------------------------------------------------------------------------------
 Multi-Strategy  High total return          Equity and fixed income    J.P. Morgan
                                            securities                 Investment Management
                                                                       Inc.
- --------------------------------------------------------------------------------------------
 Equity          Capital appreciation       Common stocks and          Goldman Sachs
                                            securities convertible     Asset Management
                                            into or exchangeable for
                                            common stocks
- --------------------------------------------------------------------------------------------
 Bond and In-    Provide total return and   Investment grade debt      Goldman Sachs
 come            income consistent with     securities.                Asset Management
                 prudent investment         Will normally maintain
                 management                 an average portfolio
                                            duration within one-half
                                            year of a long-term bond
                                            index
- --------------------------------------------------------------------------------------------
 Equity Index    Provide investment         Stocks included in the     Bankers Trust Company
                 results that correspond    S&P 500
                 to the total return
                 performance of common
                 stocks publicly traded
                 in the U.S.
- --------------------------------------------------------------------------------------------
 International   Long-term capital          Equity securities of       Morgan Stanley Asset
                 appreciation               corporations domiciled     Management Inc.
                                            outside the United
                                            States
- --------------------------------------------------------------------------------------------
 Emerging Mar-   Long-term growth of        Common stocks of           Blairlogie Capital
 kets            capital                    companies domiciled in     Management
                                            emerging market
                                            countries
</TABLE>
 
- -------------------------------------------------------------------------------
 
THE INVESTMENT ADVISER AND PORTFOLIO MANAGERS
 
  We serve as Investment Adviser to each Portfolio of the Fund. We are
registered with the SEC as an Investment Adviser. For twelve of the
Portfolios, we and the Fund have engaged other firms to serve as Portfolio
Managers which are shown in the chart above.
 
                                      13
<PAGE>
 
                                  THE POLICY
 
  The variable life insurance benefits provided by the Policies are funded
through the Policy Owner's Accumulated Value in the Separate Account and the
Fixed Account. The information included below describes the benefits,
features, charges, and other major provisions of the Policies.
 
APPLICATION FOR A POLICY
 
  The Policy is designed to meet the needs of individuals and for corporations
who wish to provide coverage and benefits for key employees. Anyone wishing to
purchase the Policy may submit an application to us. A Policy can be issued on
the life of an Insured for Ages up to and including Age 80 with evidence of
insurability satisfactory to us. The Insured's Age is calculated as of the
Insured's birthday nearest the Policy Date. Acceptance is subject to our
underwriting rules, and we reserve the right to request additional information
and to reject an application.
 
  Each Policy is issued with a Policy Date. The Policy Date is usually the
date the application is accepted by us, although the Policy Date will never be
the 29th, 30th, or 31st of any month. We first become obligated under the
Policy on the date the total initial premium is received or on the date the
application is accepted, whichever is later. Any monthly deductions due will
be taken on the Monthly Payment Date on or next following the date we become
obligated. The initial premium must be received within 20 days after your
Policy is issued, although we may waive the 20 day requirement at our
discretion. If the initial premium is not received or the application is
rejected by us, your Policy will be cancelled and any partial premium received
will be refunded.
 
  Subject to our approval, your Policy may be backdated, but the Policy Date
may not be more than six months prior to the date of the application.
Backdating can be advantageous if the Insured's lower issue Age results in
lower cost of insurance rates. If your Policy is backdated, the minimum
initial premium required will include sufficient premium to cover the
backdating period and will be applied as of the later of the Policy Date or
the date the initial premium is received at our Home Office. Monthly
deductions will be made for the period the Policy Date is backdated.
 
  Insureds are assigned to underwriting (insurance risk) classes which are
used in calculating the cost of insurance charges. In assigning Insureds to
underwriting classes, we will normally use the medical or paramedical
underwriting method, which may require a medical examination of a proposed
Insured, although other forms of underwriting may be used when deemed
appropriate by us.
 
PREMIUMS
 
  The Policy is a flexible-premium policy, and it provides considerable
flexibility, subject to the limitations described below, to pay premiums at
your discretion. We usually require you to pay a minimum initial premium equal
to at least 25% of the sum of your Policy's monthly deductions plus premium
load for the first year, which will be based upon your Policy's Face Amount
and the Age, smoking status, gender (unless unisex cost of insurance rates
apply, see "Charges and Deductions: Cost of Insurance"), and underwriting
class of the Insured. Thereafter, subject to the limitations described below,
you may choose the amount and frequency of premium payments. The Policy,
therefore, provides you with the flexibility to vary premium payments to
reflect varying financial conditions.
 
  When applying for a Policy, you will determine a Planned Periodic Premium
that provides for the payment of level premiums over a specified period of
time. You will receive a premium reminder notice, or a listbill for multiple
policies, on an annual, semiannual, or quarterly basis, or, if a listbill, a
monthly basis, at your option; however, you are not required to pay Planned
Periodic Premiums. Premiums may be paid monthly under the Uni-check electronic
funds transfer plan where you authorize us to withdraw premiums from your
checking account each month. The minimum initial premium required must be paid
before the Uni-check plan will be accepted by us. You may elect the day each
month on which premiums are paid under the Uni-check plan,
 
                                      14
<PAGE>
 
provided the day elected is between the 4th and the 28th day of the month. If
you do not elect a payment day, the day on which premiums are paid will be the
Monthly Anniversary.
 
  Payment of the Planned Periodic Premium will not guarantee that your Policy
will remain in force. Instead, the continuation of your Policy depends upon
your Policy's Accumulated Value. Even if Planned Periodic Premiums are paid,
your Policy will lapse any time Accumulated Value less Policy Debt is
insufficient to pay the current monthly deduction and a Grace Period expires
without sufficient payment. See "Lapse".
 
  Any premium payment must be for at least $50. We also may reject or limit
any premium payment that would result in an immediate increase in the net
amount at risk under the Policy, although such a premium may be accepted with
satisfactory evidence of insurability. See "Charges and Deductions: Cost of
Insurance". A premium payment would result in an immediate increase in the net
amount at risk if the death benefit under your Policy is, or upon acceptance
of the premium would be, equal to your Accumulated Value multiplied by a death
benefit percentage. See "Death Benefit". If satisfactory evidence of
insurability is not received, the payment, or portion thereof may be returned.
All or a portion of a premium payment will be rejected and returned to you if
it would exceed the maximum premium limitations prescribed by federal tax law.
 
  The amount, frequency and period of time over which you pay premiums may
affect whether the Policy will be classified as a modified endowment contract,
which is a type of life insurance contract subject to different tax treatment
for certain pre-death distributions than conventional life insurance
contracts. Accordingly, variations from the Planned Periodic Premiums on a
Policy that is not otherwise a modified endowment contract may result in the
Policy becoming a modified endowment contract for tax purposes.
 
  In order for your Policy to avoid being treated as a modified endowment
contract, the sum of the premiums paid less a portion of any Partial
Withdrawals may not exceed the "seven pay premium" limit as defined in the
Internal Revenue Code ("IRC"). (See "Federal Income Tax Considerations"). If
we receive any premium payment that we believe, if applied to your Policy in
that Policy year, would cause your Policy to become a modified endowment
contract, the portion of the payment that we believe would cause your Policy
to become a modified endowment contract will not be applied to your Policy,
but will be returned to you, unless you had previously notified us that
payments that cause your Policy to become a modified endowment contract may be
accepted by us and applied to your Policy. However, for premium payments
received by us at our Home Office within 20 days before the upcoming Annual
Anniversary of your Policy, we may apply the portion of the premium payment
that we believe would cause your Policy to become a modified endowment
contract to your Policy on the upcoming Annual Anniversary.
 
  Certain charges will be deducted from each premium payment. See "Charges and
Deductions". The remainder of the premium, known as the net premium, will be
allocated as described below under "Allocation of Net Premiums." Except in
Texas, additional payments will first be treated as repayments of Policy Debt
unless you request otherwise. Any portion of a payment that exceeds the amount
of Policy Debt will be applied as an additional premium payment.
 
ALLOCATION OF NET PREMIUMS
 
  In your application for the Policy, you select the Investment Options to
which net premium payments will be allocated. During the Free-Look Period, net
premiums will be allocated to the Money Market Variable Account, which invests
in the Money Market Portfolio of the Fund (except for amounts allocated to the
Loan Account to secure a Policy loan). Your Accumulated Value will be
automatically allocated according to your instructions contained in the
application the later of 15 days after the Policy is issued or 45 days after
the application is completed, or, if longer, upon receipt of the minimum
initial premium (the "Free-Look Period"). Net premiums received after the
Free-Look Period will be allocated upon receipt among the Investment Options
according to your most recent instructions.
 
  You may change the allocation of net premiums by submitting a proper written
request to our Home Office. Changes in net premium allocation instructions may
be made by telephone if a properly completed Authorization
 
                                      15
<PAGE>
 
for Telephone Requests has been filed at our Home Office. We reserve the right
to discontinue telephone net premium allocation instructions.
 
PORTFOLIO REBALANCING
 
  You may direct us to automatically re-set the percentage of your Accumulated
Value allocated to each Variable Account at a predetermined level. This
process is called portfolio rebalancing. (The Fixed Account is not available
for portfolio rebalancing.) Over time, the variations in each Variable
Account's investment results will shift the percentage allocations of your
Accumulated Value. The portfolio rebalancing feature will automatically
transfer your Accumulated Value among the Variable Accounts back to the preset
percentages. Rebalancing can be made quarterly, semi-annually or annually,
measured from your Policy Date ("frequency period"). Rebalancing may result in
transferring amounts from a Variable Account with relatively higher investment
performance to a Variable Account with relatively lower investment
performance.
 
  You may initiate portfolio rebalancing by sending our Home Office a signed,
written request in good form or a properly completed Automatic Portfolio
Rebalancing form. You must specify the frequency for rebalancing and a
beginning date. The first rebalancing will usually occur on your Monthly
Payment Date that starts the frequency period you elected and that occurs on
or follows the beginning date you elected. If you stop portfolio rebalancing,
you must wait 30 days to begin again. Portfolio rebalancing cannot be used
with the Dollar Cost Averaging Option.
 
  We may modify, terminate or suspend the portfolio rebalancing feature at any
time.
 
DOLLAR COST AVERAGING OPTION
 
  We currently offer an option under which you may dollar cost average your
allocations in the Variable Accounts under your Policy by authorizing us to
make periodic allocations of Accumulated Value from any one Variable Account
to one or more of the other Variable Accounts. Dollar cost averaging is a
systematic method of investing in which securities are purchased at regular
intervals in fixed dollar amounts so that the cost of the securities gets
averaged over time and possibly over various market values. The option will
result in the allocation of Accumulated Value to one or more Variable
Accounts, and these amounts will be credited at the Accumulation Unit values
as of the end of the Valuation Dates on which the transfers are processed.
Since the value of Accumulation Units will vary, the amounts allocated to a
Variable Account will result in the crediting of a greater number of units
when the Accumulation Unit value is low and a lesser number of units when the
Accumulation Unit value is high. Similarly, the amounts transferred from a
Variable Account will result in a debiting of a greater number of units when
the Accumulation Unit value is low and a lesser number of units when the
Accumulation Unit value is high. Dollar cost averaging does not guarantee
profits, nor does it assure that you will not have losses.
 
  A Dollar Cost Averaging Request form is available upon request. To elect the
Dollar Cost Averaging Option, your Accumulated Value in the Variable Account
from which the Dollar Cost averaging transfers will be made must be at least
$5,000. After we have received a Dollar Cost Averaging Request in proper form
at our Home Office, we will transfer Accumulated Value in amounts you
designate from the Variable Account from which transfers are to be made to the
Variable Account or Accounts you choose. The minimum amount that may be
transferred to any one Variable Account is $50. After the Free-Look Period,
the first transfer will be effected on your Policy's Monthly, Quarterly, Semi-
Annual, or Annual Anniversary, whichever period you select, coincident with or
next following receipt at our Home Office of a Dollar Cost Averaging Request
in proper form. Subsequent transfers will be effected on the following
Monthly, Quarterly, Semi-Annual, or Annual Anniversary for so long as you
designate, until the total amount elected has been transferred, until
Accumulated Value in the Variable Account from which transfers are made has
been depleted, or until your Policy enters the Grace Period. Amounts
periodically transferred under this option will not be subject to any transfer
charges that may be imposed by us in the future, except as may be required by
applicable law.
 
                                      16
<PAGE>
 
  You may instruct us at any time to terminate this option by written request
to our Home Office. We may discontinue, modify, or suspend the Dollar Cost
Averaging Option at any time.
 
TRANSFER OF ACCUMULATED VALUE
 
  You may transfer Accumulated Value among the Variable Accounts after the
Free-Look Period upon proper written request to our Home Office. Transfers
(other than transfers in connection with the Dollar Cost Averaging Option) may
be made by telephone if a properly completed Authorization For Telephone
Requests has been filed at our Home Office. Currently, there are no
limitations on the number of transfers between Variable Accounts, no minimum
amount required for a transfer, nor any minimum amount required to be
remaining in a given Variable Account after a transfer (except as required
under the Dollar Cost Averaging Option). No transfer may be made if your
Policy is in the Grace Period and a payment required to avoid lapse is not
paid. See "Lapse". No charges are currently imposed upon such transfers. We
reserve the right, however, at a future date to limit the size of transfers
and remaining balances, to assess transfer charges, to limit the number and
frequency of transfers, and to suspend and discontinue telephone transfers.
 
  Accumulated Value may also be transferred after the Free-Look Period from
the Variable Accounts to the Fixed Account; however, such a transfer will only
be permitted in the Policy Month preceding a Policy Anniversary, except that
if you reside in Connecticut, Georgia, Maryland, North Carolina, North Dakota,
or Pennsylvania, you may make such a transfer at any time during the first 18
Policy Months. Transfers from the Fixed Account to the Variable Accounts are
restricted as described in "The Fixed Account".
 
DEATH BENEFIT
 
  When your Policy is issued, we will determine the initial amount of
insurance based on the instructions provided in your application. That amount
will be shown on the specifications page of your Policy and is called the
"Face Amount." The minimum Face Amount at issuance of a Policy is $50,000. We
may reduce the minimum Face Amount required at issuance under certain
circumstances, such as for group or sponsored arrangements.
 
  For so long as your Policy remains in force, we will, upon proof of the
death of an Insured, pay death benefit proceeds to a named Beneficiary. Death
benefit proceeds will consist of the death benefit under the Policy, plus any
insurance proceeds provided by rider, reduced by any outstanding Policy Debt
(and, if in the Grace Period, any overdue charges).
 
  You may select one of two death benefit options: Option A or Option B.
Generally, an applicant designates the death benefit option in the
application. If no option is designated, Option A will be assumed by us to
have been selected. Subject to certain restrictions, you can change the death
benefit option selected. So long as the Policy remains in force, the death
benefit under either option will never be less than the Face Amount of the
Policy.
 
  Option A. Under Option A, the death benefit will be equal to the Face Amount
of the Policy or, if greater, Accumulated Value (determined as of the end of
the Valuation Period during which the Insured dies) multiplied by a death
benefit percentage. The death benefit percentages vary according to the Age of
the Insured and will be at least equal to the cash value corridor in Section
7702 of the Internal Revenue Code, which addresses the definition of a life
insurance policy for tax purposes. The death benefit percentage is 250% for an
Insured at Age 40 or under, and it declines for older Insureds. A table
showing the death benefit percentages is in the Appendix to this Prospectus
and in the Policy. Policy Owners who are seeking to have favorable investment
performance reflected in increasing Accumulated Value, and not in increasing
insurance coverage, should choose Option A.
 
  Option B. Under Option B, the death benefit will be equal to the Face Amount
of the Policy plus the Accumulated Value (determined as of the end of the
Valuation Period during which the Insured dies) or, if greater, Accumulated
Value multiplied by a death benefit percentage. The specified percentage is
the same as that used in connection with Option A and as stated in the
Appendix. The death benefit under Option B will always vary as Accumulated
Value varies. Therefore, Policy Owners who seek to have favorable investment
performance reflected in increased insurance coverage should choose Option B.
 
                                      17
<PAGE>
 
  Examples of Options A and B. The following examples demonstrate the
determination of death benefits under Options A and B. The examples show three
Policies--Policies I, II, and III--with the same Face Amount, but Accumulated
Values that vary as shown, and which assume an Insured is Age 40 at the time
of death and that there is no outstanding Policy Debt.
 
<TABLE>
<CAPTION>
                                                              POLICY    POLICY
                                                   POLICY I     II       III
                                                   --------  --------  --------
      <S>                                          <C>       <C>       <C>
      Face Amount................................. $100,000  $100,000  $100,000
      Accumulated Value on Date of Death.......... $ 25,000  $ 50,000  $ 75,000
      Death Benefit Percentage....................      250%      250%      250%
      Death Benefit Under Option A................ $100,000  $125,000  $187,500
      Death Benefit Under Option B................ $125,000  $150,000  $187,500
</TABLE>
 
  Under Option A, the death benefit for Policy I is equal to $100,000 since
the death benefit is the greater of the Face Amount ($100,000) or the
Accumulated Value at the date of death multiplied by the death benefit
percentage ($25,000 x 250% = $62,500). In contrast, for both Policies II and
III under Option A, the Accumulated Value multiplied by the death benefit
percentage ($50,000 x 250% = $125,000 for Policy II; $75,000 x 250% =$187,500
for Policy III) is greater than the Face Amount ($100,000), so the death
benefit is equal to the higher value. Under Option B, the death benefit for
Policy I is equal to $125,000 since the death benefit is the greater of Face
Amount plus Accumulated Value ($100,000 + $25,000 = $125,000) or the
Accumulated Value multiplied by the death benefit percentage ($25,000 x 250% =
$62,500). Similarly, in Policy II, Face Amount plus Accumulated Value
($100,000 + $50,000 = $150,000) is greater than Accumulated Value multiplied
by the death benefit percentage ($50,000 x 250% = $125,000). In contrast, in
Policy III, the Accumulated Value multiplied by the death benefit percentage
($75,000 x 250% = $187,500) is greater than the Face Amount plus Accumulated
Value ($100,000 + $75,000 = $175,000), so the death benefit is equal to the
higher value.
 
  All calculations of death benefit will be made as of the end of the
Valuation Period during which the Insured dies. Death benefit proceeds may be
paid to your Beneficiary in a lump sum or under a payment plan offered under
the Policy. The Policy should be consulted for details.
 
CHANGES IN DEATH BENEFIT OPTION
 
  You may request that the death benefit under your Policy be changed from
Option A to Option B, or from Option B to Option A. Changes in the death
benefit option may be made only once per Policy Year and should be made in
writing to our Home Office. A change from Option B to Option A may be made
without evidence of insurability; a change from Option A to Option B will
require evidence of insurability satisfactory to us. The effective date of any
such change shall be the next Monthly Payment Date after the change is
accepted.
 
  A change in the death benefit from Option A to Option B will result in a
reduction in the Face Amount of your Policy by the amount of the Policy's
Accumulated Value, with the result that the death benefit payable under Option
B at the time of the change will equal that which would have been payable
under Option A immediately prior to the change. The change in option will
affect the determination of the death benefit from that point on since
Accumulated Value will then be added to the new Face Amount, and the death
benefit will then vary with Accumulated Value. This change will not be
permitted if it would result in a Face Amount of less than $50,000, although
we reserve the right to waive this minimum under certain circumstances, such
as for group or sponsored arrangements. A charge of $100 will be deducted from
your Accumulated Value on the effective date of the change from Option A to
Option B to cover the costs of processing the request. This fee will be
deducted from the Investment Options in the proportion that each bears to your
Accumulated Value less Debt.
 
  A change in the death benefit from Option B to Option A will result in an
increase in the Face Amount of your Policy by the amount of your Policy's
Accumulated Value, with the result that the death benefit payable under Option
A at the time of the change will equal that which would have been payable
under Option B immediately prior to the change. However, the change in option
will affect the determination of the death benefit from that point on since
your Accumulated Value will no longer be added to the Face Amount in
determining
 
                                      18
<PAGE>
 
the death benefit. From that point on, the death benefit will equal the new
Face Amount (or, if higher, the Accumulated Value times the applicable
specified percentage). No charge will be made on a change from Option B to
Option A.
 
  A change in death benefit option may affect the monthly cost of insurance
charge since this charge varies with the net amount at risk, which generally
is the amount by which the death benefit exceeds Accumulated Value. See
"Charges and Deductions: Cost of Insurance". Assuming that the Policy's death
benefit would not be equal to Accumulated Value times a death benefit
percentage under either Option A or B, changing from Option B to Option A will
generally decrease the net amount at risk, and therefore decrease the cost of
insurance charges. Changing from Option A to Option B will generally result in
a net amount at risk that remains level. Such a change, however, will result
in an increase in the cost of insurance charges over time, since the cost of
insurance rates increase with the Insured's Age.
 
CHANGES IN FACE AMOUNT
 
  You may request an increase or decrease in the Face Amount under your Policy
subject to our approval. A change in Face Amount may only be made once per
year, and a decrease in Face Amount may only be made after the fifth Policy
Year, or after the fifth Policy Year following the last increase in Face
Amount. Increasing the Face Amount could increase the death benefit under your
Policy, and decreasing the Face Amount could decrease the death benefit. The
amount of change in the death benefit will depend, among other things, upon
the death benefit option chosen by you and whether, and the degree to which,
the death benefit under your Policy exceeds the Face Amount prior to the
change. Changing the Face Amount could affect the subsequent level of the
death benefit while your Policy is in force and the subsequent level of Policy
values. An increase in Face Amount may increase the net amount at risk under
your Policy, which will increase your cost of insurance charge. Conversely, a
decrease in Face Amount may decrease the net amount at risk, which will
decrease your cost of insurance charge.
 
  Any request for an increase or decrease in Face Amount must be made by
written application to our Home Office. It will become effective on the
Monthly Payment Date on or next following our acceptance of the request. If
you are not the Insured, we will also require the consent of the Insured
before accepting a request.
 
  Increases. Additional evidence of insurability satisfactory to us will be
required for an increase in Face Amount. An increase will not be given for
increments of Face Amount less than that indicated in the table below. A
charge of $100 will be deducted from the Accumulated Value on the effective
date of the increase in Face Amount to cover the costs of processing the
request. This fee will be deducted from the Investment Options in the
proportion that each bears to your Accumulated Value less Debt.
 
<TABLE>
<CAPTION>
             AGE AT TIME                    MINIMUM
             OF INCREASE                    INCREASE
             -----------                    --------
             <S>                            <C>
                 0-19                       $17,000
                20-24                        13,000
                25-29                        12,000
                30-33                        11,000
                34-74                        10,000
                   75                        11,000
                   76                        13,000
                   77                        16,000
                   78                        20,000
                   79                        31,000
                   80                        50,000
</TABLE>
 
  Decreases. Any decrease in Face Amount will first be applied to the most
recent increases, then the next most recent increases successively, and
finally to the original Face Amount. A decrease will not be permitted if the
Face Amount would fall below $50,000, although we reserve the right to waive
the minimum Face Amount under certain circumstances, such as for group or
sponsored arrangements. No charge will be deducted in connection with a
decrease. If a decrease in the Face Amount would result in total premiums paid
exceeding the
 
                                      19
<PAGE>
 
premium limitations prescribed under tax law to qualify your Policy as a life
insurance contract, we will refund to you the amount of such excess above the
premium limitations.
 
  We reserve the right to disallow a requested decrease, and will not permit a
requested decrease, among other reasons, (1) if compliance with the guideline
premium limitations under tax law resulting from the requested decrease would
result in immediate termination of your Policy, or (2) if, to effect the
requested decrease, payments to you would have to be made from Accumulated
Value for compliance with the guideline premium limitations, and the amount of
such payments would exceed the Net Cash Surrender Value under your Policy.
 
POLICY VALUES
 
  Accumulated Value. Your Accumulated Value is the sum of the amounts under
your Policy held in each Investment Option, as well as the amount set aside in
the Loan Account, including any accrued earned interest, to secure any Policy
Debt.
 
  On each Valuation Date, the portion of your Accumulated Value allocated to
any particular Variable Account will be adjusted to reflect the investment
experience of that Variable Account. On each Monthly Payment Date, the portion
of the Accumulated Value allocated to a particular Investment Option also will
be adjusted to reflect the assessment of the monthly deduction. See
"Determination of Accumulated Value". No minimum amount of Accumulated Value
is guaranteed. You bear the risk for the investment experience of Accumulated
Value allocated to the Variable Accounts.
 
  Cash Surrender Value. The Cash Surrender Value of your Policy equals your
Accumulated Value less the surrender charge. Thus, your Accumulated Value will
exceed your Policy's Cash Surrender Value by the amount of the surrender
charge. Once the surrender charge has expired, your Accumulated Value will
equal the Cash Surrender Value.
 
  Net Cash Surrender Value. The Net Cash Surrender Value of your Policy equals
your Cash Surrender Value less any outstanding Policy Debt. You can surrender
your Policy at any time while the Insured is living and receive your Net Cash
Surrender Value. See "Surrender".
 
DETERMINATION OF ACCUMULATED VALUE
 
  Although your death benefit under your Policy can never be less than the
Policy's Face Amount, the Accumulated Value will vary to a degree that depends
upon several factors, including investment performance of the Variable
Accounts to which Accumulated Value has been allocated, payment of premiums,
the amount of any outstanding Policy Debt, Preferred or Partial Withdrawals,
and the charges assessed in connection with the Policy.
 
  The amounts allocated to the Variable Accounts will be invested in shares of
the corresponding Portfolio of the Fund. The investment performance of each
Variable Account will reflect increases or decreases in the net asset value
per share of the corresponding Portfolio and any dividends or distributions
declared by a Portfolio. Any dividends or distributions from any Portfolio of
the Fund will be automatically reinvested in shares of the same Portfolio,
unless we, on behalf of the Separate Account, elect otherwise.
 
  Assets in the Variable Accounts are divided into accumulation units, which
are a measure of value used for bookkeeping purposes. When you allocate net
premiums to a Variable Account, your Policy is credited with accumulation
units. In addition, other transactions including loans, a surrender, Preferred
and Partial Withdrawals, transfers, and assessment of charges against your
Policy affect the number of accumulation units credited to your Policy. The
number of units credited or debited in connection with any such transaction is
determined by dividing the dollar amount of such transaction by the unit value
of the affected Variable Account. The unit value of each Variable Account is
determined on each Valuation Date at or about 4:00 p.m. Eastern time. The
number of units credited will not change because of subsequent changes in unit
value.
 
  The accumulation unit value of each Variable Account's unit initially was
$10. The unit value of a Variable Account on any Valuation Date is calculated
by adjusting the unit value from the previous Valuation Date for
 
                                      20
<PAGE>
 
(1) the investment performance of the Variable Account, which is based upon
the investment performance of the corresponding Portfolio of the Fund, (2) any
dividends or distributions paid by the corresponding Portfolio, and (3) the
charges, if any, we may assess for income taxes attributable to the operation
of the Variable Account.
 
POLICY LOANS
 
  You may borrow money from us using your Policy as the only security for the
loan by submitting a proper written request to our Home Office. We may in our
discretion permit loans to be made by telephone if a properly completed
Authorization For Telephone Requests has been filed at our Home Office. A loan
may be taken any time your Policy is in force. The minimum loan that can be
taken at any time is $500 ($200 in Connecticut, $250 in Oregon). The maximum
amount that can be borrowed at any time is the greater of (1) 100% of the
Accumulated Value in the Fixed Account plus 90% of the Accumulated Value in
the Variable Accounts, and less any surrender charges that would have been
imposed if the Policy were surrendered on the date the loan is taken or (2)
100% of the product of (a X b/c - d) where (a) equals the Policy's Accumulated
Value less any surrender charge that would be imposed if the Policy were
surrendered on the date the loan is taken and less 12 times the current
monthly deduction; (b) equals 1 plus the annual loan interest rate credited;
(c) equals 1 plus the annual loan interest rate currently charged; and (d)
equals any existing Policy Debt.
 
  When you take a loan, an amount equal to the loan is transferred out of your
Accumulated Value in the Investment Options into the Loan Account to secure
the loan. Unless you request otherwise, loan amounts will be deducted from the
Investment Options in the proportion that each bears to your Accumulated Value
less Debt.
 
  The Policy loan annual effective interest rate maximum is 4.75% per year for
the first 10 years and 4.25% thereafter. We will credit interest monthly on
amounts held in the Loan Account to secure the loan at an annual effective
rate of 4.0%.
 
  You may repay all or part of the loan at any time while your Policy is in
force. Interest on a loan is accrued daily and is due for the prior year on
each Policy Anniversary. If interest is not paid when due, it will be added to
the amount of the loan principal and interest will begin accruing thereon from
that date. An amount equal to the loan interest charged will be transferred to
the Loan Account from the Investment Options on a proportional basis.
 
  Unless you request otherwise, any loan repayment will be transferred into
the Investment Options in accordance with your most recent premium allocation
instructions. In addition, on each Policy Anniversary, any interest earned on
the loan balance held in the Loan Account will be transferred to each of the
Investment Options in accordance with your most recent premium allocation
instructions.
 
  While the amount to secure the loan is held in the Loan Account, you forgo
the investment experience of the Variable Accounts and the current interest
rate of the Fixed Account on the loaned amount. Thus a loan, whether or not
repaid, will have a permanent effect on your Policy's values and may have an
effect on the amount and duration of the death benefit. If not repaid, your
Policy Debt will be deducted from the amount of death benefit paid upon the
death of the Insured, the Cash Surrender Value upon surrender or maturity, or
the refund of premium upon exercise of the Free-Look Right.
 
  A loan may affect the length of time your Policy remains in force. Your
Policy will lapse when Accumulated Value minus Policy Debt is insufficient to
cover the monthly deduction against your Policy's Accumulated Value on any
Monthly Payment Date and the minimum payment required is not made during the
Grace Period. Moreover, your Policy may enter the Grace Period more quickly
when a loan is outstanding, because the loaned amount is not available to
cover the monthly deduction. Additional payments or repayment of a portion of
Policy Debt may be required to keep the Policy in force. See "Lapse".
 
  A loan will not be treated as a distribution from your Policy and will not
result in taxable income to you unless your Policy is a modified endowment
contract, or unless the Policy is surrendered or upon maturity or lapse of the
Policy, in which case a loan will be treated as a distribution that may give
rise to taxable income.
 
  For information on the tax treatment of loans, see "Federal Income Tax
Considerations".
 
                                      21
<PAGE>
 
BENEFITS AT MATURITY
 
  If the insured is living on your Policy Anniversary nearest the Insured's
Age 95, we will pay you, as an endowment benefit, your Accumulated Value,
reduced by any Policy Debt. Payment ordinarily will be made within seven days
of your Policy Anniversary, although payments may be postponed in certain
circumstances. See "Payments".
 
SURRENDER
 
  You may fully surrender your Policy at any time during the life of the
Insured. The amount received in the event of a full surrender is your Policy's
Net Cash Surrender Value, which is equal to your Accumulated Value less any
applicable surrender charge and less any outstanding Policy Debt.
 
  You may surrender your Policy by sending a written request together with
your Policy to our Home Office. The proceeds will be determined as of the end
of the Valuation Period during which your request for a surrender is received.
You may elect to have the proceeds paid in cash or applied under a payment
plan offered under the Policy. See "Payment Plan". For information on the tax
effects of a surrender of a Policy, see "Federal Income Tax Considerations".
 
PREFERRED AND PARTIAL WITHDRAWAL BENEFITS
 
  We offer two partial surrender benefits by which you can obtain a portion of
your Net Cash Surrender Value: the Preferred Withdrawal Benefit and the
Partial Withdrawal Benefit. The Preferred Withdrawal Benefit is available
starting on your first Policy Anniversary and before your 15th Policy
Anniversary. Under this Benefit, you may make one "Preferred Withdrawal" of
the Net Cash Surrender Value per year. The portion of a Preferred Withdrawal
of up to 10% of the amount of your total premium payments received and
accepted prior to the withdrawal will not reduce the Face Amount under your
Policy. The excess of any Preferred Withdrawal over 10% of total premiums
received and accepted prior to the withdrawal will be treated in the same
manner as a "Partial Withdrawal" and therefore may cause a reduction in Face
Amount if the death benefit option is Option A, as described below.
 
  The Partial Withdrawal Benefit is available on and after your 15th Policy
Anniversary. Under this Benefit, you may make "Partial Withdrawals" of Net
Cash Surrender Value. The limit of one withdrawal per year does not apply to
Partial Withdrawals.
 
  Both Preferred and Partial Withdrawals must be for at least $500, and your
Policy's Net Cash Surrender Value after the withdrawal must be at least $500.
If there is any Policy Debt, the maximum Partial Withdrawal is limited to the
excess, if any, of the Cash Surrender Value immediately prior to the
withdrawal over the result of the Policy Debt divided by 90%. In addition, the
amount of a Partial Withdrawal is further limited on Policies on which the
Owner has chosen death benefit Option A so that the withdrawal will not cause
the Face Amount to be less than $50,000, although we reserve the right to
waive the minimum Face Amount under certain circumstances, such as for group
or sponsored arrangements. If the Policy Owner does not exercise the Preferred
Withdrawal Benefit during one of the first 15 Policy Years, the amount that
the Policy Owner could have withdrawn without affecting Face Amount does not
carry over in the following year.
 
  You may make a Preferred or Partial Withdrawals by submitting a proper
written request to our Home Office. As of the effective date of any
withdrawal, your Accumulated Value, Cash Surrender Value, and Net Cash
Surrender Value will be reduced by the amount of the withdrawal. The amount of
the withdrawal will be allocated proportionately to your Accumulated Value in
the Investment Options unless you request otherwise. If the Insured dies after
the request for a withdrawal is sent to us and prior to the withdrawal being
effected, the amount of the withdrawal will be deducted from the death benefit
proceeds, which will be determined without taking into account the withdrawal.
No surrender charge or withdrawal fee will be charged for a Preferred or
Partial Withdrawal.
 
  When a Partial Withdrawal is made on a Policy on which the Owner has
selected death benefit Option A, the Face Amount under the Policy is decreased
by the lesser of (1) the amount of the Partial Withdrawal or (2) if
 
                                      22
<PAGE>
 
the death benefit prior to the withdrawal is greater than the Face Amount, the
amount, if any, by which the Face Amount exceeds the difference between the
death benefit and the amount of the Partial Withdrawal. A Partial Withdrawal
will not change the Face Amount of a Policy on which the Owner has selected
death benefit Option B. However, assuming that the death benefit is not equal
to Accumulated Value times a death benefit percentage, the Partial Withdrawal
will reduce the death benefit by the amount of the Partial Withdrawal. To the
extent the death benefit is based upon the Accumulated Value times the death
benefit percentage applicable to the Insured, a Partial Withdrawal may cause
the death benefit to decrease by an amount greater than the amount of the
Partial Withdrawal. See "Death Benefit".
 
  For information on the tax treatment of Preferred and Partial Withdrawals,
see "Federal Income Tax Considerations".
 
RIGHT TO EXAMINE A POLICY--FREE-LOOK RIGHT
 
  You have a Free-Look Right, under which your Policy may be returned within
10 days after you receive it (15 days in Colorado; 20 days in North Dakota;
and 30 days if you are a resident of California and are age 60 or older), or
within 45 days after you complete the application for insurance, whichever is
later. However, in Pennsylvania, you have a different Free-Look Right under
which your Policy may be returned only within 10 days after you receive it.
Certain states require different Free-Look Rights if you purchase the Policy
in exchange for another policy, in which case we will notify you of your
Right. It can be mailed or delivered to us or our agent. The returned Policy
will be treated as if we never issued it and we will promptly refund the full
amount of the premium paid. If you have taken a loan during the Free-Look
Period, your Policy Debt will be deducted from the amount refunded. During the
Free-Look Period, net premiums will be allocated to the Money Market Variable
Account, which invests in the Money Market Portfolio of the Fund (except for
amounts allocated to the Loan Account to secure a Policy loan). See
"Allocation of Net Premiums".
 
LAPSE
 
  Your Policy will lapse only when your Accumulated Value less Policy Debt is
insufficient to cover the current monthly deduction on a Monthly Payment Date,
and a Grace Period expires without you making a sufficient payment. If
Accumulated Value less Policy Debt is insufficient to cover the current
monthly deduction on a Monthly Payment Date, you must pay during the Grace
Period a minimum of three times the full monthly deduction due on the Monthly
Payment Date when the insufficiency occurred to avoid termination of your
Policy. We will not accept any payment if it would cause your total premium
payments to exceed the maximum permissible premium for your Policy's Face
Amount under the IRC. This is unlikely to occur unless you have outstanding
Policy Debt, in which case you could repay a sufficient portion of the Policy
Debt to avoid termination. In this instance, you may wish to repay a portion
of Policy Debt to avoid recurrence of the potential lapse. If premium payments
have not exceeded the maximum permissible premiums for your Policy's Face
Amount, you may wish to make larger or more frequent premium payments to avoid
recurrence of the potential lapse.
 
  If your Accumulated Value less Policy Debt is insufficient to cover the
monthly deduction on a Monthly Payment Date, we will deduct the amount that is
available. We will notify you (and any assignee of record) of the payment
required to keep your Policy in force. You will then have a "Grace Period" of
61 days, measured from the date the notice is sent, to make the required
payment. Your Policy will remain in force through the Grace Period. Failure to
make the required payment within the Grace Period will result in termination
of coverage under your Policy, and your Policy will lapse with no value. If
the required payment is made during the Grace Period, any premium paid will be
allocated among the Investment Options in accordance with your current premium
allocation instructions. Any monthly deduction due will be charged to the
Investment Options on a proportionate basis. If the Insured dies during the
Grace Period, the death benefit proceeds will equal the amount of the death
benefit immediately prior to the commencement of the Grace Period, reduced by
any unpaid monthly deductions and any Policy Debt.
 
                                      23
<PAGE>
 
REINSTATEMENT
 
  We will reinstate a lapsed Policy (but not a Policy which has been
surrendered for its Net Cash Surrender Value) at any time within five years
after the end of the Grace Period but before the Maturity Date provided we
receive the following: (1) your written application, (2) evidence of
insurability satisfactory to us, and (3) payment of all monthly deductions
that were due and unpaid during the Grace Period, and payment of a premium at
least sufficient to keep the Policy in force for three months after the date
of reinstatement.
 
  When your Policy is reinstated, your Accumulated Value will be equal to your
Accumulated Value on the date of the lapse subject to the following: If your
Policy is reinstated after your first Monthly Payment Date following lapse,
your Accumulated Value will be reduced by the amount of Policy Debt on the
date of lapse and no Policy Debt will exist on the date of the reinstatement.
If your Policy is reinstated on your Monthly Payment Date next following
lapse, any Policy Debt on the date of lapse will also be reinstated. No
interest on amounts held in the Loan Account to secure Policy Debt will be
paid or credited between lapse and reinstatement. Reinstatement will be
effective as of your Monthly Payment Date on or next following the date of our
approval, and your Accumulated Value minus, if applicable, Policy Debt will be
allocated among the Investment Options in accordance with your most recent
premium allocation instructions.
 
                            CHARGES AND DEDUCTIONS
 
PREMIUM LOAD
 
  A premium load is deducted from each premium payment under your Policy prior
to allocation of the net premium to your Accumulated Value. The premium load
consists of the following items:
 
    Sales Load. The sales load is equal to 4% of each premium paid during the
  first ten Policy Years and 2% of each premium paid thereafter.
 
    The sales load is deducted to compensate us for the cost of distributing
  the Policies. The amount we derive from the sales load is not expected to
  be sufficient to cover the sales and distribution expenses in connection
  with the Policies. If surrendered within 10 years after issuance, the
  Policy will also be subject to a sales surrender charge. See "Surrender
  Charge," below. To the extent that sales and distribution expenses exceed
  sales loads and any amounts derived from the sales surrender charge, such
  expenses may be recovered from other charges, including amounts derived
  indirectly from the charge for mortality and expense risks and from
  mortality gains.
 
    We may reduce or waive the sales load on Policies sold to our directors
  or employees, any of our affiliates or to trustees or any employees of the
  Fund.
 
    State and Local Premium Tax Charge. A charge equal to 2.35% is assessed
  against each premium to pay applicable state and local premium taxes.
  Premium taxes vary from state to state, and in some instances, among
  municipalities. The 2.35% rate approximates the average tax rate expected
  to be paid on premiums from all states.
 
DEDUCTIONS FROM ACCUMULATED VALUE
 
  A charge called the monthly deduction is deducted from your Accumulated
Value in the Investment Options beginning on the Monthly Payment Date on or
next following the date we first become obligated under your Policy and on
each Monthly Payment Date thereafter. Unless you request otherwise, the
monthly deduction will be deducted from the Investment Options on a pro rata
basis. The monthly deduction consists of the following items:
 
  Cost of Insurance. This monthly charge compensates us for the anticipated
cost of paying death benefits in excess of Accumulated Value to Beneficiaries
of Insureds who die. We may use any profit derived from this charge for any
lawful purpose, including the cost of claims processing and investigation. The
amount of the charge is equal to a current cost of insurance rate multiplied
by the net amount at risk under your Policy at the beginning of the Policy
Month. The net amount at risk for these purposes is equal to the amount of
death benefit
 
                                      24
<PAGE>
 
payable at the beginning of the Policy Month divided by 1.004074 (a discount
factor to account for return deemed to be earned during the month) less your
Accumulated Value at the beginning of your Policy Month.
 
  The Policy contains guaranteed cost of insurance rates that may not be
increased. The guaranteed rates are no greater than certain of the 1980
Commissioners Standard Ordinary Mortality Tables (and where unisex cost of
insurance rates apply, the 1980 Commissioners Ordinary Mortality Table B).
These rates are based on the Age and underwriting class of the Insured. They
are also based on the sex of the Insured, except that unisex rates are used
where appropriate under applicable law, including in the state of Montana and
in Policies purchased by employers and employee organizations in connection
with employment-related insurance or benefit programs. As of the date of this
prospectus, we charge "current rates" that are lower (i.e., less expensive)
than the guaranteed rates, and we may also charge current rates in the future.
Like the guaranteed rates, the current rates also vary with the Age, gender,
where permissable, and underwriting class of the Insured. In addition, they
also vary with the Insured's smoking status, size of the Face Amount, and the
policy duration. Policies with Face Amounts of $500,000 or more receive more
favorable rates than Policies with smaller Face Amounts. The cost of insurance
rate generally increases with the Age of the Insured.
 
  If there have been increases in your Face Amount, then for purposes of
calculating the cost of insurance charge, your Accumulated Value will first be
applied to the initial Face Amount. If your Accumulated Value exceeds the
initial Face Amount divided by 1.004074, the excess will then be applied to
any increase in Face Amount in the order of the increases. If the death
benefit equals Accumulated Value multiplied by the applicable death benefit
percentage, any increase in Accumulated Value will cause an automatic increase
in the death benefit. The underwriting class and duration for such increase
will be the same as that used for the most recent increase in Face Amount
(that has not been eliminated through a subsequent decrease in Face Amount).
 
  Administrative Charge. A monthly administrative charge is deducted equal to
$25 in each of the first 12 Policy Months and which varies with the size of a
Policy's Face Amount thereafter. For Face Amounts of less than $100,000, the
charge is equal to $7.50 per month; for Face Amounts of $100,000 or more, the
charge is equal to $5.00 per month. For purposes of this charge, only the
initial Face Amount is considered. The administrative charge is assessed to
reimburse us for the expenses associated with administration and maintenance
of the Policies. The administrative charge is guaranteed never to exceed $25
during the first 12 Policy Months and $10 per month thereafter. We do not
expect to profit from this charge.
 
  Mortality and Expense Risk Charge. A monthly charge is deducted for
mortality and expense risks assumed by us. During the first ten Policy Years,
this charge is equal to .000625 multiplied by a Policy's Accumulated Value
less any amount in the Loan Account, which is equivalent to an annual rate of
 .75% of Accumulated Value less any amount in the Loan Account. After the tenth
Policy Year, the charge is equal to .000208333 multiplied by a Policy's
Accumulated Value less any amount in the Loan Account, which is equivalent to
an annual rate of .25% of Accumulated Value less any amount in the Loan
Account. For purposes of this charge, the Accumulated Value is based upon its
value on the Monthly Payment Date after the deduction of the charge for the
cost of insurance and any optional insurance benefits added by rider.
 
  The mortality and expense risk charge is assessed to compensate us for
assuming certain mortality and expense risks under the Policies. The mortality
risk assumed is that Insureds, as a group, may live for a shorter period of
time than estimated and, therefore, the cost of insurance charges specified in
the Policy will be insufficient to meet actual claims. The expense risk
assumed is that other expenses incurred in issuing and administering the
Policies and operating the Separate Account will be greater than the charges
assessed for such expenses. We will realize a gain from this charge to the
extent it is not needed to provide the mortality benefits and expenses under
the Policies, and will realize a loss to the extent the charge is not
sufficient. We may use any profit derived from this charge for any lawful
purpose, including any distribution expenses not covered by the sales load or
sales surrender charge. See "Surrender Charge," below.
 
  Optional Insurance Benefits Charges. The monthly deduction will include
charges for any optional insurance benefits added to the Policy by Rider. See
"Optional Insurance Benefits".
 
  A death benefit change charge, if applicable, will also be deducted from
your Accumulated Value. If you request and we accept an increase in Face
Amount or a change in death benefit option from Option A to
 
                                      25
<PAGE>
 
Option B, a charge of $100 will be deducted from your Accumulated Value on the
effective date of the increase or option change to cover processing costs. The
charge will be deducted from the Investment Options in the proportion each
bears to the Accumulated Value of your Policy less Policy Debt.
 
SURRENDER CHARGE
 
  We will assess a surrender charge against your Accumulated Value upon
surrender of your Policy within ten years after its issuance. The surrender
charge consists of two charges: an underwriting surrender charge and a sales
surrender charge.
 
  Underwriting Surrender Charge. The underwriting surrender charge is equal to
a specified amount that varies with the Age of the Insured for each $1,000 of
a Policy's initial Face Amount in accordance with the following schedule:
 
<TABLE>
<CAPTION>
             AGE OF INSURED AT
             ISSUANCE OF POLICY                              CHARGE PER $1,000
             ------------------                              -----------------
             <S>                                             <C>
              0-20                                                 $2.50
             21-30                                                  2.50
             31-40                                                  3.50
             41-50                                                  4.50
             51-60                                                  5.50
             61-80                                                  6.50
</TABLE>
 
The amount of the charge remains level for five Policy Years. After the fifth
Policy Anniversary, the charge decreases by 1.666% per month until it reaches
zero at the end of the 120th Policy Month.
 
  The charge is based upon the Age of the Insured and the Face Amount on the
Policy Date, and it does not increase as the Insured gets older or with
changes in the Face Amount. For example, if an Insured Age 25 purchases a
Policy with an initial Face Amount of $50,000 and surrenders the Policy in the
third Policy Year, the underwriting surrender charge would be $125.
 
  The underwriting surrender charge is designed to cover the administrative
expenses associated with underwriting and issuing a Policy, including the
costs of processing applications, conducting medical examinations, determining
insurability and the Insured's underwriting class, and establishing policy
records. We do not expect to profit from the underwriting surrender charge.
 
  Sales Surrender Charge. The sales surrender charge is equal to 26% of the
lesser of the premiums paid under the Policy or a maximum amount that is
called the Sales Surrender Target. The Sales Surrender Target is equal to the
premium that would be payable under a Policy for one year if a Policy Owner
were to pay level annual premiums for the life of the Policy, and taking into
account certain Policy charges including the premium load, the guaranteed cost
of insurance, and the mortality and expense risk charge, and assuming net
investment earnings at an annual rate of 5%. The Sales Surrender Target does
not increase as the Insured gets older or with changes in the Face Amount.
Generally, if a Policy Owner pays Planned Periodic Premiums, the sales
surrender charge will be 26% of premium payments until the first Policy
Anniversary, and will be 26% of the Sales Surrender Target thereafter. The
sales surrender charge will not exceed 26% of the Sales Surrender Target for
five Policy Years. After the fifth Policy Year, the charge decreases from its
maximum by 1.666% per month until it reaches zero at the end of the 120th
Policy Month.
 
  For example, if a Male Insured Age 25 purchases a Policy with a Face Amount
of $50,000, the sales surrender target, based upon the assumptions described
above, would be $387.50. The maximum sales surrender charge during the first
five Policy Years would be 26% of this amount, or $100.75.
 
  The purpose of the sales surrender charge is to reimburse us for some of the
expenses of distributing the Policies.
 
  We may reduce or waive the sales surrender charge on Policies sold to our
directors or employees, any of our affiliates or to trustees or any employees
of the Fund.
 
                                      26
<PAGE>
 
CORPORATE AND OTHER PURCHASERS
 
  The Policy is available for individuals and for corporations and other
institutions. For corporate or other group or sponsored arrangements
purchasing one or more Policies, we may reduce the amount of the sales
surrender charge, underwriting surrender charge, or other charges where the
expenses associated with the sale of, or the underwriting or other
administrative costs associated with the Policy or Policies are reduced.
Sales, underwriting or other administrative expenses may be reduced for
reasons such as expected economies resulting from a corporate purchase or a
group or sponsored arrangement, from the amount of the initial premium payment
or payments, or the amount of projected premium payments.
 
OTHER CHARGES
 
  We may charge the Variable Accounts for federal income taxes incurred by us
that are attributable to the Separate Account and its Variable Accounts or to
our operations with respect to the Policies. No such charge is currently
assessed. See "Charge for Our Income Taxes".
 
  We will bear the direct operating expenses of the Separate Account. Each
Variable Account available to you purchases shares of the corresponding
Portfolio of the underlying Fund. The Fund and each of its Portfolios incur
certain charges including the investment advisory fee and certain operating
expenses. The Fund is governed by its Board of Trustees. The Fund's expenses
are not fixed or specified under the terms of the Policy, and these expenses
may vary from year to year. The advisory fees and other expenses are more
fully described in "Summary of the Policy: Fund Annual Expenses After Expense
Limitation" and in the prospectus of the Fund.
 
GUARANTEE OF CERTAIN CHARGES
 
  We guarantee that certain charges will not increase. This includes the
charge for mortality and expense risks, the administrative charge with respect
to the guaranteed rates described above, the premium load, the guaranteed cost
of insurance rates, and the surrender charge.
 
                               OTHER INFORMATION
 
FEDERAL INCOME TAX CONSIDERATIONS
 
  The following discussion provides a general description of the federal
income tax considerations relating to the Policy. This discussion is based
upon our understanding of the present federal income tax laws as they are
currently interpreted by the Internal Revenue Service ("IRS"). This discussion
is not intended as tax advice. Because of the inherent complexity of such laws
and the fact that tax results will vary according to the particular
circumstances of the individual involved, tax advice may be needed by a person
contemplating the purchase of the Policy. It should, therefore, be understood
that these comments concerning federal income tax consequences are not an
exhaustive discussion of all tax questions that might arise under the Policy
and that special rules which are not discussed herein may apply in certain
situations. Moreover, no representation is made as to the likelihood of
continuation of federal income tax or estate or gift tax laws or of the
current interpretations by the IRS or the courts. Future legislation may
adversely affect the tax treatment of life insurance policies or other tax
rules described in this discussion or that relate directly or indirectly to
life insurance policies. Finally, these comments do not take into account any
state or local income tax considerations which may be involved in the purchase
of the Policy.
 
   While we believe that the Policy meets the statutory definition of life
insurance under Section 7702 of the Internal Revenue Code ("IRC") and hence
will receive federal income tax treatment consistent with that of traditional
fixed life insurance, the area of the tax law relating to the definition of
life insurance does not explicitly address all relevant issues (including, for
example, the treatment of substandard risk Policies and Policies with term
insurance on the Insured). We reserve the right to make changes to the Policy
if changes are deemed appropriate by us to attempt to assure qualification of
the Policy as a life insurance contract. If a Policy were determined not to
qualify as life insurance, the Policy would not provide the tax advantages
normally provided by life insurance. The discussion below summarizes the tax
treatment of life insurance contracts.
 
 
                                      27
<PAGE>
 
  The death benefit under a Policy should be excludable from the gross income
of the Beneficiary (whether the Beneficiary is a corporation, individual or
other entity) under IRC Section 101(a)(1) for purposes of the regular federal
income tax and you generally should not be deemed to be in constructive
receipt of the cash values, including increments thereof, under the Policy
until a full surrender thereof, maturity of the Policy, or a Preferred or
Partial Withdrawal. In addition, certain Policy loans may be taxable in the
case of Policies that are modified endowment contracts. PROSPECTIVE OWNERS
THAT INTEND TO USE POLICIES TO FUND DEFERRED COMPENSATION ARRANGEMENTS FOR
THEIR EMPLOYEES ARE URGED TO CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE
TAX CONSEQUENCES OF SUCH ARRANGEMENTS. PROSPECTIVE CORPORATE OWNERS SHOULD
CONSULT THEIR TAX ADVISORS ABOUT THE TREATMENT OF LIFE INSURANCE IN THEIR
PARTICULAR CIRCUMSTANCES FOR PURPOSES OF THE ALTERNATIVE MINIMUM TAX
APPLICABLE TO CORPORATIONS AND THE ENVIRONMENTAL TAX UNDER IRC SECTION 59A.
Changing the Policy Owner may also have tax consequences. Exchanging a Policy
for another involving the same Insured generally will not result in the
recognition of gain or loss according to IRC Section 1035(a). Changing the
Insured under a Policy will, however, not be treated as a tax-free exchange
under IRC Section 1035, but rather as a taxable exchange.
 
  Diversification Requirements. To comply with regulations under Section
817(h) of the IRC, each Portfolio of the Fund is required to diversify its
investments. For details on these diversification requirements, see "What is
the Federal Income Tax Status of the Fund" in the Fund's prospectus.
 
  The IRS has stated in published rulings that a variable contract owner will
be considered the owner of separate account assets if the contract owner
possesses incidents of ownership in those assets, such as the ability to
exercise investment control over the assets. In those circumstances, income
and gains from the separate account assets would be includable in the variable
policy owner's gross income. The Treasury Department also announced, in
connection with the issuance of regulations concerning 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 [i.e. the Policy Owner], rather than the insurance company,
to be treated as the owner of the assets in the account." This announcement
also stated the guidance would be issued by way of regulations or rulings on
the "extent to which policyholders may direct their investments to particular
subaccounts 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 your Policy are similar to, but different in
certain respects from, those described by the IRS in rulings in which it was
determined that policy owners were not owners of separate account assets. For
example, you have additional flexibility in allocating premium payments and
Policy values. These differences could result in your being treated as the
owner of your Policy's pro rata portion of the assets of the Separate Account.
In addition, we do not know what standards will be set forth, if any, in the
regulations or ruling which the Treasury Department has stated it expects to
issue. We therefore reserve the right to modify the Policy, as deemed
appropriate by us, to attempt to prevent you from being considered the owner
of your Policy's pro rata share of the assets of the Separate Account.
Moreover, in the event that regulations are adopted or rulings are issued,
there can be no assurance that the Portfolios will be able to operate as
currently described in the Prospectus, or that the Fund will not have to
change any Portfolio's investment objective or investment policies.
 
  Tax Treatment of Policies. IRC Section 7702A defines a class of life
insurance contracts referred to as modified endowment contracts. Under this
provision, the Policies will be treated for tax purposes in one of two ways.
Policies that are not classified as modified endowment contracts will be taxed
as conventional life insurance contracts, as described below. Taxation of pre-
death distributions from Policies that are classified as modified endowment
contracts and that are entered into on or after June 21, 1988 is somewhat
different, as described below.
 
  A life insurance contract becomes a "modified endowment contract" if, at any
time during the first seven contract years, the sum of actual premiums paid
exceeds the sum of the "seven-pay premium." Generally, the "seven-pay premium"
is the level annual premium, such that if paid for each of the first seven
years, will fully pay for all future death and endowment benefits under a
contract. For example, if the "seven-pay premiums" were $1,000, the maximum
premiums that could be paid during the first seven years to avoid "modified
endowment" treatment would be $1,000 in the first year; $2,000 through the
first two years and $3,000 through
 
                                      28
<PAGE>
 
the first three years, etc. Under this test, a Select Exec Policy may or may
not be a modified endowment contract, depending on the amount of premiums paid
during each of the Policy's first seven contract years. Changes in the policy,
including changes in death benefits, may require "retesting" of a Policy to
determine if it is to be classified as a modified endowment contract.
 
  Conventional Life Insurance Policies. If a Policy is not a modified
endowment contract, upon full surrender or maturity of a Policy for its Net
Cash Surrender Value, the excess, if any, of the Net Cash Surrender Value plus
any outstanding Policy Debt over the cost basis under a Policy will be treated
as ordinary income for federal income tax purposes. Such a Policy's cost basis
will usually equal the premiums paid less any premiums previously recovered in
Preferred or Partial Withdrawals. Under IRC Section 7702, if a Preferred
Withdrawal occurring within 15 years of the Policy Date is accompanied by a
reduction in benefits under the Policy, special rules apply to determine
whether part or all of the cash received is paid out of the income of the
Policy and is taxable. Cash distributed to a Policy Owner on Partial
Withdrawals occurring more than 15 years after the Policy Date will be taxable
as ordinary income to the Policy Owner to the extent that it exceeds the cost
basis under a Policy.
 
  We also believe that loans received under Policies that are not modified
endowment contracts will be treated as indebtedness of the Owner for federal
income tax purposes, and that no part of any loan under the Policy will
constitute income to the Owner unless the Policy is surrendered or matures or
lapses. CONSULT WITH YOUR TAX ADVISOR ON WHETHER INTEREST PAID (OR ACCRUED BY
AN ACCRUAL BASIS TAXPAYER) ON A LOAN UNDER A POLICY THAT IS NOT A MODIFIED
ENDOWMENT CONTRACT MAY BE DEDUCTIBLE. Tax law provisions may limit the
deduction of interest payable on loan proceeds that are used to purchase or
carry certain life insurance policies. Also, new tax law has been proposed in
1998 which contains a provision that could adversely affect the owners of
certain "corporate-owned life insurance policies". (As of the date of this
Prospectus, this proposal has not been introduced as a bill and may or may not
ever become law as currently drafted.) Present law provides that a portion of
the interest deductions on indebtedness is reduced if the taxpayer is a direct
or indirect beneficiary of certain life insurance, endowment, or annuity
contracts (even interest on indebtedness that is completely unrelated to the
contract). This rule does not apply under present law if the contract was
issued on 20% owners, officers or employees. The proposal would repeal the
exception other than for 20% owners for taxable years beginning after the date
of enactment. The effect of the proposal would be to increase the after-tax
cost of such policies in most cases. If you have questions regarding the
proposal, please consult your tax advisor.
 
  Modified Endowment Contracts. Pre-death distributions from modified
endowment contracts may give rise to taxable income. Upon full surrender or
maturity of the Policy, the Policy Owner would recognize ordinary income for
federal income tax purposes equal to the amount by which the Net Cash
Surrender Value plus Policy Debt exceeds the investment in the Policy (usually
the premiums paid plus certain pre-death distributions that were taxable less
any premiums previously recovered that were excludable from gross income).
Upon Preferred and Partial Withdrawals and Policy loans, the Policy Owner
would recognize ordinary income to the extent allocable to income (which
includes all previously non-taxed gains) on the Policy. The amount allocated
to income is the amount by which the Accumulated Value of the Policy exceeds
investment in the Policy immediately before the distribution. Under a tax law
provision, if two or more policies which are classified as modified endowment
contracts are purchased from any one insurance company, including us, during
any calendar year, all such policies will be aggregated for purposes of
determining the portion of the pre-death distributions allocable to income on
the policies and the portion allocable to investment in the policies.
 
  Amounts received under a modified endowment contract that are included in
gross income are subject to an additional tax equal to 10% of the amount
included in gross income, unless an exception applies. The 10% additional tax
does not apply to any amount received: (i) when the taxpayer is at least 59
1/2 years old; (ii) which is attributable to the taxpayer becoming disabled;
or (iii) which is part of a series of substantially equal periodic payments
(not less frequently than annually) made for the life (or life expectancy) of
the taxpayer or the joint lives (or joint life expectancies) of the taxpayer
and his or her beneficiary.
 
  If a Policy was not originally a modified endowment contract but becomes
one, under Treasury Department regulations which are yet to be prescribed,
pre-death distributions received in anticipation of a failure of a Policy
 
                                      29
<PAGE>
 
to meet the seven-pay premium test are to be treated as pre-death
distributions from a modified endowment contract (and, therefore, are to be
taxable as described above) even though, at the time of the distribution(s)
the Policy was not yet a modified endowment contract. For this purpose,
pursuant to the IRC, any distribution made within two years before the Policy
is classified as a modified endowment contract shall be treated as being made
in anticipation of the Policy's failing to meet the seven-pay premium test.
 
  It is unclear whether interest paid (or accrued by an accrual basis
taxpayer) on Policy Debt with respect to a modified endowment contract
constitutes interest for federal income tax purposes. CONSULT YOUR TAX
ADVISOR. Tax law provisions may limit the deduction of interest payable on
loans and on loan proceeds that are used to purchase or carry certain life
insurance policies.
 
  Reasonableness Requirement for Charges. Another provision of the tax law
deals with allowable charges for mortality costs and other expenses that are
used in making calculations to determine whether a contract qualifies as life
insurance for federal income tax purposes. For life insurance policies entered
into on or after October 21, 1988, these calculations must be based upon
reasonable mortality charges and other charges reasonably expected to be
actually paid. The Treasury Department has issued proposed regulations and is
expected to promulgate temporary or final regulations governing reasonableness
standards for mortality charges. While we believe under IRS pronouncements
currently in effect that the mortality costs and other expenses used in making
calculations to determine whether the Policy qualifies as life insurance meet
the current requirements, complete assurance cannot be given that the IRS
would necessarily agree. It is possible that future regulations will contain
standards that would require us to modify our mortality charges used for the
purposes of the calculations in order to retain the qualification of the
Policy as life insurance for federal income tax purposes, and we reserve the
right to make any such modifications.
 
  Other. Federal estate and gift and state and local estate, inheritance, and
other tax consequences of ownership or receipt of Policy proceeds depend on
the jurisdiction and the circumstances of each Owner or Beneficiary.
 
  FOR COMPLETE INFORMATION ON FEDERAL, STATE, LOCAL AND OTHER TAX
CONSIDERATIONS, A QUALIFIED TAX ADVISER SHOULD BE CONSULTED.
 
  WE DO NOT MAKE ANY GUARANTEE REGARDING THE TAX STATUS OF ANY POLICY.
 
CHARGE FOR OUR INCOME TAXES
 
  For federal income tax purposes, variable life insurance generally is
treated in a manner consistent with traditional fixed life insurance. We will
review the question of a charge to the Separate Account or the Policy for our
federal income taxes periodically. A charge may be made for any federal income
taxes incurred by us that are attributable to the Separate Account or to our
operations with respect to the Policy. Charges might become necessary if our
tax treatment is ultimately determined to be other than what we currently
believe it to be, if there are changes made in the federal income tax
treatment of variable life insurance at the insurance company level, or if
there is a change in our tax status.
 
  Under current laws, we may incur state and local taxes (in addition to
premium taxes) in several states. At present, these taxes are not significant.
If there is a material change in applicable state or local tax laws, we
reserve the right to charge the Account for such taxes, if any, attributable
to the Account.
 
VOTING OF FUND SHARES
 
  In accordance with our view of present applicable law, we will exercise
voting rights attributable to the shares of each Portfolio of the Fund held in
the Variable Accounts at any regular and special meetings of the shareholders
of the Fund on matters requiring shareholder voting under the Investment
Company Act of 1940 or by the Fund. We will exercise these voting rights based
on instructions received from persons having the voting interest in
corresponding Variable Accounts of the Separate Account. However, if the
Investment Company Act of 1940 or any regulations thereunder should be
amended, or if the present interpretation thereof should change, and as a
result we determine that we are permitted to vote the shares of the Fund in
its own right, we may elect to do so.
 
                                      30
<PAGE>
 
  You are the person having the voting interest under a Policy. Unless
otherwise required by applicable law, the number of votes as to which a Policy
Owner will have the right to instruct will be determined by dividing your
Accumulated Value in a Variable Account by the net asset value per share of
the corresponding Portfolio of the Fund. Fractional votes will be counted. The
number of votes as to which you will have the right to instruct will be
determined as of the date coincident with the date established by the Fund for
determining shareholders eligible to vote at the meeting of the Fund. If
required by the Securities and Exchange Commission, we reserve the right to
determine in a different fashion the voting rights attributable to the shares
of the Fund based upon the instructions received from Policy Owners. Voting
instructions may be cast in person or by proxy.
 
  If there are shares of a Portfolio held by a Variable Account for which we
do not receive timely voting instructions, we will vote those shares in the
same proportion as the voting instructions for all other shares of that
Portfolio held by that Variable Account for which we have received timely
voting instructions. If we hold shares of a Portfolio in our General Account,
or hold unvoted shares in the Separate Account, and/or if any of our non-
insurance subsidiaries holds shares of a Portfolio, we will vote such shares
in the same proportion as other votes cast by all of our separate accounts, in
the aggregate.
 
DISREGARD OF VOTING INSTRUCTIONS
 
  We may, when required by state insurance regulatory authorities, disregard
voting instructions if the instructions require that voting rights be
exercised so as to cause a change in the subclassification or investment
objective of a Portfolio or to approve or disapprove an investment advisory
contract. In addition, we may disregard voting instructions of changes
initiated by Policy Owners in the investment policy or the investment adviser
(or portfolio manager) of a Portfolio, provided that our disapproval of the
change is reasonable and is based on a good faith determination that the
change would be contrary to state law or otherwise inappropriate, considering
the Portfolio's objectives and purpose, and considering the effect the change
would have on us. In the event we do disregard voting instructions, a summary
of that action and the reasons for such action will be included in the next
report to Policy Owners.
 
CONFIRMATION STATEMENTS AND OTHER REPORTS TO OWNERS
 
  A statement will be sent quarterly to you setting forth a summary of the
transactions which occurred during the quarter and indicating the death
benefit, Face Amount, Accumulated Value, Cash Surrender Value, and any Policy
Debt. In addition, the statement will indicate the allocation of Accumulated
Value among the Investment Options and any other information required by law.
Confirmations will be sent out upon premium payments, transfers, loans, loan
repayments, withdrawals, and surrenders. Confirmations of scheduled
transactions under dollar cost averaging, portfolio rebalancing and monthly
deductions will appear on your quarterly statements.
 
  You will also be sent annual financial statements for the Separate Account
and the Fund, the latter of which will include a list of the portfolio
securities of the Fund, as required by the Investment Company Act of 1940,
and/or such other reports as may be required by federal securities laws.
 
SUBSTITUTION OF INVESTMENTS
 
  We reserve the right, subject to compliance with the law as then in effect,
to make additions to, deletions from, or substitutions for the securities that
are held by the Separate Account or any Variable Account or that the Separate
Account or any Variable Account may purchase. If shares of any or all of the
Portfolios of the Fund should no longer be available for investment, or if, in
the judgment of our management, further investment in shares of any or all
Portfolios of the Fund should become inappropriate in view of the purposes of
the Policies, we may substitute shares of another Portfolio of the Fund or of
a different fund for shares already purchased, or to be purchased in the
future under the Policies.
 
  Where required, we will not substitute any shares attributable to your
interest in a Variable Account or the Separate Account without notice, your
approval, or prior approval of the Securities and Exchange Commission and
without following the filing or other procedures established by applicable
state insurance regulators.
 
                                      31
<PAGE>
 
  We also reserve the right to establish additional Variable Accounts which
may include additional subaccounts of the Separate Account to serve as
investment options under the Policies, which may be managed separate accounts
or may invest in a new Portfolio of the Fund, or in shares of another
investment company, a portfolio thereof, or suitable investment vehicle, with
a specified investment objective. New Variable Accounts may be established
when, at our sole discretion, marketing needs or investment conditions
warrant, and any new Variable Accounts will be made available to existing
Policy Owners on a basis to be determined by us. We may also eliminate one or
more Variable Accounts if, in our sole discretion, marketing, tax, or
investment conditions so warrant. We may also terminate and liquidate any
Variable Account.
 
  In the event of any such substitution or change, we may, by appropriate
endorsement, make such changes in this and other policies as may be necessary
or appropriate to reflect such substitution or change. If deemed by us to be
in the best interests of persons having voting rights under the Policies, the
Separate Account may be operated as a management investment company under the
Investment Company Act of 1940 or any other form permitted by law, it may be
deregistered under that Act in the event such registration is no longer
required, or it may be combined with other separate accounts of ours or an
affiliate of ours. Subject to compliance with applicable law, we also may
combine one or more Variable Accounts and may establish a committee, board, or
other group to manage one or more aspects of the operation of the Separate
Account.
 
REPLACEMENT OF LIFE INSURANCE OR ANNUITIES
 
  The term "replacement" has a special meaning in the life insurance industry
and is described more fully below. Before you make your purchase decision,
Pacific Life wants you to understand how a replacement may impact your
existing plan of insurance.
 
  A policy "replacement" occurs when a new policy or contract is purchased
and, in connection with the sale, an existing policy or contract is
surrendered, lapsed, forfeited, assigned to the replacing insurer, otherwise
terminated, or used in a financed purchase. A "financed purchase" occurs when
the purchase of a new life insurance policy or annuity contract involves the
use of funds obtained from the values of an existing life insurance policy or
annuity contract through withdrawal, surrender or loan.
 
  There are circumstances in which replacing your existing life insurance
policy or annuity contract can benefit you. As a general rule, however,
replacement is not in your best interest. Accordingly, you should make a
careful comparison of the costs and benefits of your existing policy or
contract and the proposed policy or contract to determine whether replacement
is in your best interest.
 
CHANGES TO COMPLY WITH LAW
 
  We reserve the right to make any change without your consent to the
provisions of the Policy to comply with, or give you the benefit of, any
federal or state statute, rule, or regulation, including but not limited to
requirements for life insurance contracts and modified endowment contracts
under the IRC, under regulations of the United States Treasury Department or
any state.
 
                            PERFORMANCE INFORMATION
 
  Performance information for the Variable Accounts of the Separate Account
may appear in advertisements, sales literature, or reports to Policy Owners or
prospective purchasers. Performance information in advertisements or sales
literature may be expressed in any fashion permitted under applicable law,
which may include presentation of a change in a Policy Owner's Accumulated
Value attributable to the performance of one or more Variable Accounts, or as
a change in a Policy Owner's death benefit. Performance quotations may be
expressed as a change in a Policy Owner's Accumulated Value over time or in
terms of the average annual compounded rate of return on the Policy Owner's
Accumulated Value, based upon a hypothetical Policy in which premiums have
been allocated to a particular Variable Account over certain periods of time
that will include one year or from the commencement of operation of the
Variable Account. If a Portfolio has been in existence for a longer period of
time than its corresponding Variable Account, we may also present hypothetical
returns that the Variable Account would have achieved had it invested in its
corresponding Portfolio for periods through the commencement of operation of
the Portfolio. For the period that a particular Variable Account has been in
 
                                      32
<PAGE>
 
existence, the performance will be actual performance and not hypothetical in
nature. Any such quotation may reflect the deduction of all applicable charges
to the Policy including premium load, the cost of insurance, the
administrative charge, and the mortality and expense risk charge. The varying
death benefit options will result in different expenses for the cost of
insurance, and the varying expenses will result in different Accumulated
Values. Since the Guideline Minimum Death Benefit is equal to a percentage
(e.g. 250% for an Insured Age 40) times Accumulated Value, it will vary with
Accumulated Value. The cost of insurance charge varies according to the Ages
of the Insureds and therefore the cost of insurance charge reflected in the
performance for the hypothetical Policy is based on the hypothetical Insureds
and death benefit option assumed. The quotation may also reflect the deduction
of the surrender charge, if applicable, by assuming a surrender at the end of
the particular period, although other quotations may simultaneously be given
that do not assume a surrender and do not take into account deduction of the
surrender charge or other charges.
 
  Performance information for a Variable Account may be compared, in
advertisements, sales literature, and reports to Policy Owners to: (i) other
variable life separate accounts, mutual funds, or investment products tracked
by research firms, ratings services, companies, publications, or persons who
rank separate accounts or investment products on overall performance or other
criteria; and (ii) the Consumer Price Index (measure for inflation) to assess
the real rate of return from the purchase of a Policy. Reports and promotional
literature may also contain our rating or a rating of our claim-paying ability
as determined by firms that analyze and rate insurance companies and by
nationally recognized statistical rating organizations.
 
  Performance information for any Variable Account of the Separate Account
reflects only the performance of a hypothetical Policy whose Accumulated Value
is allocated to the Variable Account during a particular time period on which
the calculations are based. Performance information should be considered in
light of the investment objectives and policies, characteristics and quality
of the Portfolio of the Fund in which the Variable Account invests, and the
market conditions during the given period of time, and should not be
considered as a representation of what may be achieved in the future.
 
                               THE FIXED ACCOUNT
 
  You may allocate all or a portion of your net premium payments and transfer
Accumulated Value to our Fixed Account. Amounts allocated to the Fixed Account
become part of our General Account, which supports insurance and annuity
obligations. Because of exemptive and exclusionary provisions, interests in
the Fixed Account have not been registered under the Securities Act of 1933
and the Fixed Account has not been registered as an investment company under
the Investment Company Act of 1940. Accordingly, neither the Fixed Account nor
any interest therein is generally subject to the provisions of these Acts and,
as a result, the staff of the SEC has not reviewed the disclosure in this
prospectus relating to the Fixed Account. Disclosures regarding the Fixed
Account may, however, be subject to certain generally applicable provisions of
the federal securities laws relating to the accuracy and completeness of
statements made in the prospectus. For more details regarding the Fixed
Account, see the Policy itself.
 
GENERAL DESCRIPTION
 
  Amounts allocated to the Fixed Account become part of our General Account
which consists of all assets owned by us other than those in the Separate
Account and our other separate accounts. Subject to applicable law, we have
sole discretion over the investment of the assets of our General Account.
 
  You may elect to allocate net premium payments to the Fixed Account, the
Separate Account, or both. You may also transfer Accumulated Value from the
Variable Accounts to the Fixed Account, or from the Fixed Account to the
Variable Accounts, subject to the limitations described below. We guarantee
that the Accumulated Value in the Fixed Account will be credited with a
minimum interest rate of .32737% per month, compounded monthly, for a minimum
effective annual rate of 4%. Such interest will be paid regardless of the
actual investment experience of the Fixed Account. In addition, we may in our
sole discretion declare current interest in excess of the 4%, which will be
guaranteed for one year. (The portion of your Accumulated Value that has been
used to secure Policy Debt will be credited with an interest rate of .32737%
per month, compounded monthly, for an effective annual rate of 4%.)
 
  We bear the full investment risk for the Accumulated Value allocated to the
Fixed Account.
 
                                      33
<PAGE>
 
DEATH BENEFIT
 
  The death benefit under the Policy will be determined in the same fashion
for an Owner who has Accumulated Value in the Fixed Account as for an Owner
who has Accumulated Value in the Variable Accounts. The death benefit under
Option A will be equal to the Face Amount of the Policy or, if greater,
Accumulated Value multiplied by a death benefit percentage. Under Option B,
the death benefit will be equal to the Face Amount of the Policy plus the
Accumulated Value or, if greater, Accumulated Value multiplied by a death
benefit percentage. See "Death Benefit".
 
POLICY CHARGES
 
  Policy charges will be the same whether you allocate net premiums or
transfer Accumulated Value to the Fixed Account or allocate net premiums to
the Variable Accounts. These charges consist of the premium load, including
the sales load and state and local premium tax charge; the deductions from
Accumulated Value, including the charges for the cost of insurance,
administrative charge, mortality and expense risk charge, the charge for any
optional insurance benefits added by rider, any death benefit change charge;
and the surrender charge, including the underwriting surrender charge and the
sales surrender charge. Any amounts that we pay for income taxes allocable to
the Variable Accounts will not be charged against the Fixed Account. In
addition, the operating expenses of the Variable Accounts, as well as the
investment advisory fee charged by the Fund, will not be paid directly or
indirectly by you to the extent the Accumulated Value is allocated to the
Fixed Account; however, to such extent you will not participate in the
investment experience of the Variable Accounts.
 
TRANSFERS, SURRENDERS, WITHDRAWALS, AND POLICY LOANS
 
  Amounts may be transferred after the Free-Look Period from the Variable
Accounts to the Fixed Account and from the Fixed Account to the Variable
Accounts, subject to the following limitations. No transfer may be made if the
Policy is in a Grace Period and the required premium has not been paid. You
may not make more than one transfer from the Fixed Account to the Variable
Accounts in any 12-month period. Further, you may not transfer more than the
greater of 25% of your Accumulated Value in the Fixed Account or $5,000 in any
year. Currently there is no charge imposed upon transfers; however, we reserve
the right to assess such a charge in the future and to impose other
limitations on the number of transfers, the amount of transfers, and the
amount remaining in the Fixed Account or Variable Accounts after a transfer.
Transfers from the Variable Accounts to the Fixed Account may be made in the
Policy Month preceding a Policy Anniversary, except that if you reside in
Connecticut, Georgia, Maryland, North Carolina, North Dakota or Pennsylvania
may make such a transfer at any time during the first 18 Policy Months.
 
  You may also make full surrenders, Preferred Withdrawals and Partial
Withdrawals from the Fixed Account to the same extent as an Owner who has
invested in the Variable Accounts. See "Surrender" and "Preferred and Partial
Withdrawal Benefits". You may borrow up to the greater of (1) 90% of the
Accumulated Value in the Variable Accounts and 100% of the Accumulated Value
in the Fixed Account, less any surrender charges that would have been imposed
if your Policy were surrendered on the date the loan is taken or (2) 100% of
the product of (a X b/c - d) where (a) equals your Policy's Accumulated Value
less any surrender charge that would be imposed if your Policy were
surrendered on the date the loan is taken and less 12 times the current
monthly deduction; (b) equals 1 plus the annual loan interest rate credited;
(c) equals 1 plus the annual loan interest rate currently charged; and
(d) equals any existing policy Debt. See "Policy Loans". Transfers,
surrenders, and withdrawals payable from the Fixed Account, and the payment of
Policy loans allocated to the Fixed Account, may be delayed for up to six
months.
 
                             MORE ABOUT THE POLICY
 
OWNERSHIP
 
  The Policy Owner is the individual named as such in the application or in
any later change shown in our records. While the Insured is living, the Policy
Owner alone has the right to receive all benefits and exercise all rights that
the Policy grants or we allow.
 
  Joint Owners. If more than one person is named as Policy Owner, they are
joint Owners. Any Policy transaction requires the signature of all persons
named jointly. Unless otherwise provided, if a joint Owner dies, ownership
passes to the surviving joint Owner(s). When the last joint Owner dies,
ownership passes through that person's estate, unless otherwise provided.
 
                                      34
<PAGE>
 
BENEFICIARY
 
  The Beneficiary is the individual named as such in the application or any
later change shown in our records. You may change the Beneficiary at any time
during the life of the Insured by written request on forms provided by us,
which must be received by us at our Home Office. The change will be effective
as of the date this form is signed. Contingent and/or concurrent Beneficiaries
may be designated. You may designate a permanent Beneficiary, whose rights
under the Policy cannot be changed without his or her consent. Unless
otherwise provided, if no designated Beneficiary is living upon the death of
the Insured, you are the Beneficiary, if living; otherwise your estate is the
Beneficiary.
 
  We will pay the death benefit proceeds to the Beneficiary. Unless otherwise
provided, in order to receive proceeds at the Insured's death, the Beneficiary
must be living at the time of the Insured's death.
 
EXCHANGE OF INSURED
 
  After the first Policy Year and subject to our approval, you may exchange
the named Insured on the Policy upon written application, evidence of
insurability satisfactory to us, and payment of a charge of $100. The exchange
is effective the first Monthly Payment Date on or after the exchange is
approved. Coverage on the new Insured will become effective on the exchange
date. Coverage on the current Insured will terminate on the day preceding the
exchange date. The Policy Date will not be changed unless the new Insured was
born after the Policy Date. In such case, the Policy Date will be changed to
the Policy anniversary on or next following the birth date of the new Insured.
The cost of insurance charge will be based on the new Insured's Age and
underwriting class.
 
  We reserve the right to disallow a requested exchange of the named Insured,
and will not permit a requested exchange, among other reasons, (1) if
compliance with the guideline premium limitations under tax law resulting from
the exchange of Insured would result in the immediate termination of the
Policy, or (2) if, to effect the requested exchange of Insured, payments to
you would have to be made from Accumulated Value for compliance with the
guideline premium limitations, and the amount of such payments would exceed
the Net Cash Surrender Value under the Policy.
 
  A fee of $100 will be charged to cover the costs of processing the exchange
of Insured. This amount will not be credited to or deducted from Accumulated
Value but must be paid directly to us by you before the request for an
exchange of Insured will be processed.
 
THE CONTRACT
 
  This Policy is a contract between the Owner and Pacific Life. The entire
contract consists of the Policy, a copy of the initial application, all
subsequent applications to change the Policy, any endorsements, any Riders,
and all additional Policy information sections (specification pages) added to
the Policy.
 
PAYMENTS
 
  We ordinarily will pay death benefit proceeds, Net Cash Surrender Value on
surrender, Preferred Withdrawals, Partial Withdrawals, and loan proceeds based
on allocations made to the Variable Accounts, and will effect a transfer
between Variable Accounts or from a Variable Account to the Fixed Account
within seven days after we receive all the information needed to process a
payment or transfer or, if sooner, any other period required by law.
 
  However, we can postpone the calculation or payment of such a payment or
transfer of amounts based on investment performance of the Variable Accounts
if:
 
  . The New York Stock Exchange is closed on other than customary weekend and
    holiday closing or trading on the New York Stock Exchange is restricted
    as determined by the SEC; or
 
  . An emergency exists, as determined by the SEC, as a result of which
    disposal of securities is not reasonably practicable or it is not
    reasonably practicable to determine the value of a Variable Account's net
    assets; or
 
  . The SEC by order permits postponement for the protection of Policy
    Owners.
 
                                      35
<PAGE>
 
ASSIGNMENT
 
  You may assign a Policy as collateral security for a loan or other
obligation. No assignment will bind us unless the original, or a copy, is
received and recorded by our Home Office. An assignment does not change the
ownership of the Policy. However, after an assignment, the rights of any Owner
or Beneficiary will be subject to the assignment. The entire Policy, including
any attached payment option, Endorsement or Rider, will be subject to the
assignment. We will not be responsible for the validity of any assignment.
Unless otherwise provided, the assignee may exercise all rights this Policy
grants except (a) the right to change the Policy Owner or Beneficiary; and (b)
the right to elect a payment option. Assignment of a Policy that is a modified
endowment contract may generate taxable income. (See "Federal Income Tax
Considerations".)
 
ERRORS ON THE APPLICATION
 
  If the Age or sex of the Insured has been misstated, the death benefit under
your Policy will be the greater of that which would be purchased by the most
recent cost of insurance charge at the correct Age and sex, or the death
benefit derived by multiplying Accumulated Value by the death benefit
percentage for the correct Age and sex. If the Insured's Age or sex is
misstated in the application, the Accumulated Value will be modified by
recalculating all prior cost of insurance charges and other monthly deductions
based on the correct Age and sex. If unisex cost of insurance rates apply, no
adjustment will be made for a misstatement of sex. See "Cost of Insurance".
 
INCONTESTABILITY
 
  We may contest the validity of your Policy if any material misstatements are
made in the application. However, your Policy will be incontestable after the
expiration of the following: the initial Face Amount cannot be contested after
your Policy has been in force during the Insured's lifetime for two years from
the Policy Date; if the Insured is changed, your Policy cannot be contested
after it has been in force during the new Insured's lifetime for two years
from the effective date of the exchange; and an increase in the Face Amount
cannot be contested after the increase has been in force during an Insured's
lifetime for two years from its effective date.
 
PAYMENT IN CASE OF SUICIDE
 
  If the Insured dies by suicide, while sane or insane, within two years from
the Policy Date, we will limit the death benefit proceeds to the premium
payments less any withdrawal amounts and less any Policy Debt. If the Insured
has been changed and the new Insured dies by suicide, while sane or insane,
within two years of the exchange date, the death benefit proceeds will be
limited to your Net Cash Surrender Value as of the exchange date, plus the
premiums paid since the exchange date, less the sum of any increases in Debt,
withdrawal amounts, and any dividends paid in cash since the exchange date. If
an Insured dies by suicide, while sane or insane, within two years of the
effective date of any increase in the Face Amount, we will refund the cost of
insurance charges made with respect to such increase.
 
PARTICIPATING
 
  The Policy is participating and will share in our surplus earnings. However,
the current dividend scale is zero and we do not anticipate that dividends
will be paid. Any dividends that do become payable will be paid in cash.
 
POLICY ILLUSTRATIONS
 
  Upon request, we will send you an illustration of future benefits under your
Policy based on both guaranteed and current cost factor assumptions. However,
we reserve the right to charge a $25 fee for requests for illustrations in
excess of one per Policy Year.
 
PAYMENT PLAN
 
  Maturity, surrender, or withdrawal benefits may be used to purchase a
payment plan providing monthly income for the lifetime of the Insured, and
death benefit proceeds may be used to purchase a payment plan providing
monthly income for the lifetime of the Beneficiary. The monthly payments
consisting of proceeds plus interest will be paid in equal installments for at
least ten years. The purchase rates for the payment plan are guaranteed not to
exceed those shown in your Policy, but current rates that are lower (i.e.,
providing greater
 
                                      36
<PAGE>
 
income) may be established by us from time to time. This benefit is not
available if the income would be less than $25 a month. Maturity, surrender,
or withdrawal benefits or death benefit proceeds may be used to purchase any
other payment plan that we make available at that time.
 
OPTIONAL INSURANCE BENEFITS AND OTHER POLICIES
 
  At the time you complete the application for a Policy and subject to certain
requirements, you may elect to add one or more Riders to the Policy as
optional insurance benefits (subject to approval of state insurance
authorities). These optional benefits are: additional insurance coverage for
the accidental death of the Insured (Accidental Death Rider); term insurance
on the Insured's children (Children's Term Rider); annual renewal term
insurance on the Insured or any member of his or her immediate family (Annual
Renewable Term Rider); added protection benefit on the Insured (Added
Protection Benefit Rider); the right to purchase additional insurance on the
Insured's life on certain specified dates without proof of insurability
(Guaranteed Insurability Rider); additional protection in the event of a
disability (Waiver of Charges Rider); or early payment of coverage if the
Insured is diagnosed with a terminal illness (Accelerated Living Benefit
Rider). The cost of any additional insurance benefits will be deducted as part
of the monthly deduction against Accumulated Value. See "Charges and
Deductions". The amounts of these benefits are fully guaranteed at issue.
Certain restrictions may apply and are described in the applicable Rider.
Under certain circumstances, a Policy can be combined with an annual renewable
term insurance rider (or added protection benefit rider) to result in a
combined coverage amount equal to the same Face Amount that could be acquired
under a single Policy. Combining a Policy and such a benefit will result in
certain charges, including a surrender charge and possibly cost of insurance
charges, for the Policy that are lower than for the single Policy providing
the same coverage amount. We offer other variable life insurance policies that
provide insurance protection on the life of a single insured or on the lives
of two insureds, whose loads and charges may vary. An insurance agent
authorized to sell the Policy can describe these extra benefits further.
Samples of the provisions for the extra optional benefits are available from
us upon written request.
 
LIFE INSURANCE RETIREMENT PLANS
 
  Any Policy Owners or applicants who wish to consider using the Policy as a
funding vehicle for (non-qualified) retirement purposes may obtain additional
information from us. An Owner could pay premiums under a Policy for a number
of years, and upon retirement, could utilize a Policy's loan and partial
withdrawal features to access Accumulated Value as a source of retirement
income for a period of time. This use of a Policy does not alter an Owner's
rights or our obligations under a Policy; the Policy would remain a life
insurance contract that, so long as it remains in force, provides for a death
benefit payable when the Insured dies.
 
  Ledger illustrations are available upon request that portray how the Policy
can be used as a funding mechanism for (non-qualified) retirement plans,
referred to herein as "life insurance retirement plans," for individuals.
Ledger illustrations provided upon request show the effect on Accumulated
Value, Net Cash Surrender Value, and the net death benefit of premiums paid
under a Policy and Partial Withdrawals and loans taken for retirement income;
or reflecting allocation of premiums to specified Variable Accounts. This
information will be portrayed at hypothetical rates of return that are
requested. Charts and graphs presenting the results of the ledger
illustrations or a comparison of retirement strategies will also be furnished
upon request. Any graphic presentations and retirement strategy charts must be
accompanied by a corresponding ledger illustration; ledger illustrations must
always include or be accompanied by comparable information that is based on
guaranteed cost of insurance rates and that presents a hypothetical gross rate
of return of 0%. Retirement illustrations will not be furnished with a
hypothetical gross rate of return in excess of 12%.
 
  The hypothetical rates of return in ledger illustrations are illustrative
only and should not be interpreted as a representation of past or future
investment results. Policy values and benefits shown in the ledger
illustrations would be different if the gross annual investment rates of
return were different from the hypothetical rates portrayed, if premiums were
not paid when due, and loan interest was paid when due. Withdrawals or loans
may have an adverse effect on Policy benefits.
 
RISKS OF LIFE INSURANCE RETIREMENT PLANS
 
  Using your Policy as a funding vehicle for retirement income purposes
presents several risks, including the risk that if your Policy is
insufficiently funded in relation to the income stream from your Policy, your
Policy
 
                                      37
<PAGE>
 
can lapse prematurely and result in significant income tax liability to you in
the year in which the lapse occurs. Other risks associated with borrowing from
your Policy also apply. Loans will be automatically repaid from the gross
death benefit at the death of the Insured, resulting in the estimated payment
to the Beneficiary of the net death benefit, which will be less than the gross
death benefit and may be less than the Face Amount. Upon surrender or
maturity, the loan will be automatically repaid, resulting in the payment to
you of the Net Surrender Value. Similarly, upon lapse, the loan will be
automatically repaid. The automatic repayment of the loan upon maturity,
lapse, or surrender will cause the recognition of taxable income to the extent
that Net Surrender Value plus the amount of the repaid loan exceeds your basis
in the Policy. Thus, under certain circumstances, maturity, surrender, or
lapse of your Policy could result in tax liability to you. In addition, to
reinstate a lapsed Policy, you would be required to make certain payments as
described under "Reinstatement". Thus, you should be careful to fashion a life
insurance retirement plan so that your Policy will not lapse prematurely under
various market scenarios as a result of withdrawals and loans taken from your
Policy.
 
  Your Policy will lapse if your Accumulated Value less Policy Debt is
insufficient to cover the current monthly deduction on any Monthly Payment
Date, and a Grace Period expires without you making a sufficient payment. To
avoid lapse of your policy, it is important to fashion a payment stream that
does not leave your Policy with insufficient Accumulated Value. Determinations
as to the amount to withdraw or borrow each year warrant careful
consideration. Careful consideration should also be given to any assumptions
respecting the hypothetical rate of return, to the duration of withdrawals and
loans, and to the amount of Accumulated Value that should remain in your
Policy upon its maturity. Poor investment performance can contribute to the
risk that your Policy may lapse. In addition, the cost of insurance generally
increases with the Age of the Insured, which can further erode existing
Accumulated Value and contribute to the risk of lapse.
 
  Further, interest on a Policy loan is due to us for any Policy Year on the
Policy Anniversary. If this interest is not paid when due, it is added to the
amount of the outstanding Policy Debt, and interest will begin accruing
thereon from that date. This can have a compounding effect, and to the extent
that the outstanding loan balance exceeds your basis in the Policy, the
amounts attributable to interest due on the loans can add to your federal (and
possibly state) income tax liability.
 
  You should consult with your financial advisers in designing a life
insurance retirement plan that is suitable. Further, you should continue to
monitor the Accumulated Value net of loans remaining in a Policy to assure
that the Policy is sufficiently funded to continue to support the desired
income stream and so that it will not lapse. In this regard, you should
consult your periodic statements to determine the amount of their remaining
Accumulated Value minus the outstanding loan balance. Illustrations showing
the effect of charges under the Policy upon existing Accumulated Value or the
effect of future withdrawals or loans upon the Policy's Accumulated Value and
death benefit are available from your agent. Consideration should be given
periodically to whether the Policy is sufficiently funded so that it will not
lapse prematurely.
 
  Because of the potential risks associated with borrowing from a Policy, use
of the Policy in connection with a life insurance retirement plan may not be
suitable for all Policy Owners. These risks should be carefully considered
before borrowing from the Policy to provide an income stream.
 
DISTRIBUTION OF THE POLICY
 
  Pacific Mutual Distributors, Inc. ("PMD") is principal underwriter
(distributor) of the Policies. PMD is registered as a broker-dealer with the
SEC and is a member of the National Association of Securities Dealers
("NASD"). We pay PMD for acting as principal underwriter under a Distribution
Agreement. PMD is a wholly-owned subsidiary of ours. PMD's principal business
address is 700 Newport Center Drive, Newport Beach, California 92660.
 
  We and PMD have sales agreements with various broker-dealers under which the
Policy will be sold by registered representatives of the broker-dealers. The
registered representatives are required to be authorized under applicable
state regulations to sell variable life insurance. The broker-dealers are
required to be registered with the SEC. We pay compensation directly to
broker-dealers for promotion and sales of the Policy. The compensation payable
to a broker-dealer for sales of the Policy may vary with the Sales Agreement,
but is not expected to exceed 90% of expected first year premiums commissions,
4% of premiums paid through the 10th Policy Year
 
                                      38
<PAGE>
 
and 2% premiums paid thereafter. Broker-dealers may also receive annual
renewal compensation of up to .20% of Accumulated Value less Policy Debt,
depending upon the circumstances. The annual renewal compensation will be
computed monthly and payable starting on the fifth or the tenth Policy Year,
depending upon the circumstances. In addition, we may also pay override
payments, expense allowances, bonuses, wholesaler fees, and training
allowances. Registered representatives earn commissions from the broker-
dealers with whom they are affiliated for selling our Policies. Compensation
arrangements vary among broker-dealers. In addition, registered
representatives who meet specified production levels may qualify, under sales
incentive programs adopted by us, to receive non-cash compensation such as
expense-paid trips, expense-paid educational seminars and merchandise and may
elect to receive compensation on a deferred basis. We make no separate
deductions, other than as previously described, from premiums to pay sales
commissions or sales expenses.
 
                            MORE ABOUT PACIFIC LIFE
 
MANAGEMENT
 
  Our directors and officers are listed below together with information as to
their principal occupations during the past five years and certain other
current affiliations. Unless otherwise indicated, the business address of each
director and officer is c/o Pacific Life Insurance Company, 700 Newport Center
Drive, Newport Beach, California 92660.
 
<TABLE>
<CAPTION>
       NAME AND POSITION        PRINCIPAL OCCUPATION DURING THE LAST FIVE YEARS
       -----------------        -----------------------------------------------
<S>                       <C>
Thomas C. Sutton          Director, Chairman of the Board and Chief Executive Officer
Director, Chairman of      of Pacific Life; Director, Chairman of the Board and Chief
the Board and              Executive Officer of Pacific LifeCorp, August 1997 to
Chief Executive Officer    present; Director, Chairman of the Board and Chief
                           Executive Officer of Pacific Mutual Holding Company, August
                           1997 to present; Former Equity Board Member of PIMCO
                           Advisors L.P.; Former Director of Pacific Corinthian Life
                           Insurance Company; Director of: Newhall Land & Farming; The
                           Irvine Company; The Edison Company; PM Group Life Insurance
                           Company; and similar positions with other affiliated
                           companies of Pacific Life.

Glenn S. Schafer          Director (since November 1994) and President (since January
Director and President     1995) of Pacific Life; Executive Vice President and Chief
                           Financial Officer of Pacific Life, April 1991 to January
                           1995; Director and President of Pacific LifeCorp, August
                           1997 to present; Director and President of Pacific Mutual
                           Holding Company, August 1997 to present; Former Equity
                           Board Member of PIMCO Advisors L.P.; Former Director of
                           Pacific Corinthian Life Insurance Company; Director of PM
                           Group Life Insurance Company; and similar positions with
                           other affiliated companies of Pacific Life.

Khanh T. Tran             Director (since August 1997), Senior Vice President and
Director, Senior Vice      Chief Financial Officer of Pacific Life, June 1996 to
President and Chief        present; Vice President and Treasurer of Pacific Life,
Financial Officer          November 1991 to June 1996; Senior Vice President and Chief
                           Financial Officer of Pacific LifeCorp, August 1997 to
                           present; Senior Vice President and Chief Financial Officer
                           of Pacific Mutual Holding Company, August 1997 to present;
                           Chief Financial Officer and Treasurer to other affiliated
                           companies of Pacific Life.

David R. Carmichael       Director (since August 1997), Senior Vice President and
Director, Senior Vice      General Counsel of Pacific Life; Senior Vice President and
President and General      General Counsel of Pacific LifeCorp, August 1997 to
Counsel                    present; Senior Vice President and General Counsel of
                           Pacific Mutual Holding Company, August 1997 to present;
                           Director of: PM Group Life Insurance Company; Association
                           of California Health and Life Insurance Companies and
                           Association of Life Insurance Counsel.

Audrey L. Milfs           Director (since August 1997), Vice President and Corporate
Director, Vice President   Secretary of Pacific Life; Vice President and Secretary of
and Corporate Secretary    Pacific LifeCorp, August 1997 to present; Vice President
                           and Secretary of Pacific Mutual Holding Company, August
                           1997 to present; similar positions with other affiliated
                           companies of Pacific Life.
</TABLE>
 
                                      39
<PAGE>
 
<TABLE>
<CAPTION>
       NAME AND POSITION        PRINCIPAL OCCUPATION DURING THE LAST FIVE YEARS
       -----------------        -----------------------------------------------
<S>                       <C>
Richard M. Ferry          Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Director and Chairman of
                           Korn/Ferry International; Director of: Avery Dennison
                           Corporation; Broco, Inc.; ConAm Management; First Business
                           Bank; Mullin Consulting, Inc.; Northwestern Restaurants,
                           Inc.; Dole Food Co.; Mrs. Fields' Original Cookies; Rainier
                           Bells, Inc. Address: 1800 Century Park East, Suite 900,
                           Los Angeles, California 90067.

Donald E. Guinn           Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Chairman Emeritus and
                           Director of Pacific Telesis Group; Director of: The Dial
                           Corp.; Bank of America NT&SA; BankAmerica Corporation.
                           Address: Pacific Telesis Center, 130 Kearny Street,
                           Room 3704, San Francisco, California 94108-4818.

Ignacio E. Lozano, Jr.    Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Director, Chairman and
                           Former Editor-In-Chief of La Opinion; Former Director of:
                           BankAmerica Corporation; Bank of America NT&SA; Director
                           of: The Walt Disney Company; Pacific Enterprises; Southern
                           California Gas Company; Lozano Communications, Inc.
                           Address: 411 West Fifth Street, 12th Floor, Los Angeles,
                           California 90013.

Charles D. Miller         Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Director, Chairman and
                           Chief Executive Officer of Avery Dennison Corporation;
                           Former Director of Great Western Financial Corporation;
                           Director of: Korn/Ferry International; Nationwide Health
                           Properties, Inc.; Edison International. Address: 150 North
                           Orange Grove Boulevard, Pasadena, California 91109.

Donn B. Miller            Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Director, President and
                           Chief Executive Officer of Pearson-Sibert Oil Co. of Texas;
                           Director of: The Irvine Company; Automobile Club of
                           Southern California; St. John's Hospital & Health Care
                           Foundation. Address: 136 El Camino, Suite 216, Beverly
                           Hills, California 90212.

Richard M. Rosenberg      Director of Pacific Life (since October 1997 and previously
Director                   from November 1995 to August 1997); Director of Pacific
                           LifeCorp, August 1997 to present; Director of Pacific
                           Mutual Holding Company, October 1997 to present; Chairman
                           and Chief Executive Officer (Retired) of BankAmerica
                           Corporation; Director of: BankAmerica Corporation; Airborne
                           Express Corporation; Northrop Grumman Corporation; Potlatch
                           Corporation; SBC Communications; Chronicle Publishing;
                           Pollo Rey/Unamas; Former Director of K-2 Incorporated.
                           Address: 555 California Street, 11th Floor, Unit 3001B, San
                           Francisco, California 94104.

James R. Ukropina         Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Partner with the law firm
                           of O'Melveny & Meyers; Director of Lockheed Martin
                           Corporation; Trustee of Stanford University. Address: 400
                           South Hope Street, 16th Floor, Los Angeles, California
                           90071-2899.

Raymond L. Watson         Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Vice Chairman and Director
                           of The Irvine Company; Director of: The Walt Disney
                           Company; The Mitchell Energy and Development Company; The
                           Irvine Apartment Communities; and The Tejon Ranch. Address:
                           550 Newport Center Drive, 9th Floor, Newport Beach,
                           California 92660.

Lynn C. Miller            Executive Vice President, Individual Insurance, of Pacific
Executive Vice President   Life, January 1995 to present; Senior Vice President,
                           Individual Insurance, of Pacific Life, 1989 to 1995.

Edward Byrd               Vice President and Controller of Pacific Life; Vice
Vice President and         President and Controller of Pacific LifeCorp, August 1997
Controller                 to present; Vice President and Controller of Pacific Mutual
                           Holding Company, August 1997 to present; and similar
                           positions with other affiliated companies of Pacific Life.
</TABLE>
 
                                       40
<PAGE>
 
  No officer or director listed above receives any compensation from the
Separate Account. No separately allocable compensation has been paid by us or
any of our affiliates to any person listed for services rendered to the
Account.
 
STATE REGULATION
 
  We are subject to the laws of the state of California governing insurance
companies and to regulation by the Commissioner of Insurance of California. In
addition, we are subject to the insurance laws and regulations of the other
states and jurisdictions in which we are licensed or may become licensed to
operate. An annual statement in a prescribed form must be filed with the
Commissioner of Insurance of California and with regulatory authorities of
other states on or before March 1st in each year. This statement covers our
operations for the preceding year and our financial condition as of December
31st of that year. Our affairs are subject to review and examination at any
time by the Commissioner of Insurance or his agents, and subject to full
examination of our operations at periodic intervals.
 
TELEPHONE TRANSFER AND LOAN PRIVILEGES
 
  You may request a transfer of Accumulated Value or a Policy Loan by
telephone if a properly completed Authorization for Telephone Requests
("Telephone Authorization") has been filed at our Home Office. All or part of
any telephone conversation with respect to transfer or loan instructions may
be recorded by us. Telephone instructions received by us by 1:00 P.M. Pacific
time on any Valuation Date will be processed as of the end of that Valuation
Date in accordance with your instructions (presuming that the Free-Look Period
has expired). We reserve the right to deny any telephone transfer or loan
request. If all telephone lines are busy (which might occur, for example,
during periods of substantial market fluctuations), you might not be able to
request transfers and loans by telephone and would have to submit written
requests.
 
  We have established procedures to confirm that instructions communicated by
telephone are genuine. Under the procedures, any person requesting a transfer
by telephone must provide certain personal identification as requested by us,
and we will send a written confirmation of all transfers requested by
telephone within 7 days of the transfer. Upon your submission of a Telephone
Authorization, you authorize us to accept and act upon telephone instructions
for transfers or loans involving your Policy, and agree that neither we, any
of our affiliates, Pacific Select Fund, nor any of our or their directors,
trustees, officers, employees or agents, will be liable for any loss, damages,
cost, or expense (including attorney's fees) arising out of any requests
effected in accordance with the Telephone Authorization and believed by us to
be genuine, provided that we have complied with our procedures. As a result of
this policy on telephonic requests, you will bear the risk of loss arising
from the telephone transfer and loan privileges.
 
LEGAL PROCEEDINGS
 
  There are no legal proceedings pending to which the Separate Account is a
party, or which would materially affect the Separate Account.
 
LEGAL MATTERS
 
  Legal matters in connection with the issue and sale of the Policies
described in this prospectus and our organization, our authority to issue the
Policies under California law, and the validity of the forms of the Policies
under California law have been passed on by our General Counsel.
 
  Legal matters relating to the federal securities and federal income tax laws
have been passed upon by Dechert Price & Rhoads.
 
REGISTRATION STATEMENT
 
  A registration statement under the Securities Act of 1933 has been filed
with the SEC relating to the offering described in this prospectus. This
prospectus does not include all of the information set forth in the
registration statement, as portions have been omitted pursuant to the rules
and regulations of the SEC. The omitted information may be obtained at the
SEC's principal office in Washington, D.C., upon payment of the SEC's
prescribed fees.
 
                                      41
<PAGE>
 
PREPARATION FOR THE YEAR 2000
 
  We rely significantly on computer systems and applications in our daily
operations. In 1995, we began the process of identifying, evaluating and
implementing changes to computer programs necessary to address the year 2000
issue. This issue involves the ability of computer systems to properly
recognize the year 2000. The inability to do so could result in major failures
or miscalculations.
 
  We have a coordinated plan to remediate, or replace if necessary, any non-
compliant systems and to obtain assurances of the ability to be year 2000
compliant by our service providers, vendors and those with significant
relationships with us. Our plan is directed and overseen by an experienced
Vice President dedicated to year 2000 compliance. We completed the
identification of all critical systems and are in the process of remediating
systems. In addition, we have retained two internationally recognized
consultants to assist in reviewing and remediating our systems and interfaces
with third parties. Our plan calls for all remediation to be completed by the
fourth quarter of 1998 and testing to commence as remediation is completed and
throughout 1999. Some testing has already begun.
 
  Remediation expenses to make our systems year 2000 compliant are currently
estimated to range from $15 to $20 million, which excludes the cost of our
personnel who support year 2000 compliance efforts. We do not anticipate any
other material future costs associated with the year 2000 compliance efforts.
We do not anticipate any other material future costs associated with the year
2000 compliance project, although there can be no assurance. We currently
expect to be year 2000 compliant; however, there can be no assurances that we
will succeed. In the event we or our significant service providers, vendors,
financial institutions or others with which we conduct business, fail to be
year 2000 compliant, there would be a materially adverse effect on us.
 
INDEPENDENT AUDITORS
 
  The audited consolidated financial statements for Pacific Life as of
December 31, 1997 and 1996 and for the three years ended December 31, 1997 and
the audited financial statements for Pacific Select Exec Separate Account as
of December 31, 1997 and for the two years ended December 31, 1997 included in
this prospectus have been audited by Deloitte & Touche LLP, independent
auditors, as stated in their reports appearing herein, and have been so
included in reliance upon the reports of such firm given upon their authority
as experts in accounting and auditing.
 
FINANCIAL STATEMENTS
 
  The audited financial statements of Pacific Select Exec Separate Account as
of December 31, 1997 and for the two years then ended are set forth herein,
starting on page 43. The audited consolidated financial statements of Pacific
Life as of December 1997 and 1996 and for the three years ended December 31,
1997 are set forth herein starting on page 55.
 
  The financial statements of Pacific Life should be distinguished from the
financial statements of the Pacific Select Exec Separate Account and should be
considered only as bearing upon our ability to meet our obligations under the
Policies.
 
                                      42
<PAGE>
 
                         INDEPENDENT AUDITORS' REPORT
The Board of Directors
Pacific Life Insurance Company
 
 We have audited the accompanying statement of assets and liabilities of the
Pacific Select Exec Separate Account (comprised of the Money Market, High
Yield Bond, Managed Bond, Government Securities, Growth, Aggressive Equity,
Growth LT, Equity Income, Multi-Strategy, Equity, Bond and Income, Equity
Index, International, Emerging Markets, Variable Account I, Variable Account
II, Variable Account III, and Variable Account IV Variable Accounts) as of
December 31, 1997 and the related statement of operations for the year then
ended (as to the Equity Variable Account and the Bond and Income Variable
Account, for the period from commencement of operations through December 31,
1997) and statement of changes in net assets for each of the two years in the
period then ended (as to the Aggressive Equity Variable Account, the Emerging
Markets Variable Account, Variable Accounts I, II, III and IV, for the year
ended December 31, 1997 and for the period from commencement of operations
through December 31, 1996). These financial statements are the responsibility
of the Separate Account'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, such financial statements present fairly, in all material
respects, the financial position of each of the respective Variable Accounts
constituting the Pacific Select Exec Separate Account as of December 31, 1997
and the results of their operations for the year then ended (as to the Equity
Variable Account and the Bond and Income Variable Account, for the period from
commencement of operations through December 31, 1997) and the changes in their
net assets for each of the two years in the period then ended (as to the
Aggressive Equity Variable Account, the Emerging Markets Variable Account,
Variable Accounts I, II, III and IV, for the year ended December 31, 1997 and
for the period from commencement of operations through December 31, 1996), in
conformity with generally accepted accounting principles.
 
DELOITTE & TOUCHE LLP
 
Costa Mesa, California
February 6, 1998
 
                                      43
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 1997
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                    HIGH             GOVERN-
                          MONEY    YIELD   MANAGED     MENT             AGGRESSIVE  GROWTH   EQUITY   MULTI-
                          MARKET    BOND     BOND   SECURITIES  GROWTH    EQUITY      LT     INCOME  STRATEGY
                         VARIABLE VARIABLE VARIABLE  VARIABLE  VARIABLE  VARIABLE  VARIABLE VARIABLE VARIABLE
                         ACCOUNT  ACCOUNT  ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT  ACCOUNT  ACCOUNT
                         -------- -------- -------- ---------- -------- ---------- -------- -------- --------
<S>                      <C>      <C>      <C>      <C>        <C>      <C>        <C>      <C>      <C>
ASSETS
Investments:
 Money Market Portfolio
  (5,180 shares; cost
  $52,208).............. $ 52,084
 High Yield Bond
  Portfolio (3,379
  shares; cost $33,305).          $ 33,707
 Managed Bond Portfolio
  (6,511 shares; cost
  $69,581)..............                   $ 72,512
 Government Securities
  Portfolio (967 shares;
  cost $10,008).........                             $ 10,421
 Growth Portfolio (7,315
  shares; cost
  $143,503).............                                       $179,989
 Aggressive Equity
  Portfolio (847 shares;
  cost $9,176)..........                                                 $  9,473
 Growth LT Portfolio
  (6,382 shares; cost
  $99,059)..............                                                           $110,438
 Equity Income Portfolio
  (5,373 shares; cost
  $100,762).............                                                                    $131,486
 Multi-Strategy
  Portfolio (7,005
  shares; cost
  $97,141)..............                                                                             $113,352
Receivables:
 Due from Pacific Life
  Insurance Company.....               135      114        51       240        39       162      246       51
 Fund shares redeemed...      139
                         -------- -------- --------  --------  --------  --------  -------- -------- --------
Total Assets............   52,223   33,842   72,626    10,472   180,229     9,512   110,600  131,732  113,403
                         -------- -------- --------  --------  --------  --------  -------- -------- --------
LIABILITIES
Payables:
 Due to Pacific Life
  Insurance Company.....      139
 Fund shares purchased..               135      114        51       240        39       162      246       51
                         -------- -------- --------  --------  --------  --------  -------- -------- --------
Total Liabilities.......      139      135      114        51       240        39       162      246       51
                         -------- -------- --------  --------  --------  --------  -------- -------- --------
NET ASSETS.............. $ 52,084 $ 33,707 $ 72,512  $ 10,421  $179,989  $  9,473  $110,438 $131,486 $113,352
                         ======== ======== ========  ========  ========  ========  ======== ======== ========
</TABLE>
 
See Notes to Financial Statements
 
                                       44
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)
DECEMBER 31, 1997
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                  BOND AND  EQUITY   INTER-  EMERGING
                          EQUITY   INCOME   INDEX   NATIONAL MARKETS  VARIABLE VARIABLE VARIABLE VARIABLE
                         VARIABLE VARIABLE VARIABLE VARIABLE VARIABLE ACCOUNT  ACCOUNT  ACCOUNT  ACCOUNT
                         ACCOUNT  ACCOUNT  ACCOUNT  ACCOUNT  ACCOUNT     I        II      III       IV
                         -------- -------- -------- -------- -------- -------- -------- -------- --------
<S>                      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
ASSETS
Investments:
 Equity Portfolio (175
  shares; cost $4,174).. $  4,190
 Bond and Income
  Portfolio (53 shares;
  cost $666)............          $    685
 Equity Index Portfolio
  (7,283 shares; cost
  $140,325).............                   $187,288
 International Portfolio
  (7,956 shares; cost
  $115,000).............                            $128,941
 Emerging Markets
  Portfolio (889 shares;
  cost $9,098)..........                                     $  8,416
 Edinburgh Overseas
  Equity Portfolio (54
  shares; cost $544)....                                              $    539
 Turner Core Growth
  Portfolio (58 shares;
  cost $762)............                                                       $    783
 Frontier Capital
  Appreciation Portfolio
  (208 shares; cost
  $2,892)...............                                                                $  3,109
 Enhanced U.S. Equity
  Portfolio (116 shares;
  cost $1,571)..........                                                                         $  1,754
Receivables:
 Due from Pacific Life
  Insurance Company.....       86       15      217       81       35                 1        1        1
                         -------- -------- -------- -------- -------- -------- -------- -------- --------
Total Assets............    4,276      700  187,505  129,022    8,451      539      784    3,110    1,755
                         -------- -------- -------- -------- -------- -------- -------- -------- --------
LIABILITIES
Payables:
 Fund shares purchased..       86       15      217       81       35                 1        1        1
                         -------- -------- -------- -------- -------- -------- -------- -------- --------
Total Liabilities.......       86       15      217       81       35                 1        1        1
                         -------- -------- -------- -------- -------- -------- -------- -------- --------
NET ASSETS.............. $  4,190 $    685 $187,288 $128,941 $  8,416 $    539 $    783 $  3,109 $  1,754
                         ======== ======== ======== ======== ======== ======== ======== ======== ========
</TABLE>
 
See Notes to Financial Statements
 
                                       45
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1997
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                     HIGH              GOVERN-
                          MONEY     YIELD    MANAGED     MENT             AGGRESSIVE  GROWTH   EQUITY   MULTI-
                          MARKET     BOND      BOND   SECURITIES  GROWTH    EQUITY      LT     INCOME  STRATEGY
                         VARIABLE  VARIABLE  VARIABLE  VARIABLE  VARIABLE  VARIABLE  VARIABLE VARIABLE VARIABLE
                         ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT  ACCOUNT  ACCOUNT
                         --------  --------  -------- ---------- -------- ---------- -------- -------- --------
<S>                      <C>       <C>       <C>      <C>        <C>      <C>        <C>      <C>      <C>
INVESTMENT INCOME
 Dividends.............. $ 2,072   $ 2,559   $ 3,893   $   498   $14,427             $ 4,656  $ 7,127  $ 7,530
                         -------   -------   -------   -------   -------   -------   -------  -------  -------
Net Investment Income...   2,072     2,559     3,893       498    14,427               4,656    7,127    7,530
                         -------   -------   -------   -------   -------   -------   -------  -------  -------
REALIZED AND UNREALIZED
 GAIN (LOSS)
 ON INVESTMENTS
 Net realized gain from
  security transactions.      94       454       367        96     6,822   $   101     3,899    3,288      695
 Net unrealized
  appreciation
  (depreciation) on
  investments...........    (121)     (335)    1,844       306    15,323       230     1,609   16,626    8,279
                         -------   -------   -------   -------   -------   -------   -------  -------  -------
Net Realized And
 Unrealized Gain (Loss)
 On Investments.........     (27)      119     2,211       402    22,145       331     5,508   19,914    8,974
                         -------   -------   -------   -------   -------   -------   -------  -------  -------
NET INCREASE IN NET
 ASSETS
 RESULTING FROM
 OPERATIONS............. $ 2,045   $ 2,678   $ 6,104   $   900   $36,572   $   331   $10,164  $27,041  $16,504
                         =======   =======   =======   =======   =======   =======   =======  =======  =======
</TABLE>
 
See Notes to Financial Statements
 
                                       46
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF OPERATIONS (CONTINUED)
FOR THE YEAR ENDED DECEMBER 31, 1997
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                     BOND AND   EQUITY   INTER-   EMERGING
                           EQUITY     INCOME    INDEX   NATIONAL  MARKETS   VARIABLE  VARIABLE VARIABLE VARIABLE
                          VARIABLE   VARIABLE  VARIABLE VARIABLE  VARIABLE  ACCOUNT   ACCOUNT  ACCOUNT  ACCOUNT
                         ACCOUNT(1) ACCOUNT(1) ACCOUNT  ACCOUNT   ACCOUNT      I         II      III       IV
                         ---------- ---------- -------- --------  --------  --------  -------- -------- --------
<S>                      <C>        <C>        <C>      <C>       <C>       <C>       <C>      <C>      <C>
INVESTMENT INCOME
 Dividends..............  $    30    $    11   $ 7,400  $ 4,347   $    41   $     8   $    71  $    73  $    63
                          -------    -------   -------  -------   -------   -------   -------  -------  -------
Net Investment Income...       30         11     7,400    4,347        41         8        71       73       63
                          -------    -------   -------  -------   -------   -------   -------  -------  -------
REALIZED AND UNREALIZED
 GAIN (LOSS)
 ON INVESTMENTS
 Net realized gain from
  security transactions.       13          5    12,511    4,938       187         2         7       42        7
 Net unrealized
  appreciation
  (depreciation) on
  investments...........       16         19    21,545      (62)     (644)       (4)       31      222      201
                          -------    -------   -------  -------   -------   -------   -------  -------  -------
Net Realized And
 Unrealized Gain (Loss)
 On Investments.........       29         24    34,056    4,876      (457)       (2)       38      264      208
                          -------    -------   -------  -------   -------   -------   -------  -------  -------
NET INCREASE (DECREASE)
 IN NET ASSETS
 RESULTING FROM
 OPERATIONS.............  $    59    $    35   $41,456  $ 9,223   $  (416)  $     6   $   109  $   337  $   271
                          =======    =======   =======  =======   =======   =======   =======  =======  =======
</TABLE>
 
(1) For the period from January 10, 1997 (commencement of operations) to
December 31, 1997.
 
See Notes to Financial Statements
 
 
                                       47
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                      HIGH               GOVERN-
                           MONEY     YIELD    MANAGED      MENT              AGGRESSIVE  GROWTH    EQUITY    MULTI-
                          MARKET      BOND      BOND    SECURITIES  GROWTH     EQUITY      LT      INCOME   STRATEGY
                         VARIABLE   VARIABLE  VARIABLE   VARIABLE  VARIABLE   VARIABLE  VARIABLE  VARIABLE  VARIABLE
                          ACCOUNT   ACCOUNT   ACCOUNT    ACCOUNT   ACCOUNT    ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT
                         ---------  --------  --------  ---------- --------  ---------- --------  --------  --------
<S>                      <C>        <C>       <C>       <C>        <C>       <C>        <C>       <C>       <C>
INCREASE (DECREASE) IN
 NET ASSETS
 FROM OPERATIONS
 Net investment income.. $   2,072  $  2,559  $  3,893   $    498  $ 14,427             $  4,656  $  7,127  $  7,530
 Net realized gain from
  security transactions.        94       454       367         96     6,822   $    101     3,899     3,288       695
 Net unrealized
  appreciation
  (depreciation) on
  investments...........      (121)     (335)    1,844        306    15,323        230     1,609    16,626     8,279
                         ---------  --------  --------   --------  --------   --------  --------  --------  --------
Net Increase In Net
 Assets Resulting
 From Operations........     2,045     2,678     6,104        900    36,572        331    10,164    27,041    16,504
                         ---------  --------  --------   --------  --------   --------  --------  --------  --------
INCREASE (DECREASE) IN
 NET ASSETS FROM
 POLICY TRANSACTIONS
 Transfer of net
  premiums..............   114,902     6,516    11,008      2,026    28,003      2,091    27,890    20,805    20,699
 Transfers - policy
  charges and
  deductions............    (4,303)   (1,844)   (2,926)      (587)   (9,059)      (469)   (6,771)   (5,873)   (4,507)
 Transfers in (from
  other variable
  accounts).............   133,629    17,591    15,603      5,190    61,551     12,131    34,622    27,826     9,864
 Transfers out (to other
  variable accounts)....  (214,125)  (15,732)  (11,609)    (4,376)  (46,874)    (7,838)  (39,146)  (18,793)   (5,914)
 Transfers - other......    (7,489)   (1,439)  (14,668)      (562)  (10,114)      (104)   (5,388)   (5,380)   (2,426)
                         ---------  --------  --------   --------  --------   --------  --------  --------  --------
Net Increase (Decrease)
 In Net Assets
 Derived From Policy
 Transactions...........    22,614     5,092    (2,592)     1,691    23,507      5,811    11,207    18,585    17,716
                         ---------  --------  --------   --------  --------   --------  --------  --------  --------
NET INCREASE IN NET
 ASSETS.................    24,659     7,770     3,512      2,591    60,079      6,142    21,371    45,626    34,220
                         ---------  --------  --------   --------  --------   --------  --------  --------  --------
NET ASSETS
 Beginning of Year......    27,425    25,937    69,000      7,830   119,910      3,331    89,067    85,860    79,132
                         ---------  --------  --------   --------  --------   --------  --------  --------  --------
 End of Year............ $  52,084  $ 33,707  $ 72,512   $ 10,421  $179,989   $  9,473  $110,438  $131,486  $113,352
                         =========  ========  ========   ========  ========   ========  ========  ========  ========
</TABLE>
 
See Notes to Financial Statements
 
                                       48
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEAR ENDED DECEMBER 31, 1997
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                BOND AND   EQUITY    INTER-   EMERGING
                                      EQUITY     INCOME    INDEX    NATIONAL  MARKETS   VARIABLE  VARIABLE  VARIABLE  VARIABLE
                                     VARIABLE   VARIABLE  VARIABLE  VARIABLE  VARIABLE  ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT
                                    ACCOUNT(1) ACCOUNT(1) ACCOUNT   ACCOUNT   ACCOUNT      I         II       III        IV
                                    ---------- ---------- --------  --------  --------  --------  --------  --------  --------
<S>                                 <C>        <C>        <C>       <C>       <C>       <C>       <C>       <C>       <C>
INCREASE (DECREASE) IN NET ASSETS
 FROM OPERATIONS
 Net investment income............   $     30   $     11  $  7,400  $  4,347  $     41  $      8  $     71  $     73  $     63
 Net realized gain from security
  transactions....................         13          5    12,511     4,938       187         2         7        42         7
 Net unrealized appreciation
  (depreciation) on investments...         16         19    21,545       (62)     (644)       (4)       31       222       201
                                     --------   --------  --------  --------  --------  --------  --------  --------  --------
Net Increase (Decrease) In Net As-
 sets Resulting
 From Operations..................         59         35    41,456     9,223      (416)        6       109       337       271
                                     --------   --------  --------  --------  --------  --------  --------  --------  --------
INCREASE (DECREASE) IN NET ASSETS
 FROM
 POLICY TRANSACTIONS
 Transfer of net premiums.........        466         56    28,526    26,039     2,039        80       172       656       372
 Transfers - policy charges and
  deductions......................        (87)       (13)   (8,168)   (7,142)     (479)      (25)      (28)     (149)      (54)
 Transfers in (from other variable
  accounts).......................      4,237        659    51,709    54,246    10,615       408       537     3,409       976
 Transfers out (to other variable
  accounts).......................       (438)       (53)  (25,760)  (45,867)   (6,460)       (3)     (163)   (1,636)     (217)
 Transfers - other................        (47)         1   (25,672)   (4,997)     (162)       (4)      (17)      (51)       (9)
                                     --------   --------  --------  --------  --------  --------  --------  --------  --------
Net Increase In Net Assets
 Derived From Policy Transactions.      4,131        650    20,635    22,279     5,553       456       501     2,229     1,068
                                     --------   --------  --------  --------  --------  --------  --------  --------  --------
NET INCREASE IN NET ASSETS........      4,190        685    62,091    31,502     5,137       462       610     2,566     1,339
                                     --------   --------  --------  --------  --------  --------  --------  --------  --------
NET ASSETS
 Beginning of Year................                         125,197    97,439     3,279        77       173       543       415
                                     --------   --------  --------  --------  --------  --------  --------  --------  --------
 End of Year......................   $  4,190   $    685  $187,288  $128,941  $  8,416  $    539  $    783  $  3,109  $  1,754
                                     ========   ========  ========  ========  ========  ========  ========  ========  ========
</TABLE>
 
(1) For the period from January 10, 1997 (commencement of operations) to
December 31, 1997.
 
See Notes to Financial Statements
 
                                       49
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                       HIGH                 GOVERN-
                            MONEY      YIELD     MANAGED      MENT                AGGRESSIVE              EQUITY
                           MARKET      BOND       BOND     SECURITIES   GROWTH      EQUITY    GROWTH LT   INCOME
                          VARIABLE   VARIABLE   VARIABLE    VARIABLE   VARIABLE    VARIABLE   VARIABLE   VARIABLE
                           ACCOUNT    ACCOUNT    ACCOUNT    ACCOUNT     ACCOUNT   ACCOUNT(1)   ACCOUNT    ACCOUNT
                          ---------  ---------  ---------  ----------  ---------  ----------  ---------  ---------
<S>                       <C>        <C>        <C>        <C>         <C>        <C>         <C>        <C>
INCREASE (DECREASE) IN
 NET ASSETS
 FROM OPERATIONS
 Net investment income..  $   1,359  $   1,753  $   4,145  $     490   $   6,582  $       2   $     608  $   3,386
 Net realized gain
  (loss) from security
  transactions..........         13        300       (203)        62       2,826       (958)      4,372        667
 Net unrealized
  appreciation
  (depreciation) on
  investments...........         58        144       (914)      (316)     12,466         67       5,509      8,024
                          ---------  ---------  ---------  ---------   ---------  ---------   ---------  ---------
Net Increase (Decrease)
 In Net Assets Resulting
 From Operations........      1,430      2,197      3,028        236      21,874       (889)     10,489     12,077
                          ---------  ---------  ---------  ---------   ---------  ---------   ---------  ---------
INCREASE (DECREASE) IN
 NET ASSETS FROM
 POLICY TRANSACTIONS
 Transfer of net
  premiums..............     59,965      6,552     21,068      2,042      29,298        911      24,407     21,368
 Transfers - policy
  charges and
  deductions............     (3,056)    (1,528)    (2,686)      (580)     (7,697)      (146)     (5,343)    (4,205)
 Transfers in (from
  other variable
  accounts).............     64,487     12,323      8,787      2,504      54,635     11,133      48,532     18,530
 Transfers out (to other
  variable accounts)....   (115,717)    (7,278)    (8,044)    (2,257)    (62,175)    (7,395)    (39,922)    (8,965)
 Transfers - other......     (2,862)      (920)      (843)      (379)     (3,544)      (283)     (2,855)    (2,661)
                          ---------  ---------  ---------  ---------   ---------  ---------   ---------  ---------
 Net Increase In Net
  Assets
  Derived From Policy
  Transactions..........      2,817      9,149     18,282      1,330      10,517      4,220      24,819     24,067
                          ---------  ---------  ---------  ---------   ---------  ---------   ---------  ---------
NET INCREASE IN NET
 ASSETS.................      4,247     11,346     21,310      1,566      32,391      3,331      35,308     36,144
                          ---------  ---------  ---------  ---------   ---------  ---------   ---------  ---------
NET ASSETS
 Beginning of Year......     23,178     14,591     47,690      6,264      87,519                 53,759     49,716
                          ---------  ---------  ---------  ---------   ---------  ---------   ---------  ---------
 End of Year............  $  27,425  $  25,937  $  69,000  $   7,830   $ 119,910  $   3,331   $  89,067  $  85,860
                          =========  =========  =========  =========   =========  =========   =========  =========
</TABLE>
(1) For the period from April 8, 1996 (commencement of operations) to December
  31, 1996.
 
See Notes to Financial Statements
 
                                       50
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEAR ENDED DECEMBER 31, 1996
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                          MULTI-    EQUITY    INTER-    EMERGING
                         STRATEGY   INDEX    NATIONAL   MARKETS   VARIABLE  VARIABLE  VARIABLE  VARIABLE
                         VARIABLE  VARIABLE  VARIABLE   VARIABLE  ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT
                         ACCOUNT   ACCOUNT   ACCOUNT   ACCOUNT(1)   I(1)     II(1)     III(1)    IV(1)
                         --------  --------  --------  ---------- --------  --------  --------  --------
<S>                      <C>       <C>       <C>       <C>        <C>       <C>       <C>       <C>
INCREASE (DECREASE) IN
NET ASSETS
 FROM OPERATIONS
 Net investment income.. $  4,627  $  3,825  $  1,980                       $      6  $     21  $     18
 Net realized gain
 (loss) from security
 transactions...........      356     1,223       564   $     (3)                            1
 Net unrealized appreci-
 ation (depreciation) on
 investments............    2,459    14,294    12,594        (39)                (10)       (6)      (19)
                         --------  --------  --------   --------  --------  --------  --------  --------
Net Increase (Decrease)
In Net Assets Resulting
 From Operations........    7,442    19,342    15,138        (42)                 (4)       16        (1)
                         --------  --------  --------   --------  --------  --------  --------  --------
INCREASE (DECREASE) IN
NET ASSETS FROM
 POLICY TRANSACTIONS
 Transfer of net premi-
 ums....................   22,669    31,284    26,068        549                             7
 Transfers - policy
 charges and deductions.   (3,698)   (5,239)   (5,477)       (77) $     (1)       (1)       (5)       (2)
 Transfers in (from
 other variable ac-
 counts)................    5,320    30,324    25,962      3,170        78       178       539       418
 Transfers out (to other
 variable accounts).....   (4,577)  (11,107)  (18,655)      (299)
 Transfers - other......   (2,330)   (2,082)   (2,024)       (22)                          (14)
                         --------  --------  --------   --------  --------  --------  --------  --------
Net Increase in Net As-
sets
Derived From Policy
Transactions............   17,384    43,180    25,874      3,321        77       177       527       416
                         --------  --------  --------   --------  --------  --------  --------  --------
NET INCREASE IN NET
ASSETS..................   24,826    62,522    41,012      3,279        77       173       543       415
                         --------  --------  --------   --------  --------  --------  --------  --------
NET ASSETS
 Beginning of Year......   54,306    62,675    56,427
                         --------  --------  --------   --------  --------  --------  --------  --------
 End of Year............ $ 79,132  $125,197  $ 97,439   $  3,279  $     77  $    173  $    543  $    415
                         ========  ========  ========   ========  ========  ========  ========  ========
</TABLE>
 
(1)  For the period from commencement of operations to December 31, 1996. The
     Emerging Markets Variable Account commenced operations on April 8, 1996,
     Variable Account I and Variable Account III commenced operations on
     October 11, 1996, Variable Account II commenced operations on October 17,
     1996 and Variable Account IV commenced operations on November 18, 1996.
 
See Notes to Financial Statements
 
                                       51
<PAGE>
 
                     PACIFIC SELECT EXEC SEPARATE ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS
 
1. SIGNIFICANT ACCOUNTING POLICIES
 
 The Pacific Select Exec Separate Account (the "Separate Account") is
registered as a unit investment trust under the Investment Company Act of
1940, as amended, is currently comprised of eighteen subaccounts called
Variable Accounts: the Money Market Variable Account, the High Yield Bond
Variable Account, the Managed Bond Variable Account, the Government Securities
Variable Account, the Growth Variable Account, the Aggressive Equity Variable
Account, the Growth LT Variable Account, the Equity Income Variable Account,
the Multi-Strategy Variable Account, the Equity Variable Account, the Bond and
Income Variable Account, the Equity Index Variable Account, the International
Variable Account, the Emerging Markets Variable Account, and the Variable
Accounts I through IV. The assets in each of the first fourteen Variable
Accounts are invested in shares of the corresponding portfolios of Pacific
Select Fund and the assets of the last four Variable Accounts are invested in
shares of the corresponding portfolios of M Fund, Inc. (collectively, the
"Funds"). Each Variable Account pursues different investment objectives and
policies. The financial statements of the Funds, including the schedules of
investments, are either included elsewhere in this report or provided
separately and should be read in conjunction with the Separate Account's
financial statements.
 
 During the year ended December 31, 1997, the Separate Account organized and
registered the Equity Variable Account and the Bond and Income Variable
Account with the Securities and Exchange Commission under the Investment
Company Act of 1940. Both Variable Accounts commenced operations on January
10, 1997.
 
 The Separate Account was established by Pacific Life Insurance Company
(formerly named Pacific Mutual Life Insurance Company - see Note 1 to
Financial Statements of the Fund on A-66) on May 12, 1988 and commenced
operations on November 22, 1988. Under applicable insurance law, the assets
and liabilities of the Separate Account are clearly identified and
distinguished from the other assets and liabilities of Pacific Life. The
assets of the Separate Account will not be charged with any liabilities
arising out of any other business conducted by Pacific Life, but the
obligations of the Separate Account, including benefits related to variable
life insurance, are obligations of Pacific Life.
 
 The Separate Account held by Pacific Life represents funds from individual
flexible premium variable life policies. The assets of the Separate Account
are carried at market value.
 
 The preparation of the accompanying financial statements requires management
to make estimates and assumptions that affect the reported amounts of assets
and liabilities at the date of the financial statements and the reported
amounts of income and expenses during the reporting period. Actual results
could differ from those estimates.
 
 A. Valuation of Investments
 
 Investments in shares of the Fund are valued at the reported net asset values
of the respective portfolios. Valuation of securities held by the Funds is
discussed in the notes to their financial statements.
 
 B. Security Transactions
 
 Transactions are recorded on the trade date. Realized gains and losses on
sales of investments are determined on the basis of identified cost.
 
 C. Federal Income Taxes
 
 The operations of the Separate Account will be reported on the Federal income
tax return of Pacific Life, which is taxed as a life insurance company under
the provisions of the Tax Reform Act of 1986. Under current tax law, no
Federal income taxes are expected to be paid by Pacific Life with respect to
the operations of the Separate Account.
 
2. DIVIDENDS
 
 During 1997, the Funds have declared dividends for each portfolio except for
the Aggressive Equity Portfolio. The amounts accrued by the Separate Account
for its share of the dividends were reinvested in additional full and
fractional shares of the related portfolio.
 
3. CHARGES AND EXPENSES
 
 With respect to variable life insurance policies funded by the Separate
Account, Pacific Life makes certain deductions from premiums for sales load
and state premium taxes before amounts are allocated to the Separate Account.
Pacific Life also makes certain deductions from the net assets of each
Variable Account for the mortality and expense risks Pacific Life assumes,
administrative expenses, cost of insurance, charges for optional benefits and
any sales and underwriting surrender charges. The operating expenses of the
Separate Account are paid by Pacific Life.
 
4. RELATED PARTY AGREEMENT
 
 Pacific Mutual Distributors, Inc., a wholly-owned subsidiary of Pacific Life,
is the principal underwriter of variable life insurance policies funded by
interests in the Separate Account, and is compensated by Pacific Life.
 
                                      52
<PAGE>
 
                      PACIFIC SELECT EXEC SEPARATE ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
5. SEPARATE ACCOUNT'S COST OF INVESTMENTS IN THE FUNDS SHARES
 
 The investment in the Funds shares are carried at identified cost, which
represents the amount available for investment (including reinvested
distributions of net investment income and realized gains). The cost and market
value of total Separate Account's investments in the Funds as of December 31,
1997 were as follows (amounts in thousands):
 
<TABLE>
<CAPTION>
                                               VARIABLE ACCOUNTS
                          --------------------------------------------------------------
                                                          GOVERN-
                           MONEY    HIGH YIELD MANAGED      MENT              AGGRESSIVE
                           MARKET      BOND      BOND    SECURITIES  GROWTH     EQUITY
                          --------  ---------- --------  ---------- --------- ----------
<S>                       <C>       <C>        <C>       <C>        <C>       <C>
Total cost of invest-
 ments at beginning of
 year                     $ 27,433   $ 25,201  $ 67,913   $  7,723  $ 98,748   $  3,264
Add: Total net proceeds
 from policy transac-
 tions                     111,337     13,326    18,004      4,096    50,029     10,365
Reinvested distributions
 from the Fund:
(a) Net investment in-
 come                        2,072      2,315     3,703        498       327
(b) Net realized gain                     244       190               14,100
                          --------   --------  --------   --------  --------   --------
            Sub-Total      140,842     41,086    89,810     12,317   163,204     13,629
Less: Cost of invest-
 ments disposed during
 the year                   88,634      7,781    20,229      2,309    19,701      4,453
                          --------   --------  --------   --------  --------   --------
Total cost of invest-
 ments at end of year       52,208     33,305    69,581     10,008   143,503      9,176
Add: Unrealized appreci-
 ation (depreciation)         (124)       402     2,931        413    36,486        297
                          --------   --------  --------   --------  --------   --------
Total market value of
 investments at end of
 year                     $ 52,084   $ 33,707  $ 72,512   $ 10,421  $179,989   $  9,473
                          ========   ========  ========   ========  ========   ========
<CAPTION>
                           GROWTH     EQUITY    MULTI-              BOND AND    EQUITY
                             LT       INCOME   STRATEGY  EQUITY(1)  INCOME(1)   INDEX
                          --------  ---------- --------  ---------- --------- ----------
<S>                       <C>       <C>        <C>       <C>        <C>       <C>
Total cost of invest-
 ments at beginning of
 year                     $ 79,297   $ 71,762  $ 71,200                        $ 99,779
Add: Total net proceeds
 from policy transac-
 tions                      29,507     29,622    22,282    $ 4,587  $    721     53,891
Reinvested distributions
 from the Fund:
(a) Net investment in-
 come                          530      1,017     3,014         12        10      2,490
(b) Net realized gain        4,126      6,110     4,516         18         1      4,910
                          --------   --------  --------   --------  --------   --------
            Sub-Total      113,460    108,511   101,012      4,617       732    161,070
Less: Cost of invest-
 ments disposed during
 the year                   14,401      7,749     3,871        443        66     20,745
                          --------   --------  --------   --------  --------   --------
Total cost of invest-
 ments at end of year       99,059    100,762    97,141      4,174       666    140,325
Add: Unrealized appreci-
 ation                      11,379     30,724    16,211         16        19     46,963
                          --------   --------  --------   --------  --------   --------
Total market value of
 investments at end of
 year                     $110,438   $131,486  $113,352   $  4,190  $    685   $187,288
                          ========   ========  ========   ========  ========   ========
<CAPTION>
                           INTER-    EMERGING
                          NATIONAL   MARKETS      I          II        III        IV
                          --------  ---------- --------  ---------- --------- ----------
<S>                       <C>       <C>        <C>       <C>        <C>       <C>
Total cost of invest-
 ments at beginning of
 year                     $ 83,435   $  3,318  $     77   $    177  $    527   $    416
Add: Total net proceeds
 from policy transac-
 tions                      43,255      9,168       502        723     3,713      1,343
Reinvested distributions
 from the Fund:
(a) Net investment in-
 come                        2,251         41         8         68        73         50
(b) Net realized gain        2,096                               3                   13
                          --------   --------  --------   --------  --------   --------
            Sub-Total      131,037     12,527       587        971     4,313      1,822
Less: Cost of invest-
 ments disposed during
 the year                   16,037      3,429        43        209     1,421        251
                          --------   --------  --------   --------  --------   --------
Total cost of invest-
 ments at end of year      115,000      9,098       544        762     2,892      1,571
Add: Unrealized appreci-
 ation (depreciation)       13,941       (682)       (5)        21       217        183
                          --------   --------  --------   --------  --------   --------
Total market value of
 investments at end of
 year                     $128,941   $  8,416  $    539   $    783  $  3,109   $  1,754
                          ========   ========  ========   ========  ========   ========
</TABLE>
- ----------------------------
(1) For the period from January 10, 1997 (commencement of operations) to
December 31, 1997.
 
                                       53
<PAGE>
 
                     PACIFIC SELECT EXEC SEPARATE ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
6. TRANSACTIONS IN SEPARATE ACCOUNT UNITS AND SELECTED ACCUMULATION UNIT **
INFORMATION
 
 Transactions in Separate Account units for the year ended December 31, 1997
and the selected accumulation unit information as of December 31, 1997 and
1996 were as follows:
<TABLE>
<CAPTION>
                                                  VARIABLE ACCOUNTS
                          ---------------------------------------------------------------------
                                                               GOVERN-
                             MONEY     HIGH YIELD   MANAGED      MENT                AGGRESSIVE
                            MARKET        BOND       BOND     SECURITIES   GROWTH      EQUITY
                          -----------  ----------  ---------  ---------- ----------  ----------
<S>                       <C>          <C>         <C>        <C>        <C>         <C>
Total units outstanding
 at beginning of year       1,797,662   1,071,818  3,332,577    394,531   4,060,628     306,793
Increase (decrease) in
 units resulting from
 policy transactions:
 (a) Transfer of net
  premiums                  7,332,882     256,430    517,251     99,445     812,716     189,799
 (b) Transfers--policy
  charges and deductions     (274,716)    (72,698)  (136,476)   (28,791)   (260,869)    (42,787)
 (c) Transfers in (from
  other variable ac-
  counts)                   8,912,985     744,710    758,585    240,788   3,420,209   1,117,526
 (d) Transfers out (to
  other variable ac-
  counts)                 (14,035,300)   (666,562)  (568,112)  (200,607) (2,758,765)   (720,928)
 (e) Transfers--other        (490,883)    (60,970)  (717,810)   (25,763)   (595,259)     (9,566)
                          -----------  ----------  ---------   --------  ----------  ----------
            Sub-Total       1,444,968     200,910   (146,562)    85,072     618,032     534,044
                          -----------  ----------  ---------   --------  ----------  ----------
Total units outstanding
 at end of year             3,242,630   1,272,728  3,186,015    479,603   4,678,660     840,837
                          ===========  ==========  =========   ========  ==========  ==========
Accumulation Unit Value:
 At beginning of year          $15.26      $24.20     $20.70     $19.85      $29.53      $10.86
At end of year                 $16.06      $26.48     $22.76     $21.73      $38.47      $11.27
<CAPTION>
                            GROWTH       EQUITY     MULTI-                BOND AND     EQUITY
                              LT         INCOME    STRATEGY   EQUITY(1)  INCOME(1)     INDEX
                          -----------  ----------  ---------  ---------- ----------  ----------
<S>                       <C>          <C>         <C>        <C>        <C>         <C>
Total units outstanding
 at beginning of year       4,879,333   3,031,251  3,255,044                          5,062,679
Increase (decrease) in
 units resulting from
 policy transactions:
 (a) Transfer of net
  premiums                  1,453,920     639,734    756,562     40,729       4,994     972,808
 (b) Transfers--policy
  charges and deductions     (351,905)   (177,390)  (168,112)    (7,611)     (1,147)   (279,773)
 (c) Transfers in (from
  other variable ac-
  counts)                   2,392,868   2,011,731    815,061    375,727      57,435   3,558,114
 (d) Transfers out (to
  other variable ac-
  counts)                  (2,568,247) (1,473,786)  (539,476)   (39,428)     (3,737) (1,811,915)
 (e) Transfers--other        (353,490)   (421,911)  (221,300)    (4,231)         71  (1,805,725)
                          -----------  ----------  ---------   --------  ----------  ----------
            Sub-Total         573,146     578,378    642,735    365,186      57,616     633,509
                          -----------  ----------  ---------   --------  ----------  ----------
Total units outstanding
 at end of year             5,452,479   3,609,629  3,897,779    365,186      57,616   5,696,188
                          ===========  ==========  =========   ========  ==========  ==========
Accumulation Unit Value:
 At beginning of year          $18.25      $28.32     $24.31     $10.00      $10.00      $24.73
At end of year                 $20.25      $36.43     $29.08     $11.47      $11.89      $32.88
<CAPTION>
                            INTER-      EMERGING
                           NATIONAL     MARKETS        I          II        III          IV
                          -----------  ----------  ---------  ---------- ----------  ----------
<S>                       <C>          <C>         <C>        <C>        <C>         <C>
Total units outstanding
 at beginning of year       5,140,103     333,810      7,649     17,011      51,927      41,571
Increase (decrease) in
 units resulting from
 policy transactions:
 (a) Transfer of net
  premiums                  1,256,235     196,931      7,660     15,681      56,619      32,122
 (b) Transfers--policy
  charges and deductions     (344,327)    (46,049)    (2,403)    (2,375)    (12,514)     (4,516)
 (c) Transfers in (from
  other variable ac-
  counts)                   2,634,912   1,014,227     42,342     52,906     309,339      87,218
 (d) Transfers out (to
  other variable ac-
  counts)                  (2,220,624)   (612,170)    (1,263)   (21,044)   (157,101)    (22,938)
 (e) Transfers--other        (241,927)    (15,352)    (1,685)    (2,195)    (4,897)        (951)
                          -----------  ----------  ---------   --------  ----------  ----------
            Sub-Total       1,084,269     537,587     44,651     42,973     191,446      90,935
                          -----------  ----------  ---------   --------  ----------  ----------
Total units outstanding
 at end of year             6,224,372     871,397     52,300     59,984     243,373     132,506
                          ===========  ==========  =========   ========  ==========  ==========
Accumulation Unit Value:
 At beginning of year          $18.96       $9.82     $10.08     $10.18      $10.46      $ 9.97
At end of year                 $20.72       $9.66     $10.31     $13.06      $12.77      $13.23
</TABLE>
 
- ----------------------------
(1) For the period from January 10, 1997 (commencement of operations) to
December 31, 1997.
 
**Accumulation Unit: unit of measure used to calculate the value of a Policy
 Owner's interest in a Variable Account during the accumulation period.
 
                                      54
<PAGE>
 
   INDEPENDENT AUDITORS' REPORT
 
   Pacific Life Insurance Company and
    Subsidiaries:
 
   We have audited the accompanying consolidated statements of financial
   condition of Pacific Life Insurance Company (formerly Pacific Mutual Life
   Insurance Company) and subsidiaries (the "Company") as of December 31,
   1997 and 1996, and the related consolidated statements of operations,
   stockholder's equity and cash flows for each of the three years in the
   period ended December 31, 1997. 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, such consolidated financial statements present fairly, in
   all material respects, the financial position of Pacific Life Insurance
   Company and subsidiaries as of December 31, 1997 and 1996, and the results
   of their operations and their cash flows for each of the three years in
   the period ended December 31, 1997 in conformity with generally accepted
   accounting principles.
 
 
 
   DELOITTE & TOUCHE LLP
 
   Costa Mesa, California
   February 19, 1998
 
                                       55
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
<TABLE>
<CAPTION>
                                                               December 31,
                                                              1997      1996
- -------------------------------------------------------------------------------
                                                               (In Millions)
<S>                                                         <C>       <C>
ASSETS
Investments:
  Securities available for sale at estimated fair value:
    Fixed maturity securities                               $13,990.7 $12,193.8
    Equity securities                                           346.4     260.8
  Mortgage loans                                              1,922.1   1,477.3
  Real estate                                                   192.1     280.0
  Policy loans                                                3,769.2   3,131.8
  Short-term investments                                         83.8      66.1
  Other investments                                             380.2     208.0
- -------------------------------------------------------------------------------
TOTAL INVESTMENTS                                            20,684.5  17,617.8
Cash and cash equivalents                                       110.4     109.0
Deferred policy acquisition costs                               716.9     531.5
Accrued investment income                                       255.4     202.5
Other assets                                                    636.5     462.4
Separate account assets                                      11,605.1   8,142.1
- -------------------------------------------------------------------------------
TOTAL ASSETS                                                $34,008.8 $27,065.3
- -------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
  Universal life, annuity and other investment contract de-
   posits                                                   $16,644.5 $13,877.4
  Future policy benefits                                      2,133.8   2,506.5
  Short-term and long-term debt                                 253.6     270.1
  Other liabilities                                           1,224.5     572.0
  Separate account liabilities                               11,605.1   8,142.1
- -------------------------------------------------------------------------------
Total Liabilities                                            31,861.5  25,368.1
- -------------------------------------------------------------------------------
Commitments and contingencies
Stockholder's Equity:
  Common stock - $50 par value; 600,000 shares authorized,
   issued and outstanding                                        30.0
  Paid-in capital                                               120.1
  Retained earnings                                           1,422.0   1,318.0
  Unrealized gain on securities available for sale, net         575.2     379.2
- -------------------------------------------------------------------------------
Total Stockholder's Equity                                    2,147.3   1,697.2
- -------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                  $34,008.8 $27,065.3
- -------------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
                                       56
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                     Years Ended December 31,
                                                      1997     1996     1995
- ------------------------------------------------------------------------------
                                                          (In Millions)
<S>                                                 <C>      <C>      <C>
REVENUES
Insurance premiums                                  $  504.3 $  465.4 $  458.5
Policy fees from universal life, annuity and other
 investment contract deposits                          431.2    348.6    309.0
Net investment income                                1,225.3  1,087.3  1,038.4
Net realized capital gains                              85.3     44.0     61.5
Commission revenue                                     146.6     79.6     62.0
Other income                                           181.7    123.1     90.3
- ------------------------------------------------------------------------------
TOTAL REVENUES                                       2,574.4  2,148.0  2,019.7
- ------------------------------------------------------------------------------

BENEFITS AND EXPENSES
Interest credited to universal life, annuity and
 other investment contract deposits                    797.8    665.0    675.2
Policy benefits paid or provided                       675.7    652.9    647.5
Commission expenses                                    303.7    233.6    197.5
Operating expenses                                     507.7    316.2    278.6
- ------------------------------------------------------------------------------
TOTAL BENEFITS AND EXPENSES                          2,284.9  1,867.7  1,798.8
- ------------------------------------------------------------------------------

INCOME BEFORE PROVISION FOR INCOME TAXES               289.5    280.3    220.9
Provision for income taxes                             113.5    113.7     86.1
- ------------------------------------------------------------------------------

NET INCOME                                          $  176.0 $  166.6 $  134.8
- ------------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
                                       57
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
 
<TABLE>
<CAPTION>
                                                           Unrealized
                                                           Gain (Loss)
                          Common Stock                    on Securities
                          ------------- Paid-in Retained    Available
                          Shares Amount Capital Earnings  for Sale, net  Total
- ---------------------------------------------------------------------------------
                                              (In Millions)
<S>                       <C>    <C>    <C>     <C>       <C>           <C>
BALANCES,
 JANUARY 1, 1995                                $1,016.6     $(207.3)   $  809.3
Net income                                         134.8                   134.8
Change in unrealized
 gain (loss) on
 securities available
 for sale, net                                                 689.3       689.3
- ---------------------------------------------------------------------------------
BALANCES,
 DECEMBER 31, 1995                               1,151.4       482.0     1,633.4
Net income                                         166.6                   166.6
Change in unrealized
 gain on securities
 available for sale, net                                      (102.8)     (102.8)
- ---------------------------------------------------------------------------------
BALANCES,
 DECEMBER 31, 1996                               1,318.0       379.2     1,697.2
Net income                                         176.0                   176.0
Change in unrealized
 gain on securities
 available for sale, net                                       196.0       196.0
Issuance of partnership
 units by affiliate                     $ 85.1                              85.1
Initial member
 capitalization of
 Pacific Mutual Holding
 Company                                            (2.0)                   (2.0)
Issuance of common stock   0.6   $30.0    35.0     (65.0)                     --
Dividend paid to parent                             (5.0)                   (5.0)
- ---------------------------------------------------------------------------------
BALANCES,
 DECEMBER 31, 1997         0.6   $30.0  $120.1  $1,422.0     $ 575.2    $2,147.3
- ---------------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
                                       58
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                  Years Ended December 31,
                                                  1997       1996       1995
- --------------------------------------------------------------------------------
                                                        (In Millions)
<S>                                             <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                      $   176.0  $   166.6  $   134.8
Adjustments to reconcile net income to net
 cash provided by operating activities:
  Amortization on fixed maturities                  (26.6)     (45.2)     (67.2)
  Depreciation and other amortization                38.3       43.8       36.8
  Deferred income taxes                             (14.4)     (49.8)     (30.3)
  Net realized capital gains                        (85.3)     (44.0)     (61.5)
  Net change in deferred policy acquisition
   costs                                           (185.4)    (140.4)      48.8
  Interest credited to universal life, annuity
   and other investment contract deposits           797.8      665.0      675.2
Change in accrued investment income                 (52.9)      (3.7)     (16.1)
Change in future policy benefits                   (372.7)      62.3       88.8
Change in other assets and liabilities              577.4      158.1      151.9
- --------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES           852.2      812.7      961.2
- --------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
Securities available for sale:
  Purchases                                      (6,343.2)  (4,525.0)  (3,001.3)
  Sales                                           2,247.5    2,511.0    1,940.3
  Maturities and repayments                       2,406.8    1,184.7      926.9
Held to maturity securities:
  Purchases                                                              (181.9)
  Sales                                                                    62.3
  Maturities and repayments                                               111.0
Repayments of mortgage loans                        179.3      220.4      267.7
Proceeds from sales of mortgage loans and real
 estate                                             104.4       14.5       27.4
Purchases of mortgage loans and real estate        (643.7)    (414.3)    (244.7)
Distributions from partnerships                      91.6       78.8       49.0
Change in policy loans                             (637.4)    (338.5)    (389.8)
Change in short-term investments                    (17.7)      37.2      (66.7)
Other investing activity, net                        78.8     (144.5)    (137.2)
- --------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES            (2,533.6)  (1,375.7)    (637.0)
- --------------------------------------------------------------------------------
</TABLE>
(Continued)
 
See Notes to Consolidated Financial Statements
 
                                       59
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                Years Ended December 31,
(Continued)                                     1997       1996       1995
- ------------------------------------------------------------------------------
                                                      (In Millions)
<S>                                           <C>        <C>        <C>
CASH FLOWS FROM FINANCING ACTIVITIES
Policyholder account balances:
  Deposits                                    $ 4,373.6  $ 2,105.0  $ 1,437.9
  Withdrawals                                  (2,667.3)  (1,756.6)  (1,774.2)
Net change in short-term debt                       8.5       42.5      (38.8)
Repayment of long-term debt                       (25.0)      (5.0)      (5.0)
Initial capitalization of Pacific Mutual
 Holding Company                                   (2.0)
Dividend paid to parent                            (5.0)
- ------------------------------------------------------------------------------
NET CASH PROVIDED BY (USED IN) FINANCING AC-
 TIVITIES                                       1,682.8      385.9     (380.1)
- ------------------------------------------------------------------------------

Net change in cash and cash equivalents             1.4     (177.1)     (55.9)
Cash and cash equivalents, beginning of year      109.0      286.1      342.0
- ------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF YEAR        $   110.4  $   109.0  $   286.1
- ------------------------------------------------------------------------------
</TABLE>
SUPPLEMENTAL SCHEDULE OF INVESTING AND FINANCING ACTIVITIES
In connection with the acquisition of an insurance block of business as
 discussed in Note 5, the following assets and liabilities were assumed:
 
<TABLE>
          <S>                                 <C>
          Cash                                $1,215.9
          Policy loans                           440.3
          Other assets                            43.4
                                              --------
            Total assets assumed              $1,699.6
                                              --------
          Policyholder account values         $1,693.8
          Other liabilities                        5.8
                                              --------
            Total liabilities assumed         $1,699.6
                                              --------
- --------------------------------------------------------------------------------
</TABLE>
SUPPLEMENTAL SCHEDULE OF NON CASH FINANCING ACTIVITIES
As a result of the Conversion as discussed in Note 1, $65 million of retained
 earnings was allocated for the issuance of 600,000 shares of common stock with
 a par value totaling $30 million and $35 million was allocated to paid-in
 capital.
- --------------------------------------------------------------------------------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
<TABLE>
<S>                                           <C>        <C>        <C>
Income taxes paid                             $144.5     $185.9     $96.9
Interest paid                                 $ 26.1     $ 27.2     $23.3
- --------------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
                                       60
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
   CONVERSION TO MUTUAL HOLDING COMPANY STRUCTURE
 
   Pursuant to consent received from the Insurance Department of the State of
   California, Pacific Mutual Life Insurance Company ("Pacific Mutual")
   implemented a plan of conversion to form a mutual holding company
   structure (the "Conversion") on September 1, 1997. The Conversion created
   Pacific LifeCorp, an intermediate stock holding company and Pacific Mutual
   Holding Company ("PMHC"), a mutual holding company. Pacific Mutual was
   converted to a stock life insurance company and renamed Pacific Life
   Insurance Company ("Pacific Life"). Under their respective charters, PMHC
   must always own at least 51% of the outstanding voting stock of Pacific
   LifeCorp, and Pacific LifeCorp must always own 100% of the voting stock of
   Pacific Life. Owners of Pacific Life's annuity contracts and life
   insurance policies have certain membership interests in PMHC, consisting
   principally of the right to vote on the election of the Board of Directors
   of PMHC and on other matters, and certain rights upon liquidation or
   dissolution of PMHC.
 
   As a result of the Conversion, $65 million of retained earnings was
   allocated for the issuance of 600,000 shares of common stock with a par
   value totaling $30 million and $35 million was allocated to paid-in
   capital.
 
   DESCRIPTION OF BUSINESS
 
   Pacific Life was established in 1868 and is organized under the laws of
   the State of California as a stock life insurance company. Pacific Life
   conducts business in every state except New York.
 
   Pacific Life and its subsidiaries and affiliates have primary business
   operations which consist of life insurance, annuities, pension products,
   group employee benefits and investment management and advisory services.
   These primary business operations provide a broad range of life insurance,
   asset accumulation and investment products for individuals and businesses
   and offer a range of investment products to institutions and pension
   plans. Additionally, through its major subsidiaries and affiliates,
   Pacific Life provides a variety of group employee benefits, as well as
   investment management and advisory services.
 
   BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION
 
   The accompanying consolidated financial statements of Pacific Life
   Insurance Company and subsidiaries (the "Company") have been prepared in
   accordance with generally accepted accounting principles ("GAAP") and
   include the accounts of Pacific Life and its wholly-owned insurance
   subsidiaries, PM Group Life Insurance Company ("PM Group") and World-Wide
   Holdings Limited, and its noninsurance subsidiaries, Pacific Asset
   Management LLC ("PAM"), Pacific Mutual Distributors, Inc. ("PMD"), Pacific
   Mutual Realty Finance, Inc. and Pacific Mezzanine Associates, L.L.C. All
   significant intercompany transactions and balances have been eliminated.
   Pacific Life prepares its regulatory financial statements based on
   accounting practices prescribed or permitted by the Insurance Department
   of the State of California. These consolidated financial statements differ
   from those followed in reports to regulatory authorities (Note 2).
 
   PAM was initially capitalized on December 31, 1997, when Pacific Life
   completed a subsidiary restructuring in which all the assets and
   liabilities of Pacific Financial Asset Management Corporation ("PFAMCo")
   were contributed into this newly formed limited liability company. PFAMCo
   was then merged into Pacific Life. On October 30, 1997, Pacific Corinthian
   Life Insurance Company ("PCL"-Note 4), a wholly-owned insurance
   subsidiary, was merged into Pacific Life, with Pacific Life as the
   surviving entity.
 
   ACCOUNTING PRONOUNCEMENTS ADOPTED
 
   In 1996, the Company adopted the provisions of Statement of Financial
   Accounting Standards ("SFAS") No. 120, "Accounting and Reporting by Mutual
   Life Insurance Enterprises and by Insurance Enterprises for Certain Long-
   Duration Participating Contracts", and Interpretation No. 40,
   "Applicability of Generally Accepted
 
                                       61
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
   Accounting Principles to Mutual Life Insurance and Other Enterprises" (the
   "Interpretation") issued by the Financial Accounting Standards Board
   ("FASB"). SFAS No. 120 and the Interpretation permit mutual life insurance
   companies and their insurance subsidiaries to adopt all applicable
   authoritative GAAP pronouncements in any general purpose financial
   statements that they may issue. This differs from prior years when the
   Company issued its regulatory financial statements as general purpose
   financial statements. The accompanying consolidated financial statements
   for 1997, 1996 and 1995 reflect the effects of implementing SFAS No. 120
   and the Interpretation.
 
   On January 1, 1997, the Company adopted SFAS No. 125, "Accounting for
   Transfers and Servicing of Financial Assets and Extinguishments of
   Liabilities", as amended by SFAS No. 127, "Deferral of the Effective Date
   of Certain Provisions of FASB Statement No. 125". SFAS No. 125 is
   effective for transfers and servicing of financial assets and
   extinguishments of liabilities occurring after December 31, 1996. This
   statement provides consistent accounting standards for securitizations and
   other transfers of financial assets, determines when financial assets
   (liabilities) should be considered sold (settled) and removed from the
   statement of financial condition, and determines when related revenues and
   expenses should be recognized. Adoption of this accounting standard did
   not have a significant impact on the consolidated financial position or
   results of operations of the Company.
 
   NEW ACCOUNTING PRONOUNCEMENTS
 
   In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive
   Income". SFAS No. 130 establishes standards for the reporting and display
   of comprehensive income and its components in a full set of general
   purpose financial statements. The Company currently plans to adopt SFAS
   No. 130 on January 1, 1998.
 
   In February 1998, the FASB issued SFAS No. 132 "Employers' Disclosures
   about Pensions and Other Postretirement Benefits". SFAS No. 132 revises
   current note disclosure requirements for employers' pensions and other
   retiree benefits. It does not address recognition or measurement issues.
   The Company plans to adopt SFAS No. 132 during 1998.
 
   INVESTMENTS
 
   Available for sale fixed maturity and equity securities are reported at
   estimated fair value, with unrealized gains and losses, net of deferred
   income tax and adjustments related to deferred policy acquisition costs,
   included as a separate component of equity on the accompanying
   consolidated statements of financial condition. Trading securities, which
   are included in short-term investments, are reported at estimated fair
   value with unrealized gains and losses included in net realized capital
   gains on the accompanying consolidated statements of operations.
 
   For mortgage-backed securities included in fixed maturity securities, the
   Company recognizes income using a constant effective yield based on
   anticipated prepayments and the estimated economic life of the securities.
   When estimates of prepayments change, the effective yield is recalculated
   to reflect actual payments to date and anticipated future payments. The
   net investment in the securities is adjusted to the amount that would have
   existed had the new effective yield been applied since the acquisition of
   the securities. This adjustment is reflected in net investment income.
 
   In the first and second quarter of 1995, Pacific Life sold two securities
   from the held to maturity category. The amortized cost of the securities
   was $62.3 million and a net after tax loss of $0.7 million was realized on
   the sales. The securities were sold due to the significant deterioration
   of the issuer's creditworthiness.
 
   Beginning with the third quarter of 1995, Pacific Life transferred
   approximately $1.5 billion of securities from the held to maturity
   category to the available for sale category. This amount represented the
   amortized cost of
 
                                       62
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
   the securities at the date of transfer. The estimated fair value of those
   securities was approximately $1.6 billion, resulting in a net after tax
   unrealized gain of $52.5 million, which was reflected as a direct increase
   to equity. The change in classification was a result of a change in
   management's intent with respect to these securities. In order to have the
   flexibility to respond to changes in interest rates and to take advantage
   of changes in the availability of and the yield on alternative
   investments, management determined that the reclassification of these
   securities as available for sale was appropriate.
 
   Realized gains and losses on investment transactions are determined on a
   specific identification basis and are included in revenues.
 
   Short-term investments are carried at estimated fair value and include all
   trading securities.
 
   Derivative financial instruments are carried at estimated fair value.
   Unrealized gains and losses of derivatives used to hedge securities
   classified as available for sale are reflected in a separate component of
   equity, similar to the accounting of the underlying hedged assets.
   Realized gains and losses on derivatives used for hedging are deferred and
   amortized over the average life of the related hedged assets or insurance
   liabilities. Unrealized gains and losses of other derivatives are
   reflected in operations.
 
   Mortgage loans and policy loans are stated at unpaid principal balances.
 
   Real estate is carried at depreciated cost, or for real estate acquired in
   satisfaction of debt, estimated fair value less estimated selling costs at
   the date of acquisition if lower than the related unpaid balance.
 
   On November 15, 1994, certain of the Company's investment management and
   advisory subsidiaries entered into an agreement and plan of consolidation
   with Thomson Advisory Group L.P., a Delaware limited partnership with
   publicly traded units, to merge into a newly capitalized partnership named
   PIMCO Advisors L.P. ("PIMCO Advisors"). In December 1997, PIMCO Advisors
   completed a transaction in which it acquired the assets of Oppenheimer
   Capital, L.P., including its interest in Oppenheimer Capital, by issuing
   approximately 33 million PIMCO Advisors General and Limited Partner units.
   In connection with this transaction, the Company increased its investment
   in PIMCO Advisors to reflect the excess of the Company's pro rata share of
   PIMCO Advisors partners' capital subsequent to this transaction over the
   carrying value of the Company's investment in PIMCO Advisors. The net
   result of this transaction was to directly increase stockholder's equity
   by $85.1 million. The Company's beneficial ownership in PIMCO Advisors was
   approximately 42% prior to this transaction and 31% subsequent to the
   transaction. Deferred taxes as a result of this transaction have been
   established on the accompanying consolidated financial statements. This
   investment, which is included in other investments on the accompanying
   consolidated statements of financial condition, is accounted for using the
   equity method.
 
   CASH AND CASH EQUIVALENTS
 
   Cash and cash equivalents include all liquid debt instruments with an
   original maturity of three months or less.
 
   DEFERRED POLICY ACQUISITION COSTS
 
   The costs of acquiring new insurance business, principally commissions,
   medical examinations, underwriting, policy issue and other expenses, all
   of which vary with and are primarily related to the production of new
   business, have been deferred. For universal life, annuity and other
   investment contract products, such costs are generally amortized in
   proportion to the present value of expected gross profits using the
   assumed crediting rate. Adjustments are reflected in earnings or equity in
   the period the Company experiences deviations in gross profit assumptions.
   Adjustments directly affecting equity result from experience deviations
   due to changes in unrealized gains and losses in investments classified as
   available for sale. For life insurance products, such costs are being
   amortized over the premium-paying period of the related policies in
   proportion to premium revenues
 
                                       63
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
   recognized, using assumptions consistent with those used in computing
   policy reserves. For the years ended December 31, 1997, 1996 and 1995, net
   amortization of deferred policy acquisition costs included in commission
   expenses amounted to $50.2 million, $42.6 million and $39.4 million,
   respectively, and included in operating expenses amounted to $29.4
   million, $27.4 million and $20.8 million, respectively, on the
   accompanying consolidated statements of operations.
 
   PRESENT VALUE OF FUTURE PROFITS
 
   Included in other assets on the accompanying consolidated statement of
   financial condition as of December 31, 1996 was $16.1 million which
   represented the present value of estimated future profits of acquired
   business in connection with the rehabilitation of First Capital Life
   Insurance Company ("FCL"-Note 4). The aforementioned future profits were
   discounted to provide an appropriate rate of return and were being
   amortized over the rehabilitation plan period. Amortization for the years
   ended December 31, 1997, 1996 and 1995 amounted to $16.1 million, $24.2
   million and $17.1 million, respectively, and is included in commission
   expenses in the accompanying consolidated statements of operations. During
   1996, the Company changed certain assumptions regarding the estimated life
   which resulted in an increase in amortization in 1996 of approximately
   $17.0 million.
 
   UNIVERSAL LIFE, ANNUITY AND OTHER INVESTMENT CONTRACT DEPOSITS
 
   Universal life, annuity and other investment contract deposits are valued
   using the retrospective deposit method and consist principally of deposits
   received plus interest credited less accumulated assessments. Interest
   credited to these policies primarily ranged from 4.0% to 8.4% during 1997,
   1996 and 1995.
 
   FUTURE POLICY BENEFITS
 
   Life insurance reserves are valued using the net level premium method.
   Interest rate assumptions range from 4.5% to 9.3% for 1997, 1996 and 1995.
   Mortality, morbidity and withdrawal assumptions are generally based on the
   Company's experience, modified to provide for possible unfavorable
   deviations. Future dividends for participating business are provided for
   in the liability for future policy benefits. Included in policy benefits
   paid or provided on the accompanying consolidated statements of operations
   are dividends to policyholders.
 
   Dividends are provided based on dividend formulas approved by the Board of
   Directors and reviewed for reasonableness and equitable treatment of
   policyholders by an independent consulting actuary. As of December 31,
   1997 and 1996, participating experience rated policies paying dividends
   represented approximately 1% of direct written life insurance in force.
 
   STATE GUARANTY FUND ASSESSMENTS
 
   Insurance companies are subject to assessments by life and health guaranty
   associations in most states in which they are licensed to do business.
   These assessments are based on the volume and type of business they sell
   in those states and may be partially recovered in some states through a
   future reduction in premium taxes. Based on current information available
   from the National Organization of Life and Health Guaranty Association,
   the Company, as of December 31, 1997, has accrued in other liabilities on
   the accompanying consolidated statements of financial condition an amount
   adequate for anticipated payments of known insolvencies, net of estimated
   recoveries of premium tax offsets.
 
   REVENUES AND EXPENSES
 
   Insurance premiums are recognized as revenue when due. Benefits and
   expenses, other than deferred policy acquisition costs, are recognized
   when incurred.
 
                                       64
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
 
   Generally, receipts for universal life, annuities and other investment
   contracts are classified as deposits. Policy fees from these contracts
   include mortality charges, surrender charges and earned policy service
   fees. Expenses related to these products include interest credited to
   account balances and benefit amounts in excess of account balances.
 
   Commission revenue from Pacific Life's broker dealer subsidiaries is
   generally recorded on a settlement basis, generally the third business day
   following the trade date. The difference between the settlement date and
   trade date is not considered material.
 
   DEPRECIATION AND AMORTIZATION
 
   Depreciation of investment real estate is computed on the straight-line
   method over the estimated useful lives which range from 15 to 30 years.
   Certain other assets are depreciated or amortized on the straight-line
   method over varying periods ranging from 3 to 40 years. Depreciation of
   investment real estate is included in net investment income on the
   accompanying consolidated statements of operations. Depreciation and
   amortization of other assets is included in operating expenses on the
   accompanying consolidated statements of operations.
 
   INCOME TAXES
 
   Pacific Life is taxed as a life insurance company for income tax purposes
   and is included in the consolidated income tax returns of PMHC. The amount
   of income tax expense includes an equity tax calculated by a prescribed
   formula that incorporates a differential earnings rate between stock and
   mutual life insurance companies. Deferred income taxes are provided for
   timing differences in the recognition of revenues and expenses for
   financial reporting and income tax purposes.
 
   SEPARATE ACCOUNTS
 
   Separate account assets are recorded at market value and the related
   liabilities represent segregated contract owner funds maintained in
   accounts with individual investment objectives. The investment results of
   separate account assets generally pass through to separate account
   contract owners.
 
   ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
   The estimated fair value of financial instruments disclosed in Notes 6 and
   7 have been determined using available market information and appropriate
   valuation methodologies. However, considerable judgment is required to
   interpret market data to develop the estimates of fair value. Accordingly,
   the estimates presented may not be indicative of the amounts the Company
   could realize in a current market exchange. The use of different market
   assumptions and/or estimation methodologies could have a significant
   effect on the estimated fair value amounts.
 
   BUSINESS RISKS
 
   The Company operates in a business environment which is subject to various
   risks and uncertainties. Such risks and uncertainties include interest
   rate risk, credit risk and legal and regulatory changes.
 
   Interest rate risk is the potential for interest rates to change, which
   can cause fluctuations in the value of investments. To the extent that
   fluctuations in interest rates cause the duration of assets and
   liabilities to differ, the Company may have to sell assets prior to their
   maturity and realize losses. The Company controls its exposure to this
   risk by, among other things, asset/liability matching techniques which
   attempt to match the duration of assets and liabilities and utilization of
   derivative instruments.
 
 
                                       65
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
   Credit risk is the risk that issuers of investments owned by the Company
   may default or that other parties may not be able to pay amounts due to
   the Company. The Company manages its investments to limit credit risk by
   diversifying its portfolio among various security types and industry
   sectors. The credit risk of financial instruments is controlled through
   credit approvals, limits and monitoring procedures. Real estate and
   mortgage loan investments are diversified by geographic location and
   property type. Management believes that significant concentrations of
   credit risk do not exist.
 
   The Company is also exposed to credit loss in the event of nonperformance
   by the counterparties to interest rate swap contracts and other derivative
   securities. However, the Company does not anticipate nonperformance by the
   counterparties.
 
   The Company is subject to various state and Federal regulatory
   authorities. The potential exists for changes in regulatory initiatives
   which can result in additional, unanticipated expense to the Company.
   Existing Federal laws and regulations affect the taxation of life
   insurance or annuity products and insurance companies. There can be no
   assurance as to what, if any, future legislation might be enacted, or if
   enacted, whether such legislation would contain provisions with possible
   negative effects on the Company's life insurance or annuity products.
 
   USE OF ESTIMATES
 
   The preparation of financial statements in conformity with GAAP requires
   management to make estimates and assumptions that affect the reported
   amounts of 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.
 
   RECLASSIFICATIONS
 
   Certain prior year amounts have been reclassified to conform to the 1997
   financial statement presentation.
 
2. STATUTORY RESULTS
 
   The following are reconciliations of statutory capital and surplus and
   statutory net income for Pacific Life as calculated in accordance with
   accounting practices prescribed or permitted by the Insurance Department
   of the State of California, to the amounts reported as stockholder's
   equity and net income included in the accompanying consolidated financial
   statements:
 
<TABLE>
<CAPTION>
                                                          December 31,
                                                          1997      1996
                                                        ------------------
                                                          (In Millions)
         <S>                                            <C>       <C>
         Statutory capital and surplus                  $  944.8  $  815.2
           Deferred policy acquisition costs               730.7     542.0
           Unrealized gain on securities available for
            sale, net                                      575.2     379.2
           Asset valuation reserve                         252.4     209.5
           Deferred income tax                             240.9     174.6
           Subsidiary equity                               108.7      60.7
           Non-admitted assets                              25.2      22.8
           Surplus notes                                  (149.6)   (149.6)
           Insurance and annuity reserves                 (511.5)   (340.4)
           Other                                           (69.5)    (16.8)
                                                        ------------------
         Stockholder's equity as reported herein        $2,147.3  $1,697.2
                                                        ==================
                                                        
</TABLE>
 
 
                                       66
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
2. STATUTORY RESULTS (CONTINUED)
 
<TABLE>
<CAPTION>
                                                    Years Ended December 31,
                                                      1997     1996     1995
                                                    ---------------------------
                                                         (In Millions)
         <S>                                        <C>       <C>      <C>
         Statutory net income                       $  121.5  $ 113.1  $  85.1
           Deferred policy acquisition costs           160.4    111.2     76.4
           Deferred income tax                          41.2     70.9     31.5
           Interest maintenance reserve                  7.6      3.8     12.2
           Net realized gain (loss) on trading se-
            curities                                    (5.8)   (11.6)    13.2
           Earnings of subsidiaries                    (40.6)   (33.0)     5.9
           Insurance and annuity reserves             (107.0)   (91.3)   (95.5)
           Other                                        (1.3)     3.5      6.0
                                                    --------------------------
         Net income as reported herein              $  176.0  $ 166.6  $ 134.8
                                                    ==========================
</TABLE>
 
   RISK-BASED CAPITAL
 
   Risk-based capital is a method developed by the National Association of
   Insurance Commissioners ("NAIC") to measure the minimum amount of capital
   appropriate for an insurance company to support its overall business
   operations in consideration of its size and risk profile. The formulas for
   determining the amount of risk-based capital specify various weighting
   factors that are applied to financial balances or various levels of
   activity based on the perceived degree of risk. The adequacy of a
   company's actual capital is measured by comparing it to the risk-based
   capital as determined by the formulas. Companies below minimum risk-based
   capital requirements are classified within certain levels, each of which
   requires specified corrective action. As of December 31, 1997 and 1996,
   Pacific Life and PM Group exceeded the minimum risk-based capital
   requirements.
 
   DIVIDEND RESTRICTIONS
 
   Dividend payments by Pacific Life to its parent cannot exceed the greater
   of 10% of statutory capital and surplus as of the preceding year end or
   the statutory net gain from operations for the previous calendar year,
   without prior approval from the Insurance Department of the State of
   California. Based on this limitation and 1997 statutory results, Pacific
   Life could pay approximately $76.5 million in dividends in 1998 without
   prior approval.
 
   Extraordinary dividends to Pacific Life from PM Group are subject to
   regulatory restrictions and approvals by the Insurance Department of the
   State of Arizona, PM Group's state of domicile. The maximum amount of
   ordinary dividends that can be paid by PM Group without restriction cannot
   exceed the lesser of 10% of surplus as regards policyholders, or the
   statutory net gain from operations. During 1997, 1996 and 1995, PM Group
   received approval to pay dividends of $14 million, $25 million and $25
   million for the years ended December 31, 1997, 1996 and 1995 of which $8
   million, $18 million and $17.2 million, respectively, were considered
   extraordinary.
 
   In accordance with the terms of the rehabilitation agreement (Note 4), PCL
   was precluded from paying any dividends during the rehabilitation period
   without the prior consent of the Insurance Department of the State of
   California. No such dividends were paid.
 
                                       67
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
3. CLOSED BLOCK
 
 
   In connection with the Conversion, an arrangement known as a closed block
   (the "Closed Block"), was established, for dividend purposes only, for the
   exclusive benefit of certain individual life insurance policies that have
   an experience based dividend scale for 1997. The Closed Block is designed
   to give reasonable assurance to holders of Closed Block policies that
   policy dividends will not change solely as a result of the Conversion.
 
   Assets of Pacific Life have been allocated to the Closed Block in an
   amount that produces cash flows, which, together with anticipated
   revenues, are expected to be sufficient to support the policies. Pacific
   Life is not required to support the payment of dividends on these policies
   from its general funds. The Closed Block will continue in effect until
   either the last policy is no longer in force, or the dissolution of the
   Closed Block. Total assets of $316.2 million and total liabilities of
   $356.0 million for the Closed Block are included in other assets and other
   liabilities, respectively, in the accompanying consolidated statements of
   financial condition as of December 31, 1997. The contribution to income
   from the Closed Block of $5.7 million, consisting of net revenues and
   expenses generated by the Closed Block is included in other income in the
   accompanying consolidated statements of operations for the year ended
   December 31, 1997.
 
4. REHABILITATION OF FIRST CAPITAL LIFE INSURANCE COMPANY
 
   On September 30, 1997, PCL completed the rehabilitation of FCL pursuant to
   a five-year rehabilitation plan approved by the California Superior Court
   and the Insurance Department of the State of California (the
   "Rehabilitation Plan"). Under the terms of the Rehabilitation Plan, FCL's
   insurance policies in force, primarily individual annuities and universal
   life insurance, were restructured and assumed by PCL on December 31, 1992,
   pursuant to an assumption reinsurance agreement and asset purchase
   agreement. On October 30, 1997, PCL was merged into Pacific Life, with
   Pacific Life as the surviving entity.
 
5. ACQUISITION OF INSURANCE BLOCK OF BUSINESS
 
   On June 1, 1997, Pacific Life acquired a block of corporate-owned life
   insurance ("COLI") policies from Confederation Life Insurance Company
   (U.S.) in Rehabilitation, which is currently under rehabilitation, which
   consisted of approximately 38,000 policies having a face amount of
   insurance of $8.6 billion and reserves of approximately $1.7 billion. The
   assets received as part of this acquisition amounted to approximately $1.2
   billion in cash and approximately $0.4 billion in policy loans. This block
   is primarily non-leveraged COLI.
 
   As part of this transaction, an amount equal to the excess of the
   estimated fair value of the reserves assumed over the estimated fair value
   of the assets acquired which represents the cost of acquiring the
   business, amounting to $43.4 million at December 31, 1997, is included in
   deferred policy acquisition costs in the accompanying consolidated
   statements of financial condition. Amortization of this asset for the year
   ended December 31, 1997 was $0.9 million and is included in commission
   expenses in the accompanying consolidated statements of operations.
 
                                       68
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
6. INVESTMENT IN FIXED MATURITY AND EQUITY SECURITIES
 
 
   The amortized cost, gross unrealized gains and losses, and estimated fair
   value of fixed maturity and equity securities are shown below. The
   estimated fair value of publicly traded securities is based on quoted
   market prices. For securities not actively traded, estimated fair values
   were provided by independent pricing services specializing in "matrix
   pricing" and modeling techniques. The Company also estimates certain fair
   values based on interest rates, credit quality and average maturity or
   from securities with comparable trading characteristics.
 
<TABLE>
<CAPTION>
                                                 Gross Unrealized
                                       Amortized ----------------- Estimated
                                         Cost     Gains    Losses  Fair Value
                                       --------------------------------------
                                                   (In Millions)
    <S>                                <C>       <C>      <C>      <C>
    Securities Available for Sale:
    As of December 31, 1997:
    U.S. Treasury securities and
     obligations of U.S. government
     authorities and agencies          $    85.4 $   17.5          $   102.9
    Obligations of states, political
     subdivisions and foreign govern-
     ments                                 730.2     89.4 $    3.0     816.6
    Corporate securities                 7,704.8    594.3     72.7   8,226.4
    Mortgage-backed and asset-backed
     securities                          4,597.7    147.1     15.5   4,729.3
    Redeemable preferred stock             107.8     10.3      2.6     115.5
                                       --------------------------------------
    Total fixed maturity securities    $13,225.9 $  858.6 $   93.8 $13,990.7
                                       ======================================
    Total equity securities            $   231.7 $  123.6 $    8.9 $   346.4
                                       ======================================
    Securities Available for Sale:
    As of December 31, 1996:
    U.S. Treasury securities and
     obligations of U.S. government
     authorities and agencies          $   297.9 $   11.2 $    0.3 $   308.8
    Obligations of states, political
     subdivisions and foreign govern-
     ments                                 638.1     46.2      1.0     683.3
    Corporate securities                 6,848.3    506.3     91.9   7,262.7
    Mortgage-backed and asset-backed
     securities                          3,753.6     98.0     19.4   3,832.2
    Redeemable preferred stock             102.5      6.4      2.1     106.8
                                       --------------------------------------
    Total fixed maturity securities    $11,640.4 $  668.1 $  114.7 $12,193.8
                                       ======================================
    Total equity securities            $   229.6 $   40.8 $    9.6 $   260.8
                                       ======================================
</TABLE>
 
                                       69
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
6. INVESTMENT IN FIXED MATURITY AND EQUITY SECURITIES (CONTINUED)
 
 
   The amortized cost and estimated fair values of fixed maturity securities
   as of December 31, 1997, by contractual repayment date of principal, are
   shown below. Expected maturities may differ from contractual maturities
   because borrowers may have the right to call or prepay obligations with or
   without call or prepayment penalties.
 
<TABLE>
<CAPTION>
                                                      Amortized Estimated
                                                        Cost    Fair Value
                                                      --------------------
                                                         (In Millions)
         <S>                                          <C>       <C>
         Securities Available for Sale:
         Due in one year or less                      $   969.9 $ 1,075.2
         Due after one year through five years          2,678.4   2,823.1
         Due after five years through ten years         2,810.1   2,939.3
         Due after ten years                            2,169.8   2,423.8
                                                      --------------------
                                                        8,628.2   9,261.4
         Mortgage-backed and asset-backed securities    4,597.7   4,729.3
                                                      --------------------
         Total                                        $13,225.9 $13,990.7
                                                      ====================
</TABLE>
 
   Proceeds from sales of all securities available for sale during 1997, 1996
   and 1995 were $2.2 billion, $2.5 billion and $1.9 billion, respectively.
   Gross gains of $69.1 million, $89.3 million and $58.0 million and gross
   losses of $32.9 million, $29.9 million and $32.3 million were realized on
   those sales during 1997, 1996 and 1995, respectively.
 
   Major categories of investment income are summarized as follows:
 
<TABLE>
<CAPTION>
                                    Years Ended December 31,
                                     1997     1996     1995
                                   --------------------------
                                         (In Millions)
        <S>                        <C>      <C>      <C>
        Fixed maturity securities  $  935.1 $  831.6 $  808.1
        Equity securities              12.8     17.8      7.3
        Mortgage loans                129.5    109.4    112.9
        Real estate                    53.6     51.3     43.2
        Policy loans                  137.1    113.0    105.2
        Other                          65.8     71.7     63.2
                                   --------------------------
          Gross investment income   1,333.9  1,194.8  1,139.9
        Investment expense            108.6    107.5    101.5
                                   --------------------------
          Net investment income    $1,225.3 $1,087.3 $1,038.4
                                   ==========================
</TABLE>
 
                                       70
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
6. INVESTMENT IN FIXED MATURITY AND EQUITY SECURITIES (CONTINUED)
 
 
   The change in gross unrealized gain (loss) on investments in available for
   sale and trading securities is as follows:
 
<TABLE>
<CAPTION>
                                                         December 31,
                                                     1997   1996      1995
                                                    ------------------------
                                                         (In Millions)
        <S>                                         <C>    <C>      <C>
        Available for sale and trading securities:
          Fixed maturity                            $222.4 $(169.1) $1,039.3
          Equity                                      85.7     6.5      17.2
                                                    ------------------------
        Total                                       $308.1 $(162.6) $1,056.5
                                                    ========================
</TABLE>
 
   As of December 31, 1997 and 1996, investments in fixed maturity securities
   with a carrying value of $14.4 million and $19.6 million, respectively,
   were on deposit with state insurance departments to satisfy regulatory
   requirements.
 
   No investment, aggregated by issuer, exceeded 10% of total equity as of
   December 31, 1997. The Company has no non-income producing fixed maturity
   securities, mortgage loans, real estate or other long-term investments as
   of December 31, 1997.
 
7. FINANCIAL INSTRUMENTS
 
   The estimated fair values of the Company's financial instruments are as
   follows:
 
<TABLE>
<CAPTION>
                                       December 31, 1997    December 31, 1996
                                      -------------------- --------------------
                                      Carrying  Estimated  Carrying  Estimated
                                       Amount   Fair Value  Amount   Fair Value
                                      -----------------------------------------
                                                    (In Millions)
    <S>                               <C>       <C>        <C>       <C>
    Assets:
      Fixed maturity and equity se-
       curities (Note 6)              $14,337.1 $14,337.1  $12,454.6 $12,454.6
      Mortgage loans                    1,922.1   1,990.9    1,477.3   1,533.9
      Policy loans                      3,769.2   3,769.2    3,131.8   3,131.8
      Cash and cash equivalents           110.4     110.4      109.0     109.0
      Derivative financial instru-
       ments:
        Interest rate floors and
         caps, options and swaptions       22.9      22.9       59.3
        Interest rate swap contracts        0.5       0.5        1.0       1.0
        Credit and total return
         swaps                                                   1.1       1.1
        Foreign currency derivatives        4.1       4.1
    Liabilities:
      Guaranteed interest contracts     3,982.0   4,035.7    2,948.3   3,056.1
      Deposit liabilities                 733.5     737.4      799.6     800.6
      Annuity liabilities               1,883.5   1,872.6    2,459.4   2,459.4
      Surplus notes                       149.6     164.7      149.6     157.5
      Derivative financial instru-
       ments:
        Options written                     1.6       1.6        1.5       1.5
        Asset swap contracts               12.6      12.6       12.5      12.5
        Credit and total return
         swaps                              4.0       4.0
        Foreign currency derivatives                             4.3       4.3
</TABLE>
 
                                       71
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
7. FINANCIAL INSTRUMENTS (CONTINUED)
 
 
   The following methods and assumptions were used to estimate the fair value
   of these financial instruments as of December 31, 1997 and 1996:
 
   MORTGAGE LOANS
 
   The estimated fair value of the mortgage loan portfolio is determined by
   discounting the estimated future cash flows, using a year-end market rate
   which is applicable to the yield, credit quality and average maturity of
   the composite portfolio.
 
   POLICY LOANS
 
   The carrying amounts of policy loans are a reasonable estimate of their
   fair values.
 
   CASH AND CASH EQUIVALENTS
 
   The carrying amounts of these items are a reasonable estimate of their
   fair values.
 
   DERIVATIVE FINANCIAL INSTRUMENTS
 
   Derivatives are financial instruments whose value or cash flows are
   "derived" from another source, such as an underlying security. They can
   facilitate total return and, when used for hedging, they achieve the
   lowest cost and most efficient execution of positions. Derivatives can
   also be used to leverage by using very large notional amounts or by
   creating formulas that multiply changes in the underlying security. The
   Company's approach is to avoid highly leveraged or overly complex
   investments. The Company utilizes certain derivative financial instruments
   to diversify its business risk and to minimize its exposure to
   fluctuations in market prices, interest rates or basis risk as well as for
   facilitating total return. Risk is limited through modeling derivative
   performance in product portfolios for hedging and setting loss limits in
   total return portfolios.
 
   Derivatives used by the Company involve elements of credit risk and market
   risk in excess of amounts recognized in the accompanying consolidated
   financial statements. The notional amounts of these instruments reflect
   the extent of involvement in the various types of financial instruments.
   The estimated fair values of these instruments are based on quoted market
   prices, dealer quotations or internal price estimates believed to be
   comparable to dealer quotations. These amounts estimate what the Company
   would have to pay or receive if the contracts were terminated. The Company
   determines, on an individual counterparty basis, the need for collateral
   or other security to support financial instruments with off-balance sheet
   counterparty risk.
 
                                       72
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
7. FINANCIAL INSTRUMENTS (CONTINUED)
 
   A reconciliation of the notional or contract amounts and discussion of the
   various derivative instruments is as follows:
 
<TABLE>
<CAPTION>
                                    Balance               Terminations Balance
                                   Beginning                  and        End
                                    of Year  Acquisitions  Maturities  of Year
                                   -------------------------------------------
                                                  (In Millions)
    <S>                            <C>       <C>          <C>          <C>
    December 31, 1997:
      Interest rate floors and
       caps, options and
       swaptions                   $4,538.2    $1,644.2     $3,452.4   $2,730.0
      Interest rate swap con-
       tracts                         988.3     1,356.0        318.2    2,026.1
      Asset swap contracts             30.0        47.4         10.0       67.4
      Credit and total return
       swaps                          356.5        98.9        166.9      288.5
      Financial futures contracts     609.2     3,930.6      4,325.7      214.1
      Foreign currency deriva-
       tives                           41.4       217.0         51.4      207.0
    December 31, 1996:
      Interest rate floors and
       caps, options and
       swaptions                    1,834.6     3,075.0        371.4    4,538.2
      Interest rate swap con-
       tracts                         619.6       620.9        252.2      988.3
      Asset swap contracts             20.0        15.3          5.3       30.0
      Credit and total return
       swaps                          146.1       307.2         96.8      356.5
      Financial futures contracts     310.1     3,358.9      3,059.8      609.2
      Foreign currency deriva-
       tives                           15.4        43.1         17.1       41.4
</TABLE>
 
   Interest Rate Floors and Caps, Options and Swaptions
   ----------------------------------------------------
 
   The Company uses interest rate floors and caps, options and swaptions to
   hedge against fluctuations in interest rates and in its total return
   portfolios. Interest rate floor agreements entitle the Company to receive
   the differential, if below, between the specified rate and the current
   value of the underlying index. Interest rate cap agreements entitle the
   Company to receive the differential, if above, between the specified rate
   and the current value of the underlying index. Options purchased involve
   the right, but not the obligation, to purchase the underlying securities
   at a specified price during a given time period. Swaptions are options to
   enter into a swap transaction at a specified price. The Company uses
   written covered call options on a limited basis. Gains and losses on
   covered calls are offset by gains and losses on the underlying position.
   Options and floors are reported as assets and options written are reported
   as liabilities in the consolidated statements of financial condition. Cash
   requirements for these instruments are generally limited to the premium
   paid by the Company at acquisition. The purchase premium of these
   instruments is amortized on a constant effective yield basis and included
   as a component of net investment income over the term of the agreement.
   Interest rate floors and caps, options and swaptions mature during fiscal
   years 1998 through 2007.
 
   Interest Rate Swap Contracts
   ----------------------------
 
   The Company uses interest rate swaps to manage interest rate risk. The
   interest rate swap agreements generally involve the exchange of fixed and
   floating rate interest payments or the exchange of floating to floating
   interest payments tied to different indexes. Generally, no premium is paid
   to enter into the contract and no principal payments are made by either
   party. The amounts to be received or paid pursuant to these agreements are
   accrued and recognized through an adjustment to net investment income in
   the accompanying consolidated statements of operations over the life of
   the agreements. The interest rate swap contracts mature during fiscal
   years 1998 through 2021.
 
                                       73
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
7. FINANCIAL INSTRUMENTS (CONTINUED)
 
 
   Asset Swap Contracts
   -------------------- 
 
   The Company uses asset swap contracts to manage interest rate and equity
   risk to better match portfolio duration to liabilities. Asset swap
   contracts involve the exchange of upside equity potential for preferred
   cash flow streams. The amounts to be received or paid pursuant to these
   agreements are accrued and recognized through an adjustment to net
   investment income in the accompanying consolidated statements of
   operations over the life of the agreements. The asset swap contracts
   mature during fiscal years 1998 through 2003.
 
   Credit and Total Return Swaps
   ----------------------------- 
 
   The Company uses credit and total return swaps to take advantage of market
   opportunities. Credit swaps involve the receipt of floating or fixed rate
   payments in exchange for assuming potential credit losses of an underlying
   security. Total return swaps involve the exchange of floating rate
   payments for the total return performance of a specified index or market.
   The amounts to be received or paid pursuant to these agreements are
   accrued and recognized through an adjustment to net investment income in
   the accompanying consolidated statements of operations over the life of
   the agreements. Credit and total return swaps mature during fiscal years
   1998 through 2013.
 
   Financial Futures Contracts
   --------------------------- 
 
   The Company uses exchange-traded financial futures contracts to hedge cash
   flow timing differences between assets and liabilities and overall
   portfolio duration. Assets and liabilities are rarely acquired or sold at
   the same time, which creates a need to hedge their change in value during
   the unmatched period. In addition, foreign currency futures may be used to
   hedge foreign currency risk on non-U.S. dollar denominated securities.
   Financial futures contracts obligate the holder to buy or sell the
   underlying financial instrument at a specified future date for a set price
   and may be settled in cash or delivery of the financial instrument. Price
   changes on futures are settled daily through the daily margin cash flows.
   The notional amounts of the contracts do not represent future cash
   requirements, as the Company intends to close out open positions prior to
   expiration.
 
   Foreign Currency Derivatives
   ---------------------------- 
 
   The Company enters into foreign exchange forward contracts and swaps to
   hedge against fluctuations in foreign currency exposure. Foreign currency
   derivatives involve the exchange of foreign currency denominated payments
   for U.S. dollar denominated payments. Gains and losses on foreign exchange
   forward contracts offset currency gains and losses on the related assets.
   The amounts to be received or paid under the foreign currency swaps are
   accrued and recognized through an adjustment to net investment income in
   the accompanying consolidated statements of operations over the life of
   the agreements. Foreign currency derivatives expire during fiscal years
   1998 through 2011.
 
   GUARANTEED INTEREST CONTRACTS AND DEPOSIT LIABILITIES
 
   The estimated fair values of fixed maturity guaranteed interest contracts
   are estimated using the rates currently offered for deposits of similar
   remaining maturities. The estimated fair value of deposit liabilities with
   no defined maturities is the amount payable on demand.
 
   ANNUITY LIABILITIES
 
   The estimated fair value of annuity liabilities approximates carrying
   value and primarily includes policyholder deposits and accumulated
   credited interest.
 
 
                                       74
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
7. FINANCIAL INSTRUMENTS (CONTINUED)
 
   SURPLUS NOTES
 
   The estimated fair value of surplus notes is based on market quotes.
 
   FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
 
   Pacific Life has issued certain contracts to plan sponsors totaling $1.6
   billion as of December 31, 1997, pursuant to the terms of which the plan
   sponsor retains direct ownership and control of the assets related to
   these contracts. Pacific Life agrees to provide benefit responsiveness in
   the event that plan benefit requests exceed plan cash flows. In return for
   this guarantee, Pacific Life receives a fee which varies by contract.
   Pacific Life sets the investment guidelines to provide for appropriate
   credit quality and cash flow matching.
 
8. UNIVERSAL LIFE, ANNUITY AND OTHER INVESTMENT CONTRACT DEPOSITS
 
   Detail of universal life, annuity and other investment contract deposit
   liabilities follows:
 
<TABLE>
<CAPTION>
                                                 December 31,
                                                1997      1996
                                              -------------------
                                                 (In Millions)
          <S>                                 <C>       <C>
          Universal life                      $10,012.0 $ 7,562.5
          Annuity                               1,817.4   2,459.3
          Other investment contract deposits    4,815.1   3,855.6
                                              -------------------
                                              $16,644.5 $13,877.4
                                              ===================
</TABLE>
 
   Detail of universal life, annuity and other investment contract deposits
   policy fees and interest credited net of reinsurance ceded follows:
 
<TABLE>
<CAPTION>
                                            Years Ended December 31,
                                             1997     1996     1995
                                           --------------------------
                                                 (In Millions)
          <S>                              <C>      <C>      <C>
          Policy fees
            Universal life                 $  377.5 $  318.4 $  292.6
            Annuity                            50.3     26.6     12.8
            Other investment contract de-
             posits                             3.4      3.6      3.6
                                           --------------------------
          Total policy fees                $  431.2 $  348.6 $  309.0
                                           ==========================
          Interest credited
            Universal life                 $  368.2 $  284.3 $  267.3
            Annuity                           116.8    138.7    137.5
            Other investment contract de-
             posits                           312.8    242.0    270.4
                                           --------------------------
          Total interest credited          $  797.8 $  665.0 $  675.2
                                           ==========================
</TABLE>
 
 
                                       75
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
9. SHORT-TERM AND LONG-TERM DEBT
 
   Pacific Life borrows for short-term needs by issuing commercial paper.
   There was no commercial paper debt outstanding as of December 31, 1997 and
   1996. Pacific Life had a revolving credit facility available of $350
   million and $250 million as of December 31, 1997 and 1996, respectively.
   There was no debt outstanding under the revolving credit facility as of
   December 31, 1997 and 1996.
 
   The borrowing limit for PAM as of December 31, 1997 and 1996 was $200
   million and $150 million, respectively. The interest rate averaged 5.8%,
   5.6% and 6.1% for the years ended December 31, 1997, 1996 and 1995,
   respectively. The balance outstanding as of December 31, 1997 and 1996
   totaled $104 million and $95.5 million, respectively. Outstanding debt is
   due and payable in 1998 and subject to renewal.
 
   During 1992, a wholly-owned subsidiary of Pacific Life entered into a
   credit agreement with a group of banks for borrowings of $45 million.
   Proceeds of this note were paid to PCL in connection with the issuance of
   a certificate of contribution by PCL (Note 4). On December 31, 1996, the
   applicable interest rate was 6.2%. The outstanding balance of $25 million
   was prepaid per the terms of the agreement on January 27, 1997.
 
   Pacific Life has $150 million of long-term debt which consists of surplus
   notes outstanding at an interest rate of 7.9% maturing on December 30,
   2023. Interest is payable semiannually on June 30 and December 30. The
   surplus notes may not be redeemed at the option of Pacific Life or any
   holder of the surplus notes. The surplus notes are unsecured and
   subordinated to all present and future senior indebtedness and policy
   claims of Pacific Life. Each payment of interest on and the payment of
   principal of the surplus notes may be made only with the prior approval of
   the Insurance Commissioner of the State of California. Interest expense
   amounted to $11.8 million for each of the years ended December 31, 1997,
   1996 and 1995 and is included in net investment income in the accompanying
   consolidated statements of operations.
 
10. INCOME TAXES
 
   As required by SFAS No. 109, "Accounting for Income Taxes", the Company
   accounts for income taxes using the liability method. Under SFAS No. 109,
   the deferred tax consequences of changes in tax rates or laws must be
   computed on the amounts of temporary differences and carryforwards
   existing at the date a new law is enacted. Recording the effects of the
   change involves adjusting deferred tax liabilities and assets with a
   corresponding charge or credit recognized in the provision for income
   taxes. The objective is to measure a deferred tax liability or asset using
   the enacted tax rates and laws expected to apply to taxable income in the
   periods in which the deferred tax liability or asset is expected to be
   settled or realized.
 
   The provision for income taxes is as follows:
 
<TABLE>
<CAPTION>
                  Years Ended December 31,
                   1997      1996      1995
                 ----------------------------
                       (In Millions)
       <S>       <C>       <C>       <C>
       Current   $  127.9  $  163.5  $  116.4
       Deferred     (14.4)    (49.8)    (30.3)
                 ----------------------------
                 $  113.5  $  113.7  $   86.1
                 ============================
</TABLE>
 
                                       76
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
10. INCOME TAXES (CONTINUED)
 
 
   The sources of the Company's provision for deferred taxes are as follows:
 
<TABLE>
<CAPTION>
                                            Years Ended December 31,
                                             1997      1996      1995
                                           ----------------------------
                                                 (In Millions)
        <S>                                <C>       <C>       <C>
        Reserves                           $   20.1    $(28.5)   $(28.7)
        Investment valuation                    3.9      (7.3)      8.1
        Deferred policy acquisition costs     (18.0)      2.1      (6.0)
        Other                                 (20.4)    (16.1)     (3.7)
                                           ----------------------------
                                             $(14.4)   $(49.8)   $(30.3)
                                           ============================
</TABLE>
 
   A reconciliation of the provision for income taxes based on the prevailing
   corporate tax rate to the provision reflected in the consolidated
   financial statements is as follows:
 
<TABLE>
<CAPTION>
                                               Years Ended December 31,
                                                 1997      1996     1995
                                               ----------------------------
                                                     (In Millions)
        <S>                                    <C>       <C>       <C>
        Income taxes at the statutory rate     $  101.3  $   98.1  $  77.3
        Equity tax                                  5.0      16.3
        Amortization of intangibles on equity
         method investments                         7.6       6.5      6.5
        Non-taxable investment income              (2.6)     (2.1)    (2.1)
        Other                                       2.2      (5.1)     4.4
                                               ---------------------------
                                               $  113.5  $  113.7  $  86.1
                                               ===========================
</TABLE>
 
   The net deferred tax asset (liability) included in other assets on the
   accompanying consolidated statements of financial condition was comprised
   of the tax effects of the following temporary differences:
 
<TABLE>
<CAPTION>
                                                           December 31,
                                                           1997     1996
                                                          ----------------
                                                           (In Millions)
        <S>                                               <C>      <C>
        Reserves                                          $ 224.8  $ 244.9
        Deferred compensation                                25.9     27.6
        Investment valuation                                 20.1     24.0
        Postretirement benefits                               9.3      9.8
        Dividends                                             7.7      9.6
        Depreciation                                         (2.5)    (9.8)
        Deferred policy acquisition costs                   (25.9)   (43.9)
        Other                                                41.0     23.8
                                                          ----------------
        Deferred taxes from operations                      300.4    286.0
        Issuance of partnership units by affiliate          (47.9)
        Unrealized gain on securities available for sale   (307.8)  (204.5)
                                                          ----------------
        Net deferred tax asset (liability)                $ (55.3) $  81.5
                                                          ================
</TABLE>
 
                                       77
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
11. REINSURANCE
 
 
   The Company accounts for reinsurance transactions utilizing SFAS No. 113,
   "Accounting and Reporting for Reinsurance of Short-Duration And Long-
   Duration Contracts". SFAS No. 113 establishes the conditions required for
   a contract with a reinsurer to be accounted for as reinsurance and
   prescribes accounting and reporting standards for those contracts. Amounts
   receivable from reinsurers for reinsurance on future policy benefits,
   universal life deposits, and unpaid losses is reported as an asset and
   included in other assets on the accompanying consolidated statements of
   financial condition.
 
   The Company has reinsurance agreements with other insurance companies for
   the purpose of diversifying risk and limiting exposure on larger risks or,
   in the case of a producer-owned reinsurance company, to diversify risk and
   retain top producing agents. All assets associated with reinsured business
   remain with, and under the control of the Company. Approximate amounts
   recoverable (payable) from (to) reinsurers include the following amounts:
 
<TABLE>
<CAPTION>
                                         December 31,
                                          1997    1996
                                         --------------
                                         (In Millions)
      <S>                                <C>     <C>
      Reinsured universal life deposits  $(39.6) $(35.9)
      Future policy benefits               92.2    90.0
      Unpaid claims                        14.0     4.6
      Paid claims                          10.2     8.4
</TABLE>
 
   As of December 31, 1997, 72% of the reinsurance recoverables were from one
   reinsurer, of which 100% is secured by payables to the reinsurer. To the
   extent that the assuming companies become unable to meet their obligations
   under these agreements, the Company remains contingently liable. The
   Company does not anticipate nonperformance by the assuming companies.
 
   Revenues and benefits are shown net of the following reinsurance
   transactions:
 
<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                                       1997     1996     1995
                                                     --------------------------
                                                           (In Millions)
      <S>                                            <C>      <C>      <C>
      Ceded reinsurance netted against insurance
       premiums                                      $   70.7 $   44.3 $   29.2
      Assumed reinsurance included in insurance
       premiums                                          18.1     17.8     15.6
      Ceded reinsurance netted against policy fees       77.5     71.0     66.5
      Ceded reinsurance netted against net invest-
       ment income                                      204.9    192.5    176.6
      Ceded reinsurance netted against interest
       credited                                         165.8    155.2    140.0
      Ceded reinsurance netted against policy bene-
       fits                                              93.4     56.7     51.4
      Assumed reinsurance included in policy bene-
       fits                                              12.7      9.9     14.5
</TABLE>
 
                                       78
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
12. SEGMENT INFORMATION
 
 
   The operations of the Company have been classified into four business
   segments as follows: Individual Life Insurance and Annuities, Pensions,
   Group Employee Benefits and Corporate and Other. These segments are based
   on the organization of the Company and are generally distinguished by the
   products offered. The Corporate and Other segment generally includes the
   assets and operations that do not support the other segments such as
   certain non-life insurance related subsidiary operations. Depreciation
   expense and capital expenditures are not material and have not been
   reported. Revenues, income before income taxes and assets by segment are
   as follows:
 
<TABLE>
<CAPTION>
                                                    Years Ended December 31,
                                                     1997      1996     1995
                                                   ---------------------------
                                                         (In Millions)
        <S>                                        <C>       <C>      <C>
        Revenues:
          Individual Life Insurance and Annuities  $1,137.7  $  964.0 $  927.0
          Pensions                                    584.0     507.3    513.9
          Group Employee Benefits                     507.5     456.0    419.3
          Corporate and Other                         345.2     220.7    159.5
                                                   ---------------------------
        Total                                      $2,574.4  $2,148.0 $2,019.7
                                                   ===========================
        Income before provision for income taxes:
          Individual Life Insurance and Annuities  $  164.0  $   93.9 $  102.3
          Pensions                                     98.3      80.7     53.3
          Group Employee Benefits                      28.8      26.5     25.2
          Corporate and Other                          (1.6)     79.2     40.1
                                                   ---------------------------
        Total                                      $  289.5  $  280.3 $  220.9
                                                   ===========================
</TABLE>
 
<TABLE>
<CAPTION>
                                                      December 31,
                                                     1997      1996
                                                   -------------------
                                                      (In Millions)
        <S>                                        <C>       <C>
        Assets:
          Individual Life Insurance and Annuities  $19,969.2 $15,484.4
          Pensions                                  12,653.6  10,514.8
          Group Employee Benefits                      368.6     344.4
          Corporate and Other                        1,017.4     721.7
                                                   -------------------
        Total                                      $34,008.8 $27,065.3
                                                   ===================
</TABLE>
 
13. PENSION PLANS, POSTRETIREMENT BENEFITS AND OTHER PLANS
 
   PENSION PLANS
 
   Pacific Life has defined benefit pension plans which cover all eligible
   employees who have one year of continuous employment and have attained age
   21. The full-benefit vesting period for all participants is five years.
 
   Benefits for employees are based on years of service and the highest five
   consecutive years of compensation during the last ten years of employment.
   Pacific Life's funding policy is to contribute amounts to the plan
   sufficient to meet the minimum funding requirements set forth in the
   Employee Retirement Income Security Act of 1974, plus such additional
   amounts as may be determined appropriate. Contributions are intended to
   provide
 
                                       79
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
13. PENSION PLANS, POSTRETIREMENT BENEFITS AND OTHER PLANS (CONTINUED)
 
   not only for benefits attributed to employment to date but also for those
   expected to be earned in the future. All such contributions are made to a
   tax-exempt trust. Plan assets consist primarily of group annuity contracts
   issued by Pacific Life, as well as participating units of a real estate
   trust and mutual funds managed by an indirect subsidiary of Pacific Life.
 
   Components of net periodic pension cost are as follows:
 
<TABLE>
<CAPTION>
                                                   Years Ended December 31,
                                                    1997      1996      1995
                                                  ----------------------------
                                                        (In Millions)
        <S>                                       <C>       <C>       <C>
        Service cost - benefits earned during
         the year                                 $    3.6  $    3.7  $    2.8
        Interest cost on projected benefit obli-
         gation                                       10.4       9.8       9.3
        Actual return on plan assets                 (33.1)    (21.7)    (25.0)
        Amortization of net obligations and
         prior service cost                           18.9       9.1      14.0
                                                  ----------------------------
        Net periodic pension cost                 $   (0.2) $    0.9  $    1.1
                                                  ============================
</TABLE>
 
   The following table sets forth the pension plan's funded status and
   amounts recognized on Pacific Life's consolidated statements of financial
   condition:
 
<TABLE>
<CAPTION>
                                                             December 31,
                                                             1997     1996
                                                            ----------------
                                                             (In Millions)
        <S>                                                 <C>      <C>
        Actuarial present value of benefit obligation:
          Vested benefits                                   $ 137.1  $ 121.2
          Nonvested benefits                                    1.2      1.2
                                                            ----------------
        Accumulated benefit obligation                        138.3    122.4
        Effect of projected future compensation increases      19.6     18.5
                                                            ----------------
        Projected benefit obligation                          157.9    140.9
        Plan assets at fair value                            (180.3)  (154.2)
                                                            ----------------
        Plan assets in excess of projected benefit obliga-
         tion                                                 (22.4)   (13.3)
        Unrecognized net gain                                  14.7      3.6
        Unrecognized transition asset                           4.8      6.0
        Unrecognized prior service cost                         1.2      2.2
                                                            ----------------
        Prepaid pension cost                                $  (1.7) $  (1.5)
                                                            ================
</TABLE>
 
   In determining the actuarial present value of the projected benefit
   obligation as of December 31, 1997 and 1996, the weighted average discount
   rate used was 7.0% and 7.5%, respectively, and the rate of increase in
   future compensation levels was 5.5% and 6.0%, respectively. The expected
   long-term rate of return on plan assets was 8.5% in 1997 and 1996.
 
   In connection with the merger of PCL into Pacific Life as discussed in
   Note 4, Pacific Life assumed sponsorship of PCL's defined benefit pension
   plan. This pension plan provides for retirement income benefits at age 65
   with reduced benefits for early retirement. Effective December 31, 1997,
   PCL's defined benefit plan merged into Pacific Life's plan. All benefits
   associated with PCL's plan remain unchanged subsequent to the merger.
 
                                       80
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
13. PENSION PLANS, POSTRETIREMENT BENEFITS AND OTHER PLANS (CONTINUED)
 
 
   POSTRETIREMENT HEALTH CARE AND LIFE INSURANCE PLANS
 
   Pacific Life sponsors a defined benefit health care plan and a defined
   benefit life insurance plan (the "Plans") that provide postretirement
   benefits for all eligible retirees and their dependents. Generally,
   qualified employees may become eligible for these benefits if they reach
   normal retirement age, have been covered under Pacific Life's policy as an
   active employee for a minimum continuous period prior to the date retired,
   and have an employment date before January 1, 1990. The Plans contain
   cost-sharing features such as deductibles and coinsurance, and require
   retirees to make contributions which can be adjusted annually. Pacific
   Life's commitment to qualified employees who retire after April 1, 1994 is
   limited to specific dollar amounts. Pacific Life reserves the right to
   modify or terminate the Plans at any time. As in the past, the general
   policy is to fund these benefits on a pay-as-you-go basis. The amount of
   benefits paid under the programs during 1997, 1996 and 1995 was
   approximately $1.5 million, $1.6 million and $1.7 million, respectively.
 
   Components of net periodic postretirement benefit cost are as follows:
 
<TABLE>
<CAPTION>
                                                   Years Ended December 31,
                                                    1997      1996      1995
                                                  --------------------------
                                                        (In Millions)
        <S>                                        <C>       <C>       <C>
        Service cost                               $ 0.1     $ 0.2     $ 0.2
        Interest cost                                1.4       1.5       1.9
        Amortization                                (0.7)     (0.3)     (0.3)
                                                  --------------------------
        Net periodic postretirement benefit cost   $ 0.8     $ 1.4     $ 1.8
                                                  ==========================
</TABLE>
 
   The following table sets forth the Plans' funded status and amounts
   recorded in other liabilities on the accompanying consolidated statements
   of financial condition:
 
<TABLE>
<CAPTION>
                                                         December 31,
                                                         1997   1996
                                                        -------------
                                                        (In Millions)
        <S>                                              <C>    <C>
        Accumulated postretirement obligation:
          Retirees                                       $17.6  $17.3
          Fully eligible active Plan participants          1.4    2.0
          Other active Plan participants                   1.1    2.5
                                                         ------------
        Total accumulated postretirement obligation       20.1   21.8
        Fair value of Plan assets                           --     --
                                                         ------------
        Unfunded accumulated postretirement obligation    20.1   21.8
        Unrecognized net gain                              3.2    3.7
        Prior service cost                                 2.7    1.3
                                                         ------------
        Accrued postretirement benefit liability         $26.0  $26.8
                                                         ============
</TABLE>
 
   The assumed health care cost trend rate used in measuring the accumulated
   benefit obligation was 9% for 1997 and 1996 and is assumed to decrease
   gradually to 4% in 2003 and remain at that level thereafter. The amount
   reported is materially effected by the health care cost trend rate
   assumptions. If the health care cost trend rate assumptions were increased
   by 1%, the accumulated postretirement benefit obligation as of December
   31, 1997 and 1996 would be increased by 8.5% and 11.5%, respectively. The
   effect of this change would increase the
 
                                       81
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
13. PENSION PLANS, POSTRETIREMENT BENEFITS AND OTHER PLANS (CONTINUED)
 
   aggregate of the service and interest cost components of the net periodic
   benefit cost by 7.7%, 12.3% and 11.4% for 1997, 1996 and 1995,
   respectively.
 
   The discount rate used in determining the accumulated postretirement
   benefit obligation is 7.0% and 7.5% for 1997 and 1996, respectively.
 
   OTHER PLANS
 
   Pacific Life provides a voluntary Retirement Incentive Savings Plan
   ("RISP") pursuant to Section 401(k) of the Internal Revenue Code covering
   all eligible employees of the Company. Effective October 1, 1997, Pacific
   Life's RISP changed the matching percentage of each employee's
   contributions from 50% to 75%, up to a maximum of six percent of eligible
   employee compensation and restricted the matched investment to an Employee
   Stock Ownership Plan ("ESOP") sponsored by Pacific LifeCorp. The ESOP was
   formed at the time of the Conversion and is currently only available to
   the participants of the RISP in the form of matching contributions.
 
   Pacific Life also has a deferred compensation plan which permits certain
   employees to defer portions of their compensation and earn a guaranteed
   interest rate on the deferred amounts. The interest rate is determined
   annually and is guaranteed for one year. The compensation which has been
   deferred has been accrued and the primary expense, other than
   compensation, related to this plan is interest on the deferred amounts.
 
   The Company also has performance based incentive compensation plans for
   its employees.
 
14. TRANSACTIONS WITH AFFILIATES
 
   Pacific Life serves as the investment advisor for the Pacific Select Fund,
   the investment vehicle provided to the Company's variable life and
   variable annuity contractholders. Pacific Life charges fees based upon the
   net asset value of the portfolios of the Pacific Select Fund, which
   amounted to $27.5 million, $14.3 million and $6.5 million for the years
   ended December 31, 1997, 1996 and 1995, respectively. In addition, Pacific
   Life entered into an agreement with the Pacific Select Fund on October 1,
   1995, to provide certain support services for an administration fee which
   is based on an allocation of actual costs. Such administration fees
   amounted to $165,000, $108,000 and $28,550 for the years ended December
   31, 1997, 1996 and 1995, respectively.
 
   PIMCO Advisors provides investment advisory services to the Company for
   which the fees amounted to $11.4 million, $6.2 million and $5.0 million
   for the years ended December 31, 1997, 1996 and 1995, respectively.
   Included in equity securities on the accompanying consolidated statements
   of financial condition are investments in mutual funds and other
   investments managed by PIMCO Advisors which amounted to $46.5 million and
   $90.8 million as of December 31, 1997 and 1996, respectively.
 
   Pacific Life provides certain support services to PIMCO Advisors. Charges
   for these services are based on an allocation of actual costs and amounted
   to $1.2 million, $1.4 million and $1.9 million for the years ended
   December 31, 1997, 1996 and 1995, respectively.
 
15. TERMINATION AND NON-COMPETITION AGREEMENTS
 
   Effective November 15, 1994, in connection with the PIMCO Advisors
   transaction (Note 1), termination and non-competition agreements were
   entered into with certain former key employees of PAM's subsidiaries.
   These agreements provide terms and conditions for the allocation of future
   proceeds received from distributions and sales of certain PIMCO Advisors
   units and other noncompete payments. When the amount of future obligations
   to be made to a key employee is determinable, a liability for such amount
   is established.
 
                                       82
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
15. TERMINATION AND NON-COMPETITION AGREEMENTS (CONTINUED)
 
 
   For the years ended December 31, 1997, 1996 and 1995, approximately $85.8
   million, $35.3 million and $28.6 million, respectively, is included in
   operating expenses in the consolidated statements of operations related to
   the termination and non-competition agreements. This includes payments of
   $43.1 million in 1997 to former key employees who elected to sell to PAM's
   subsidiaries their rights to the future proceeds from the PIMCO Advisors
   units.
 
16. INVESTMENT COMMITMENTS
 
   The Company has outstanding commitments to make investments primarily in
   mortgage loans, limited partnerships and other investments as follows (In
   Millions):
 
<TABLE>
          <S>                        <C>
          Years Ending December 31:
          -------------------------
           1998                      $245.4
           1999-2002                  131.8
           2003 and thereafter         16.6
                                     ------
          Total                      $393.8
                                     ======
</TABLE>
 
17. LITIGATION
 
   The Company has been named in civil litigation proceedings which appear to
   be substantially similar to other litigation brought against many life
   insurers alleging misconduct in the sale of products. These matters are
   sometimes referred to as market conduct litigation. The litigation against
   the Company purports to include all persons in the United States who
   purchased life insurance and annuity products from the Company during the
   period from 1982 to present. The Company has retained national and local
   counsel experienced in the handling of similar matters for other life
   insurers. Informal discovery has commenced in these matters. At this time,
   it is not feasible to make a meaningful estimate of the amount or range of
   loss that could result from an unfavorable outcome in such actions.
 
   Further, the Company is a respondent in a number of other legal
   proceedings, some of which involve allegations for extra-contractual
   damages.
 
   In the opinion of management, the outcome of the foregoing proceedings is
   not likely to have a material adverse effect on the consolidated financial
   position or results of operations of the Company.
   ---------------------------------------------------------------------------
 
                                       83
<PAGE>
 
                                    APPENDIX
 
                           DEATH BENEFIT PERCENTAGES
 
<TABLE>
<CAPTION>
 AGE    PERCENTAGE   AGE   PERCENTAGE   AGE   PERCENTAGE    AGE    PERCENTAGE
 ----   ----------   ---   ----------   ---   ----------    ---    ----------
 <S>    <C>          <C>   <C>          <C>   <C>          <C>     <C>
 0-40      250%      50       185%      60       130%       70        115%
  41       243       51       178       61       128        71        113
  42       236       52       171       62       126        72        111
  43       229       53       164       63       124        73        109
  44       222       54       157       64       122        74        107
  45       215       55       150       65       120       75-90      105
  46       209       56       146       66       119        91        104
  47       203       57       142       67       118        92        103
  48       197       58       138       68       117        93        102
  49       191       59       134       69       116        94        101
</TABLE>
 
                                       84
<PAGE>
 
                                 ILLUSTRATIONS
 
  The following tables illustrate how the death benefits, Accumulated Values
and Net Cash Surrender Values of a hypothetical policy may vary over an
extended period of time assuming hypothetical rates of return equivalent to
constant gross annual rates of 0%, 6% and 12%.
 
  The policies illustrated include the following:
 
    1. Age 40, Option A, $10,000 annual premium, Current Cost of Insurance
  Rates.
 
    2. Age 40, Option A, $10,000 annual premium, Guaranteed Cost of Insurance
  Rates.
 
    3. Age 40, Option B, $10,000 annual premium, Current Cost of Insurance
  Rates.
 
    4. Age 40, Option B, $10,000 annual premium, Guaranteed Cost of Insurance
  Rates.
 
  The values would be different from those shown if the gross annual
investment rates of return averaged 0%, 6% or 12% over a period of years, but
also fluctuated above or below those averages for individual policy years.
 
  The second column of each table, labeled "Total Premiums Paid Plus Interest
at 5%," shows the amount which would accumulate if an amount equal to the
annual premium (after taxes) were invested to earn interest at 5% compounded
annually. All premium payments are illustrated as if they were made at the
beginning of the year. These illustrations assume that no Policy loans have
been made.
 
  The amounts shown for the death benefits, Accumulated Values and Net Cash
Surrender Values reflect the fact that the net investment return on the
Variable Accounts is lower than the gross investment return on the assets as a
result of charges levied against the Variable Accounts. These values also take
into account the premium loads, the administrative charges and the mortality
and expense risk charges. The daily investment advisory fee is assumed to be
equivalent to an annual weighted rate of 0.60% of the aggregate average daily
net assets of the Fund. This hypothetical rate is representative of the
weighted average investment advisory fee applicable to the Portfolios of the
Fund available as options under the Policy. The amounts shown would differ if
unisex rates were used or if the Insureds were females and female rates were
used. On those illustrations assuming current rates, the amounts would also
differ if either Insured were a smoker and smoker rates were used.
 
  The tables also reflect other expenses of the Fund at the weighted rate of
0.08% of the average daily net assets of a Portfolio, which amounts to 0.68%
of the average daily net assets of a Portfolio including the investment
advisory fee, operating expenses, and exclusive of any foreign taxes. Foreign
taxes for the year ended December 31, 1997 were the following percentages of
the average daily net assets of the Portfolios: 0.02% for the Equity Income
Portfolio; 0.01% for the Multi-Strategy Portfolio; 0.25% for the International
Portfolio; 0.02% for the Growth LT Portfolio; 0.01% for the Equity Portfolio;
0.01% for the Equity Index Portfolio; and 0.19% for the Emerging Markets
Portfolio.
 
  After deduction of the charges and Fund expenses described above, the
illustrated gross annual investment rates of return of 0%, 6%, and 12%
correspond to approximate net annual rates of return of -0.68%, 5.28%, and
11.24%. The hypothetical values shown in the tables do not reflect any charges
against the Variable Accounts for income taxes that may be attributable to the
Variable Accounts in the future, since we are not currently making these
charges.
 
  We will furnish upon request a comparable illustration reflecting the
proposed Insured's Age, underwriting class, Face Amount, death benefit and
premium amounts requested. In addition, upon request, illustrations will be
furnished reflecting allocation of premiums to specified Variable Accounts.
Such illustrations will reflect the expenses of the Portfolio of the Fund in
which the Variable Account invests. Illustrations that use a hypothetical
gross rate of return in excess of 12% are available to certain large
institutional investors upon request.
 
                                      85
<PAGE>
 
                   FLEXIBLE PREMIUM VARIABLE UNIVERSAL LIFE
 
       ILLUSTRATION OF DEATH BENEFITS, ACCUMULATED VALUES AND NET CASH
          SURRENDER VALUES BASED ON CURRENT COST OF INSURANCE RATES
 
ISSUE AGE: 40                                             FACE AMOUNT: $560,336
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: A
GUIDELINE PREMIUM TEST                                  ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                     TOTAL     END OF YEAR DEATH BENEFIT
                   PREMIUMS   ASSUMING HYPOTHETICAL GROSS
         END OF    PAID PLUS  ANNUAL INVESTMENT RETURN OF
         POLICY   INTEREST AT ----------------------------
           YEAR       5%         0%       6%       12%
         ------   ----------- -------- -------- ----------
         <S>      <C>         <C>      <C>      <C>
            1      $ 10,500   $560,336 $560,336 $  560,336
            2      $ 21,525   $560,336 $560,336 $  560,336
            3      $ 33,101   $560,336 $560,336 $  560,336
            4      $ 45,256   $560,336 $560,336 $  560,336
            5      $ 58,019   $560,336 $560,336 $  560,336
            6      $ 71,420   $560,336 $560,336 $  560,336
            7      $ 85,491   $560,336 $560,336 $  560,336
            8      $100,266   $560,336 $560,336 $  560,336
            9      $115,779   $560,336 $560,336 $  560,336
           10      $132,068   $560,336 $560,336 $  560,336
           15      $226,575   $560,336 $560,336 $  560,336
           20      $347,193   $560,336 $560,336 $  747,826
           25      $501,135   $560,336 $560,336 $1,210,924
           30      $697,608   $560,336 $623,111 $1,985,108
           35      $948,363   $560,336 $782,759 $3,107,963
</TABLE>
 
<TABLE>
<CAPTION>
          END OF YEAR ACCUMULATED        END OF YEAR NET CASH
        VALUE ASSUMING HYPOTHETICAL    SURRENDER VALUE ASSUMING
          GROSS ANNUAL INVESTMENT     HYPOTHETICAL GROSS ANNUAL
END OF           RETURN OF               INVESTMENT RETURN OF
POLICY  ---------------------------- ----------------------------
  YEAR     0%       6%       12%        0%       6%       12%
- ------  -------- -------- ---------- -------- -------- ----------
<S>     <C>      <C>      <C>        <C>      <C>      <C>
   1    $  7,838 $  8,348 $    8,858 $  3,620 $  4,130 $    4,640
   2    $ 15,774 $ 17,288 $   18,864 $ 11,556 $ 13,070 $   14,646
   3    $ 23,378 $ 26,407 $   29,686 $ 19,160 $ 22,189 $   25,468
   4    $ 30,802 $ 35,868 $   41,570 $ 26,585 $ 31,650 $   37,352
   5    $ 38,051 $ 45,690 $   54,634 $ 33,833 $ 41,472 $   50,416
   6    $ 45,132 $ 55,895 $   69,011 $ 41,758 $ 52,520 $   65,636
   7    $ 52,052 $ 66,509 $   84,850 $ 49,521 $ 63,978 $   82,320
   8    $ 58,818 $ 77,558 $  102,319 $ 57,130 $ 75,870 $  100,631
   9    $ 65,436 $ 89,069 $  121,600 $ 64,592 $ 88,226 $  120,756
  10    $ 71,914 $101,073 $  142,898 $ 71,914 $101,073 $  142,898
  15    $105,657 $174,683 $  296,833 $105,657 $174,683 $  296,833
  20    $135,265 $267,868 $  558,079 $135,265 $267,868 $  558,079
  25    $156,125 $384,981 $  992,561 $156,125 $384,981 $  992,561
  30    $164,144 $537,165 $1,711,300 $164,144 $537,165 $1,711,300
  35    $151,139 $731,550 $2,904,639 $151,139 $731,550 $2,904,639
</TABLE>
- --------
All premium payments are illustrated as if made at the beginning of the policy
year.
 
This illustration assumes no policy loans or partial withdrawals have been
made.
 
THE DEATH BENEFITS, ACCUMULATED VALUES AND CASH SURRENDER VALUES WILL DIFFER
IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.
 
THE HYPOTHETICAL INVESTMENT RATES SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE INTERPRETED AS A REPRESENTATION OF
PAST OR FUTURE INVESTMENT RESULTS. 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 TO VARIABLE ACCOUNTS BY THE OWNER AND THE
EXPERIENCE OF THE ACCOUNTS. NO REPRESENTATION CAN BE MADE BY US, THE SEPARATE
ACCOUNT OR THE FUND THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
THIS IS AN ILLUSTRATION ONLY. AN ILLUSTRATION IS NOT INTENDED TO PREDICT
ACTUAL PERFORMANCE. INTEREST RATES, DIVIDENDS, AND VALUES SET FORTH IN THE
ILLUSTRATION ARE NOT GUARANTEED.
 
                                      86
<PAGE>
 
                   FLEXIBLE PREMIUM VARIABLE UNIVERSAL LIFE
 
       ILLUSTRATION OF DEATH BENEFITS, ACCUMULATED VALUES AND NET CASH
        SURRENDER VALUES BASED ON GUARANTEED COST OF INSURANCE RATES
 
ISSUE AGE: 40                                             FACE AMOUNT: $560,336
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: A
GUIDELINE PREMIUM TEST                                  ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                     TOTAL     END OF YEAR DEATH BENEFIT
                   PREMIUMS   ASSUMING HYPOTHETICAL GROSS
         END OF    PAID PLUS  ANNUAL INVESTMENT RETURN OF
         POLICY   INTEREST AT -----------------------------
          YEAR        5%         0%        6%       12%
         ------   ----------- --------  -------- ----------
         <S>      <C>         <C>       <C>      <C>
           1       $ 10,500   $560,336  $560,336 $  560,336
           2       $ 21,525   $560,336  $560,336 $  560,336
           3       $ 33,101   $560,336  $560,336 $  560,336
           4       $ 45,256   $560,336  $560,336 $  560,336
           5       $ 58,019   $560,336  $560,336 $  560,336
           6       $ 71,420   $560,336  $560,336 $  560,336
           7       $ 85,491   $560,336  $560,336 $  560,336
           8       $100,266   $560,336  $560,336 $  560,336
           9       $115,779   $560,336  $560,336 $  560,336
          10       $132,068   $560,336  $560,336 $  560,336
          15       $226,575   $560,336  $560,336 $  560,336
          20       $347,193   $560,336  $560,336 $  660,426
          25       $501,135   $560,336  $560,336 $1,065,191
          30       $697,608   $560,336  $560,336 $1,732,719
          35       $948,363   $      0* $598,242 $2,690,640
</TABLE>
 
<TABLE>
<CAPTION>
          END OF YEAR ACCUMULATED         END OF YEAR NET CASH
        VALUE ASSUMING HYPOTHETICAL     SURRENDER VALUE ASSUMING
                GROSS ANNUAL           HYPOTHETICAL GROSS ANNUAL
END OF      INVESTMENT RETURN OF          INVESTMENT RETURN OF
POLICY  ----------------------------- -----------------------------
 YEAR      0%        6%       12%        0%        6%       12%
- ------  --------  -------- ---------- --------  -------- ----------
<S>     <C>       <C>      <C>        <C>       <C>      <C>
   1    $  7,285  $  7,777 $    8,270 $  3,067  $  3,559 $    4,052
   2    $ 14,520  $ 15,961 $   17,463 $ 10,302  $ 11,744 $   13,246
   3    $ 21,532  $ 24,394 $   27,495 $ 17,315  $ 20,176 $   23,278
   4    $ 28,306  $ 33,070 $   38,440 $ 24,088  $ 28,852 $   34,222
   5    $ 34,843  $ 42,000 $   50,397 $ 30,625  $ 37,782 $   46,179
   6    $ 41,129  $ 51,183 $   63,465 $ 37,755  $ 47,809 $   60,091
   7    $ 47,165  $ 60,633 $   77,769 $ 44,635  $ 58,102 $   75,238
   8    $ 52,944  $ 70,355 $   93,440 $ 51,257  $ 68,668 $   91,753
   9    $ 58,463  $ 80,360 $  110,633 $ 57,619  $ 79,517 $  109,789
  10    $ 63,703  $ 90,649 $  129,507 $ 63,703  $ 90,649 $  129,507
  15    $ 87,931  $150,968 $  264,095 $ 87,931  $150,968 $  264,095
  20    $101,636  $221,570 $  492,855 $101,636  $221,570 $  492,855
  25    $ 99,773  $305,935 $  873,107 $ 99,773  $305,935 $  873,107
  30    $ 70,376  $411,381 $1,493,723 $ 70,376  $411,381 $1,493,723
  35    $      0* $559,105 $2,514,617 $      0* $559,105 $2,514,617
</TABLE>
- --------
All premium payments are illustrated as if made at the beginning of the policy
year.
 
This illustration assumes no policy loans or partial withdrawals have been
made.
 
*Additional payment will be required to prevent policy termination.
 
THE DEATH BENEFITS, ACCUMULATED VALUES AND CASH SURRENDER VALUES WILL DIFFER
IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.
 
THE HYPOTHETICAL INVESTMENT RATES SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE INTERPRETED AS A REPRESENTATION OF
PAST OR FUTURE INVESTMENT RESULTS. 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 TO VARIABLE ACCOUNTS BY THE OWNER AND THE
EXPERIENCE OF THE ACCOUNTS. NO REPRESENTATION CAN BE MADE BY US, THE SEPARATE
ACCOUNT OR THE FUND THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
THIS IS AN ILLUSTRATION ONLY. AN ILLUSTRATION IS NOT INTENDED TO PREDICT
ACTUAL PERFORMANCE. INTEREST RATES, DIVIDENDS, AND VALUES SET FORTH IN THE
ILLUSTRATION ARE NOT GUARANTEED.
 
                                      87
<PAGE>
 
                   FLEXIBLE PREMIUM VARIABLE UNIVERSAL LIFE
 
   ILLUSTRATION OF DEATH BENEFITS, ACCUMULATED VALUES AND NET CASH SURRENDER
                VALUES BASED ON CURRENT COST OF INSURANCE RATES
 
ISSUE AGE: 40                                             FACE AMOUNT: $223,050
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: B
GUIDELINE PREMIUM TEST                                  ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                     TOTAL     END OF YEAR DEATH BENEFIT
                   PREMIUMS   ASSUMING HYPOTHETICAL GROSS
         END OF    PAID PLUS  ANNUAL INVESTMENT RETURN OF
         POLICY   INTEREST AT ----------------------------
          YEAR        5%         0%       6%       12%
         ------   ----------- -------- -------- ----------
         <S>      <C>         <C>      <C>      <C>
           1       $ 10,500   $231,446 $231,973 $  232,501
           2       $ 21,525   $239,808 $241,386 $  243,026
           3       $ 33,101   $248,016 $251,184 $  254,608
           4       $ 45,256   $256,088 $261,403 $  267,377
           5       $ 58,019   $264,025 $272,061 $  281,453
           6       $ 71,420   $271,826 $283,173 $  296,969
           7       $ 85,491   $279,495 $294,762 $  314,077
           8       $100,266   $287,032 $306,850 $  332,942
           9       $115,779   $294,442 $319,459 $  353,749
           10      $132,068   $301,726 $332,615 $  376,701
           15      $226,575   $339,803 $412,895 $  541,048
           20      $347,193   $374,633 $513,765 $  815,662
           25      $501,135   $403,464 $637,563 $1,279,568
           30      $697,608   $423,874 $787,585 $2,093,276
           35      $948,363   $431,845 $966,135 $3,281,713
</TABLE>
 
<TABLE>
<CAPTION>
          END OF YEAR ACCUMULATED        END OF YEAR NET CASH
        VALUE ASSUMING HYPOTHETICAL    SURRENDER VALUE ASSUMING
          GROSS ANNUAL INVESTMENT     HYPOTHETICAL GROSS ANNUAL
END OF           RETURN OF               INVESTMENT RETURN OF
POLICY  ---------------------------- ----------------------------
 YEAR      0%       6%       12%        0%       6%       12%
- ------  -------- -------- ---------- -------- -------- ----------
<S>     <C>      <C>      <C>        <C>      <C>      <C>
  1     $  8,396 $  8,923 $    9,451 $  6,717 $  7,244 $    7,772
  2     $ 16,758 $ 18,336 $   19,976 $ 15,079 $ 16,657 $   18,297
  3     $ 24,966 $ 28,134 $   31,558 $ 23,287 $ 26,455 $   29,879
  4     $ 33,038 $ 38,353 $   44,327 $ 31,359 $ 36,674 $   42,648
  5     $ 40,975 $ 49,011 $   58,403 $ 39,296 $ 47,332 $   56,724
  6     $ 48,776 $ 60,123 $   73,919 $ 47,433 $ 58,780 $   72,576
  7     $ 56,445 $ 71,712 $   91,027 $ 55,437 $ 70,705 $   90,019
  8     $ 63,982 $ 83,800 $  109,892 $ 63,311 $ 83,128 $  109,220
  9     $ 71,392 $ 96,409 $  130,699 $ 71,056 $ 96,073 $  130,363
  10    $ 78,676 $109,565 $  153,651 $ 78,676 $109,565 $  153,651
  15    $116,753 $189,845 $  317,998 $116,753 $189,845 $  317,998
  20    $151,583 $290,715 $  592,612 $151,583 $290,715 $  592,612
  25    $180,414 $414,513 $1,048,826 $180,414 $414,513 $1,048,826
  30    $200,824 $564,535 $1,804,548 $200,824 $564,535 $1,804,548
  35    $208,795 $743,085 $3,058,663 $208,795 $743,085 $3,058,663
</TABLE>
- --------
All premium payments are illustrated as if made at the beginning of the policy
year.
 
This illustration assumes no policy loans or partial withdrawals have been
made.
 
THE DEATH BENEFITS, ACCUMULATED VALUES AND CASH SURRENDER VALUES WILL DIFFER
IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.
 
THE HYPOTHETICAL INVESTMENT RATES SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE INTERPRETED AS A REPRESENTATION OF
PAST OR FUTURE INVESTMENT RESULTS. 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 TO VARIABLE ACCOUNTS BY THE OWNER AND THE
EXPERIENCE OF THE ACCOUNTS. NO REPRESENTATION CAN BE MADE BY US, THE SEPARATE
ACCOUNT OR THE FUND THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
THIS IS AN ILLUSTRATION ONLY. AN ILLUSTRATION IS NOT INTENDED TO PREDICT
ACTUAL PERFORMANCE. INTEREST RATES, DIVIDENDS, AND VALUES SET FORTH IN THE
ILLUSTRATION ARE NOT GUARANTEED.
 
                                      88
<PAGE>
 
                   FLEXIBLE PREMIUM VARIABLE UNIVERSAL LIFE
 
      ILLUSTRATION OF DEATH BENEFITS, ACCUMULATED VALUES AND NET CASH
       SURRENDER VALUES BASED ON GUARANTEED COST OF INSURANCE RATES
 
ISSUE AGE: 40                                             FACE AMOUNT: $223,050
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: B
GUIDELINE PREMIUM TEST                                  ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                     TOTAL     END OF YEAR DEATH BENEFIT
                   PREMIUMS   ASSUMING HYPOTHETICAL GROSS
         END OF    PAID PLUS  ANNUAL INVESTMENT RETURN OF
         POLICY   INTEREST AT ----------------------------
          YEAR        5%         0%       6%       12%
         ------   ----------- -------- -------- ----------
         <S>      <C>         <C>      <C>      <C>
          1        $ 10,500   $231,317 $231,840 $  232,364
          2        $ 21,525   $239,586 $241,149 $  242,774
          3        $ 33,101   $247,678 $250,814 $  254,204
          4        $ 45,256   $255,586 $260,842 $  266,750
          5        $ 58,019   $263,312 $271,248 $  280,528
          6        $ 71,420   $270,847 $282,040 $  295,655
          7        $ 85,491   $278,194 $293,232 $  312,269
          8        $100,266   $285,349 $304,836 $  330,519
          9        $115,779   $292,308 $316,866 $  350,570
          10       $132,068   $299,065 $329,329 $  372,598
          15       $226,575   $332,764 $403,568 $  528,303
          20       $347,193   $360,000 $492,736 $  783,758
          25       $501,135   $378,469 $598,033 $1,203,747
          30       $697,608   $383,666 $718,335 $1,936,079
          35       $948,363   $368,762 $849,478 $3,022,396
</TABLE>
 
<TABLE>
<CAPTION>
          END OF YEAR ACCUMULATED        END OF YEAR NET CASH
        VALUE ASSUMING HYPOTHETICAL    SURRENDER VALUE ASSUMING
          GROSS ANNUAL INVESTMENT     HYPOTHETICAL GROSS ANNUAL
END OF           RETURN OF               INVESTMENT RETURN OF
POLICY  ---------------------------- ----------------------------
 YEAR      0%       6%       12%        0%       6%       12%
- ------  -------- -------- ---------- -------- -------- ----------
<S>     <C>      <C>      <C>        <C>      <C>      <C>
   1    $  8,267 $  8,790 $    9,314 $  6,588 $  7,111 $    7,635
   2    $ 16,536 $ 18,099 $   19,724 $ 14,857 $ 16,420 $   18,045
   3    $ 24,628 $ 27,764 $   31,154 $ 22,949 $ 26,085 $   29,475
   4    $ 32,536 $ 37,792 $   43,700 $ 30,857 $ 36,113 $   42,021
   5    $ 40,262 $ 48,198 $   57,478 $ 38,583 $ 46,519 $   55,799
   6    $ 47,797 $ 58,990 $   72,605 $ 46,454 $ 57,647 $   71,262
   7    $ 55,144 $ 70,182 $   89,219 $ 54,137 $ 69,175 $   88,212
   8    $ 62,299 $ 81,786 $  107,469 $ 61,627 $ 81,115 $  106,798
   9    $ 69,258 $ 93,816 $  127,520 $ 68,922 $ 93,480 $  127,185
  10    $ 76,015 $106,279 $  149,548 $ 76,015 $106,279 $  149,548
  15    $109,714 $180,518 $  305,253 $109,714 $180,518 $  305,253
  20    $136,950 $269,686 $  560,708 $136,950 $269,686 $  560,708
  25    $155,419 $374,983 $  980,697 $155,419 $374,983 $  980,697
  30    $160,616 $495,285 $1,669,034 $160,616 $495,285 $1,669,034
  35    $145,712 $626,428 $2,799,346 $145,712 $626,428 $2,799,346
</TABLE>
- --------
All premium payments are illustrated as if made at the beginning of the policy
year.
 
This illustration assumes no policy loans or partial withdrawals have been
made.
 
THE DEATH BENEFITS, ACCUMULATED VALUES AND CASH SURRENDER VALUES WILL DIFFER
IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.
 
THE HYPOTHETICAL INVESTMENT RATES SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE INTERPRETED AS A REPRESENTATION OF
PAST OR FUTURE INVESTMENT RESULTS. 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 TO VARIABLE ACCOUNTS BY THE OWNER AND THE
EXPERIENCE OF THE ACCOUNTS. NO REPRESENTATION CAN BE MADE BY US, THE SEPARATE
ACCOUNT OR THE FUND THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
THIS IS AN ILLUSTRATION ONLY. AN ILLUSTRATION IS NOT INTENDED TO PREDICT
ACTUAL PERFORMANCE. INTEREST RATES, DIVIDENDS, AND VALUES SET FORTH IN THE
ILLUSTRATION ARE NOT GUARANTEED.
 
                                      89
<PAGE>
 
 
 
                        [LOGO OF PACIFIC SELECT EXEC]

 
 
                                Underwritten By
 
                         Pacific Life Insurance Company
                            700 Newport Center Drive
                                 P.O. Box 9000
                        Newport Beach, California 92660
<PAGE>
 
 
                                Underwritten by:
 
                            [LOGO OF PACIFIC LIFE]
 
                        PACIFIC LIFE INSURANCE COMPANY 
                           700 NEWPORT CENTER DRIVE 
                           NEWPORT BEACH, CA 92660
                              (800) 800-7681
 
                  VISIT US AT OUR WEBSITE: WWW.PACIFICLIFE.COM
 
            [LOGO OF INSURANCE MARKETPLACE STANDARDS ASSOCIATION]
 
 *Membership promotes ethical market conduct for individual life insurance and
                                   annuities
 
FORM NO. 15-16636-13
<PAGE>
 
                 Supplement to Prospectus Dated May 1, 1998 for
       Pacific Select Exec, Pacific Select Choice, Pacific Select Estate
Preserver Last Survivor and Pacific Select Estate Preserver II Last Survivor
               Flexible Premium Variable Life Insurance Policies
                      and Pacific Select Estate Maximizer
            Modified Single Premium Variable Life Insurance Policies
                 Each Issued by Pacific Life Insurance Company

     Capitalized terms used in this supplement are defined in the prospectuses
referred to above or the prospectus for M Fund, Inc. ("M Fund").

Introduction

     A Policy Owner may choose to allocate net premium payments to four
additional options available under the Policy (the "Investment Options") that
are funded through the Variable Accounts of the Separate Account: The Edinburgh
Overseas Equity Variable Account ("Variable Account I"), Turner Core Growth
Variable Account ("Variable Account II"), the Frontier Capital Appreciation
Variable Account ("Variable Account III"), and the Enhanced U.S. Equity Variable
Account ("Variable Account IV").  A Policy Owner also may transfer Accumulated
Value to the Variable Accounts funding these additional Variable Investment
Options.  The Variable Accounts funding the additional Variable Investment
Options invest in the following corresponding portfolios ("Portfolios") of M
Fund:

        Variable Account I:   Edinburgh Overseas Equity Fund
        Variable Account II:  Turner Core Growth Fund
        Variable Account III: Frontier Capital Appreciation Fund
        Variable Account IV:  Enhanced U.S. Equity Fund

     In addition to these Investment Options, a Policy Owner may allocate all or
a portion of net premium payments and transfer Accumulated Value to the Variable
Accounts or the Fixed Account of Pacific Life Insurance Company ("Pacific Life",
"we" "us", or "our", formerly known as Pacific Mutual Life Insurance Company)
described in the accompanying prospectus for the Policy.

     Except as described below in relation to the four additional Variable
Investment Options, all features of the Policy and all operational procedures
regarding the Policy remain in effect as described in the Policy's prospectus.

INFORMATION ABOUT M FUND

M Fund, Inc.

     M Fund is a diversified, open-end management investment company registered
with the Securities and Exchange Commission ("SEC") under the Investment Company
Act of 1940.  M Fund currently offers four separate Portfolios as Investment
Options under the Policies.  Each Portfolio pursues different investment
objectives and policies.  The shares of each Portfolio are purchased by us for
the corresponding Variable Account at net asset value, i.e., without sales load.
                                                       ----                 
All dividends and capital gains distributions received from a Portfolio are
automatically reinvested in such Portfolio at net asset value, unless we, on
behalf of the Separate Account, elect otherwise.  M Fund shares may be redeemed
by us at their net asset value to the extent necessary to make payments under
the Policies.
<PAGE>
 
     The chart below summarizes some basic information about each Portfolio of M
Fund offered to the Separate Account.  There can be no assurance that any
Portfolio will achieve its objective.  More detailed information is contained in
the accompanying prospectus of M Fund, including information on the risks
associated with the investments and investment techniques of each Portfolio of M
Fund.

     M FUND'S PROSPECTUS ACCOMPANIES THIS PROSPECTUS SUPPLEMENT AND SHOULD BE
READ CAREFULLY BEFORE INVESTING.

<TABLE>
<CAPTION>
                                                    Primary Investments          Investment
                                                      (under normal          Adviser/Portfolio
Portfolio                      Objective              circumstances)              Manager
- -----------------------   --------------------       --------------------    ---------------------
<S>                       <C>                        <C>                      <C>
                                                  
Edinburgh Overseas        Long-term capital          Common stock and         M Financial Invest-
 Equity Fund              appreciation with          common stock equi-       ment Advisers, Inc.
                          reasonable invest-         valents of foreign       ("MFIA")/Edinburgh
                          ment risk through          issuers, including       Fund Managers plc.
                          active management          smaller issuers and
                          and investment in          issuers located in
                          common stock and           small, emerging
                          common stock equi-         markets
                          valents of foreign      
                          issuers                 
                                                  
Turner Core Growth        Long-term capital          Common stocks that       MFIA/Turner
 Fund                     appreciation through       show strong earnings     Investment Partners,
                          a diversified port-        potential with           Inc.
                          folio of common            reasonable market
                          stocks that show           prices
                          strong earnings
                          potential with
                          reasonable market
                          prices

Frontier Capital          Maximum capital            Common stock of com-     MFIA/Frontier
 Appreciation Fund        appreciation through       panies of all sizes,     Capital Management
                          investment in common       with emphasis on         Company, Inc.
                          stock of companies         stocks of small- to
                          of all sizes, with         medium-capitaliza-
                          emphasis on stocks         tion companies
                          of small- to medium-       (i.e., companies
                                                      ----
                          capitalization             with market capi-
                          companies                  talization of less
                                                     than $3 billion)

Enhanced U.S. Equity      Above-market total         Common stocks of         MFIA/Franklin
 Fund                     return through in-         companies perceived      Portfolio Associates
                          vestment in common         to provide a return      LLC
                          stock of companies         higher than that of
                          perceived to provide       the S&P 500 at
                          a return higher than       approximately the
                          that of the                same level of
                          Standard & Poor's          investment risk
                          500 Composite Stock
                          Price Index ("S&P
                          500") at approximately
                          the same level of 
                          investment risk as the
                          S&P 500
</TABLE>

                                      -2-
<PAGE>
 
The Investment Adviser and Portfolio Managers

     M Financial Investment Advisers, Inc. ("MFIA") serves as Investment Adviser
to each Portfolio of M Fund.  MFIA has engaged other firms, as shown in the
chart above, to serve as Portfolio Managers under the supervision of MFIA and M
Fund's Board of Directors.

     We assume no responsibility for the operation of M Fund or any Portfolio
thereof, or the compliance of M Fund or the Portfolio with any applicable law.

SUMMARY OF THE POLICY

     The following supplements the discussion included in the Policy's
prospectus under "SUMMARY OF THE POLICY: Charges and Deductions".

M Fund Expenses after Expense Limitation (as a percentage of each Fund's average
net assets).
<TABLE>
<CAPTION>
 
                                        Advisory      Other       Total
                                           Fee      Expenses    Expenses
                                        ---------   ---------   ---------
<S>                                      <C>          <C>         <C>
 
Edinburgh Overseas Equity Fund           1.05%        .25%        1.30%
Turner Core Growth Fund                   .45%        .25%         .70%
Frontier Capital Appreciation Fund        .90%        .25%        1.15%
Enhanced U.S. Equity Fund                 .55%        .25%         .80%
</TABLE>

     The expenses listed for each of the M Fund Portfolios reflect current
expenses for the year ended December 31, 1997, and reflect the policy of MFIA to
pay operating expenses of M Fund (not including brokerage or other portfolio
transaction expenses or expenses of litigation, indemnification, taxes or other
extraordinary expenses) to the extent such expenses, as accrued for each
Portfolio for the year ended December 31, 1997, exceed .25% of that Portfolio's
average daily net assets.  In the absence of this policy, such expenses would
have exceeded the expense cap and total expenses for the year ended December 31,
1997, would have been 4.94% for the Edinburgh Overseas Equity Fund, 6.20% for
the Turner Core Growth Fund, 2.86% for the Frontier Capital Appreciation Fund
and 5.42% for the Enhanced U.S. Equity Fund, respectively; MFIA has extended
this policy through December 31, 1998.  There can be no assurance that MFIA will
continue this policy in the future.

     M Fund's expenses are assessed at the Fund level and are not direct charges
against the Variable Accounts or the Policy's Accumulated Value.  These expenses
are taken into account in computing each Portfolio's net asset value, which in
turn is used to compute the corresponding Variable Account's Accumulation Unit
Value.  M Fund's investment advisory fees and operating expenses are more fully
described in M Fund's prospectus, which accompanies this prospectus.

THE POLICY

     All features of the Policy described in its prospectus remain intact.

                                      -3-
<PAGE>
 
     The following discussion supplements the one included in the Policy's
prospectus under "CHARGES AND DEDUCTIONS - Other Charges."

     Other Charges

          M Fund and each of its Portfolios incur certain charges, including the
     investment advisory fee, and certain operating expenses.  M Fund is
     governed by its Board of Directors.  M Fund's expenses are not fixed or
     specified under the terms of the Policy, and these expenses may vary from
     year to year.  The advisory fees and other expenses are more fully
     described in the prospectus of M Fund.

     We will exercise voting rights attributable to shares of M Fund consistent
with the discussion in the prospectus on "Voting of Fund Shares."  The rights we
have as described in the prospectus under "Disregard of Voting Instructions" and
"Substitution of Investments" also apply to M Fund and its Portfolios.

Report to Owners

     We will send to each Policy Owner any annual and semiannual reports
containing financial statements for M Fund that we receive from that fund.

ILLUSTRATIONS

Upon request, we will furnish individualized illustrations reflecting allocation
of net premiums to one or more of the Variable Accounts that each invest in a
corresponding Portfolio of M Fund, which will reflect the expenses (after
payment of certain operating expenses by MFIA and exclusive of foreign taxes) of
the Portfolio(s), described above, and under "SUMMARY OF THE POLICY: Charges and
Deductions".  Foreign taxes were equal to 0.23% and 0.01% of the average daily
net assets of the Edinburgh Overseas Equity Fund, and the Enhanced U.S. Equity
Fund, respectively.



Supplement Dated May 1, 1998

Form No. 15-20535-03

                                      -4-


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