PACIFIC SELECT EXEC SEPARATE ACCT PACIFIC LIFE INS
S-6/A, 1998-11-19
Previous: PACIFIC SELECT EXEC SEPARATE ACCT PACIFIC LIFE INS, S-6/A, 1998-11-19
Next: DRUG EMPORIUM INC, SC 13G, 1998-11-19



<PAGE>

     
As filed with the Securities and Exchange Commission on November 19, 1998
Registration No. 333-61135          
 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                       PRE-EFFECTIVE AMENDMENT NO. 1 TO     
                                   FORM S-6
 
                  FOR REGISTRATION UNDER THE SECURITIES ACT 
                   OF 1933 OF SECURITIES OF UNIT INVESTMENT 
                       TRUSTS REGISTERED ON FORM N-8B-2
 
                    PACIFIC SELECT EXEC SEPARATE ACCOUNT OF
                        PACIFIC LIFE INSURANCE COMPANY
                          (Exact Name of Registrant)
                         
                        PACIFIC LIFE INSURANCE COMPANY      
                              (Name of Depositor)
 
                           700 Newport Center Drive
                                 P.O. Box 9000
                        Newport Beach, California  92660
              (Address of Depositor's Principal Executive Office)
 
                                Diane N. Ledger
                                Vice President
                        Pacific Life Insurance Company
                           700 Newport Center Drive
                                 P.O. Box 9000
                        Newport Beach, California 92660
              (Name and Address of Agent for Service of Process)
 
                                  Copies to:
 
                            Jeffrey S. Puretz, Esq.
                            Dechert Price & Rhoads
                             1775 Eye Street, N.W.
                         Washington, D.C.  20006-2401
         
     
Approximate date of proposed public offering:  As soon as practicable after the 
effective date of the Registration Statement.      

    
Title of securities being registered:  interests in the Separate Account under
M's Versatile Product Flexible Premium Variable Life Insurance Policies. 

Filing fee: None
 
    
The Registrant is registering an indefinite number of securities under the
Securities Act of 1933 pursuant to Rule 24F-2 under the Investment Company Act
of 1940, and will file its Rule 24f-2 Notice for the fiscal year ending December
31, 1998, within the time period required by Section 24 of the Investment
Company ACt of 1940 and applicable regulations thereunder.      
 
    
The Registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the Registrant shall file
a further amendment which specifically states that this Registration Statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.
<PAGE>
 
Pacific Select Exec Separate Account of Pacific
Life Insurance Company
 
CROSS-REFERENCE SHEET
 
Pursuant to Rule 404(c) of Regulation C
under the Securities Act of 1933
 
(Form N-8B-2 Items required by Instruction as
to the Prospectus in Form S-6)
 
Form N-8B-2                                Form S-6
Item Number                                Heading in Prospectus

1.(a) Name of trust                        Prospectus front cover

(b) Title of securities issued             Prospectus front cover

2. Name and address of each depositor      Prospectus front cover

3. Name and address of trustee             N/A

4. Name and address of each principal      Pacific Life
   underwriter                             Insurance Company

5. State of organization of trust          Pacific Select Exec
                                           Separate Account

6. Execution and termination of trust      Pacific Select Exec
   agreement                               Separate Account

7. Changes of name                         N/A

8. Fiscal year                             N/A

9. Litigation                              N/A

II. General Description of the Trust
and Securities of the Trust

10.(a) Registered or bearer                
securities                                 The Policy

(b) Cumulative or distributive
<PAGE>
 
securities                              The Policy

(c) Conversion, transfer, etc.          Transfers, Surrenders,
                                        Withdrawals and
                                        Policy Loans;
                                        Surrender

(d) Periodic payment plan               N/A

(e) Voting rights                       Voting on Fund Shares

(f) Notice to security holders          Confirmation Statements and Other
                                        Reports to Owners

(g) Consents required                   Disregard of Voting
                                        Instructions;
                                        Substitution of
                                        Investments

(h) Other provisions                    The Policy

11. Type of securities comprising
units                                   The Policy

12. Certain information regarding
periodic payment plan
certificates                            N/A

13.(a) Load, fees, expenses, etc.       Charges and Deductions

(b) Certain information regarding
periodic payment plan
certificates                            N/A

(c) Certain percentages                 Charges and Deductions

(d) Certain other fees, etc.            Charges and Deductions

(e) Certain other profits or
benefits                                The Policy

(f) Ratio of annual charges to
income                                  N/A

14. Issuance of trust's securities      The Policy

<PAGE>
 
15. Receipt and handling of payments
from purchasers                             The Policy; Premiums

16. Acquisition and disposition of          Introduction; Pacific
underlying securities                       Select Exec Separate
                                            Account; The Policy

17. Withdrawal or redemption                Transfers, Surrenders,
                                            Withdrawals and
                                            Policy Loans;
                                            Surrender

18.(a) Receipt, custody and dis-
position of income                          The Policy

(b) Reinvestment of
distributions                               N/A

(c) Reserves or special funds               N/A

(d) Schedule of distributions               N/A

19. Records, accounts and reports           Confirmation Statements and Other
                                            Reports to Owners

20. Certain miscellaneous provisions
of trust agreement:

(a) Amendment                               N/A

(b) Termination                             N/A

(c) and (d) Trustees, removal and 
successor                                   N/A

(e) and (f) Depositors, removal
and successor                               N/A

21. Loans to security holders               Policy Loans

22. Limitations on liability                N/A

23. Bonding arrangements                    N/A

24. Other material provisions of
trust agreement                             N/A
<PAGE>
 
III. Organizations, Personnel and
Affiliated Persons of Depositor
 
25. Organization of depositor                   Pacific Life 
                                                Insurance Company  

26. Fees received by depositor                  See Items 13(a) and
                                                13(e)

27. Business of depositor                       Pacific Life
                                                Insurance Company

28. Certain information as to officials
and affiliated persons of                       More about Pacific
depositor                                       Life

29. Voting securities of depositor              N/A

30. Persons controlling depositor               N/A

31. Payments by depositor for certain services
rendered to trust                               N/A

32. Payments by depositor for certain
other services rendered to trust                N/A

33. Remuneration of employees of
depositor for certain services
rendered to trust                               Charges and Deductions

34. Remuneration of other persons
for certain services rendered
to trust                                        Charges and Deductions

IV. Distribution and Redemption of
Securities

35. Distribution of trust's securities
by states                                       N/A

36. Suspension of sales of trust's
securities                                      N/A

37. Revocation of authority to
distribute                                      N/A
<PAGE>
 
38.(a) Method of distribution           Distribution of the
                                        Policy

(b) Underwriting agreements             Distribution of the
                                        Policy

(c) Selling agreements                  Distribution of the
                                        Policy

39.(a) Organization of principal
underwriters                            See Item 25

(b) N.A.S.D. membership of
principal underwriters                  See Item 25

40. Certain fees received by principal  See Items 13(a) and
underwriters                            13(e)

41.(a) Business of each principal
underwriter                             See Item 27

(b) Branch offices of each
principal underwriter                   N/A

(c) Salesmen of each principal
underwriter                             N/A

42. Ownership of trust's securities
by certain persons                      N/A

43. Certain brokerage commissions
received by principal
underwriters                            N/A

44.(a) Method of valuation              Determination of
                                        Accumulated Value

(b) Schedule as to offering
price                                   Charges and Deductions

(c) Variation in offering price
to certain persons                      Charges and Deductions

45. Suspension of redemption rights     Surrender
<PAGE>
 
46.(a) Redemption valuation                  See Items 10(c) and (d)

(b) Schedule as to redemption
price                                        Surrender

47. Maintenance of position in               The Pacific Select Fund;
underlying securities                        M Fund, Inc.             
                                                           
V. Information Concerning the
Trustee or Custodian

48. Organization and regulation of
trustee                                      N/A

49. Fees and expenses of trustees            N/A

50. Trustee's lien                           N/A

VI. Information Concerning Insurance of
Holders of Securities

51. Insurance of holders of trust's          Pacific Life
securities                                   Insurance Company;
                                             The Policy

52.(a) Provisions of trust agreement
with respect to selection or
elimination of under-                        Substitution of
lying securities                             Investments

(b) Transactions involving elimi-
nation of underlying                         Substitution of
securities                                   Investments

(c) Policy regarding substitution
or elimination of under-                     See Items 13(a) and
lying securities                             52(a)

(d) Fundamental policy not other-
wise covered                                 N/A

53. Tax status of trust                      Federal Income Tax
                                             Considerations

VIII. Financial and Statistical Information
<PAGE>
 
54. Trust's securities during last
ten years                                N/A

55. N/A

56. Certain information regarding peri-
odic payment plan certificates           Premiums

57. N/A

58. N/A

59. Financial statements (Instruc-
tion 1(c) of "Instructions as
to the Prospectus" of Form
S-6)                                     Financial Statements
<PAGE>
 
 
 
 
                    [LOGO OF M'S VERSATILE PRODUCT TO COME]
 
 
                                Flexible Premium
                            Variable Universal Life
 
                                PROSPECTUSES FOR
 
                             M'S VERSATILE PRODUCT
 
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
 
                                UNDERWRITTEN BY
 
                         PACIFIC LIFE INSURANCE COMPANY
 
                                DATED    , 1998
 
                                --------------
 
                              PACIFIC SELECT FUND
 
                               DATED MAY 1, 1998
<PAGE>
 
                                      M'S VERSATILE PRODUCT
                                 FLEXIBLE PREMIUM VARIABLE LIFE
                                        INSURANCE POLICY
  [LOGO OF M'S VERSATILE
     PRODUCT TO COME]
                                ISSUED BY PACIFIC LIFE INSURANCE
                                             COMPANY
                                    700 NEWPORT CENTER DRIVE
                                 NEWPORT BEACH, CALIFORNIA 92660
                                         1-800-800-7681
 
  This prospectus describes M's Versatile Product ("MVP")--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"). The Policy, for so long as it remains in force,
provides lifetime insurance protection on the Insured named in the Policy. 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 invests in
the corresponding portfolios of the Pacific Select Fund (the "Fund") or M
Fund, Inc. ("M Fund"):
 
<TABLE>   
<CAPTION>
                PACIFIC SELECT FUND PORTFOLIOS                       M FUND PORTFOLIOS
                ------------------------------                       -----------------
   <S>                          <C>                          <C>
   Money Market Portfolio       Equity Income Portfolio      Brandes International Equity Fund
   High Yield Bond Portfolio    Multi-Strategy Portfolio     Turner Core Growth Fund
   Managed Bond Portfolio       Equity Portfolio             Frontier Capital Appreciation Fund
   Government Securities Port-
    folio                       Bond and Income Portfolio    Enhanced U.S. Equity Fund
   Growth Portfolio             Equity Index Portfolio
   Aggressive Equity Portfolio  International Portfolio
   Growth LT Portfolio          Emerging Markets Portfolio
</TABLE>    
 
  Two fixed options called the Fixed Account and the Fixed LT Account (the
"Fixed Options") are also available. Your Accumulated Value in the Fixed
Options 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 Options, see "The
General Account," page 36.
 
  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 death benefit, as of the date of death, is the larger of: (1) the
Guideline Minimum Death Benefit calculated under the Death Benefit
Qualification Test chosen; and (2) the death benefit calculated under the
Death Benefit Option in effect. You will choose between two Death Benefit
Qualification Methods--the Cash Accumulation Test and the Guideline Premium
Test. You also will choose from three Death Benefit Options: under Option A,
the death benefit remains fixed at the Face Amount you choose; under Option B,
the death benefit equals the Face Amount plus the Accumulated Value; and under
Option C, the death benefit equals the Face Amount plus the total premiums
paid minus the sum of any withdrawals taken and any other distribution of
Accumulated Value. For a discussion of these elections see "Death Benefit,"
page 19.
 
  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 25).
 
  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:      , 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.....................................................   6
  Purpose of the Policy...................................................   6
  Policy Values...........................................................   6
  The Death Benefit.......................................................   6
  Premium Features........................................................   6
  Investment Options......................................................   7
  Transfer of Accumulated Value...........................................   7
  Policy Loans............................................................   7
  Free-Look Right.........................................................   8
  Surrender Right.........................................................   8
  Withdrawals.............................................................   8
  Charges and Deductions..................................................   8
  Fund Annual Expenses After Expense Limitation...........................   9
  M Fund Annual Expenses After Expense Limitation.........................  10
  Tax Treatment of Increases in Accumulated Value.........................  10
  Tax Treatment of Death Benefit..........................................  11
  Contacting Pacific Life and Timing of Transactions......................  11
INFORMATION ABOUT PACIFIC LIFE, THE SEPARATE ACCOUNT, THE FUND AND M FUND.  12
  Pacific Life Insurance Company..........................................  12
  Pacific Select Exec Separate Account....................................  12
  The Pacific Select Fund.................................................  13
  M Fund, Inc.............................................................  13
  The Investment Advisers and Portfolio Managers..........................  15
THE POLICY................................................................  15
  Application for a Policy................................................  15
  Premiums................................................................  16
  Allocation of Net Premiums..............................................  17
  Portfolio Rebalancing...................................................  17
  Dollar Cost Averaging Option............................................  18
  Transfer of Accumulated Value...........................................  18
  Death Benefit...........................................................  19
  Death Benefit Qualification Test........................................  19
  Death Benefit Option....................................................  20
  Changes in Death Benefit Option.........................................  21
  Changes in Face Amount..................................................  22
  Policy Values...........................................................  22
  Determination of Accumulated Value......................................  23
  Policy Loans............................................................  23
  Surrender...............................................................  24
  Withdrawals.............................................................  25
  Right to Examine a Policy--Free-Look Right..............................  25
  Lapse...................................................................  26
  Reinstatement...........................................................  26
CHARGES AND DEDUCTIONS....................................................  27
  Premium Load............................................................  27
  Deductions from Accumulated Value.......................................  27
  Surrender Charge........................................................  29
  Withdrawal Charge.......................................................  29
  Corporate and Other Purchasers..........................................  29
  Other Charges...........................................................  29
  Guarantee of Certain Charges............................................  30
</TABLE>    
 
                                       2
<PAGE>
 
<TABLE>   
<CAPTION>
                                                                            PAGE
<S>                                                                         <C>
OTHER INFORMATION..........................................................  30
  Federal Income Tax Considerations........................................  30
  Charge for Our Income Taxes..............................................  33
  Voting of Fund Shares....................................................  33
  Disregard of Voting Instructions.........................................  34
  Confirmation Statements and Other Reports to Owners......................  34
  Substitution of Investments..............................................  34
  Replacement of Life Insurance or Annuities...............................  35
  Changes to Comply with Law...............................................  35
PERFORMANCE INFORMATION....................................................  35
THE GENERAL ACCOUNT........................................................  36
  General Description......................................................  36
  Death Benefit............................................................  37
  Policy Charges...........................................................  37
  Transfers To and From the Fixed Options..................................  37
  Surrenders, Withdrawals, and Policy Loans................................  38
MORE ABOUT THE POLICY......................................................  38
  Ownership................................................................  38
  Beneficiary..............................................................  38
  Substitution of Insured..................................................  39
  The Contract.............................................................  39
  Payments.................................................................  39
  Assignment...............................................................  39
  Errors on the Application................................................  40
  Incontestability.........................................................  40
  Payment in Case of Suicide...............................................  40
  Non-Participating........................................................  40
  Policy Illustrations.....................................................  40
  Payment Plan.............................................................  40
  Optional Insurance Benefits and Other Policies...........................  40
  Life Insurance Retirement Plans..........................................  41
  Risks of Life Insurance Retirement Plans.................................  41
  Distribution of the Policy...............................................  42
MORE ABOUT PACIFIC LIFE....................................................  43
  Management...............................................................  43
  State Regulation.........................................................  44
  Telephone Transfer and Loan Privileges...................................  45
  Legal Proceedings........................................................  45
  Legal Matters............................................................  45
  Registration Statement...................................................  45
  Preparation for the Year 2000............................................  45
  Independent Auditors.....................................................  46
  Financial Statements.....................................................  46
APPENDICES................................................................. 109
ILLUSTRATIONS.............................................................. 112
</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 amount shown as the Face Amount on the specification page of
your Policy, including any additional increases or decreases. The Face Amount
is generally the minimum death benefit while your Policy remains in force.
 
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 3.0%) declared by us.
 
Fixed LT 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 3.0%).
 
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, the Fixed Account or the Fixed LT
Account.
 
Loan Account--An account to which amounts are transferred from the Investment
Options as collateral for Policy loans.
 
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.
 
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 Home Office is open. The New York Stock Exchange is
closed on weekends and on: New Year's Day, Martin Luther King, Jr., Day,
Presidents' Day, Good Friday, Memorial Day, July Fourth, Labor Day,
Thanksgiving Day, and Christmas Day. Our Home Office is 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;
 
                                       4
<PAGE>
 
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, Emerging Markets Variable
Account, Brandes International Equity Variable Account ("Variable Account I"),
Turner Core Growth Variable Account ("Variable Account II"), Frontier Capital
Appreciation Variable Account ("Variable Account III"), and Enhanced U.S.
Equity Variable Account ("Variable Account IV") are all subaccounts of the
Pacific Select Exec Separate Account.
 
                                       5
<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 Options are briefly described under
"The General Account," on page 36 and in the Policy.
 
PURPOSE OF THE POLICY
 
  The Policy offers you insurance protection on the life of the Insured for so
long as your Policy is in force. Like traditional fixed life insurance, your
Policy provides for a death benefit, 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. 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 death of the
Insured, lapse, or a full surrender of your Policy.
 
THE DEATH BENEFIT
 
  The death benefit, as of the date of death, is the larger of: (1) the
Guideline Minimum Death Benefit calculated under the Death Benefit
Qualification Test; and (2) the death benefit calculated under the Death
Benefit Option in effect. You will choose between two Death Benefit
Qualification Tests--the Cash Value Accumulation Test or the Guideline Premium
Test. You will also choose from three Death Benefit Options. Under Option A,
the death benefit will be equal to the Face Amount of your Policy. Under Option
B, the death benefit will be equal to the Face Amount of your Policy plus the
Accumulated Value (determined as of the end of the Valuation Period during
which the Insured dies). Under Option C, the death benefit will be equal to the
Face Amount of your Policy plus the total premiums paid minus the sum of any
withdrawals taken and any other distribution of Accumulated Value. For a
discussion of these elections see "Death Benefit," page 19. You may change the
death benefit option among Option A, Option B and Option C subject to certain
conditions. See "Death Benefit" and "Changes in Death Benefit Option," pages 19
and 21, respectively.
 
PREMIUM FEATURES
 
  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 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.
 
                                       6
<PAGE>
 
 
  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 30.
 
  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 two mutual
funds which offer 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 or M Fund. Each of the Portfolios of the Fund and M Fund, shown in the
charts on pages 14 and 15, has a different investment objective or objectives.
See "The Pacific Select Fund," and "M Fund, Inc." page 13.
 
  Subject to certain limitations, you may also allocate all or a portion of net
premium payments and transfer Accumulated Value to the Fixed Options. We
guarantee that the Accumulated Value allocated to the Fixed Options will be
credited interest monthly at a rate equivalent to an effective annual rate of
3%, and may in our sole discretion pay interest in excess of the guaranteed
amount. See "The General Account," page 36.
 
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
Options. 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 18.
 
POLICY LOANS
 
  You may borrow from us an amount up to the greater of (1) 90% of your
Policy's Accumulated Value, less any Policy Debt, and 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
$200. Your Policy will be the only security required for a loan. See "Policy
Loans," page 23.
 
  The amount of any Policy Debt is subtracted from the death benefit or from
your Cash Surrender Value upon surrender. See "Policy Loans," page 23. 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.
 
                                       7
<PAGE>
 
 
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). In the event you
return your Policy within the Free-Look Period, except as indicated below, we
will refund any charges deducted from premiums received, any net premiums
received allocated to the Fixed Accounts, plus the sum of your Policy's
Accumulated Value allocated to the Variable Accounts as of the end of the
Valuation Period in which we receive your Policy, plus any Policy charges and
fees deducted from your Policy's Accumulated Value in the Variable Accounts. We
will allocate any net premiums received according to your allocation
instructions contained in the application, or more recent written instructions,
if any, when the application is approved and your Policy is issued.
 
  If you reside in a state where applicable law so requires, we will refund
premiums received to you if you choose to exercise the Free-Look Right. We will
allocate any net premiums received before the Free-Look Transfer Date to the
Money Market Variable Account. See "Allocation of Net Premiums," page 17.
 
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.
 
WITHDRAWALS
 
  On and after the first Policy Anniversary and subject to certain
restrictions, you may make withdrawals of Net Cash Surrender Value. A
withdrawal might decrease the Face Amount on a Policy. A withdrawal fee of $25
will be deducted from Accumulated Value upon a withdrawal. See "Withdrawals",
page 25.
 
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 3.50% of each premium paid.
 
  --A state and local premium tax charge equal to 2.35% of each premium paid.
 
  --A federal tax charge equal to 1.50% 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 based on
  the death benefit attributed to the Face Amount under a Policy at the
  beginning of the Policy Month.
 
  --Administrative Charge: A monthly administrative charge is deducted equal to
  $7.50 per month until Age 100.
 
                                       8
<PAGE>
 
 
  --Mortality and Expense ("M&E") Risk Charge: The M&E Risk Charge consists of
  two components:
 
    (1) M&E Risk Face Amount Charge--The M&E Risk Face Amount Charge will be
        assessed at a rate determined with reference to the Age of the Insured,
        the initial Face Amount of the Policy, and the Death Benefit Option
        selected. See Appendix A. If there have been increases in the Face
        Amount, each increase will have a corresponding M&E Risk Face Amount
        Charge related to the amount of the increase and the attained Age of
        the Insured.
 
    (2) M&E Risk Asset Charge--The M&E Risk Asset Charge is assessed at an
        annual rate equal to .45% of the first $25,000 of unloaned Accumulated
        Value, plus a charge of .05% of unloaned Accumulated Value above
        $25,000 to the Insured's Age 100. Unloaned Accumulated Value is based
        upon the value in the Investment Options at the beginning of the
        Monthly Payment Date and after the allocation of any new net premium,
        withdrawal and/or loan on that day, but before any monthly deductions.
 
  --Optional Insurance Benefits Charges: The monthly deduction will include
  charges for any optional insurance benefits added to the Policy by Rider. A
  Rider may affect your charges under the Policy. For a description of the
  Riders, see "Optional Insurance Benefits and Other Policies," page 40.
 
 Surrender Charge
 
  Pacific Life will assess a surrender charge against Accumulated Value upon
surrender of a Policy. The surrender charge is equal to a specified amount that
varies with the Age and risk classification of the Insured, and the Death
Benefit Option selected, for each $1,000 of a Policy's Face Amount in
accordance with the schedule in Appendix B. The charge remains level for the
first Policy Month, then decreases by 0.8403% per month to zero at the end of
the 120th month.
 
  If there are increases in the Face Amount, each increase will have a
corresponding surrender charge related to the amount of the increase. These
charges will be specified in a supplemental schedule of benefits at the time of
the increase.
 
  There is no reduction of surrender charge when the Face Amount of a Policy is
decreased.
 
  The operating expenses of the Separate Account are paid by us. For a
description of these charges, see "Charges and Deductions," page 27.
 
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>
 
                                       9
<PAGE>
 
   
  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 until such time as Shareholders approved a
change in the Portfolio Manager to Morgan Stanley which occurred in June, 1997,
and a change in the fee paid to the portfolio manager. In addition, Pacific
Life, as Investment Adviser to the Fund, adopted the policy to waive our fees
or otherwise reimburse expenses so that ordinary 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) for each Portfolio 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 fees and 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.
   
M FUND ANNUAL 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>
Brandes International 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 M
Financial Investment Advisers, Inc. ("MFIA"), as Investment Adviser to M Fund,
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 Brandes International Equity Fund
(formerly 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 fees and 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.
 
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 withdrawal,
or a Policy loan, see "Federal Income Tax Considerations," page 30.
 
                                       10
<PAGE>
 
 
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 30.
 
CONTACTING PACIFIC LIFE AND TIMING OF TRANSACTIONS
 
  Unless otherwise specified in your Policy specification pages, 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 usually 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.
 
                                       11
<PAGE>
 
   INFORMATION ABOUT PACIFIC LIFE, THE SEPARATE ACCOUNT, THE FUND AND M 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 or the M Fund. We may in the future establish additional
Variable Accounts within the Separate Account, which may invest in other
Portfolios of the Fund, the M Fund or in other securities.
 
                                      12
<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
and our affiliates and/or subsidiaries 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.     
 
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.
 
  The following charts summarize some basic data about each Portfolio of the
Fund and M 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 prospectuses of the Fund and M Fund, including information on the
risks associated with the investments and investment techniques of each of the
Portfolios.
 
                                      13
<PAGE>
 
  THE FUND'S AND M FUND'S PROSPECTUSES ACCOMPANY THIS PROSPECTUS AND SHOULD BE
READ CAREFULLY BEFORE INVESTING.
 
PACIFIC SELECT FUND
 
<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>    
 
- -------------------------------------------------------------------------------
 
                                      14
<PAGE>
 
M FUND
 
<TABLE>
<CAPTION>
                                              PRIMARY INVESTMENTS
   PORTFOLIO            OBJECTIVE         (UNDER NORMAL CIRCUMSTANCES)   PORTFOLIO MANAGER
- ------------------------------------------------------------------------------------------
<S>              <C>                      <C>                          <C>
 Brandes         Long-term capital          Common stock and common    Brandes Investment
 International   appreciation with          stock equivalents of       Partners, L.P.
 Equity Fund     reasonable investment      foreign issuers,
                 risk through active        including smaller
                 management and             issuers and issuers
                 investment in common       located in small,
                 stock and common stock     emerging markets
                 equivalents of foreign
                 issuers
- ------------------------------------------------------------------------------------------
 Turner Core     Long-term capital          Common stocks that show    Turner Investment
 Growth Fund     appreciation through a     strong earnings            Partners, Inc.
                 diversified portfolio of   potential with
                 common stocks that show    reasonable market prices
                 strong earnings
                 potential with
                 reasonable market prices
- ------------------------------------------------------------------------------------------
 Frontier Capi-  Maximum capital            Common stock of            Frontier Capital
 tal Apprecia-   appreciation through       companies of all sizes,    Management Company,
 tion Fund       investment in common       with emphasis on stocks    Inc.
                 stock of companies of      of small- to medium-
                 all sizes, with emphasis   capitalization companies
                 on stocks of small- to     (i.e., companies with
                 medium-capitalization      market capitalization of
                 companies                  less than $3 billion)
- ------------------------------------------------------------------------------------------
 Enhanced U.S.   Above-market total         Common stocks of           Franklin Portfolio
  Equity Fund    return through             companies perceived to     Associates LLC
                 investment in common       provide a return higher
                 stock of companies         than that of the S&P 500
                 perceived to provide a     at approximately the
                 return higher than that    same level of investment
                 of the Standard & Poor's   risk
                 500 Composite Stock
                 Price Index ("S&P 500")
                 at approximately the
                 same level of investment
                 risk as the S&P 500
</TABLE>
 
- -------------------------------------------------------------------------------
 
THE INVESTMENT ADVISERS AND PORTFOLIO MANAGERS
 
 Pacific Select Fund
 
  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.
 
 M Fund
   
  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.
 
                                  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 Options. 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. Pacific Life
intends to issue the Policy in every state (except New York), and the District
of Columbia. 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 85 with evidence of insurability     
 
                                      15
<PAGE>
 
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. 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, 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.
 
                                      16
<PAGE>
 
  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 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." Unless you
request otherwise, in writing, additional payments will first be treated as
repayments of Policy Debt. However, certain states may require your payments
to be considered premium payments in the absence of specific instructions from
you. 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. When your application is
approved and your Policy is issued, your net premium will be automatically
allocated according to your instructions contained in your application, or
more recent written instructions, if any (except for amounts allocated to the
Loan Account to secure any Policy Debt). However, if your Policy is delivered
before all of our requirements necessary for the Policy to be considered in
force have been met, the net premium will be allocated to the Money Market
Account until the requirements are received by our Home Office.     
 
  For residents of states that require a refund of premium to an Owner who
returns the Policy during the Free-Look Period, net premiums received prior to
the Free-Look Transfer Date 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). The Free-Look
Transfer Date is 15 days after the Policy is issued or, if longer, when all
requirements are received by the Home Office for the Policy to be considered
in force. Net premiums received on and after the Free-Look Transfer Date will
be allocated upon receipt among the Investment Options according to your most
recent instructions. Allocations to the Fixed LT Account are subject to
certain restrictions. (See "The General Account".)
 
  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 for Telephone
Requests has been filed at our Home Office. We reserve the right to suspend or
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 you choose.
You may change this predetermined level at any time. This process is called
portfolio rebalancing. (The Fixed Options are 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     
 
                                      17
<PAGE>
 
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 your initial net premium
is allocated according to your instructions, 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.
 
  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
 
  After your initial net premium is allocated to the Investment Options you
choose and upon proper written request to our Home Office, you may transfer
Accumulated Value among the Variable Accounts. 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
 
                                      18
<PAGE>
 
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.
 
  Subject to certain restrictions, Accumulated Value may also be transferred
from the Variable Accounts to the Fixed Options after your initial net premium
is allocated to the Investment Options you choose; 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 Options to the Variable
Accounts are restricted as described in "The General Account".
 
  First Year Transfer Program. The Fixed Account provides a way for you to
transfer amounts monthly from the Fixed Account to the Variable Accounts or
the Fixed LT Account. On the date your initial net premium is allocated
according to your instructions, and for up to 12 months thereafter, transfers
will be made from the Fixed Account to the other Investment Options per your
instructions. This allows you to average the Accumulation Unit values in the
Variable Accounts over time, and may permit a "smoothing" of abrupt peaks and
drops in Accumulation Unit values over the first year. See "The General
Account" for a more detailed description of the First Year Transfer Program.
 
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.
 
  At Policy issue, each Policy Owner must make two death benefit selections:
the Death Benefit Qualification Test and the Death Benefit Option. Generally,
an applicant designates the Death Benefit Qualification Test and the Death
Benefit Option for the Policy in the application. If no designations are made,
we will assume the Guideline Premium Test and Option A have been selected.
Upon the death of the Insured, the death benefit will be equal to the
Guideline Minimum Death Benefit determined by the Death Benefit Qualification
Test selected or, if greater, the Death Benefit Option selected. Under any
option, the death benefit will always be sufficient to meet the requirements
for life insurance contracts under IRC Section 7702.
 
DEATH BENEFIT QUALIFICATION TEST
 
  Each Owner may select one of two Death Benefit Qualification Test methods
available under the Policy. Once elected, the Death Benefit Qualification Test
cannot be changed for the duration of your Policy. As described below, the
available Death Benefit Qualification Tests are the Cash Value Accumulation
Test and the Guideline Premium Test.
 
  Cash Value Accumulation Test. The Guideline Minimum Death Benefit will be
the greater of the amount required for this policy to be deemed "life
insurance" according to the IRC or 101% of the Accumulated Value. Such
required amount will be determined based on the Accumulated Value and the Cash
Value Accumulation Test defined in IRC Section 7702(b). Generally, the Cash
Value Accumulation Test requires that under the terms of a life insurance
policy, the death benefit must be sufficient so that the cash surrender value,
as defined in IRC Section 7702, does not at any time exceed the net single
premium required to fund the future benefits under the policy. The net single
premiums under the Policy vary according to the Age, sex, and underwriting
classification of the Insured, and the resulting death benefit determined by
using the net single premium will be at least equal to the amount required for
the Policy to be deemed life insurance under IRC Section 7702. The net single
premium is calculated using a four percent interest rate or, if higher, the
contractually guaranteed interest rate and using the guaranteed mortality
charges as of the time the Policy is issued. The net single premium that would
purchase $1 of future benefits under the Policy for a male Insured, Age 45,
standard Nonsmoker, is $0.3475.
 
 
                                      19
<PAGE>
 
  Guideline Premium Test. The Guideline Minimum Death Benefit at any time is
the Accumulated Value multiplied by the death benefit percentage shown in
Appendix C and in the Policy. The death benefit will be determined with
reference to the requirements for the Guideline Premium test for qualifying a
Policy as a life insurance contract under IRC Section 7702(a)(2). Under these
requirements, the sum of the premiums paid under a Policy may not exceed the
"guideline premium limitations," as defined in IRC Section 7702(a), and the
death benefit percentages, which vary according to the Age of the Insured,
will be at least equal to the applicable percentage (as defined in IRC Section
7702(d)) of the cash surrender value of the Policy. The death benefit
percentage is 250% for an Insured at Age 40 or under, and it declines for
older Insureds.
 
 Choosing Between the Tests
 
  The Cash Value Accumulation Test does not limit the amount of premium that
may be paid into a Policy. If you desire to pay premiums in excess of the
guideline premium test limitations you should elect the Cash Value
Accumulation Test. However, any premium that would increase the net amount at
risk is subject to evidence of insurability satisfactory to us. Required
increases in the minimum death benefit due to growth in Accumulated Value will
generally be greater under the Cash Value Accumulation Test than under the
Guideline Premium Test.
 
  The Guideline Premium Test limits the amount of premium that may be paid
into a Policy. If you do not desire to pay premiums in excess of the Guideline
Premium Test limitations you should consider the Guideline Premium Test.
 
DEATH BENEFIT OPTION
 
  Each Owner may select one of three Death Benefit Options available under the
Policy: Option A, Option B, or Option C.
 
  Option A. Under Option A, the death benefit will be equal to the Face Amount
of your Policy. The death benefit will never be less than the Face Amount.
 
  Option B. Under Option B, the death benefit will be equal to the Face Amount
of your Policy plus the Accumulated Value. The death benefit under Option B
will always vary as Accumulated Value varies. The death benefit will never be
less than the Face Amount.
 
  Option C. Under Option C, the death benefit will be equal to the Face Amount
of your Policy plus the total premiums paid minus the sum of any withdrawals
taken and any other distribution of Accumulated Value.
 
 Choosing Among the Options.
 
  Option A is intended to provide flexibility in the amount of insurance
protection provided under a Policy. Option A provides for the smallest amount
of insurance protection in that the death benefit is equal to the Face Amount
(assuming that the Guideline Minimum Death Benefit is not greater than the
Face Amount). Under this option, favorable investment performance will be
reflected in increasing Accumulated Value rather than insurance protection.
 
  Option B provides for a greater degree of insurance protection than
experienced under Option A, in that the death benefit under Option B includes
Accumulated Value. Option B will reflect the value of growth in Accumulated
Value due to performance, assuming that the Guideline Minimum Death Benefit is
not greater than the death benefit otherwise determined. The death benefit
will never be less than the Face Amount.
 
  Option C provides for a greater degree of insurance protection than
experienced under Option A, in that the death benefit under Option C includes
the amount of premiums paid minus withdrawals and any other distributions of
Accumulated Value. However, to the extent the sum of the withdrawals and any
other distributions is greater than the sum of the premiums paid, and assuming
that the Guideline Minimum Death Benefit is not greater than the death benefit
otherwise determined, it is possible for the death benefit to be less than the
Face Amount.
 
                                      20
<PAGE>
 
   
  Cash Value Accumulation Test Examples. The following examples demonstrate
the determination of death benefits under Options A, B and C under the Cash
Value Accumulation Test. The examples show two policies-- policies I and II --
with the same Face Amount and Premiums, but Accumulation Values that vary as
shown. All policies assume an Insured is Age 40 at issue that dies at the
beginning of his sixth Policy Year. All policies assume that there is no
outstanding Policy Debt or prior withdrawals. The net single premium is
calculated under the rules specified in the Code for a 45 year old male.     
 
<TABLE>
<CAPTION>
                                                                        POLICY
                                                              POLICY I    II
                                                              -------- --------
      <S>                                                     <C>      <C>
      Face Amount............................................ $100,000 $100,000
      Premiums............................................... $ 30,000 $ 30,000
      Accumulated Value on Date of Death..................... $ 25,000 $ 75,000
      Death Benefit Under Option A........................... $100,000 $215,889
      Death Benefit Under Option B........................... $125,000 $215,889
      Death Benefit Under Option C........................... $130,000 $215,889
</TABLE>
 
  For Policy I, the death benefit is equal to the amount provided under Death
Benefit Option A, B, or C which, in each instance, is greater than the death
benefit provided under the Guideline Minimum Death Benefit (as determined by
the Cash Value Accumulation Test).
 
  For Policy II under Death Benefit Option A, B, or C, the death benefit is
equal to the Guideline Minimum Death Benefit (as determined by the Cash Value
Accumulation Test) which, in each instance, is greater than the death benefit
under Option A, B, or C.
   
  Guideline Premium Test Examples. The following examples demonstrate the
determination of death benefits under Options A, B and C under the Guideline
Premium Test. The examples show two policies -- policies I and II -- with the
same Face Amount and Premiums, but Accumulation Values that vary as shown. All
policies assume an Insured is Age 40 at issue that dies at the beginning of
his sixth Policy Year. All policies assume that there is no outstanding Policy
Debt or prior withdrawals. The cash value corridor is calculated under the
rules specified in the Code for a 45 year old male.     
 
<TABLE>   
<CAPTION>
                                                                        POLICY
                                                              POLICY I    II
                                                              -------- --------
      <S>                                                     <C>      <C>
      Face Amount............................................ $100,000 $100,000
      Premiums............................................... $ 30,000 $ 30,000
      Accumulated Value on Date of Death..................... $ 25,000 $ 75,000
      Death Benefit Under Option A........................... $100,000 $161,250
      Death Benefit Under Option B........................... $125,000 $175,000
      Death Benefit Under Option C........................... $130,000 $161,250
</TABLE>    
 
  For Policy I, the death benefit is equal to the amount provided under Death
Benefit Option A, B, or C which, in each instance, is greater than the death
benefit provided under the Guideline Minimum Death Benefit (as determined by
the Guideline Premium Test).
   
  For Policy II under Death Benefit Option A or C, the death benefit is equal
to the amount provided under the Guideline Minimum Death Benefit (as
determined by the Guideline Premium Test) which is greater than the Face
Amount provided under Option A, and the Face Amount plus total premium
provided under Option C. In contrast, under Death Benefit Option B, the death
benefit would be determined by the Death Benefit Option selected which, in
each case, is greater than the death benefit provided under the Guideline
Minimum Death Benefit (as determined by the Guideline Premium Test).     
 
  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 or Option C to Option B, or from Option B or Option C to Option A.
Changes to Option C will not be available. Changes in the death
 
                                      21
<PAGE>
 
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 Option under a Policy will result in a change
in the Face Amount of the Policy so that the death benefit under the new Death
Benefit Option will equal the death benefit under the former option
immediately prior to the change. From that point on, the change in option will
affect the determination of the death benefit. In addition, a change in Death
Benefit Option may affect the monthly cost of insurance charges since these
charges vary with the net amount at risk, which generally is the amount by
which the death benefit exceeds Accumulated Value. See "Charges and Deduction:
Cost of Insurance".
 
  Unless otherwise specified by you in writing, any request for a Death
Benefit Option change will not be accepted by us if the Option change would
cause your Policy to be treated as a modified endowment contract.
 
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. 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 $25,000. We reserve the right to charge a
fee for each increase, not to exceed a maximum of $100, to cover the costs of
processing the request. This fee will be deducted on the effective date of the
increase in Face Amount from the Accumulated Value in the Investment Options
in the proportion that each bears to your Accumulated Value less Debt.
 
  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. No charge will be deducted in connection
with a decrease. If you choose the Guideline Premium Test, and if a decrease
in the Face Amount would result in total premiums paid exceeding the 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, (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, or
(3) if the decrease would cause your Policy to be treated as a modified
endowment contract and you have not specified in writing that such treatment
is acceptable to you.
 
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.
 
                                      22
<PAGE>
 
  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
 
  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, transfers, 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,
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 (1) the
investment performance of the Variable Account, which is based upon the
investment performance of the corresponding Portfolio of the Fund and includes
expenses related to the Portfolio's management, (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 $200. The maximum amount that can be borrowed at any time
is the greater of (1) 90% of the Accumulated Value, less any Policy Debt, 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
 
                                      23
<PAGE>
 
12 times the current monthly deduction; (b) equals 1 plus the annual loan
interest rate credited (1.03); (c) equals 1 plus the annual loan interest rate
currently charged (1.0325); 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 Policy Debt.
 
  The Policy loan annual effective interest rate maximum is 3.25%. We will
credit interest monthly on amounts held in the Loan Account to secure the loan
at an annual effective rate of 3.0%.
 
  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. However, we reserve the right to first transfer repayments from
the Loan Account to each Fixed Option up to the amount that was originally
borrowed. Any excess over such amount will be transferred to the Variable
Accounts relative to your most recent 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. Unless you request
otherwise, in writing, any payment we receive from you while you have a loan
outstanding will be first considered a loan repayment. However, certain states
may require your payments to be considered premium payments in the absence of
specific instructions from you.
 
  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
rates of the Fixed Options 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".
 
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
 
                                      24
<PAGE>
 
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".
 
WITHDRAWALS
 
  Upon written request on or after the first policy anniversary while the
insured is living, you may withdraw a portion of the Net Cash Surrender Value
of this policy. The portion of the first withdrawal in each of the first 15
Policy Years of up to 10% of the cumulative premiums paid will not reduce the
Face Amount under your Policy. The excess of any withdrawal over this amount
may cause a reduction in Face Amount if the Death Benefit Option is Option A,
as described below.
 
  Withdrawals must be for at least $200, and your Policy's Net Cash Surrender
Value after the withdrawal must be at least $500. If there is any Policy Debt,
the maximum 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%.
 
  You may make a withdrawal 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. A withdrawal fee of
$25.00 will be deducted from your Accumulated Value for a withdrawal. (See
"Charges and Deductions.")
 
  Unless otherwise specified by you, in writing, no withdrawal request will be
accepted by us if the withdrawal would cause your Policy to be treated as a
modified endowment contract.
 
 Withdrawals and Face Amount
 
  A withdrawal may reduce the Face Amount of a Policy for which the Owner has
selected Death Benefit Option A. A withdrawal will first reduce the excess of
the Guideline Minimum Death Benefit over the Face Amount, if any. A withdrawal
in excess of this amount will reduce the Face Amount by the excess amount
withdrawn.
 
  A withdrawal will not affect the Face Amount of a Policy on which the Owner
has selected Death Benefit Option B or C.
 
 Withdrawals and Death Benefit
 
  If your Policy's death benefit is greater than the Guideline Minimum Death
Benefit, the withdrawal will reduce the death benefit by the amount of the
withdrawal. However, if your Policy's death benefit is equal to the Guideline
Minimum Death Benefit applicable to the Insured, a withdrawal may cause the
death benefit to decrease by an amount greater than the amount of the
withdrawal. See "Death Benefit".
 
  For information on the tax treatment of 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).
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 any
charges deducted from premiums received, any net premiums received allocated
to the Fixed Options, plus the sum of your Policy's
 
                                      25
<PAGE>
 
Accumulated Value allocated to the Variable Accounts as of the end of the
Valuation Period in which we receive your Policy, plus any Policy charges and
fees deducted from your Policy's Accumulated Value in the Variable Accounts.
If you have taken a loan during the Free-Look Period, your Policy Debt will be
deducted from the amount refunded.
 
  If you reside in a state where applicable law so requires, we will refund
premiums received to you if you choose to exercise the Free-Look Right. Before
the Free-Look Transfer Date, 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.
 
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 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.
 
                                      26
<PAGE>
 
                            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 3.50% of each premium paid.
 
    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 surrender charge. See "Surrender Charge,"
  below. To the extent that sales and distribution expenses exceed sales
  loads, 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 certain 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. We reserve the right to change the
  premium tax charge to reflect any changes in the law. We do not expect to
  profit from this charge.
 
    Federal Tax Charge. A charge equal to 1.50% is assessed against each
  premium to pay certain applicable federal taxes. We reserve the right to
  change the Federal Tax Charge to reflect any changes in the law.
 
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, in
writing, 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 providing life
insurance coverage for the Insured. We may use any profits derived from this
charge for any lawful purpose. The amount of the charge is equal to a current
cost of insurance rate multiplied by the net amount at risk based on the death
benefit attributed to the Face Amount under your Policy at the beginning of
the Policy Month. The net amount at risk for these purposes is equal to the
amount of total death benefit of the Policy payable at the beginning of the
Policy Month divided by 1.002466 (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 before the monthly deduction is due, including
any interest credited to the Loan Account.
 
  If there have been increases in Face Amount, then the net amount at risk
will be proportionately allocated to each increase according to the Face
Amount attributed to each increase that is in force as of your Monthly Payment
Date.
 
  The Policy's cost of insurance rates will not exceed certain guaranteed
rates shown in the Policy's Specifications. 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. The current rates vary with, among other
things, the Age, gender, where permissable, and underwriting class of the
Insured. In addition, they also vary with the Insured's smoking status, and
the policy duration. The cost of insurance rate generally increases with the
Age of the Insured.
 
  You have the option to elect a guaranteed period during which, we will
guarantee our current Cost of Insurance Rates as of the date the Policy is
issued. If the Insured is Issue Age 65 or under and is in our "standard" risk
classification, you may elect a 10 year guarantee period. If the Insured is
Issue Age 66 or older
 
                                      27
<PAGE>
 
and a "standard" risk classification; or the Policy is issued with a
"substandard risk classification" at any Issue Age, you may elect a 5 year
guarantee period. If the 10 year or 5 year period, respectively, are not
elected, the Policy will be issued with a 0 year guarantee period. This
election must be made at time of application and cannot be changed once the
Policy has been issued.
 
  If there are Face Amount increases, the Cost of Insurance Rates will have a
new guaranteed period applicable to the amount of the increase based on our
then-current Cost of Insurance Rates. If the Insured is Age 65 or under at the
time of increase and is in our "standard" risk classification, you may elect a
10 year guaranteed period; otherwise a 5 year guaranteed period will apply.
There is no cost for increasing the guaranteed period to 10 years.
 
  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 1.002466, 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
$7.50 per month until Age 100. The administrative charge is assessed to
reimburse us for the expenses associated with administration and maintenance
of the Policies. We do not expect to profit from this charge.
 
  M&E Risk Charge. The M&E Risk Charge is to compensate us for the risk we
assume that mortality expenses and other costs of providing your Policy will
be greater than estimated by us. The M&E Risk Charge is a monthly charge that
consists of two components: the M&E Risk Face Amount Charge and the M&E Risk
Asset Charge.
 
  During the first ten Policy Years, the M&E Risk Face Amount Charge will be
assessed at a rate determined with reference to the initial Face Amount of the
Policy. The rate will be equal to a Face Amount Component Factor per $1,000 of
initial Face Amount. Face Amount Component Factors are shown in Appendix A,
and they are based upon the Age of the Insured at the Policy Date. This
component is not assessed on the initial Face Amount after the tenth Policy
Year.
   
  If there have been increases in the Face Amount, each increase will have a
corresponding M&E Risk Face Amount Charge related to the amount of the
increase. These charges will be specified in a supplemental schedule of
benefits at the time of the increase, and will continue for 10 years from the
date of the increase. If your Policy's Face Amount decreases, your M&E Risk
Face Amount Charge will remain the same.     
   
  For example, for a Male Insured Age 45 who is a non-smoker and who purchases
a Policy with a Face Amount of $350,000, the monthly M&E Risk Face Amount
Charge, assuming standard underwriting risk, would be $126.00 under Death
Benefit Options A or C and $181.30 under Death Benefit Option B. If the same
Policy is issued with nonstandard underwriting risk, the amount of the M&E
Risk Face Amount Charges would be higher. Please refer to Appendix A for more
information.     
 
  In addition, a monthly M&E Risk Asset Charge is assessed at an annual rate
equal to .45% of the first $25,000 of unloaned Accumulated Value, plus a
charge of .05% of unloaned Accumulated Value above $25,000 to the Insured's
Age 100. Unloaned Accumulated Value is based upon the value in the Investment
Options at the beginning of the Monthly Payment Date and after the allocation
of new net premium, withdrawal and/or loan on that day, but before any monthly
deductions.
 
  The M&E 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
 
                                      28
<PAGE>
 
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. A
Rider may affect your charges under the Policy. See "Optional Insurance
Benefits and Other Policies".
 
SURRENDER CHARGE
 
  A surrender charge may be deducted from your Accumulated Value upon
surrender of your Policy. The surrender charge is used to help pay for
underwriting, policy issues, and sales and distribution costs on the policies.
The initial surrender charge is equal to a specified amount that varies with
the Age and risk classification of the Insured, and the Death Benefit Option
selected, for each $1,000 of a Policy's initial Face Amount in accordance with
the schedule in Appendix B. The charge remains level for the first Policy
Month, and then will decrease by 0.8403% per month to zero at the end of the
120th month.
 
  If there have been increases in the Face Amount, each increase will have a
corresponding surrender charge related to the amount of the increase. These
charges will be specified in a supplemental schedule of benefits at the time
of the increase.
 
  There is no reduction of surrender charge when the Face Amount of a Policy
is decreased.
 
  For example, if a Male Insured Age 45 who is a non-smoker purchases a Policy
with a Face Amount of $350,000, the surrender charge, assuming standard
underwriting risk, would be $724.50 under Death Benefit Options A or C, or
$1,029.00 under Death Benefit Option B if surrendered at the end of the first
Policy Month, $657.73 and $933.88, respectively, if surrendered at the end of
the first Policy Year, and $365.29 and $518.82, respectively, if surrendered
at the end of the fifth Policy Year. The surrender charge becomes $0 on the
10th Policy Anniversary.
   
  The maximum surrender charge under a Policy, per $1,000 of original Face
Amount, is $5.71 for a standard classification and $6.00 for a nonstandard
classification.     
 
WITHDRAWAL CHARGE
 
  A withdrawal fee of $25 will be deducted proportionately from the
Accumulated Value in the Investment Options each time a Withdrawal occurs.
 
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 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
 
                                      29
<PAGE>
 
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.
 
  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 "Summary of the
Policy: M Fund Annual Expenses After Expense Limitation" and in the prospectus
of M Fund.
 
  We may use the profits derived from any charge for any lawful purpose,
including any distribution expenses not covered by the sales load or surrender
charge.
 
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 sales 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.
 
  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 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
 
                                      30
<PAGE>
 
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 the first three years, etc. Under this
test, a Select Exec II 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
withdrawals. Under IRC Section 7702, if a 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 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.
 
                                      31
<PAGE>
 
  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 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 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.
   
  Accelerated Living Benefits. An Accelerated Living Benefit Rider is
available in connection with the Policy. Benefits under the Accelerated Living
Benefit Rider may be taxable. The Internal Revenue Service has issued proposed
regulations and is expected to issue final regulations in the near future
under which accelerated living benefits that meet the requirements set forth
in the regulations can be received without incurring a federal income tax. The
precise requirements which will be incorporated in the final regulations are
not known.     
   
  In some cases, there may be a question as to whether a life insurance policy
that has an accelerated living benefit rider can meet certain technical
aspects of the definition of "life insurance contract" under the Code.     
 
                                      32
<PAGE>
 
   
The IRS regulations mentioned above are expected to set forth the requirements
under which a policy with an accelerated living benefits rider will be deemed
to meet the definitional requirements of a life insurance contract. We reserve
the right to (but are not obligated to) modify the Rider to conform with
requirements under the final regulations. OWNERS CONSIDERING ADDING AN
ACCELERATED LIVING BENEFIT RIDER OR EXERCISING RIGHTS UNDER THE RIDER SHOULD
FIRST CONSULT A QUALIFIED TAX ADVISER.     
 
  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 or M
Fund held in the Variable Accounts at any regular and special meetings of the
shareholders of the Fund or of M Fund on matters requiring shareholder voting
under the Investment Company Act of 1940 or by the Fund or M 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 or M Fund in its own right, we may elect to do so.
 
  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 or M Fund. Fractional votes will be
counted. The number of votes as to which you will have the
 
                                      33
<PAGE>
 
right to instruct will be determined as of the date coincident with the date
established by the Fund or M Fund for determining shareholders eligible to
vote at the meeting of the Fund or M 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 or M 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 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.
 
  We will send to each Policy Owner any annual financial statements for M
Fund, which will include a list of the portfolio securities of M Fund, as
required by the Investment Company Act of 1940, and/or such other reports as
may be required by federal securities laws, that we receive from that fund.
 
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 or M Fund should become inappropriate in view of the
purposes of the Policies, we may substitute shares of another Portfolio of the
Fund or M 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.
 
                                      34
<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 M 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
existence, the performance will be actual performance and not hypothetical in
nature. Any such quotation may
 
                                      35
<PAGE>
 
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 related to the 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 GENERAL ACCOUNT
 
  You may allocate all or a portion of your net premium payments and transfer
Accumulated Value to the Fixed Account and/or the Fixed LT Account. All
amounts allocated to the Fixed Options 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, and supports insurance and annuity
obligations. Subject to applicable law, we have sole discretion over the
investment of the assets of our General Account, and bear the associated
investment risk; you will not share in the investment experience of General
Account assets.
 
  Because of exemptive and exclusionary provisions, interests in the Fixed
Options have not been registered under the Securities Act of 1933 and the
General Account has not been registered as an investment company under the
Investment Company Act of 1940. Accordingly, the Fixed Options or any
interests therein are generally not 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 Options. Disclosures regarding the Fixed
Options 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
Options, see the Policy itself.
 
GENERAL DESCRIPTION
 
  You may elect to allocate net premium payments to the Fixed Account, the
Fixed LT Account, the Separate Account, or all three, subject to the
limitations described below. You may also transfer Accumulated Value from the
Variable Accounts to the Fixed Options, or from the Fixed Options to the
Variable Accounts, subject to the limitations described below. We guarantee
that the Accumulated Value in the Fixed Options will be credited on a daily
basis using a 365 day year at a rate not less than a minimum effective annual
rate of 3%. Such interest will be paid regardless of the actual investment
experience of the General Account. In addition, we may in our sole discretion
declare current interest in excess of the 3%, which will be guaranteed at
least until the end of the Policy Year and annually thereafter. (The portion
of your Accumulated Value that has been used to secure Policy Debt will be
credited with an interest rate equal to an effective annual rate of 3%.)
 
  We bear the full investment risk for the Accumulated Value allocated to the
Fixed Options.
 
                                      36
<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 Accounts as for an Owner
who has Accumulated Value in the Variable Accounts. See "Death Benefit".
 
POLICY CHARGES
 
  Policy charges will be the same whether you allocate net premiums or
transfer Accumulated Value to the Fixed Options or allocate net premiums to
the Variable Accounts. These charges consist of the premium load, including
the sales load, state and local premium tax charge, and federal tax charge;
the deductions from Accumulated Value, including the charges for the cost of
insurance, administrative charge, M&E Risk Charge, the charge for any optional
insurance benefits added by rider, any death benefit change charge; and the
surrender charge. Any amounts that we pay for income taxes allocable to the
Variable Accounts will not be charged against the Fixed Options. 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 Options;
however, to such extent you will not participate in the investment experience
of the Variable Accounts.
 
TRANSFERS TO AND FROM THE FIXED OPTIONS
 
  Subject to the following limitations, amounts may be transferred on and
after the date your initial net premium is allocated to the Investment Options
you choose from the Variable Accounts to the Fixed Options, from the Fixed
Options to the Variable Accounts, and/or between the Fixed Options.
 
  Transfers from the Variable Accounts to the Fixed Options 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
you may make such a transfer at any time during the first 18 Policy Months.
Except as described below, you may not make more than one transfer from the
Fixed Options to the Variable Accounts in any 12-month period. No transfer may
be made if the Policy is in a Grace Period and the required premium has not
been paid.
 
  Currently there is no charge imposed upon transfers; however, we reserve the
right to assess such a charge in the future and to impose limitations on the
number of transfers, the amount of transfers, and the amount remaining in a
Fixed Option or the Variable Accounts after a transfer other than those
described below.
 
  Transfers payable from the Fixed Options, other than as described in the
First Year Transfer Program, may be delayed for up to six months.
 
 The Fixed Account
 
  Except for scheduled transfers under the Fixed Account's First Year Transfer
Program as described below, you may not make more than one transfer from the
Fixed Account to the Variable Accounts and/or the Fixed LT Account in any 12-
month period. Further, except during your First Year Transfer Program, you may
not transfer more than the greater of 25% of your Accumulated Value in the
Fixed Account or $5,000 in any year.
 
  First Year Transfer Program. At Policy Issue, you may elect to use the First
Year Transfer Program to transfer amounts from the Fixed Account to the
Variable Accounts and/or the Fixed LT Account during the first Policy Year.
There is no charge to elect this feature. Transfers may begin on the date your
initial net premium is allocated to the Investment Options you choose, and a
fixed dollar amount will be transferred every month for up to 12 months. Each
transfer date thereafter will be the same day of the month. If the First Year
Transfer Program is elected, the greater of 25% of Accumulated Value or $5,000
limitation is waived during the first Policy Year. The last transfer may take
place in the second Policy Year, and would not be counted toward the Owner's
one transfer per year limitation described above.
 
  If the Accumulated Value in the Fixed Account is less than the amount to be
transferred, the remaining balance is transferred, and the program is
terminated. However, if, at the end of the 12-transfer period, money remains
in the Fixed Account, this will remain invested in the Fixed Account at the
then-current interest rate and becomes subject to the one transfer per year
limitation.
 
                                      37
<PAGE>
 
  We stop crediting interest on any amount transferred or withdrawn from the
Fixed Account as of the day the transfer or withdrawal is effective.
 
 The Fixed LT Account
 
  We reserve the right to limit the amount allocated to the Fixed LT Account
to $1,000,000 during the most recent 12 months for all policies owned by you.
Allocations include net premium payments, transfers and loan repayments. Any
excess over $1,000,000 would be transferred to your other Investment Options
relative to your most recent instructions.
 
  We may increase the $1,000,000 limit at any time at our sole discretion. You
may contact us to find out if a higher limit is in effect.
 
  You may not make more than one transfer from the Fixed LT Account to the
Variable Accounts and/or the Fixed Account in any 12-month period. Further,
you may not transfer more than the greater of 10% of your Accumulated Value in
the Fixed LT Account or $5,000 in any year.
 
SURRENDERS, WITHDRAWALS, AND POLICY LOANS
 
  You may also make withdrawals and full surrenders from the Fixed Options to
the same extent as an Owner who has invested in the Variable Accounts. See
"Surrender" and "Withdrawals". You may borrow up to the greater of (1) 90% of
your Accumulated Value, less any Policy Debt, and 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 (1.03); (c) equals 1 plus the annual loan interest rate
currently charged (1.0325); and (d) equals any existing Policy Debt. We
reserve the right to first transfer repayments from the Loan Account to each
Fixed Option up to the amount that was originally borrowed. Any excess over
such amount will be transferred to the Variable Accounts relative to your most
recent instructions. See "Policy Loans".
 
  Surrenders and withdrawals payable from the Fixed Options and the payment of
Policy loans allocated to the Fixed Options 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.
 
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.
 
                                      38
<PAGE>
 
SUBSTITUTION OF INSURED
 
  Subject to our approval, you may request a substitution of the Insured under
this Policy for a new Insured after the first Policy Year is completed. We
will require the following before we substitute the Insured:
 
  . The new Insured must submit evidence of insurability satisfactory to us;
 
  . You must submit a written application for the substitution;
 
  We may adjust the Face Amount, Accumulated Value, surrender charge, and any
Policy fees and charges to reflect the new Insured. A revised schedule of
benefits will be sent to you outlining the benefits for the new Insured.
Riders on the new Insured will be added only with our consent and subject to
our requirements for those riders.
 
  If approved, the substitution will become effective on the Monthly Payment
Date on or next following our approval.
   
  We reserve the right to disallow a requested substitution of the named
Insured, and will not permit a requested substitution, among other reasons,
(1) if compliance with the guideline premium limitations under tax law
resulting from the substitution of Insured would result in the immediate
termination of the Policy, or (2) if, to effect the requested substitution 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.     
 
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, 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 a Fixed Option 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.
 
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".)
 
                                      39
<PAGE>
 
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.
 
NON-PARTICIPATING
 
  This Policy will not share in any of our surplus earnings.
 
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
 
  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
income) may be established by us from time to time. This benefit is not
available if the income would be less than $100 a month. 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 (Annual Renewable Term Rider); or any member of his
or her immediate family (Annual Renewable and Convertible Term Rider); added
protection benefit on the Insured (Accounting Benefit Rider); the right to
purchase additional insurance on the Insured's life on certain specified dates
without proof of insurability
 
                                      40
<PAGE>
 
   
(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". Certain restrictions may apply and are described in the
applicable Rider. Under certain circumstances, a Policy can be combined with
an Annual Renewable Term Rider (or Accounting 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 an Annual Renewable Term Rider
will result in current charges that are less than for a single Policy with the
same Face Amount. However, your Policy has guaranteed maximums regarding
contract charges. Adding the Annual Renewable Term Rider will result in
guaranteed maximum charges that are higher than for a single Policy with the
same Face Amount. Combining a Policy with an Accounting Benefit Rider could
affect certain charges under the Policy that at times are lower and at times
are higher than under the Policy. The Accounting Benefit Rider may affect the
timing of some Policy charges for Policies held for certain periods. 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. A registered representative 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 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 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 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, 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 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, 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
 
                                      41
<PAGE>
 
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 adviser 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 65% of the expected first year commissionable
premiums, 32% of the second year commissionable premiums, 12% of the
commissionable premiums from years 3 to 10 and 3% of premiums paid thereafter.
Broker-dealers may also receive annual compensation of up to 0.20% of
Accumulated Value less Policy Debt. The annual renewal compensation will be
computed monthly and payable at the end of each Policy Year. 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.     
 
                                      42
<PAGE>
 
                            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.
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.
</TABLE>
 
 
                                      43
<PAGE>
 
<TABLE>
<CAPTION>
       NAME AND POSITION        PRINCIPAL OCCUPATION DURING THE LAST FIVE YEARS
       -----------------        -----------------------------------------------
<S>                       <C>
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 R. 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>
 
  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.
 
                                      44
<PAGE>
 
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.
 
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.
 
                                      45
<PAGE>
 
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 47. The unaudited financial statements for the Pacific Select
Exec Separate Account as of September 30, 1998 and for the nine month period
ended September 30, 1998 are set forth herein starting on page 60. The audited
consolidated financial statements of Pacific Life as of December 31, 1997 and
1996 and for the three years ended December 31, 1997 are set forth herein
starting on page 70. The unaudited consolidated financial statements of
Pacific Life as of June 30, 1998 and for the six months in the period ended
June 30, 1998 and 1997 are set forth herein starting on page 100. The
unaudited financial statements of the Pacific Select Exec Separate Account and
Pacific Life include all adjustments, consisting only of normal recurring
adjustments, that, in the opinion of management, are necessary to present
fairly the financial position and results of operations of Pacific Select Exec
Separate Account and Pacific Life for the periods indicated.     
   
  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. There has been no material adverse change in the financial position
of Pacific Life between June 30, 1998 and September 30, 1998.     
 
                                      46
<PAGE>
 
                      
                   PACIFIC SELECT EXEC SEPARATE ACCOUNT     
                          
                       AUDITED FINANCIAL STATEMENTS     
                       
                    AS OF DECEMBER 31, 1997 AND FOR THE     
                        
                     TWO YEARS ENDED DECEMBER 31, 1997     
 
                                       47
<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
 
                                      48
<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
 
                                       49
<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
 
                                       50
<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
 
                                       51
<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
 
 
                                       52
<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
 
                                       53
<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
 
                                       54
<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
 
                                       55
<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
 
                                       56
<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.
 
                                      57
<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.
 
                                       58
<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.
 
                                      59
<PAGE>
 
                      
                   PACIFIC SELECT EXEC SEPARATE ACCOUNT     
                         
                      UNAUDITED FINANCIAL STATEMENTS     
                            
                         AS OF SEPTEMBER 30, 1998     
                
             AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998     
 
                                       60
<PAGE>
 
   
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF ASSETS AND LIABILITIES
SEPTEMBER 30, 1998 (UNAUDITED)
(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
                                    ------------------------------------------------------------------------------------
ASSETS
<S>                                 <C>      <C>      <C>      <C>        <C>      <C>        <C>      <C>      <C>
Investments:
 Money Market Portfolio (10,028
 shares; cost $101,026)............ $100,854
 High Yield Bond Portfolio (4,094
 shares; cost $40,294).............          $37,296
 Managed Bond Portfolio (8,677
 shares; cost $94,207).............                   $100,414
 Government Securities Portfolio
 (1,313 shares; cost $13,865)......                             $14,638
 Growth Portfolio (8,380 shares;
 $180,790).........................                                       $147,508
 Aggressive Equity Portfolio (1,258
 shares; cost $14,732).............                                                 $13,481
 Growth LT Portfolio (7,565 shares;
 cost $128,432)....................                                                           $152,955
 Equity Income Portfolio (6,333
 shares; cost $131,076)............                                                                    $140,120
 Multi-Strategy Portfolio (7,445
 shares; cost $107,233)............                                                                             $115,883
Receivables:
 Due from Pacific Life Insurance
 Company                               2,389                 9       14                                      78       16
 Fund shares redeemed..............                2                            11      332        452
                                    ------------------------------------------------------------------------------------
Total Assets.......................  103,243  37,298   100,423   14,652    147,519   13,813    153,407  140,198  115,899
                                    ------------------------------------------------------------------------------------
<CAPTION>
LIABILITIES
<S>                                 <C>      <C>      <C>      <C>        <C>      <C>        <C>      <C>      <C>
Payables:
 Due to Pacific Life Insurance
 Company...........................                2                            16      332        461
 Fund shares purchased.............    2,366                 4       14                                      91       16
                                    ------------------------------------------------------------------------------------
Total Liabilities..................    2,366       2         4       14         16      332        461       91       16
                                    ------------------------------------------------------------------------------------
NET ASSETS......................... $100,877 $37,296  $100,419  $14,638   $147,503  $13,481   $152,946 $140,107 $115,883
                                    ====================================================================================
</TABLE>    
   
See Notes to Financial Statements     
 
                                       61
<PAGE>
 
   
PACIFIC SELECT EXEC SEPARATE ACCOUNT 
STATEMENT OF ASSETS AND LIABILITIES (CONTINUED) 
SEPTEMBER 30, 1998 (UNAUDITED)
(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
                                        --------------------------------------------------------------------------------
ASSETS
<S>                                     <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
Investments:
 Equity Portfolio (468 shares; cost
 $12,219).............................. $11,014
 Bond and Income Portfolio (239 shares;
 cost $3,136)..........................           $3,256
 Equity Index Portfolio (8,457 shares;
 cost $184,645)........................                   $226,245
 International Portfolio (9,432 shares;
 cost $144,669)........................                            $135,707
 Emerging Markets Portfolio (1,286
 shares; cost $11,206).................                                      $7,925
 Brandes International Equity Portfolio
 (117 shares; cost $1,202).............                                               $1,117
 Turner Core Growth Portfolio (119
 shares; cost $1,697)..................                                                        $1,741
 Frontier Capital Appreciation Portfo-
 lio (269 shares; cost $3,810).........                                                                 $3,221
 Enhanced U.S. Equity Portfolio (223
 shares; cost $3,411)..................                                                                          $3,440
Receivables:
 Due from Pacific Life Insurance Compa-
 ny....................................                3       132
 Fund shares redeemed..................     583                         660     141
                                        --------------------------------------------------------------------------------
Total Assets...........................  11,597    3,259   226,377  136,367   8,066    1,117    1,741    3,221    3,440
                                        --------------------------------------------------------------------------------
<CAPTION>
LIABILITIES
<S>                                     <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
Payables:
 Due to Pacific Life Insurance Company.     583                         660     141
 Fund shares purchased.................                3       142
                                        --------------------------------------------------------------------------------
Total Liabilities......................     583        3       142      660     141
                                        --------------------------------------------------------------------------------
NET ASSETS............................. $11,014   $3,256  $226,235 $135,707  $7,925   $1,117   $1,741   $3,221   $3,440
                                        ================================================================================
</TABLE>    
   
See Notes to Financial Statements     
 
                                       62
<PAGE>
 
   
PACIFIC SELECT EXEC SEPARATE ACCOUNT 
STATEMENT OF OPERATIONS 
FOR THE PERIOD ENDED SEPTEMBER 30, 1998 (UNAUDITED) 
(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..............  $2,377   $2,566   $4,265      $690    $20,018              $6,250  $18,523   $11,113
                         --------------------------------------------------------------------------------------
Net Investment Income...   2,377    2,566    4,265       690     20,018               6,250   18,523    11,113
                         --------------------------------------------------------------------------------------
REALIZED AND UNREALIZED
GAIN (LOSS) ON
INVESTMENTS
 Net realized gain from
 security transactions..      24      121      359       119     10,212      $659     4,893    5,212     2,639
 Net unrealized appreci-
 ation (depreciation) on
 investments............     (48)  (3,400)   3,277       360    (69,768)   (1,548)   13,143  (21,680)   (7,562)
                         --------------------------------------------------------------------------------------
Net Realized And
Unrealized Gain (Loss)
On Investments..........     (24)  (3,279)   3,636       479    (59,556)     (889)   18,036  (16,468)   (4,923)
                         --------------------------------------------------------------------------------------
NET INCREASE (DECREASE)
IN NET ASSETS
RESULTING FROM
OPERATIONS..............  $2,353    $(713)  $7,901    $1,169   $(39,538)    $(889)  $24,286   $2,055    $6,190
                         ======================================================================================
</TABLE>    
   
See Notes to Financial Statements     
 
                                       63
<PAGE>
 
   
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF OPERATIONS (CONTINUED) 
FOR THE PERIOD ENDED SEPTEMBER 30, 1998 (UNAUDITED)
(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 (1)    III       IV
                                         ---------------------------------------------------------------------------------
<S>                                      <C>      <C>      <C>      <C>       <C>       <C>      <C>      <C>      <C>
INVESTMENT INCOME
 Dividends.............................     $480     $87    $4,025  $11,321       $16                        $21       $8
                                         ---------------------------------------------------------------------------------
Net Investment Income..................      480      87     4,025   11,321        16                         21        8
                                         ---------------------------------------------------------------------------------
REALIZED AND UNREALIZED GAIN (LOSS)
 ON INVESTMENTS
 Net realized gain (loss) from security
  transactions.........................      350      19    10,796    4,450    (1,273)      $3     $25       (24)      47
 Net unrealized appreciation
  (depreciation) on investments........   (1,221)    101    (5,363) (22,904)   (2,598)     (81)     24      (806)    (154)
                                         ---------------------------------------------------------------------------------
Net Realized And Unrealized Gain (Loss)
 On Investments........................     (871)    120     5,433  (18,454)   (3,871)     (78)     49      (830)    (107)
                                         ---------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS.............    $(391)   $207    $9,458  $(7,133)  $(3,855)    $(78)    $49     $(809)    $(99)
                                         ---------------------------------------------------------------------------------
</TABLE>    
   
(1) Total dividends received in full for the nine-month period ended September
30, 1998 was less than $500.     
   
See Notes to Financial Statements     
 
                                       64
<PAGE>
 
   
PACIFIC SELECT EXEC SEPARATE ACCOUNT 
STATEMENT OF CHANGES IN NET ASSETS 
FOR THE PERIOD ENDED SEPTEMBER 30, 1998 (UNAUDITED)
(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..   $2,377   $2,566     $4,265      $690    $20,018               $6,250   $18,523   $11,113
 Net realized gain from
 security transactions..       24      121        359       119     10,212      $659      4,893     5,212     2,639
 Net unrealized
 appreciation
 (depreciation) on
 investments............      (48)  (3,400)     3,277       360    (69,768)   (1,548)    13,143   (21,680)   (7,562)
                         ------------------------------------------------------------------------------------------
Net Increase (Decrease)
In Net Assets Resulting
From Operations.........    2,353     (713)     7,901     1,169    (39,538)     (889)    24,286     2,055     6,190
                         ------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN
NET ASSETS FROM
POLICY TRANSACTIONS
 Transfer of net
 premiums...............  111,151    5,515     10,598     1,287     23,823     2,964     21,093    18,726     9,547
 Transfers--policy
 charges and deductions.   (4,347)  (1,643)    (2,773)     (477)    (8,003)     (677)    (6,459)   (5,765)   (3,880)
 Transfers in (from
 other variable
 accounts)..............  219,388   24,342     44,868     5,778     69,800    15,166     51,100    27,978     9,317
 Transfers out (to other
 variable accounts)..... (272,931) (22,145)   (29,715)   (3,018)   (70,581)  (12,096)   (42,396)  (30,209)  (15,152)
 Transfers--other.......   (6,821)  (1,767)    (2,972)     (522)    (7,987)     (460)    (5,116)   (4,164)   (3,491)
                         ------------------------------------------------------------------------------------------
Net Increase (Decrease)
In Net Assets
 Derived From Policy
 Transactions...........   46,440    4,302     20,006     3,048      7,052     4,897     18,222     6,566    (3,659)
                         ------------------------------------------------------------------------------------------
NET INCREASE (DECREASE)
IN NET ASSETS...........   48,793    3,589     27,907     4,217    (32,486)    4,008     42,508     8,621     2,531
                         ------------------------------------------------------------------------------------------
NET ASSETS
 Beginning of Period....   52,084   33,707     72,512    10,421    179,989     9,473    110,438   131,486   113,352
                         ------------------------------------------------------------------------------------------
 End of Period.......... $100,877  $37,296   $100,419   $14,638   $147,503   $13,481   $152,946  $140,107  $115,883
                         ==========================================================================================
</TABLE>    
   
See Notes to Financial Statements     
 
                                       65
<PAGE>
 
   
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE PERIOD ENDED SEPTEMBER 30, 1998 (UNAUDITED)
(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>
INCREASE (DECREASE) IN
NET ASSETS
 FROM OPERATIONS
 Net investment income..    $480       $87    $4,025   $11,321      $16                         $21       $8
 Net realized gain
 (loss) from security
 transactions...........     350        19    10,796     4,450   (1,273)       $3      $25      (24)      47
 Net unrealized
 appreciation
 (depreciation) on
 investments............  (1,221)      101    (5,363)  (22,904)  (2,598)      (81)      24     (806)    (154)
                         ------------------------------------------------------------------------------------
Net Increase (Decrease)
In Net Assets Resulting
From Operations.........    (391)      207     9,458    (7,133)  (3,855)      (78)      49     (809)     (99)
                         ------------------------------------------------------------------------------------
INCREASE (DECREASE) IN
NET ASSETS FROM
 POLICY TRANSACTIONS
 Transfer of net
 premiums...............   1,777       552    31,565    21,469    2,360       169      265    1,040    1,171
 Transfers--policy
 charges and deductions.    (398)     (112)   (9,221)   (6,241)    (490)      (34)     (53)    (185)    (110)
 Transfers in (from
 other variable
 accounts)..............  11,317     4,292    74,058    55,294   17,922       592      813      920    1,107
 Transfers out (to other
 variable accounts).....  (5,058)   (2,263)  (59,122)  (51,668) (16,171)      (65)     (99)    (845)    (377)
 Transfers--other.......    (423)     (105)   (7,791)   (4,955)    (257)       (6)     (17)      (9)      (6)
                         ------------------------------------------------------------------------------------
Net Increase In Net
Assets
Derived From Policy
Transactions............   7,215     2,364    29,489    13,899    3,364       656      909      921    1,785
                         ------------------------------------------------------------------------------------
NET INCREASE (DECREASE)
IN NET ASSETS...........   6,824     2,571    38,947     6,766     (491)      578      958      112    1,686
                         ------------------------------------------------------------------------------------
NET ASSETS
 Beginning of Period....   4,190       685   187,288   128,941    8,416       539      783    3,109    1,754
                         ------------------------------------------------------------------------------------
 End of Period.......... $11,014    $3,256  $226,235  $135,707   $7,925    $1,117   $1,741   $3,221   $3,440
                         ====================================================================================
</TABLE>    
   
See Notes to Financial Statements     
 
                                       66
<PAGE>
 
                      
                   PACIFIC SELECT EXEC SEPARATE ACCOUNT     
                         
                      NOTES TO FINANCIAL STATEMENTS     
                                  
                               (UNAUDITED)     
   
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, and 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 Separate Account was established by Pacific Life Insurance Company
(formerly named Pacific Mutual Life Insurance) 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 Funds are valued at the reported net asset
values of the respective portfolios.     
   
 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 the nine months period ended September 30, 1998, the Funds have
declared dividends for each portfolio except for the Aggressive Equity
Portfolio and the Brandes International Equity Portfolio (formerly Edinburgh
Overseas 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,
serves as principal underwriter of variable life insurance policies funded by
interests in the Separate Account, without remuneration from the Separate
Account.     
 
                                      67
<PAGE>
 
                      
                   PACIFIC SELECT EXEC SEPARATE ACCOUNT     
                    
                 NOTES TO FINANCIAL STATEMENTS (CONTINUED)     
                                   
                                (UNAUDITED)     
   
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 September 30,
1998 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
 investments at
 beginning of period     $52,208    $33,305   $69,581   $10,008   $143,503     $9,176
Add: Total net
 proceeds from policy
 transactions            146,401     16,268    26,533     5,421     44,435     10,551
    Reinvested
   distributions from
   the Funds:
    (a) Net investment
   income                  2,377      2,245     3,235       473
    (b) Net realized
   gain                                 321     1,030       217     20,018
                        --------------------------------------------------------------
       Sub-Total         200,986     52,139   100,379    16,119    207,956     19,727
Less: Cost of
 investments disposed
 during the period        99,960     11,845     6,172     2,254     27,166      4,995
                        --------------------------------------------------------------
Total cost of
 investments at end of
 period                  101,026     40,294    94,207    13,865    180,790     14,732
Add:Unrealized
 appreciation
 (depreciation)             (172)    (2,998)    6,207       773    (33,282)    (1,251)
                        --------------------------------------------------------------
Total market value of
 investments at end of
 period                 $100,854    $37,296  $100,414   $14,638   $147,508    $13,481
                        --------------------------------------------------------------
<CAPTION>
                         GROWTH     EQUITY    MULTI-              BOND AND    EQUITY
                           LT       INCOME   STRATEGY    EQUITY    INCOME     INDEX
                        --------------------------------------------------------------
<S>                     <C>       <C>        <C>       <C>        <C>       <C>
Total cost of
 investments at
 beginning of period     $99,059   $100,762   $97,141    $4,174       $666   $140,325
Add:Total net proceeds
 from policy
 transactions             35,955     23,997    10,272    11,289      3,275     56,247
    Reinvested
   distributions from
   the Funds:
    (a) Net investment
   income                    327        922     2,488        13         84      2,305
    (b) Net realized
   gain                    5,923     17,601     8,625       467          3      1,720
                        --------------------------------------------------------------
       Sub-Total         141,264    143,282   118,526    15,943      4,028    200,597
Less: Cost of
 investments disposed
 during the period        12,832     12,206    11,293     3,724        892     15,952
                        --------------------------------------------------------------
Total cost of
 investments at end of
 period                  128,432    131,076   107,233    12,219      3,136    184,645
Add:Unrealized
 appreciation
 (depreciation)           24,523      9,044     8,650    (1,205)       120     41,600
                        --------------------------------------------------------------
Total market value of
 investments at end of
 period                 $152,955   $140,120  $115,883   $11,014     $3,256   $226,245
                        --------------------------------------------------------------
<CAPTION>
                         INTER-    EMERGING
                        NATIONAL   MARKETS      I          II       III         IV
                        --------------------------------------------------------------
<S>                     <C>       <C>        <C>       <C>        <C>       <C>
Total cost of
 investments at
 beginning of period    $115,000     $9,098      $544      $762     $2,892     $1,571
Add: Total net
 proceeds from policy
 transactions             33,984      7,561       703     1,016      1,570      1,973
    Reinvested
   distributions from
   the Funds:
    (a) Net investment
   income                    821         16
    (b) Net realized
   gain                   10,500                                        21          8
                        --------------------------------------------------------------
       Sub-Total         160,305     16,675     1,247     1,778      4,483      3,552
Less: Cost of
 investments disposed
 during the period        15,636      5,469        45        81        673        141
                        --------------------------------------------------------------
Total cost of
 investments at end of
 period                  144,669     11,206     1,202     1,697      3,810      3,411
Add:Unrealized
 appreciation
 (depreciation)           (8,962)    (3,281)      (85)       44       (589)        29
                        --------------------------------------------------------------
Total market value of
 investments at end of
 period                 $135,707     $7,925    $1,117    $1,741     $3,221     $3,440
                        --------------------------------------------------------------
</TABLE>    
 
                                       68
<PAGE>
 
                      
                   PACIFIC SELECT EXEC SEPARATE ACCOUNT     
                   
                NOTES TO FINANCIAL STATEMENTS (CONTINUED)     
                                  
                               (UNAUDITED)     
   
6. TRANSACTIONS IN SEPARATE ACCOUNT UNITS AND SELECTED ACCUMULATION UNIT **
 INFORMATION     
   
 Transactions in Separate Account units for the period ended September 30,
1998 and the selected accumulation unit information as of September 30, 1998
and December 31, 1997 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 period    3,242,630   1,272,728   3,186,015    479,603   4,678,660     840,837
Increase (decrease) in
 units resulting from
 policy transactions:
 (a) Transfer of net
  premiums                 6,798,641     201,074     452,137     57,559     616,017     247,236
 (b) Transfers--policy
  charges and deductions    (265,513)    (61,231)   (117,987)   (21,302)   (205,867)    (56,232)
 (c) Transfers in (from
  other variable
  accounts)               13,240,830     923,461   1,858,708    311,291   2,939,106   1,258,202
 (d) Transfers out (to
  other variable
  accounts)              (16,564,224)   (832,059) (1,228,023)  (181,367) (2,838,767) (1,003,443)
 (e) Transfers--other       (412,506)    (66,431)   (122,580)   (31,338)   (321,494)    (38,095)
                         ----------------------------------------------------------------------
Sub-Total                  2,797,228     164,814     842,255    134,843     188,995     407,668
                         ----------------------------------------------------------------------
Total units outstanding
 at end of period          6,039,858   1,437,542   4,028,270    614,446   4,867,655   1,248,505
                         ----------------------------------------------------------------------
 
Accumulation Unit
 Value: At beginning
 of period                    $16.06      $26.48      $22.76     $21.73      $38.47      $11.27
At end of period              $16.70      $25.94      $24.93     $23.82      $30.30      $10.80
<CAPTION>
                           GROWTH       EQUITY      MULTI-                BOND AND     EQUITY
                             LT         INCOME     STRATEGY    EQUITY      INCOME      INDEX
                         ----------------------------------------------------------------------
<S>                      <C>          <C>         <C>         <C>        <C>         <C>
Total units outstanding
 at beginning of period    5,452,479   3,609,629   3,897,779    365,186      57,616   5,696,188
Increase (decrease) in
 units resulting from
 policy transactions:
 (a) Transfer of net
  premiums                   881,869     469,183     307,802    137,553      44,913     869,451
 (b) Transfers--policy
  charges and deductions    (269,157)   (144,682)   (125,430)   (30,259)     (9,075)   (252,995)
 (c) Transfers in (from
  other variable
  accounts)                2,142,851   1,722,785     613,967    851,689     345,630   2,392,866
 (d) Transfers out (to
  other variable
  accounts)               (1,807,337) (1,655,606)   (743,412)  (375,327)   (182,100) (1,950,175)
 (e) Transfers--other       (218,497)   (228,584)   (171,225)   (31,482)     (8,522)   (257,302)
                         ----------------------------------------------------------------------
Sub-Total                    729,729     163,096    (118,298)   552,174     190,846     801,845
                         ----------------------------------------------------------------------
Total units outstanding
 at end of period          6,182,208   3,772,725   3,779,481    917,360     248,462   6,498,033
                         ----------------------------------------------------------------------
 
Accumulation Unit
 Value: At beginning
 of period                    $20.25      $36.43      $29.08     $11.47      $11.89      $32.88
At end of period              $24.74      $37.14      $30.66     $12.01      $13.10      $34.82
<CAPTION>
                           INTER-      EMERGING
                          NATIONAL     MARKETS        I           II        III          IV
                         ----------------------------------------------------------------------
<S>                      <C>          <C>         <C>         <C>        <C>         <C>
Total units outstanding
 at beginning of period    6,224,372     871,397      52,300     59,984     243,373     132,506
Increase (decrease) in
 units resulting from
 policy transactions:
 (a) Transfer of net
  premiums                   945,718     271,511      15,062     18,252      84,471      80,069
 (b) Transfers--policy
  charges and deductions    (275,830)    (56,743)     (3,090)    (3,662)    (14,855)     (7,527)
 (c) Transfers in (from
  other variable
  accounts)                2,291,653   2,272,816      56,217     57,466      75,405      77,138
 (d) Transfers out (to
  other variable
  accounts)               (2,138,109) (2,067,766)     (7,097)    (7,682)    (74,680)    (28,541)
 (e) Transfers--other       (205,062)    (32,891)       (669)    (1,255)       (776)       (491)
                         ----------------------------------------------------------------------
Sub-Total                    618,370     386,927      60,423     63,119      69,565     120,648
                         ----------------------------------------------------------------------
Total units outstanding
 at end of period          6,842,742   1,258,324     112,723    123,103     312,938     253,154
                         ----------------------------------------------------------------------
 
Accumulation Unit
 Value: At beginning of
 period                       $20.72       $9.66      $10.31     $13.06      $12.77      $13.23
At end of period              $19.83       $6.30       $9.91     $14.14      $10.29      $13.59
</TABLE>    
 
- ---------------------------
**Accumulation Unit: unit of measure used to calculate the value of a Policy
Owner's interest in a Variable Account during the accumulation period.
 
                                      69
<PAGE>
 
                 
              PACIFIC LIFE INSURANCE COMPANY AND SUBSIDIARIES     
                    
                 AUDITED CONSOLIDATED FINANCIAL STATEMENTS     
                
             AS OF DECEMBER 31, 1997 AND 1996 AND FOR EACH OF     
              
           THE THREE YEARS IN THE PERIOD ENDED DECEMBER 31, 1997     
 
                                       70
<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
 
                                       71
<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
 
                                       72
<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
 
                                       73
<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
 
                                       74
<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
 
                                       75
<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
 
                                       76
<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
 
                                       77
<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
 
                                       78
<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
 
                                       79
<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.
 
                                       80
<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.
 
 
                                       81
<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>
 
 
                                       82
<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.
 
                                       83
<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.
 
                                       84
<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>
 
                                       85
<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>
 
                                       86
<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>
 
                                       87
<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.
 
                                       88
<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.
 
                                       89
<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.
 
 
                                       90
<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>
 
 
                                       91
<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>
 
                                       92
<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>
 
                                       93
<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>
 
                                       94
<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
 
                                       95
<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.
 
                                       96
<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
 
                                       97
<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.
 
                                       98
<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.
   ---------------------------------------------------------------------------
 
                                       99
<PAGE>
 
                 
              PACIFIC LIFE INSURANCE COMPANY AND SUBSIDIARIES     
                   
                UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS     
                    
                 AS OF JUNE 30, 1998 AND DECEMBER 31, 1997     
               
            AND FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND 1997     
 
                                      100
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
<TABLE>
<CAPTION>
                                                       June 30,
                                                         1998     December 31,
                                                      (Unaudited)     1997
- ------------------------------------------------------------------------------
                                                           (In Millions)
<S>                                                   <C>         <C>
ASSETS
Investments:
  Securities available for sale at fair value:
    Fixed maturity securities                          $13,790.4   $13,990.7
    Equity securities                                      359.6       346.4
  Mortgage loans                                         2,594.3     1,922.1
  Real estate                                              184.5       192.1
  Policy loans                                           3,709.9     3,769.2
  Short-term investments                                   134.9        83.8
  Other investments                                        462.5       380.2
- ------------------------------------------------------------------------------
TOTAL INVESTMENTS                                       21,236.1    20,684.5
Cash and cash equivalents                                  101.1       110.4
Deferred policy acquisition costs                          781.4       716.9
Accrued investment income                                  266.4       255.4
Other assets                                               638.9       636.5
Separate account assets                                 13,814.0    11,605.1
- ------------------------------------------------------------------------------
TOTAL ASSETS                                           $36,837.9   $34,008.8
- ------------------------------------------------------------------------------
 
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
  Universal life, annuity and other investment con-
   tract deposits                                      $17,076.5   $16,644.5
  Future policy benefits                                 2,163.2     2,133.8
  Short-term and long-term debt                            447.6       253.6
  Other liabilities                                      1,043.7     1,224.5
  Separate account liabilities                          13,814.0    11,605.1
- ------------------------------------------------------------------------------
Total Liabilities                                       34,545.0    31,861.5
- ------------------------------------------------------------------------------
Commitments and contingencies
Stockholder's Equity:
  Common Stock - $50 par value; 600,000 shares autho-
   rized, issued and outstanding                            30.0        30.0
  Paid-in capital                                          120.1       120.1
  Retained earnings                                      1,566.4     1,422.0
  Accumulated other comprehensive income:
    Unrealized gain on securities available for sale,
     net                                                   576.4       575.2
- ------------------------------------------------------------------------------
Total Stockholder's Equity                               2,292.9     2,147.3
- ------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY             $36,837.9   $34,008.8
- ------------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
                                      101
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                   
                                (Unaudited)     
 
<TABLE>
<CAPTION>
                                                            Six Months Ended
                                                                June 30,
                                                              1998     1997
- -----------------------------------------------------------------------------
                                                              (In Millions)
<S>                                                         <C>      <C>
REVENUES
Insurance premiums                                          $  261.6 $  255.6
Policy fees from universal life, annuity and other invest-
 ment contract deposits                                        262.1    200.1
Net investment income                                          641.2    587.5
Net realized capital gains                                      73.5     51.9
Commission revenue                                             110.3     59.7
Other income                                                    95.1     73.6
- -----------------------------------------------------------------------------
TOTAL REVENUES                                               1,443.8  1,228.4
- -----------------------------------------------------------------------------
 
BENEFITS AND EXPENSES
Interest credited to universal life, annuity and other in-
 vestment contract deposits                                    426.9    371.5
Policy benefits paid or provided                               352.8    351.4
Commission expenses                                            196.6    144.3
Operating expenses                                             234.1    173.3
- -----------------------------------------------------------------------------
TOTAL BENEFITS AND EXPENSES                                  1,210.4  1,040.5
- -----------------------------------------------------------------------------
 
INCOME BEFORE PROVISION FOR INCOME TAXES                       233.4    187.9
Provision for income taxes                                      89.0     82.4
- -----------------------------------------------------------------------------
 
NET INCOME                                                  $  144.4 $  105.5
- -----------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
 
                                      102
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
 
<TABLE>   
<CAPTION>
                                                          Accumulated
                         Common Stock                        Other
                         ------------- Paid-in Retained  Comprehensive
                         Shares Amount Capital Earnings     Income      Total
- --------------------------------------------------------------------------------
                                             (In Millions)
<S>                      <C>    <C>    <C>     <C>       <C>           <C>
BALANCES,
 JANUARY 1, 1997                               $1,318.0     $379.2     $1,697.2
Comprehensive income:
  Net income                                      176.0                   176.0
  Change in unrealized
   gain on securities
   available for sale,
   net                                                       196.0        196.0
                                                                       --------
Total comprehensive
 income                                                                   372.0
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
Comprehensive income:
  Net income                                      144.4                   144.4
  Change in unrealized
   gain on securities
   available for sale,
   net                                                         1.2          1.2
                                                                       --------
Total comprehensive
 income                                                                   145.6
- --------------------------------------------------------------------------------
BALANCES (UNAUDITED),
 JUNE 30, 1998            0.6   $30.0  $120.1  $1,566.4     $576.4     $2,292.9
- --------------------------------------------------------------------------------
</TABLE>    
 
See Notes to Consolidated Financial Statements
 
                                      103
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
 
<TABLE>
<CAPTION>
                                                           Six Months Ended
                                                               June 30,
                                                            1998       1997
- -------------------------------------------------------------------------------
                                                             (In Millions)
<S>                                                       <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                $   144.4  $   105.5
Adjustments to reconcile net income to net cash provided
 by operating activities:
  Amortization of fixed maturities                            (21.8)      (6.0)
  Depreciation and other amortization                           4.5       20.0
  Deferred income taxes                                       (18.3)     (17.4)
  Net realized capital gains                                  (73.5)     (51.9)
  Net change in deferred policy acquisition costs             (64.5)     (68.7)
  Interest credited to universal life, annuity and other
   investment contract deposits                               426.9      371.5
Change in accrued investment income                           (11.0)     (70.7)
Change in future policy benefits                               29.4       84.9
Change in other assets and liabilities                        (79.6)       5.3
- -------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                     336.5      372.5
- -------------------------------------------------------------------------------
 
CASH FLOWS FROM INVESTING ACTIVITIES
Securities available for sale:
  Purchases                                                (2,602.9)  (4,054.3)
  Sales                                                     1,539.0    1,256.4
  Maturities and repayments                                 1,366.1    1,002.1
Repayments of mortgage loans                                  106.6       96.7
Proceeds from sales of mortgage loans and real estate          31.3       33.1
Purchases of mortgage loans and real estate                  (815.6)    (301.1)
Distributions from partnerships                                53.2       41.5
Change in policy loans                                         59.3     (469.6)
Change in short-term investments                              (51.1)    (101.9)
Other investing activity, net                                (149.5)     (20.2)
- -------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                        (463.6)  (2,517.3)
- -------------------------------------------------------------------------------
</TABLE>
(Continued)
 
See Notes to Consolidated Financial Statements
 
                                      104
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
 
<TABLE>
<CAPTION>
                                                   Six Months Ended
                                                       June 30,
(Continued)                                         1998       1997
- ----------------------------------------------------------------------
                                                    (In Millions)
<S>                                               <C>        <C>
CASH FLOWS FROM FINANCING ACTIVITIES
Policyholder account balances:
  Deposits                                        $ 1,991.7  $2,942.9
  Withdrawals                                      (2,067.9)   (718.8)
Net change in short-term debt                         194.0     226.3
Repayment of long-term debt                                     (25.0)
- ----------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES             117.8   2,425.4
- ----------------------------------------------------------------------
 
Net change in cash and cash equivalents                (9.3)    280.6
Cash and cash equivalents, beginning of period        110.4     109.0
- ----------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD          $   101.1  $  389.6
- ----------------------------------------------------------------------
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Income taxes paid                                 $    55.8  $   85.7
Interest paid                                     $    13.2  $   10.9
- ----------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
                                      105
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)
 
1. 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. PMHC's members, as defined in the PMHC Bylaws, 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.
 
2. BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION
 
   The information set forth in the consolidated statements of financial
   condition and stockholder's equity as of June 30, 1998 and the
   consolidated statements of operations and cash flows for the six months
   ended June 30, 1998 and 1997 is unaudited. Certain information and
   footnote disclosures normally included in financial statements prepared in
   accordance with generally accepted accounting principles have been
   condensed or omitted. The information reflects all adjustments, consisting
   only of normal recurring adjustments, that, in the opinion of management,
   are necessary to present fairly the financial position and results of
   operations of Pacific Life Insurance Company and subsidiaries (the
   "Company") for the periods indicated. Results of operations for the
   interim periods are not necessarily indicative of the results of
   operations for the full year. It is suggested that these unaudited
   financial statements be read in conjunction with the audited financial
   statements for the years ended December 31, 1997 and 1996.
 
   The accompanying consolidated financial statements of the Company include
   the accounts of Pacific Life and its wholly-owned insurance subsidiaries,
   PM Group Life Insurance Company and World-Wide Holdings Limited, and its
   noninsurance subsidiaries, Pacific Asset Management LLC ("PAM"), Pacific
   Mutual Distributors, Inc., Pacific Mutual Realty Finance, Inc. and Pacific
   Mezzanine Associates, L.L.C. All significant intercompany transactions and
   balances have been eliminated.
 
   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.
 
   In December 1997, PIMCO Advisors L.P. ("PIMCO Advisors"), an investment
   management and advisory affiliate, 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 is approximately 30% as of June 30, 1998. Deferred taxes
   as a result of this transaction have been established on the accompanying
   consolidated
 
                                      106
<PAGE>
 
                PACIFIC LIFE INSURANCE COMPANY AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)
 
2. BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION (CONTINUED)
 
   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.
 
   ACCOUNTING PRONOUNCEMENT ADOPTED
 
   On January 1, 1998, the Company adopted Statement of Financial Accounting
   Standards ("SFAS") No. 130, "Reporting Comprehensive Income" issued by the
   Financial Accounting Standards Board. 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. Adoption of this
   accounting standard involved a change in presentation and had no impact on
   the financial position or results of operations of the Company.
 
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 had
   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 $319.2 million and $316.2 million as of June
   30, 1998 and December 31, 1997, respectively, and total liabilities of
   $360.8 million and $356.0 million as of June 30, 1998 and December 31,
   1997, respectively, for the Closed Block, are included in other assets and
   other liabilities, respectively, in the accompanying consolidated
   statements of financial condition. The contribution to income from the
   Closed Block of $3.1 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 six months
   ended June 30, 1998.
 
4. REHABILITATION OF FIRST CAPITAL LIFE INSURANCE COMPANY
 
   On September 30, 1997, PCL completed the rehabilitation of First Capital
   Life Insurance Company ("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.
 
                                      107
<PAGE>
 
                PACIFIC LIFE INSURANCE COMPANY AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)
 
6. 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 class of
   plaintiffs includes, with some exceptions, all persons who owned, as of
   December 31, 1997 (or as of the date of policy termination, if earlier),
   individual whole life, universal life or variable life insurance policies
   sold by the Company on or after January 1, 1982. The Company has retained
   national and local counsel experienced in the handling of similar matters
   for other life insurers. 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.
 
                                      108
<PAGE>
 
                                   APPENDIX A
 
                 MORTALITY AND EXPENSE RISK FACE AMOUNT CHARGE
                MONTHLY RATES PER $1,000 OF ORIGINAL FACE AMOUNT
 
<TABLE>
<CAPTION>
             DEATH BENEFIT OPTION A OR C               DEATH BENEFIT OPTION B
       --------------------------------------- ---------------------------------------
            NONSMOKER            SMOKER             NONSMOKER            SMOKER
ISSUE  ------------------- ------------------- ------------------- -------------------
 AGE   MALE  FEMALE UNISEX MALE  FEMALE UNISEX MALE  FEMALE UNISEX MALE  FEMALE UNISEX
- -----  ----- ------ ------ ----- ------ ------ ----- ------ ------ ----- ------ ------
<S>    <C>   <C>    <C>    <C>   <C>    <C>    <C>   <C>    <C>    <C>   <C>    <C>
   5   0.062 0.051  0.060  0.062 0.051  0.060  0.149 0.124  0.124  0.149 0.124  0.144
  10   0.062 0.051  0.060  0.062 0.051  0.060  0.149 0.124  0.124  0.149 0.124  0.144
  15   0.062 0.051  0.060  0.062 0.051  0.060  0.149 0.124  0.124  0.149 0.124  0.144
  20   0.115 0.092  0.110  0.146 0.112  0.140  0.256 0.223  0.250  0.267 0.234  0.262
  25   0.140 0.115  0.136  0.180 0.140  0.173  0.291 0.256  0.284  0.301 0.265  0.295
  30   0.163 0.135  0.158  0.207 0.165  0.199  0.328 0.290  0.290  0.337 0.298  0.330
  35   0.191 0.159  0.187  0.238 0.192  0.231  0.376 0.330  0.330  0.384 0.337  0.375
  40   0.260 0.217  0.254  0.324 0.262  0.314  0.440 0.383  0.383  0.448 0.389  0.436
  45   0.360 0.300  0.350  0.448 0.360  0.433  0.518 0.444  0.444  0.527 0.449  0.511
  50   0.458 0.379  0.444  0.564 0.451  0.544  0.613 0.518  0.518  0.625 0.522  0.603
  55   0.548 0.456  0.532  0.669 0.535  0.647  0.729 0.610  0.610  0.743 0.616  0.722
  60   0.718 0.597  0.696  0.866 0.691  0.834  0.796 0.731  0.731  0.866 0.741  0.834
  65   0.917 0.760  0.888  0.947 0.867  0.959  0.917 0.760  0.760  0.947 0.867  0.959
  70   0.926 0.763  0.892  0.930 0.860  0.933  0.926 0.763  0.763  0.930 0.860  0.933
  75   0.920 0.764  0.889  0.920 0.852  0.925  0.920 0.764  0.764  0.920 0.852  0.925
  80   0.910 0.786  0.883  0.910 0.845  0.942  0.910 0.786  0.786  0.910 0.845  0.942
  85   1.060 1.026  1.051  1.067 1.051  1.076  1.060 1.026  1.026  1.067 1.051  1.076
</TABLE>
   
If the Insured is assigned a risk classification other than standard, a factor
is applied to the M&E Risk Face Amount Charge according to the nonstandard
table rating assigned to that Insured. For Insureds assigned a nonstandard
rating reflected in the table below, the rates above are multiplied by the
applicable nonstandard table factor below for that Insured.     
                            
                         NONSTANDARD TABLE FACTORS     
 
<TABLE>   
<CAPTION>
                                   NONSTANDARD TABLE NUMBER
 ISSUE  -------------------------------------------------------------------------------
  AGE    1    2    3    4    5    6    7    8    9    10   11   12   13   14   15   16
 -----  ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ----
 <S>    <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>
 0-45   1.05 1.10 1.15 1.20 1.25 1.30 1.35 1.40 1.45 1.50 1.55 1.60 1.65 1.70 1.75 1.80
  50    1.05 1.10 1.15 1.20 1.25 1.30 1.35 1.40 1.45 1.50 1.55 1.60 1.65 1.65 1.65 1.65
  55    1.05 1.10 1.15 1.20 1.25 1.30 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35
  60    1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05
 65-85  1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
</TABLE>    
 
Representative figures shown. For Issue Ages not listed, please ask your
registered representative.
 
                                      109
<PAGE>
 
                                  APPENDIX B
 
                               SURRENDER CHARGE
                   RATES PER $1,000 OF ORIGINAL FACE AMOUNT
 
<TABLE>   
<CAPTION>
             DEATH BENEFIT OPTION A OR C               DEATH BENEFIT OPTION B
       --------------------------------------- ---------------------------------------
            NONSMOKER            SMOKER             NONSMOKER            SMOKER
ISSUE  ------------------- ------------------- ------------------- -------------------
 AGE   MALE  FEMALE UNISEX MALE  FEMALE UNISEX MALE  FEMALE UNISEX MALE  FEMALE UNISEX
- -----  ----- ------ ------ ----- ------ ------ ----- ------ ------ ----- ------ ------
<S>    <C>   <C>    <C>    <C>   <C>    <C>    <C>   <C>    <C>    <C>   <C>    <C>
   5   $0.33 $0.26  $0.32  $0.33 $0.26  $0.32  $0.89 $0.74  $0.87  $0.89 $0.74  $0.87
  10   $0.33 $0.26  $0.32  $0.33 $0.26  $0.32  $0.89 $0.74  $0.87  $0.89 $0.74  $0.87
  15   $0.33 $0.26  $0.32  $0.33 $0.26  $0.32  $0.89 $0.74  $0.87  $0.89 $0.74  $0.87
  20   $0.66 $0.53  $0.64  $0.84 $0.64  $0.80  $1.51 $1.33  $1.49  $1.58 $1.39  $1.54
  25   $0.82 $0.67  $0.79  $1.04 $0.80  $0.99  $1.71 $1.50  $1.66  $1.77 $1.55  $1.71
  30   $0.96 $0.79  $0.93  $1.20 $0.95  $1.16  $1.93 $1.70  $1.89  $1.97 $1.75  $1.94
  35   $1.11 $0.93  $1.08  $1.38 $1.11  $1.33  $2.18 $1.92  $2.13  $2.21 $1.96  $2.16
  40   $1.51 $1.26  $1.47  $1.87 $1.50  $1.80  $2.53 $2.20  $2.47  $2.56 $2.23  $2.49
  45   $2.07 $1.73  $2.01  $2.55 $2.05  $2.46  $2.94 $2.53  $2.85  $2.96 $2.55  $2.88
  50   $2.67 $2.23  $2.59  $3.27 $2.62  $3.15  $3.54 $3.00  $3.42  $3.58 $3.01  $3.45
  55   $3.25 $2.72  $3.16  $3.93 $3.16  $3.80  $4.27 $3.60  $4.16  $4.30 $3.60  $4.19
  60   $4.25 $3.54  $4.12  $5.07 $4.07  $4.88  $4.70 $4.28  $4.76  $5.07 $4.31  $4.88
  63   $4.95 $4.13  $4.80  $5.69 $4.69  $5.63  $4.95 $4.45  $4.80  $5.69 $4.69  $5.63
  64   $5.22 $4.35  $5.06  $5.54 $4.93  $5.71  $5.22 $4.47  $5.06  $5.54 $4.93  $5.71
  65   $5.37 $4.48  $5.20  $5.45 $5.06  $5.54  $5.37 $4.48  $5.20  $5.45 $5.06  $5.54
  66   $5.47 $4.56  $5.30  $5.38 $5.14  $5.41  $5.47 $4.56  $5.30  $5.38 $5.14  $5.41
  70   $5.31 $4.43  $5.15  $5.19 $4.94  $5.24  $5.31 $4.43  $5.15  $5.19 $4.94  $5.24
  75   $5.09 $4.26  $4.94  $4.90 $4.69  $4.97  $5.09 $4.26  $4.94  $4.90 $4.69  $4.97
  80   $4.61 $3.88  $4.47  $4.45 $4.21  $4.66  $4.61 $3.88  $4.47  $4.45 $4.21  $4.66
  85   $3.79 $3.21  $3.67  $3.79 $3.38  $3.79  $3.79 $3.21  $3.67  $3.79 $3.38  $3.79
</TABLE>    
   
If the Insured is assigned a risk classification other than standard, a factor
is applied to the surrender charge rate according to the nonstandard table
rating assigned to that Insured. For Insureds assigned a nonstandard rating
reflected in the table setting forth the nonstandard table factors at the
bottom of Appendix A on the previous page, the rates above are multiplied by
the applicable nonstandard table factor found in that table for that Insured.
    
Representative figures shown. For Issue Ages not listed, please ask your
registered representative.
 
                                      110
<PAGE>
 
                                   APPENDIX C
 
                           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>
 
                                      111
<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 45, Guideline Premium Test, Death Benefit Option A, $10,000 annual
  premium, Current Cost of Insurance Rates.
 
    2. Age 45, Guideline Premium Test, Death Benefit Option A, $10,000 annual
  premium, Guaranteed Cost of Insurance Rates.
 
    3. Age 45, Guideline Premium Test, Death Benefit Option B, $10,000 annual
  premium, Current Cost of Insurance Rates.
 
    4. Age 45, Guideline Premium Test, Death Benefit Option B, $10,000 annual
  premium, Guaranteed Cost of Insurance Rates.
 
    5. Age 45, Guideline Premium Test, Death Benefit Option C, $10,000 annual
  premium, Current Cost of Insurance Rates.
 
    6. Age 45, Guideline Premium Test, Death Benefit Option C, $10,000 annual
  premium, Guaranteed Cost of Insurance Rates.
 
    7. Age 45, Cash Value Accumulation Test, Death Benefit Option A, $10,000
  annual premium, Current Cost of Insurance Rates.
 
    8. Age 45, Cash Value Accumulation Test, Death Benefit Option A, $10,000
  annual premium, Guaranteed Cost of Insurance Rates.
 
    9. Age 45, Cash Value Accumulation Test, Death Benefit Option B, $10,000
  annual premium, Current Cost of Insurance Rates.
 
    10. Age 45, Cash Value Accumulation Test, Death Benefit Option B, $10,000
  annual premium, Guaranteed Cost of Insurance Rates.
 
    11. Age 45, Cash Value Accumulation Test, Death Benefit Option C, $10,000
  annual premium, Current Cost of Insurance Rates.
 
    12. Age 45, Cash Value Accumulation Test, Death Benefit Option C, $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, the cost of
insurance charges, the M&E Risk Charges and surrender 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 and M Fund.
This hypothetical rate is representative of the weighted average investment
advisory fee applicable to the Portfolios of the Fund and M 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.
 
                                      112
<PAGE>
 
   
  The tables also reflect other expenses of the Fund and M Fund at the
weighted average 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; 0.19% for the
Emerging Markets Portfolio; 0.23% for Variable Account I; and 0.01% for
Variable Account IV. For more information regarding fees and expenses of the
Fund and the MFund, see "SUMMARY OF THE POLICY: Fund Annual Expenses After
Expense Limitation and MFund Annual Expenses After Expense Limitation."     
 
  After deduction of the charges and expenses for the Fund and M Fund as
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.
 
                                      113
<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: 45                                             FACE AMOUNT: $412,368
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 ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $412,368         $412,368         $  412,368
            2          $ 21,525           $412,368         $412,368         $  412,368
            3          $ 33,101           $412,368         $412,368         $  412,368
            4          $ 45,256           $412,368         $412,368         $  412,368
            5          $ 58,019           $412,368         $412,368         $  412,368
            6          $ 71,420           $412,368         $412,368         $  412,368
            7          $ 85,491           $412,368         $412,368         $  412,368
            8          $100,266           $412,368         $412,368         $  412,368
            9          $115,779           $412,368         $412,368         $  412,368
           10          $132,068           $412,368         $412,368         $  412,368
           15          $226,575           $412,368         $412,368         $  412,368
           20          $347,193           $412,368         $412,368         $  656,767
           25          $501,135           $412,368         $449,497         $1,125,129
           30          $697,608           $412,368         $587,163         $1,816,561
           35          $948,363           $412,368         $794,428         $3,076,783
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED VALUE    END OF YEAR NET CASH SURRENDER VALUE
            ASSUMING HYPOTHETICAL GROSS ANNUAL  ASSUMING 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     $    7,043 $    7,525 $      8,007 $     6,268 $     6,750 $       7,233
      2     $   13,932 $   15,334 $     16,797 $    13,243 $    14,646 $      16,108
      3     $   20,674 $   23,449 $     26,464 $    20,071 $    22,847 $      25,862
      4     $   27,305 $   31,936 $     37,165 $    26,788 $    31,419 $      36,648
      5     $   33,851 $   40,830 $     49,030 $    33,420 $    40,400 $      48,600
      6     $   40,316 $   50,161 $     62,198 $    39,972 $    49,817 $      61,854
      7     $   46,701 $   59,950 $     76,817 $    46,442 $    59,692 $      76,559
      8     $   53,019 $   70,238 $     93,067 $    52,847 $    70,065 $      92,895
      9     $   59,262 $   81,042 $    111,128 $    59,176 $    80,956 $     111,042
     10     $   65,409 $   92,373 $    131,189 $    65,409 $    92,373 $     131,189
     15     $  102,564 $  167,404 $    281,947 $   102,564 $   167,404 $     281,947
     20     $  135,337 $  262,881 $    538,334 $   135,337 $   262,881 $     538,334
     25     $  163,104 $  387,497 $    969,939 $   163,104 $   387,497 $     969,939
     30     $  184,220 $  548,751 $  1,697,721 $   184,220 $   548,751 $   1,697,721
     35     $  195,679 $  756,598 $  2,930,269 $   195,679 $   756,598 $   2,930,269
</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.
 
                                      114
<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: 45                                             FACE AMOUNT: $412,368
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 ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         -------------------------------------------------
          YEAR            5%                 0%                6%               12%
         ------       -----------         --------          --------         ----------
         <S>          <C>                 <C>               <C>              <C>
            1          $ 10,500           $412,368          $412,368         $  412,368
            2          $ 21,525           $412,368          $412,368         $  412,368
            3          $ 33,101           $412,368          $412,368         $  412,368
            4          $ 45,256           $412,368          $412,368         $  412,368
            5          $ 58,019           $412,368          $412,368         $  412,368
            6          $ 71,420           $412,368          $412,368         $  412,368
            7          $ 85,491           $412,368          $412,368         $  412,368
            8          $100,266           $412,368          $412,368         $  412,368
            9          $115,779           $412,368          $412,368         $  412,368
           10          $132,068           $412,368          $412,368         $  412,368
           15          $226,575           $412,368          $412,368         $  412,368
           20          $347,193           $412,368          $412,368         $  488,613
           25          $501,135           $412,368          $412,368         $  840,035
           30          $697,608           $412,368          $412,368         $1,349,798
           35          $948,363           $      0*         $492,951         $2,273,384
</TABLE>
 
<TABLE>
<CAPTION>
               END OF YEAR ACCUMULATED VALUE      END OF YEAR NET CASH SURRENDER VALUE
             ASSUMING HYPOTHETICAL GROSS ANNUAL    ASSUMING 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     $    5,469  $     5,901 $       6,335 $    4,695  $     5,127 $       5,561
      2     $   10,754  $    11,963 $      13,227 $   10,065  $    11,274 $      12,538
      3     $   15,848  $    18,185 $      20,730 $   15,245  $    17,582 $      20,128
      4     $   20,748  $    24,578 $      28,932 $   20,231  $    24,062 $      28,416
      5     $   25,451  $    31,160 $      37,916 $   25,021  $    30,730 $      37,486
      6     $   29,960  $    37,937 $      47,773 $   29,615  $    37,592 $      47,429
      7     $   34,243  $    44,892 $      58,583 $   33,985  $    44,634 $      58,324
      8     $   38,280  $    52,018 $      70,448 $   38,108  $    51,846 $      70,275
      9     $   42,044  $    59,304 $      83,480 $   41,958  $    59,218 $      83,394
     10     $   45,501  $    66,734 $      97,808 $   45,501  $    66,734 $      97,808
     15     $   66,593  $   116,621 $     207,936 $   66,593  $   116,621 $     207,936
     20     $   76,511  $   174,593 $     400,502 $   76,511  $   174,593 $     400,502
     25     $   67,357  $   243,489 $     724,168 $   67,357  $   243,489 $     724,168
     30     $   22,246  $   333,895 $   1,261,493 $   22,246  $   333,895 $   1,261,493
     35     $        0* $   469,477 $   2,165,128 $        0* $   469,477 $   2,165,128
</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.
 
                                      115
<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: 45                                             FACE AMOUNT: $136,106
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 ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $144,249         $144,766         $  145,284
            2          $ 21,525           $152,274         $153,815         $  155,418
            3          $ 33,101           $160,183         $163,280         $  166,632
            4          $ 45,256           $168,012         $173,219         $  179,079
            5          $ 58,019           $175,768         $183,661         $  192,901
            6          $ 71,420           $183,453         $194,633         $  208,252
            7          $ 85,491           $191,065         $206,162         $  225,302
            8          $100,266           $198,611         $218,282         $  244,248
            9          $115,779           $206,087         $231,020         $  265,296
           10          $132,068           $213,484         $244,399         $  288,673
           15          $226,575           $253,021         $326,486         $  455,753
           20          $347,193           $289,449         $430,440         $  737,382
           25          $501,135           $322,100         $561,730         $1,248,029
           30          $697,608           $349,622         $726,597         $2,012,175
           35          $948,363           $369,790         $932,075         $3,390,425
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED VALUE    END OF YEAR NET CASH SURRENDER VALUE
            ASSUMING HYPOTHETICAL GROSS ANNUAL  ASSUMING 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     $    8,143 $    8,660 $      9,178 $     7,780 $     8,297 $       8,815
      2     $   16,168 $   17,709 $     19,312 $    15,845 $    17,386 $      18,990
      3     $   24,077 $   27,174 $     30,526 $    23,794 $    26,892 $      30,244
      4     $   31,906 $   37,113 $     42,973 $    31,664 $    36,871 $      42,731
      5     $   39,662 $   47,555 $     56,795 $    39,461 $    47,353 $      56,593
      6     $   47,347 $   58,527 $     72,146 $    47,186 $    58,366 $      71,984
      7     $   54,959 $   70,056 $     89,196 $    54,838 $    69,935 $      89,075
      8     $   62,505 $   82,176 $    108,142 $    62,425 $    82,095 $     108,061
      9     $   69,981 $   94,914 $    129,190 $    69,941 $    94,874 $     129,150
     10     $   77,378 $  108,293 $    152,567 $    77,378 $   108,293 $     152,567
     15     $  116,915 $  190,380 $    319,647 $   116,915 $   190,380 $     319,647
     20     $  153,343 $  294,334 $    601,276 $   153,343 $   294,334 $     601,276
     25     $  185,994 $  425,624 $  1,075,887 $   185,994 $   425,624 $   1,075,887
     30     $  213,516 $  590,491 $  1,876,069 $   213,516 $   590,491 $   1,876,069
     35     $  233,684 $  795,969 $  3,228,976 $   233,684 $   795,969 $   3,228,976
</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.
 
                                      116
<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: 45                                             FACE AMOUNT: $136,106
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 ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $143,721         $144,221         $  144,721
            2          $ 21,525           $151,199         $152,673         $  154,209
            3          $ 33,101           $158,540         $161,479         $  164,669
            4          $ 45,256           $165,764         $170,687         $  176,240
            5          $ 58,019           $172,871         $180,309         $  189,036
            6          $ 71,420           $179,859         $190,365         $  203,191
            7          $ 85,491           $186,715         $200,864         $  218,844
            8          $100,266           $193,432         $211,819         $  236,152
            9          $115,779           $199,997         $223,241         $  255,287
           10          $132,068           $206,400         $235,141         $  276,440
           15          $226,575           $239,846         $307,225         $  426,548
           20          $347,193           $267,466         $394,927         $  675,544
           25          $501,135           $286,460         $499,328         $1,104,507
           30          $697,608           $292,579         $620,144         $1,772,691
           35          $948,363           $277,912         $752,567         $2,914,306
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED VALUE    END OF YEAR NET CASH SURRENDER VALUE
            ASSUMING HYPOTHETICAL GROSS ANNUAL  ASSUMING 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     $    7,615 $    8,115 $      8,615 $     7,251 $     7,751 $       8,252
      2     $   15,093 $   16,567 $     18,103 $    14,771 $    16,245 $      17,780
      3     $   22,434 $   25,373 $     28,563 $    22,151 $    25,091 $      28,281
      4     $   29,658 $   34,581 $     40,134 $    29,416 $    34,339 $      39,891
      5     $   36,765 $   44,203 $     52,930 $    36,563 $    44,002 $      52,728
      6     $   43,753 $   54,259 $     67,085 $    43,591 $    54,098 $      66,923
      7     $   50,609 $   64,758 $     82,738 $    50,488 $    64,637 $      82,617
      8     $   57,326 $   75,713 $    100,046 $    57,245 $    75,632 $      99,965
      9     $   63,891 $   87,135 $    119,181 $    63,851 $    87,095 $     119,141
     10     $   70,294 $   99,035 $    140,334 $    70,294 $    99,035 $     140,334
     15     $  103,740 $  171,119 $    290,442 $   103,740 $   171,119 $     290,442
     20     $  131,360 $  258,821 $    539,438 $   131,360 $   258,821 $     539,438
     25     $  150,354 $  363,222 $    952,161 $   150,354 $   363,222 $     952,161
     30     $  156,473 $  484,038 $  1,636,585 $   156,473 $   484,038 $   1,636,585
     35     $  141,806 $  616,461 $  2,775,529 $   141,806 $   616,461 $   2,775,529
</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.
 
                                      117
<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: 45                                             FACE AMOUNT: $403,280
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: C
GUIDELINE PREMIUM TEST                                  ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL                 END OF YEAR DEATH BENEFIT
                       PREMIUMS            ASSUMING HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $413,280         $413,280         $  413,280
            2          $ 21,525           $423,280         $423,280         $  423,280
            3          $ 33,101           $433,280         $433,280         $  433,280
            4          $ 45,256           $443,280         $443,280         $  443,280
            5          $ 58,019           $453,280         $453,280         $  453,280
            6          $ 71,420           $463,280         $463,280         $  463,280
            7          $ 85,491           $473,280         $473,280         $  473,280
            8          $100,266           $483,280         $483,280         $  483,280
            9          $115,779           $493,280         $493,280         $  493,280
           10          $132,068           $503,280         $503,280         $  503,280
           15          $226,575           $553,280         $553,280         $  553,280
           20          $347,193           $603,280         $603,280         $  646,930
           25          $501,135           $653,280         $653,280         $1,109,367
           30          $697,608           $703,280         $703,280         $1,792,054
           35          $948,363           $753,280         $753,280         $3,036,165
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED VALUE    END OF YEAR NET CASH SURRENDER VALUE
            ASSUMING HYPOTHETICAL GROSS ANNUAL  ASSUMING 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     $    7,081 $    7,564 $      8,048 $     6,324 $     6,807 $       7,291
      2     $   14,000 $   15,407 $     16,874 $    13,326 $    14,733 $      16,200
      3     $   20,759 $   23,544 $     26,569 $    20,169 $    22,954 $      25,980
      4     $   27,392 $   32,038 $     37,284 $    26,887 $    31,532 $      36,779
      5     $   33,923 $   40,924 $     49,148 $    33,503 $    40,503 $      48,728
      6     $   40,356 $   50,266 $     62,295 $    40,019 $    49,889 $      61,958
      7     $   46,686 $   59,963 $     76,867 $    46,434 $    59,710 $      76,615
      8     $   52,930 $   70,174 $     93,044 $    52,761 $    70,005 $      92,876
      9     $   59,074 $   80,872 $    110,996 $    58,989 $    80,787 $     110,911
     10     $   65,088 $   92,055 $    130,899 $    65,088 $    92,055 $     130,899
     15     $  100,346 $  164,834 $    279,012 $   100,346 $   164,834 $     279,012
     20     $  128,287 $  253,931 $    530,270 $   128,287 $   253,931 $     530,270
     25     $  145,527 $  363,743 $    956,351 $   145,527 $   363,743 $     956,351
     30     $  144,684 $  500,967 $  1,674,817 $   144,684 $   500,967 $   1,674,817
     35     $  110,673 $  679,682 $  2,891,586 $   110,673 $   679,682 $   2,891,586
</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.
 
                                      118
<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: 45                                             FACE AMOUNT: $403,280
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: C
GUIDELINE PREMIUM TEST                                  ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL                 END OF YEAR DEATH BENEFIT
                       PREMIUMS            ASSUMING HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         --------------------------------------------------
          YEAR            5%                 0%                6%                12%
         ------       -----------         --------          --------          ----------
         <S>          <C>                 <C>               <C>               <C>
            1          $ 10,500           $413,280          $413,280          $  413,280
            2          $ 21,525           $423,280          $423,280          $  423,280
            3          $ 33,101           $433,280          $433,280          $  433,280
            4          $ 45,256           $443,280          $443,280          $  443,280
            5          $ 58,019           $453,280          $453,280          $  453,280
            6          $ 71,420           $463,280          $463,280          $  463,280
            7          $ 85,491           $473,280          $473,280          $  473,280
            8          $100,266           $483,280          $483,280          $  483,280
            9          $115,779           $493,280          $493,280          $  493,280
           10          $132,068           $503,280          $503,280          $  503,280
           15          $226,575           $553,280          $553,280          $  553,280
           20          $347,193           $603,280          $603,280          $  603,280
           25          $501,135           $      0*         $653,280          $  714,710
           30          $697,608           $      0*         $703,280          $1,158,343
           35          $948,363           $      0*         $      0*         $1,960,211
</TABLE>
 
<TABLE>
<CAPTION>
               END OF YEAR ACCUMULATED VALUE       END OF YEAR NET CASH SURRENDER VALUE
             ASSUMING HYPOTHETICAL GROSS ANNUAL     ASSUMING 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     $    5,504  $     5,937  $       6,373 $    4,747  $     5,180  $       5,615
      2     $   10,775  $    11,986  $      13,253 $   10,101  $    11,312  $      12,580
      3     $   15,796  $    18,135  $      20,683 $   15,207  $    17,546  $      20,094
      4     $   20,559  $    24,383  $      28,732 $   20,054  $    23,878  $      28,227
      5     $   25,048  $    30,732  $      37,464 $   24,627  $    30,312  $      37,044
      6     $   29,254  $    37,171  $      46,946 $   28,917  $    36,835  $      46,609
      7     $   33,132  $    43,662  $      57,225 $   32,879  $    43,409  $      56,972
      8     $   36,643  $    50,171  $      68,366 $   36,475  $    50,003  $      68,198
      9     $   39,737  $    56,655  $      80,436 $   39,653  $    56,571  $      80,352
     10     $   42,358  $    63,061  $      93,506 $   42,358  $    63,061  $      93,506
     15     $   55,540  $   102,637  $     189,957 $   55,540  $   102,637  $     189,957
     20     $   47,383  $   134,798  $     345,458 $   47,383  $   134,798  $     345,458
     25     $        0* $   141,556  $     616,130 $        0* $   141,556  $     616,130
     30     $        0* $    79,892  $   1,082,564 $        0* $    79,892  $   1,082,564
     35     $        0* $         0* $   1,866,867 $        0* $         0* $   1,866,867
</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 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.
 
                                      119
<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: 45                                             FACE AMOUNT: $412,368
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: A
CASH VALUE ACCUMULATION TEST                            ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL                 END OF YEAR DEATH BENEFIT
                       PREMIUMS            ASSUMING HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $412,368         $412,368         $  412,368
            2          $ 21,525           $412,368         $412,368         $  412,368
            3          $ 33,101           $412,368         $412,368         $  412,368
            4          $ 45,256           $412,368         $412,368         $  412,368
            5          $ 58,019           $412,368         $412,368         $  412,368
            6          $ 71,420           $412,368         $412,368         $  412,368
            7          $ 85,491           $412,368         $412,368         $  412,368
            8          $100,266           $412,368         $412,368         $  412,368
            9          $115,779           $412,368         $412,368         $  412,368
           10          $132,068           $412,368         $412,368         $  412,368
           15          $226,575           $412,368         $412,368         $  541,069
           20          $347,193           $412,368         $446,058         $  899,709
           25          $501,135           $412,368         $580,483         $1,425,764
           30          $697,608           $412,368         $729,425         $2,212,931
           35          $948,363           $412,368         $903,300         $3,423,867
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED VALUE    END OF YEAR NET CASH SURRENDER VALUE
            ASSUMING HYPOTHETICAL GROSS ANNUAL  ASSUMING 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     $    7,043 $    7,525 $      8,007 $     6,268 $     6,750 $       7,233
      2     $   13,932 $   15,334 $     16,797 $    13,243 $    14,646 $      16,108
      3     $   20,674 $   23,449 $     26,464 $    20,071 $    22,847 $      25,862
      4     $   27,305 $   31,936 $     37,165 $    26,788 $    31,419 $      36,648
      5     $   33,851 $   40,830 $     49,030 $    33,420 $    40,400 $      48,600
      6     $   40,316 $   50,161 $     62,198 $    39,972 $    49,817 $      61,854
      7     $   46,701 $   59,950 $     76,817 $    46,442 $    59,692 $      76,559
      8     $   53,019 $   70,238 $     93,067 $    52,847 $    70,065 $      92,895
      9     $   59,262 $   81,042 $    111,128 $    59,176 $    80,956 $     111,042
     10     $   65,409 $   92,373 $    131,189 $    65,409 $    92,373 $     131,189
     15     $  102,564 $  167,404 $    281,316 $   102,564 $   167,404 $     281,316
     20     $  135,337 $  262,712 $    529,895 $   135,337 $   262,712 $     529,895
     25     $  163,104 $  382,031 $    938,333 $   163,104 $   382,031 $     938,333
     30     $  184,220 $  529,097 $  1,605,175 $   184,220 $   529,097 $   1,605,175
     35     $  195,679 $  708,806 $  2,686,657 $   195,679 $   708,806 $   2,686,657
</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.
 
                                      120
<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: 45                                             FACE AMOUNT: $412,368
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: A
CASH VALUE ACCUMULATION TEST                            ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL                 END OF YEAR DEATH BENEFIT
                       PREMIUMS            ASSUMING HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         -------------------------------------------------
          YEAR            5%                 0%                6%               12%
         ------       -----------         --------          --------         ----------
         <S>          <C>                 <C>               <C>              <C>
            1          $ 10,500           $412,368          $412,368         $  412,368
            2          $ 21,525           $412,368          $412,368         $  412,368
            3          $ 33,101           $412,368          $412,368         $  412,368
            4          $ 45,256           $412,368          $412,368         $  412,368
            5          $ 58,019           $412,368          $412,368         $  412,368
            6          $ 71,420           $412,368          $412,368         $  412,368
            7          $ 85,491           $412,368          $412,368         $  412,368
            8          $100,266           $412,368          $412,368         $  412,368
            9          $115,779           $412,368          $412,368         $  412,368
           10          $132,068           $412,368          $412,368         $  412,368
           15          $226,575           $412,368          $412,368         $  412,368
           20          $347,193           $412,368          $412,368         $  658,138
           25          $501,135           $412,368          $412,368         $1,005,224
           30          $697,608           $412,368          $455,356         $1,476,989
           35          $948,363           $      0*         $542,617         $2,124,908
</TABLE>
 
<TABLE>
<CAPTION>
               END OF YEAR ACCUMULATED VALUE      END OF YEAR NET CASH SURRENDER VALUE
             ASSUMING HYPOTHETICAL GROSS ANNUAL    ASSUMING 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     $    5,469  $     5,901 $       6,335 $    4,695  $     5,127 $       5,561
      2     $   10,754  $    11,963 $      13,227 $   10,065  $    11,274 $      12,538
      3     $   15,848  $    18,185 $      20,730 $   15,245  $    17,582 $      20,128
      4     $   20,748  $    24,578 $      28,932 $   20,231  $    24,062 $      28,416
      5     $   25,451  $    31,160 $      37,916 $   25,021  $    30,730 $      37,486
      6     $   29,960  $    37,937 $      47,773 $   29,615  $    37,592 $      47,429
      7     $   34,243  $    44,892 $      58,583 $   33,985  $    44,634 $      58,324
      8     $   38,280  $    52,018 $      70,448 $   38,108  $    51,846 $      70,275
      9     $   42,044  $    59,304 $      83,480 $   41,958  $    59,218 $      83,394
     10     $   45,501  $    66,734 $      97,808 $   45,501  $    66,734 $      97,808
     15     $   66,593  $   116,621 $     207,936 $   66,593  $   116,621 $     207,936
     20     $   76,511  $   174,593 $     387,618 $   76,511  $   174,593 $     387,618
     25     $   67,357  $   243,489 $     661,565 $   67,357  $   243,489 $     661,565
     30     $   22,246  $   330,297 $   1,071,351 $   22,246  $   330,297 $   1,071,351
     35     $        0* $   425,783 $   1,667,383 $        0* $   425,783 $   1,667,383
</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.
 
                                      121
<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: 45                                             FACE AMOUNT: $136,106
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: B
CASH VALUE ACCUMULATION TEST                            ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL                 END OF YEAR DEATH BENEFIT
                       PREMIUMS            ASSUMING HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $144,249         $144,766         $  145,284
            2          $ 21,525           $152,274         $153,815         $  155,418
            3          $ 33,101           $160,183         $163,280         $  166,632
            4          $ 45,256           $168,012         $173,219         $  179,079
            5          $ 58,019           $175,768         $183,661         $  192,901
            6          $ 71,420           $183,453         $194,633         $  208,252
            7          $ 85,491           $191,065         $206,162         $  225,302
            8          $100,266           $198,611         $218,282         $  252,184
            9          $115,779           $206,087         $231,020         $  292,625
           10          $132,068           $213,484         $244,399         $  335,727
           15          $226,575           $253,021         $365,481         $  610,552
           20          $347,193           $289,449         $496,082         $1,001,679
           25          $501,135           $322,100         $636,700         $1,576,675
           30          $697,608           $349,622         $793,130         $2,438,144
           35          $948,363           $369,790         $976,430         $3,764,333
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED
                       VALUE
            ASSUMING HYPOTHETICAL GROSS  END OF YEAR NET CASH SURRENDER VALUE
                       ANNUAL             ASSUMING 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     $  8,143 $  8,660 $    9,178 $     7,780 $     8,297 $       8,815
      2     $ 16,168 $ 17,709 $   19,312 $    15,845 $    17,386 $      18,990
      3     $ 24,077 $ 27,174 $   30,526 $    23,794 $    26,892 $      30,244
      4     $ 31,906 $ 37,113 $   42,973 $    31,664 $    36,871 $      42,731
      5     $ 39,662 $ 47,555 $   56,795 $    39,461 $    47,353 $      56,593
      6     $ 47,347 $ 58,527 $   72,146 $    47,186 $    58,366 $      71,984
      7     $ 54,959 $ 70,056 $   89,196 $    54,838 $    69,935 $      89,075
      8     $ 62,505 $ 82,176 $  108,138 $    62,425 $    82,095 $     108,058
      9     $ 69,981 $ 94,914 $  129,152 $    69,941 $    94,874 $     129,111
     10     $ 77,378 $108,293 $  152,448 $    77,378 $   108,293 $     152,448
     15     $116,915 $190,023 $  317,442 $   116,915 $   190,023 $     317,442
     20     $153,343 $292,174 $  589,951 $   153,343 $   292,174 $     589,951
     25     $185,994 $419,029 $1,037,652 $   185,994 $   419,029 $   1,037,652
     30     $213,516 $575,306 $1,768,535 $   213,516 $   575,306 $   1,768,535
     35     $233,684 $766,189 $2,953,815 $   233,684 $   766,189 $   2,953,815
</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.
 
                                      122
<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: 45                                             FACE AMOUNT: $136,106
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: B
CASH VALUE ACCUMULATION TEST                            ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL                 END OF YEAR DEATH BENEFIT
                       PREMIUMS            ASSUMING HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $143,721         $144,221         $  144,721
            2          $ 21,525           $151,199         $152,673         $  154,209
            3          $ 33,101           $158,540         $161,479         $  164,669
            4          $ 45,256           $165,764         $170,687         $  176,240
            5          $ 58,019           $172,871         $180,309         $  189,036
            6          $ 71,420           $179,859         $190,365         $  203,191
            7          $ 85,491           $186,715         $200,864         $  218,844
            8          $100,266           $193,432         $211,819         $  236,152
            9          $115,779           $199,997         $223,241         $  269,873
           10          $132,068           $206,400         $235,141         $  308,330
           15          $226,575           $239,846         $328,089         $  545,484
           20          $347,193           $267,466         $432,277         $  860,568
           25          $501,135           $286,460         $532,379         $1,286,585
           30          $697,608           $292,579         $629,725         $1,867,645
           35          $948,363           $277,912         $726,448         $2,667,294
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED VALUE    END OF YEAR NET CASH SURRENDER VALUE
            ASSUMING HYPOTHETICAL GROSS ANNUAL  ASSUMING 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     $    7,615 $    8,115 $      8,615 $     7,251 $     7,751 $       8,252
      2     $   15,093 $   16,567 $     18,103 $    14,771 $    16,245 $      17,780
      3     $   22,434 $   25,373 $     28,563 $    22,151 $    25,091 $      28,281
      4     $   29,658 $   34,581 $     40,134 $    29,416 $    34,339 $      39,891
      5     $   36,765 $   44,203 $     52,930 $    36,563 $    44,002 $      52,728
      6     $   43,753 $   54,259 $     67,085 $    43,591 $    54,098 $      66,923
      7     $   50,609 $   64,758 $     82,738 $    50,488 $    64,637 $      82,617
      8     $   57,326 $   75,713 $    100,046 $    57,245 $    75,632 $      99,965
      9     $   63,891 $   87,135 $    119,110 $    63,851 $    87,095 $     119,070
     10     $   70,294 $   99,035 $    140,007 $    70,294 $    99,035 $     140,007
     15     $  103,740 $  170,582 $    283,611 $   103,740 $   170,582 $     283,611
     20     $  131,360 $  254,595 $    506,842 $   131,360 $   254,595 $     506,842
     25     $  150,354 $  350,373 $    846,736 $   150,354 $   350,373 $     846,736
     30     $  156,473 $  456,778 $  1,354,718 $   156,473 $   456,778 $   1,354,718
     35     $  141,806 $  570,033 $  2,092,985 $   141,806 $   570,033 $   2,092,985
</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.
 
                                      123
<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: 45                                             FACE AMOUNT: $403,280
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: C
CASH VALUE ACCUMULATION TEST                            ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL                 END OF YEAR DEATH BENEFIT
                       PREMIUMS            ASSUMING HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%               12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $413,280         $413,280         $  413,280
            2          $ 21,525           $423,280         $423,280         $  423,280
            3          $ 33,101           $433,280         $433,280         $  433,280
            4          $ 45,256           $443,280         $443,280         $  443,280
            5          $ 58,019           $453,280         $453,280         $  453,280
            6          $ 71,420           $463,280         $463,280         $  463,280
            7          $ 85,491           $473,280         $473,280         $  473,280
            8          $100,266           $483,280         $483,280         $  483,280
            9          $115,779           $493,280         $493,280         $  493,280
           10          $132,068           $503,280         $503,280         $  503,280
           15          $226,575           $553,280         $553,280         $  553,280
           20          $347,193           $603,280         $603,280         $  893,133
           25          $501,135           $653,280         $653,280         $1,416,032
           30          $697,608           $703,280         $703,280         $2,198,409
           35          $948,363           $753,280         $858,497         $3,401,913
</TABLE>
 
<TABLE>
<CAPTION>
              END OF YEAR ACCUMULATED VALUE    END OF YEAR NET CASH SURRENDER VALUE
            ASSUMING HYPOTHETICAL GROSS ANNUAL  ASSUMING 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     $    7,081 $    7,564 $      8,048 $     6,324 $     6,807 $       7,291
      2     $   14,000 $   15,407 $     16,874 $    13,326 $    14,733 $      16,200
      3     $   20,759 $   23,544 $     26,569 $    20,169 $    22,954 $      25,980
      4     $   27,392 $   32,038 $     37,284 $    26,887 $    31,532 $      36,779
      5     $   33,923 $   40,924 $     49,148 $    33,503 $    40,503 $      48,728
      6     $   40,356 $   50,226 $     62,295 $    40,019 $    49,889 $      61,958
      7     $   46,686 $   59,963 $     76,867 $    46,434 $    59,710 $      76,615
      8     $   52,930 $   70,174 $     93,044 $    52,761 $    70,005 $      92,876
      9     $   59,074 $   80,872 $    110,996 $    58,989 $    80,787 $     110,911
     10     $   65,088 $   92,055 $    130,899 $    65,088 $    92,055 $     130,899
     15     $  100,346 $  164,834 $    279,012 $   100,346 $   164,834 $     279,012
     20     $  128,287 $  253,931 $    526,022 $   128,287 $   253,931 $     526,022
     25     $  145,527 $  363,743 $    931,929 $   145,527 $   363,743 $     931,929
     30     $  144,684 $  500,967 $  1,594,641 $   144,684 $   500,967 $   1,594,641
     35     $  110,673 $  673,650 $  2,669,429 $   110,673 $   673,650 $   2,669,429
</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.
 
                                      124
<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: 45                                             FACE AMOUNT: $403,280
CLASS: MALE NONSMOKER                                   DEATH BENEFIT OPTION: C
CASH VALUE ACCUMULATION TEST                            ANNUAL PREMIUM: $10,000
 
<TABLE>
<CAPTION>
                         TOTAL             END OF YEAR DEATH BENEFIT ASSUMING
                       PREMIUMS                HYPOTHETICAL GROSS ANNUAL
         END OF        PAID PLUS                  INVESTMENT RETURN OF
         POLICY       INTEREST AT         ------------------------------------------------
          YEAR            5%                 0%               6%                12%
         ------       -----------         --------         --------         ----------
         <S>          <C>                 <C>              <C>              <C>
            1          $ 10,500           $413,280         $413,280         $  413,280
            2          $ 21,525           $423,280         $423,280         $  423,280
            3          $ 33,101           $433,280         $433,280         $  433,280
            4          $ 45,256           $443,280         $443,280         $  443,280
            5          $ 58,019           $453,280         $453,280         $  453,280
            6          $ 71,420           $463,280         $463,280         $  463,280
            7          $ 85,491           $473,280         $473,280         $  473,280
            8          $100,266           $483,280         $483,280         $  483,280
            9          $115,779           $493,280         $493,280         $  493,280
           10          $132,068           $503,280         $503,280         $  503,280
           15          $226,575           $553,280         $553,280         $  553,280
           20          $347,193           $603,280         $603,280         $  603,280
           25          $501,135           $653,280         $653,280         $  905,307
           30          $697,608           $703,280         $703,280         $1,338,258
           35          $948,363           $753,280         $753,280         $1,932,295
</TABLE>
 
<TABLE>
<CAPTION>
               END OF YEAR ACCUMULATED VALUE       END OF YEAR NET CASH SURRENDER VALUE
             ASSUMING HYPOTHETICAL GROSS ANNUAL     ASSUMING 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     $    5,504  $     5,937  $       6,373 $    4,747  $     5,180  $       5,615
      2     $   10,775  $    11,986  $      13,253 $   10,101  $    11,312  $      12,580
      3     $   15,796  $    18,135  $      20,683 $   15,207  $    17,546  $      20,094
      4     $   20,559  $    24,383  $      28,732 $   20,054  $    23,878  $      28,227
      5     $   25,048  $    30,732  $      37,464 $   24,627  $    30,312  $      37,044
      6     $   29,254  $    37,171  $      46,946 $   28,917  $    36,835  $      46,609
      7     $   33,132  $    43,662  $      57,225 $   32,879  $    43,409  $      56,972
      8     $   36,643  $    50,171  $      68,366 $   36,475  $    50,003  $      68,198
      9     $   39,737  $    56,655  $      80,436 $   39,653  $    56,571  $      80,352
     10     $   42,358  $    63,061  $      93,506 $   42,358  $    63,061  $      93,506
     15     $   55,540  $   102,637  $     189,957 $   55,540  $   102,637  $     189,957
     20     $   47,383  $   134,798  $     345,458 $   47,383  $   134,798  $     345,458
     25     $        0* $   141,556  $     595,807 $        0* $   141,556  $     595,807
     30     $        0* $    79,892  $     970,721 $        0* $    79,892  $     970,721
     35     $        0* $         0* $   1,516,243 $        0* $         0* $   1,516,243
</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.
 
                                      125
<PAGE>
 
 
 
 
                        [LOGO OF M'S VERSATILE PRODUCT]
 
 
 
 
 
                                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 IMSA]
 
                 *Membership promotes ethical market conduct 
                  for individual life insurance and annuities
 
FORM NO.
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
 
PART II. ADDITIONAL INFORMATION NOT REQUIRED IN PROSPECTUS
 
Contents of Registration Statement
 
This Registration Statement on Form S-6 comprises the following papers and
documents:
 
    
The facing sheet.
The cross-reference sheet.
   
The Prospectus consisting of 128 pages (including illustrations).      
The undertaking to file reports.
Representation pursuant to Section 26(e) of the Investment Company Act of 1940.
The Signatures.     
Written consent of the following person (included in the exhibits shown below):

  
Deloitte & Touche LLP, Independent Auditors
Dechest Price & Rhoads, Outside Counsel 
The following exhibits:

    
1. (1) (a) Resolution of the Board of Directors of the Depositor dated
           November 22, 1989 and copies of the Memoranda concerning Pacific
           Select Exec Separate Account dated May 12, 1988 and January 26,
           1993. /1/            
     
       (b) Resolution of the Board of Directors of Pacific Life Insurance
           Company authorizing conformity to the terms of the current
           Bylaws. /1/      
 
   (2) Inapplicable
    
   (3) (a) Distribution Agreement Between Pacific Life Insurance Company and
           Pacific Mutual Distributors, Inc. (formerly known as Pacific Equities
           Network) /1/           
    
       (b) Form of Selling Agreement Between Pacific Mutual Distributors, Inc.
           and Various Broker-Dealers      
 
   (4) Inapplicable
    
   (5) (a) Flexible Premium Variable Life Insurance Policy /1/           
    
       (b) Annual Renewable Term Rider (form R98-ART) /1/           
    
       (c) Accounting Benefit Rider (form R98-ABR) /1/           
         
       (d) Accelerated Living Benefit Rider (form R92-ABR) /1/           
    
       (e) Spouse Term Rider (form R98-SPT) /1/      
    
       (f) Children's Term Rider (form R84-CT) /1/      
    
       (g) Waiver of Charges (form R98-WC)      
    
       (h) Accidental Death Benefit (form R84-AD) /1/      
    
       (i) Guaranteed Insurability Rider (form R84-GI) /1/           
    
       (j) Disability Benefit Rider (form R84-DB) /1/      
    
   (6) (a) Bylaws of Pacific Life Insurance Company /1/      
    
       (b) Articles of Incorporation of Pacific Life Insurance Company /1/      
 
 
<PAGE>
 
  (7)    Inapplicable
 
  (8)    Inapplicable
         
  (9)    (a) Participation Agreement between Pacific Life Insurance Company and
             Pacific Select Fund /1/      
         (b) M Fund, Inc. Participation Agreement with Pacific Life Insurance 
             Company
    
  (10)   Application for Flexible Premium Variable Life Insurance Policy &
         General Questionnaire /1/           
         
2.  Form of Opinion and consent of legal officer of Pacific Life as to
    legality of Policies being registered /1/           
 
3.  Inapplicable
 
4.  Inapplicable
 
5.  Inapplicable
 
6.  (a) Consent of Deloitte & Touche LLP
         
    (b) Consent of Dechert Price & Rhoads /1/           
 
7.  Opinion of Actuary
         
8.  Memorandum Describing Issuance, Transfer and Redemption Procedures /1/      
     
9.  Power of Attorney /1/      
 
10. Inapplicable
 
11. Inapplicable
 
12. Inapplicable
 
13. Inapplicable
 
14. Inapplicable
 
15. Inapplicable
 
16. Inapplicable
 
17. Inapplicable
          
    
/1/ Filed as part of Registration Statement on Form S-6 via EDGAR on August 10,
    1998, File No. 333-61135, Accession Number 0001017062-98-001706.      
<PAGE>
 
UNDERTAKING TO FILE REPORTS
 
  Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned Registrant hereby undertakes to file with
the Securities and Exchange Commission such supplementary and periodic
information, documents and reports as maybe prescribed by any rule or
regulation of the Commission heretofore or hereafter duly adopted pursuant to
authority conferred in that section.
 
REPRESENTATION PURSUANT TO SECTION 26(e) OF THE INVESTMENT COMPANY ACT OF 1940
 
  Pacific Life Insurance Company and Registrant represent that the fees and
charges to be deducted under the variable Life Insurance Policy ("Policy")
described in the prospectus contained in this registration statement are, in the
aggregate, reasonable in relation to the services rendered, the expenses to be
incurred, and the risks assumed in connection with the Policy.
<PAGE>
 
                                  SIGNATURES
         
Pursuant to the requirements of the Securities Act of 1933, the Registrant,
Pacific Select Exec Separate Account of Pacific Life Insurance Company, has duly
caused this Pre-Effective Amendment No. 1 to the Registration Statement on Form
S-6 to be signed on its behalf by the undersigned thereunto duly authorized in
the City of Newport Beach, and State of California, on this 19th day of November
1998.    
     
                                          PACIFIC SELECT EXEC SEPARATE ACCOUNT
                                                      (Registrant)
 
                                          BY: PACIFIC LIFE INSURANCE COMPANY
                                                       (Depositor)
 
                                          BY: _________________________________
                                              Thomas C. Sutton*
                                              Chief Executive Officer
     
*BY: /s/ DAVID R. CARMICHAEL
     David R. Carmichael      
     as attorney-in-fact 

         
(Power of Attorney is contained in the Registration Statement on Form S-6 for
the Pacific Select Exec Separate Account, File No. 333-61135, Accession Number
0001017062-98-001706 as Exhibit 9.)     
<PAGE>
 
                                  SIGNATURES
 
        
Pursuant to the requirements of the Securities Act of 1933, Pacific Life
Insurance Company has duly caused this Pre-Effective Amendment No. 1 to the 
Registration Statement to be signed on its behalf by the undersigned thereunto
duly authorized all in the City of Newport Beach, and State of California, on
this 19th day of November, 1998.      

                                         BY: PACIFIC LIFE INSURANCE COMPANY
                                                      (Registrant)
 
                                          BY: _________________________________
                                              Thomas C. Sutton*
                                              Chief Executive Officer
     
*BY: /s/ DAVID R. CARMICHAEL
     David R. Carmichael      
     as attorney-in-fact
 
        
(Power of Attorney is contained in this Registration Statement on Form S-6 for
 the Pacific Select Exec Separate Account, File No. 333-61135, Accession Number
 0001017062-98-001706 as Exhibit 9.)           
<PAGE>
 
                                   SIGNATURES
        
Pursuant to the requirements of the Securities Act of 1933, this Pre-Effective
Amendment No. 1 to the Registration Statement has been signed below by the
following persons in the capacities and on the dates indicated:      

<TABLE>    
<CAPTION>

<C>                           <S>                                    <C>
Signature                     Title                                  Date
                                                                     
____________________          Director, Chairman of the Board        __________ , 1998
Thomas C. Sutton*             and Chief Executive Officer            
                                                                     
____________________          Director and President                 __________ , 1998
Glenn S. Schafer*                                                     
                                                                     
____________________          Director, Senior Vice President and    __________ , 1998
Khanh T. Tran*                Chief Financial Officer                
                                                                     
____________________          Director, Senior Vice President and    __________ , 1998
David R. Carmichael*          General Counsel                        
                                                                     
____________________          Director, Vice President and           __________ , 1998
Audrey L. Milfs*              Corporate Secretary                    
                                                                     
____________________          Director                               __________ , 1998
Richard M. Ferry*                                                    
                                                                     
____________________          Director                               __________ , 1998
Donald E. Guinn*                                                     
                                                                     
____________________          Director                               __________ , 1998
Ignacio E. Lozano, Jr.*                                              
                                                                     
____________________          Director                               __________ , 1998
Charles D. Miller*                                                   
                                                                     
____________________          Director                               __________ , 1998
Donn B. Miller*                                                      
                                                                     
____________________          Director                               __________ , 1998
Richard M. Rosenberg*                                                
                                                                     
____________________          Director                               __________ , 1998
James R. Ukropina*                                                   
                                                                     
____________________          Director                               __________ , 1998
Raymond L. Watson*                                                   
                                                                     
____________________          Vice President and Controller          __________ , 1998
Edward R. Byrd*                                                         
                                                                     
*BY: /s/ DAVID R. CARMICHAEL                                         November 19, 1998
     David R. Carmichael 
     as attorney-in-fact

</TABLE>           
 
        
(Powers of Attorney are contained as Exhibit 9 in the Registration Statement on
Form S-6 of Pacific Select Exec Separate Account, File No. 333-61135, Accession 
Number 0001017062-98-001706.)           

<PAGE>
 
EXHIBIT 99.1(3)(b)

Form of Selling Agreement between Pacific Life,
PMD and Various Broker-Dealers


<PAGE>
 
                        PACIFIC LIFE INSURANCE COMPANY
                      VARIABLE CONTRACT SELLING AGREEMENT


     This Agreement ("Agreement") is made as of _______________________, 19__ by
and among PACIFIC LIFE INSURANCE COMPANY ("Pacific Life"), PACIFIC MUTUAL
DISTRIBUTORS, INC. ("Distributor"), a broker/dealer registered with the
Securities and Exchange Commission ("SEC") pursuant to the Securities Exchange
Act of 1934, as amended ("Exchange Act"), and a member of the National
Association of Securities Dealers, Inc. ("NASD"),
___________________________________________________________ ("Broker/Dealer"),
and each undersigned agency (jointly and severally referred to herein as
"Agency"); Broker/Dealer and Agency jointly and severally hereinafter referred
to collectively as "Selling Entities".

     This Agreement is for the purpose of providing for the distribution of
certain variable life insurance policies and/or annuity contracts set forth in
Schedule A hereto and of any successor additional SEC registered insurance
products (as discussed in Paragraph [3] of this Agreement) issued by Pacific
Life and distributed by Distributor through representatives who are both (a)
state insurance licensed and appointed agents of Pacific Life and associated
with the Agency and (b) NASD registered representatives of Broker/Dealer who are
appropriately licensed both with the NASD and with the relevant states.  The
variable life insurance and/or annuity contracts set forth in Schedule A hereto,
as such Schedule may be amended and/or restated from time to time to include any
successor or additional SEC registered insurance products, and together with any
riders to such contracts, are referred to collectively herein as the
"Contracts".

1.   APPOINTMENT
     In consideration of the mutual promises and covenants contained in this
Agreement, Pacific Life and Distributor appoint Broker/Dealer and those persons
associated with Agency who are NASD registered representatives of Broker/Dealer
and state insurance licensed agents of Pacific Life to solicit and procure
applications for the Contracts.

     These appointments are not deemed to be exclusive in any manner and extend
only to those jurisdictions, set forth in Schedule B hereto as such Schedule B
may be amended from time to time by Pacific Life in its sole discretion, where
the Contracts specified in such Schedule B have been approved for sale.

     From time to time, Pacific Life will provide Selling Entities with
information regarding the jurisdictions in which Pacific Life is authorized to
solicit applications for the Contracts and any limitations on the availability
of such Contracts in any jurisdiction.

2.   RESPONSIBILITIES
     Broker/Dealer is authorized to collect the premium on the Contracts and
must remit such premiums to Pacific Life in the manner set forth in the
applicable Compensation Schedule set forth in one of the Schedule Ds.  Contract
applications shall be taken only on preprinted, state-appropriate application
forms supplied by Pacific Life.  All completed applications, supporting
documents and payments are the sole property of Pacific Life and must be
promptly delivered to Pacific Life.  All applications are subject to acceptance
by Pacific Life at its sole discretion.

3.   NEW PRODUCTS
     Distributor may propose and Pacific Life may issue additional or successor
products, in which event Broker/Dealer will be informed of the new product and
its related Compensation Schedule.  If Broker/Dealer does not agree to
distribute such new product(s), it must notify Pacific Life in writing within 30
days of receipt of the Compensation Schedule for such new product(s).  If
Broker/Dealer does not indicate disapproval of the new product(s) or the terms
contained in its related Compensation Schedule, Broker/Dealer will be deemed to
have thereby agreed (a) to distribute such new product(s) and agreed to its
related Compensation Schedule, which shall be attached to and made a part of
this Agreement as an amendment or addendum to the applicable Schedule D, or as a
new Schedule D hereto, and (b) to the amendment of Schedules A and B to this
Agreement to name such new product(s) and to identify where their offer and sale
has been approved.

                                       1
<PAGE>
 
4.   SUBAGENTS
     Agency is authorized to appoint Subagents to solicit sales of the Contracts
("Subagents"); provided, however, that Pacific Life shall have the right in its
sole discretion to terminate the appointment of any Subagent upon notice from
Pacific Life to Agency.  Agency warrants that no Subagent shall commence
solicitation nor aid, directly or indirectly, in the solicitation of any
application for any Contract unless, at the time of such solicitation or aid,
such Subagent is appropriately licensed for such product under applicable
insurance laws and is an NASD registered representative of Broker/Dealer.

     Selling Entities each represent that they have, for each Subagent,
fulfilled all requirements set forth in the form of general letter of
recommendation set forth in Schedule C hereto; and agree, upon reasonable
request by Pacific Life, to furnish proof of such fulfillment as Pacific Life
may require.

5.   SALES MATERIAL
     Neither Selling Entities nor any of their respective Subagents, officers,
directors, employees, affiliates, representatives or agents shall utilize in
their marketing efforts for the Contracts any written brochure, prospectus,
descriptive literature, printed and published material, audio-visual material or
standard letters; provided, however, that they may: (a) use material that has
been provided preprinted by Pacific Life or Distributor, and (b) use material,
the use of which Pacific Life or Distributor has specifically approved, in
writing, prior to such use.  In order for Pacific Life or Distributor to review
and approve materials not produced by Pacific Life in accordance with clause (b)
above, Broker/Dealer must provide Pacific Life and Distributor with evidence
that any material proposed to be used was filed with the NASD in accordance with
applicable rules and copies of correspondence with the NASD relating to the
proposed material.

6.   RECORDS
     In accordance with the requirements of federal and state laws and rules of
applicable self-regulatory organizations as defined in the Exchange Act ("SROs")
including but limited to the Rules of Fair Practice of the NASD ("NASD Rules"),
Selling Entities shall maintain complete records concerning the sale of the
Contracts, information regarding the customs relating to the sale and/or
servicing of the Contracts, including the manner and extent of distribution of
any sales, marketing or other solicitation material, shall make such records and
files available to staff of Pacific Life or Distributor at such times as Pacific
Life or Distributor may reasonably request and shall make such material
available to personnel of state insurance departments, the NASD or other
regulatory agency, including the SEC, that have regulatory authority over
Pacific Life or Distributor.

7.   DELIVERY OF PROSPECTUSES
     Selling Entities warrant that each solicitation, specifically including any
solicitation effected by any Subagent, will be made by use of a currently
effective prospectus, that a prospectus will be delivered concurrently with each
sales presentation and that no statements shall be made to a client superseding
or controverting any statement made in the prospectus.  Pacific Life and
Distributor shall furnish Selling Entities, at no cost to Selling Entities,
reasonable quantities of prospectuses and such other material as Pacific Life
and Distributor deem necessary to aid in the solicitation of Contracts.

8.   BROKER/DEALER REPRESENTATIONS
     The representations, warranties and covenants of Broker/Dealer set forth in
this Agreement are continuous during the term of this Agreement and
Broker/Dealer agrees to notify each of Pacific Life and Distributor immediately,
in writing, if, at any time during the course of this Agreement, any of the
representations, warranties or covenants set forth herein become inaccurate or
untrue of the facts related thereto.

     Broker/Dealer represents, warrants and covenants that:

     (a) Broker/Dealer is affiliated with Agency which is an entity properly
licensed under the insurance laws of the jurisdiction(s) in which Broker/Dealer
will act under this Agreement;

     (b) Broker/Dealer is registered with the SEC as a broker/dealer under the
Exchange Act, a member of the NASD and will, throughout the duration of this
Agreement, remain in compliance with the requirements of

                                       2
<PAGE>
 
the NASD and of the Exchange Act, including but not limited to laws requiring
that the Broker/Dealer and each of its Subagents/registered representatives be
appropriately securities registered, insurance licensed and appointed by Pacific
Life, and such other applicable federal or state laws;

     (c) Broker/Dealer has established rules, procedures, and supervisory and
inspection techniques necessary to train and to supervise diligently the
activities of its NASD registered representatives who are state insurance
licensed and appointed agents of Pacific Life;

     (d) Broker/Dealer shall ensure that no registered representative of
Broker/Dealer, including any Subagent, shall sell or recommend for sale any
Contract to any person without reasonable grounds for believing, after
appropriate inquiry, that the purchase of that Contract is suitable for that
person;

     (e) Upon request by Pacific Life and Distributor, Broker/Dealer will
furnish such appropriate records as are necessary to document the training,
licensing and diligent supervision required by subparagraph (b) above, and
client suitability determinations required by subparagraph (c) above.

9.   AGENCY REPRESENTATIONS
     The representations, warranties and covenants of Agency set forth in this
Agreement are continuous during the term of this Agreement and Agency agrees to
notify each of Pacific Life and Distributor immediately, in writing, if, at any
time during the course of this Agreement, any of the representations, warranties
or covenants set forth herein become inaccurate or untrue of the facts related
thereto.

     Agency represents, warrants and covenants that it will, and will cause each
Subagent to, comply fully with the requirements of state insurance law and
applicable federal laws, including but not limited to assuring appropriate state
insurance licensing and appointment by Pacific Life, and will establish rules
and procedures necessary to supervise diligently the activities of licensed and
appointed agents of Pacific Life associated with Agency.  Upon request by
Pacific Life or Distributor, Agency will furnish such appropriate records as are
necessary to document such diligent supervision.

10.  PACIFIC LIFE REPRESENTATIONS
     Pacific Life represents that the prospectus(es) and registration
statement(s) relating to the Contracts that are and shall be in effect from time
to time contain no untrue statements of material fact and do not omit to state
material facts, the omission of which makes any statement contained in such
prospectus(es) and registration statement(s) misleading.

11.  COMPENSATION
     11.1  Pacific Life, through Distributor, will remit to Broker/Dealer or
Agency compensation as set forth in the applicable Schedule D hereto, which
payments or termination thereof shall be governed by the administrative rules
established by Pacific Life in its sole discretion.  Selling Entities shall pay
all Subagents.  Pacific Life reserves the right not to pay compensation on a
Contract, the premium for which is paid in whole or in part by the loan or
surrender value of any other life insurance policy or annuity contract issued by
Pacific Life.

     11.2  Pacific Life may offset, against any claim for commission and any
other compensation payable to Broker/Dealer or Agency under this Agreement, any
existing or future indebtedness of, respectively, Broker/Dealer or Agency,
whether fixed or contingent, whether such indebtedness arises under this
Agreement or otherwise.  Such indebtedness shall constitute a first lien against
any such compensation.  Neither Broker/Dealer nor Agency may offset, against any
such indebtedness, any compensation accruing under this Agreement.

12.  COMPLAINTS AND INVESTIGATIONS
     Pacific Life, Distributor, Broker/Dealer and Agency agree to cooperate
fully in any insurance or securities regulatory investigation or proceeding or
judicial proceeding with respect to Pacific Life, Distributor, Broker/Dealer
and/or Agency, their affiliates and their agents or representatives to the
extent that such

                                       3
<PAGE>
 
investigation or proceeding is in connection with the Contracts distributed
under this Agreement. Without limiting the foregoing:

     (a) Selling Entities shall promptly notify Pacific Life and Distributor of
any complaint or comment regarding the Contracts and/or any allegation that
Selling Entities or any of its Subagents/representatives violated any law,
regulation or rule in soliciting applications for or servicing the Contracts.
Selling Entities shall promptly investigate such complaint or allegation, take
appropriate remedial measures and notify Pacific Life and Distributor of same.
Selling Entities shall provide Pacific Life and Distributor with full details of
and correspondence relating to any of the foregoing, including copies of all
legal documents pertaining thereto.

     (b) Selling Entities shall cooperate fully with Pacific Life and
Distributor in any regulatory proceeding or judicial proceeding involving the
solicitation of applications for or the servicing of Contracts by the Selling
Entities or any of their representatives.

13.  INDEMNIFICATION
     13.1  Pacific Life and Distributor agree to indemnify and hold harmless
Selling Entities, their officers, directors, agents and employees, against any
and all losses, claims, damages, or liabilities to which they may become subject
under the Securities Act, the Exchange Act, the Investment Company Act of 1940,
or other federal or state statutory law or regulation, at common law or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact or any omission or alleged omission to state
a material fact required to be stated or necessary to make the statements made
not misleading in the registration statement for the Contracts or for the shares
of Pacific Select Fund (the "Fund") filed pursuant to the Securities Act, or any
prospectus included as a part thereof, as from time to time amended and
supplemented, or in any advertisement or sales literature provided by Pacific
Life and Distributor.

     13.2  Selling Entities agree to, jointly and severally, hold harmless and
indemnify Pacific Life and Distributor and any of their respective affiliates,
employees, officers, agents and directors (collectively, "Indemnified Persons")
against any and all claims, liabilities and expenses (including, without
limitation, losses occasioned by any rescission of any Contract pursuant to a
"free look" provision or by any return of initial purchase payment in connection
with an incomplete application), including, without limitation, reasonable
attorneys' fees and expenses and any loss attributable to the investment
experience under a Contract, that any Indemnified Person may incur from
liabilities resulting or arising out of or based upon (a) any untrue or alleged
untrue statement other than statements contained in the registration statement
or prospectus relating to any Contract, (b) (i) any inaccurate or misleading, or
allegedly inaccurate or misleading sales material used in connection with any
marketing or solicitation relating to any Contract, other than sales material
provided preprinted by Pacific Life or Distributor, and (ii) any use of any
sales material that either has not been specifically approved in writing by
Pacific Life or Distributor or that, although previously approved in writing by
Pacific Life or Distributor, has been disapproved, in writing by either of them,
for further use, or (c) any act or omission of a Subagent, director, officer or
employee of Selling Entities, including, without limitation, any failure of
Selling Entities or any Subagent to be registered as required as a broker/dealer
under the 1934 Act, or licensed in accordance with the rules of any applicable
SRO or insurance regulator.

14.  FIDELITY BOND
     Selling Entities each represent and covenant that all directors, officers,
employees and Subagents of Selling Entities licensed pursuant to this Agreement
or who have access to funds of Pacific Life are and will continue to be covered
by a blanket fidelity bond including coverage for larceny, embezzlement and
other defalcation, issued by a bonding company rated A- or better from A.M. Best
or equivalent rating from another nationally recognized statistical rating
organization.  This bond shall be maintained at Broker/Dealer's and/or Agency's
expense.  Such bond shall be at least equivalent to the minimal coverage
required under the NASD Rules, and endorsed to extend coverage to life insurance
and annuity transactions.  Selling Entities acknowledge that Pacific Life may
require evidence that such coverage is in force, and Broker/Dealer or Agency
shall promptly give notice to Pacific Life of any notice of cancellation or
change of coverage.

                                       4
<PAGE>
 
     Selling Entities each assign any proceeds received from the fidelity bond
company, error and omissions or other liability coverage, to Pacific Life to the
extent of Pacific Life's loss due to activities covered by the bond.  If there
is any deficiency, Selling Entities will promptly pay Pacific Life the amount of
such deficiency on demand.  Selling Entities each shall indemnify and hold
harmless Pacific Life from any such deficiency and from the cost of collection.

15.  LIMITATIONS OF AUTHORITY
     The Contract forms are the sole property of Pacific Life.  No person other
than Pacific Life has the right or authority to: (i) make, alter or discharge
any policy, Contract, certificate, supplemental contract or form issued by
Pacific Life; (ii) make, alter, modify or discharge any Contract; (iii) waive or
modify any provision with respect to any Contract or policy; (iv) incur
indebtedness or liability, or expend or contract for expenditure of any funds on
behalf of Pacific Life or the Contracts; (v) extend the time for payment of any
premiums, bind Pacific Life to reinstate any terminated Contracts, or accept
notes for payment of premiums; (vi) enter into any proceeding in a court  of law
or before a regulatory agency in the name of or on behalf of Pacific Life; or
(vii) institute or file any response to any legal proceeding in connection with
any matter pertaining to the Contracts on behalf of Pacific Life without the
prior written consent of Pacific Life (except that if Selling Entities
themselves are named as a party or parties in such proceedings each named party
may enter into legal proceedings on its own behalf without the written consent
of Pacific Life).

16.  GENERAL PROVISIONS
     16.1  Waiver
     Failure of any of the parties to insist promptly upon strict compliance
with any of the obligations of any other party under this Agreement will not be
deemed to constitute a waiver of the right to enforce strict compliance.

     16.2  Independent Contractors
     Selling Entities are each an independent contractor and not an employee or
subsidiary of Pacific Life or Distributor.  Nothing contained in this Agreement
or otherwise shall be deemed to make any registered representative of
Broker/Dealer or any Subagent appointed by Agency an employee or agent of
Pacific Life or Distributor for tax or any other purposes.  Neither Pacific Life
nor Distributor shall have any responsibility for training or supervision of any
such Subagent or registered representative or of any other employee or affiliate
of any Selling Entities.

     16.3  Independent Assignment
     No assignment of this Agreement or of commissions or other payments under
this Agreement shall be valid without prior written consent of Pacific Life.
Any purported assignment in violation of this Paragraph 16.3 is void.

     16.4  Notice
     Any notice required or otherwise given pursuant to this Agreement may be
given electronically by facsimile or electronic mail (but not orally by
telephone) or by mail, postage paid, (including any express mail service),
transmitted to the last address communicated by the receiving party to the other
parties to this Agreement.  The current address for mailing purposes of this
Agreement shall be set forth on the signature page.

     16.5  Severability
     To the extent this Agreement may be in conflict with any applicable law or
regulation, this Agreement shall be construed in a manner consistent with such
law or regulation.  The invalidity or illegality of any provisions of this
Agreement shall not be deemed to affect the validity or legality of any other
provision of this Agreement.

     16.6  Amendment
     Except as expressly provided herein, this Agreement may be amended only by
a writing signed by all parties.  The Schedules hereto may be amended by Pacific
Life or Distributor upon 10 days' written notice to Broker/Dealer and Agency
which shall be deemed received the earlier of actual receipt or 10 days after
mailing or

                                       5
<PAGE>
 
transmission. The submission of an application for the Contracts by
Broker/Dealer or Agency after the date of any such amendment shall constitute
such party's agreement to such amendment. No amendment will impair the right to
receive commissions as accrued with respect to Contracts issued and applications
procured prior to the amendment.

     16.7  Termination
     This Agreement may be terminated by any party for any reason upon 10 days'
prior written notice.  It may be terminated, for cause, by any party
immediately.  Termination of this Agreement shall not impair the right to
receive commissions accrued with respect to applications procured prior to the
termination except as otherwise specifically provided in the applicable Schedule
D hereto.

     16.8  Survival
     All representations and warranties made in or pursuant to this Agreement
and the provisions of Paragraphs 11, 12 and 14.10 of this Agreement shall
survive the termination of this Agreement.

     16.9  Governing Law
     This Agreement shall be construed in accordance with the laws of the State
of California, without giving effect to the conflict of law provisions thereof.
Broker/Dealer and Agency consent to the jurisdiction of the courts of the State
of California and to the jurisdiction of federal courts located within
California.

     16.10  Proprietary Information
     Selling Entities acknowledge that information pertaining to any Distributor
program or service, including names of Contract owners, is proprietary in nature
and belongs exclusively to Distributor.  Selling Entities agree that they will
not disclose any information concerning Distributor programs or services to any
person, for consideration or otherwise, unless (a) Pacific Life or Distributor
has authorized such disclosure in writing or (b) if such disclosure is expressly
required by state or federal regulatory authorities and Pacific Life and
Distributor have received notice, in writing, of such disclosure.  Selling
Entities agree further that, following termination of this Agreement for any
reason, they will not solicit or otherwise contact any Contract owner for any
reason except as expressly agreed in writing by Distributor or Pacific Life.

     16.11  Entire Agreement
     This Agreement shall constitute the entire agreement among the parties and
supersedes all prior agreements and understandings, whether written or verbal.

     By signing below, each of the undersigned agrees to have read and be bound
by the terms and conditions of this Agreement.  Each of the undersigned
acknowledges receipt of a copy of this Agreement.


PACIFIC LIFE INSURANCE COMPANY
700 Newport Center Drive
Newport Beach, CA  92660


By:
   ---------------------------------
Title:
      ------------------------------

PACIFIC MUTUAL DISTRIBUTORS, INC.
700 Newport Center Drive
Newport Beach, CA  92660


By:
   ---------------------------------
Title:
      ------------------------------

                                       6
<PAGE>
 
BROKER/DEALER:
              ---------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------


AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

                                       7
<PAGE>
 
AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------


AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

                                       8
<PAGE>
 
AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------


AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

                                       9
<PAGE>

AGENCY:
       ----------------------------------
Address
       ---------------------------------- 
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

AGENCY:
       ----------------------------------
Address
       ----------------------------------
       ----------------------------------
       ---------------------------------- 
By:
   --------------------------------------
Title:
      -----------------------------------

                                       10
<PAGE>
 
                                                                      SCHEDULE A


                         PACIFIC LIFE INSURANCE COMPANY
                      CONTRACTS COVERED BY THIS AGREEMENT
                                        
<TABLE>  
<CAPTION> 
Contract Name                        Contract Number
- -------------                        ---------------
<S>                                  <C>
Pacific Select Variable Annuity      90-53
Pacific One                          95-01
Pacific Select Exec                  88-52
Pacific Select Choice                93-55
M's Versatile Product                98-52M
 
</TABLE>



Date:______________________ 


                                       11
<PAGE>
 
SCHEDULE B


                                                                                
                             JURISDICTIONS IN WHICH
                         PACIFIC LIFE INSURANCE COMPANY
                       IS APPROVED FOR SALE OF CONTRACTS
                           COVERED BY THIS AGREEMENT
                                        
<TABLE> 
<CAPTION> 
CONTRACT                            JURISDICTIONS
- --------                            -------------
<S>                                 <C>    
                                    All States except:
Pacific Select Variable Annuity     New York
Pacific One                         New Jersey, New York, Oregon, Texas, Washington
Pacific Select Exec                 New York
Pacific Select Choice               New York
M's Versatile Product               New York

</TABLE> 
 
 









Date:
     -----------------------------

                                       12
<PAGE>
 
                                                                      SCHEDULE C
                                                                                
                        GENERAL LETTER OF RECOMMENDATION

Selling Entities hereby certify to Pacific Life that all of the following
requirements will be fulfilled in conjunction with the submission of
licensing/appointment papers for all applicants as Subagents ("Applicant")
submitted by Agency.  Agency will, upon request, forward proof of compliance
with same to Pacific Life in a timely manner, including but not limited to
general background check information, NASD background information/reports,
fingerprint reports, etc.

1.  We have made a thorough and diligent inquiry and investigation relative to
each applicant's identity, residence and business reputation and declare that
each applicant is personally known to us, has been examined by us, is known to
be of good moral character, has a good business reputation, is reliable, is
financially responsible and is worthy of a license.  Our inquiries and
investigations were sufficient to meet the requirements of requisite state
insurance regulation, federal securities regulation and NASD requirements.  Each
individual is trustworthy, competent, and qualified to act as an agent for
Pacific Life, and to hold himself out in good faith to the general public.  We
vouch for each applicant.

2.  We have on file a B-300, B-301 or U-4 form which was completed by each
applicant.  We have fulfilled all the necessary investigative requirements for
the registration of each applicant as a registered representative through our
NASD member firm, and each applicant is presently registered as an NASD
registered representative.

    The above information in our files indicates no fact or condition which
would disqualify the applicant from receiving a license, and all the findings of
all investigative information is favorable.

3.  We certify that all educational requirements have been met for the specific
state in which each applicant is requesting a license, and that all such persons
have fulfilled the appropriate examination, education and training requirements.

4.  If the applicant is required to submit his or her picture, signature, and
securities registration in the state in which he or she is applying for a
license, we certify that those items forwarded to Pacific Life are those of the
applicant and that the securities registration and any insurance licenses are
true copies of the original.

5.  We hereby warrant that the applicant is not applying for a license with
Pacific Life in order to place insurance chiefly or solely on his or her life or
property, lives or property of his or her relatives, or property or liability of
his or her associates.

6.  We certify that each applicant will receive close and adequate supervision,
and that we will make inspection when needed of any or all risks written by
these applicants, to the end that the insurance interest of the public will be
properly protected.

7.  We will not permit any applicant to transact insurance as an agent until
duly licensed therefor.  No applicants have been given a contract or furnished
supplies, nor have any applicants been permitted to write, solicit business or
act as an agent in any capacity, and they will not be so permitted until the
certificate of authority or license applied for is received.

8.  We certify that Selling Entities and applicant shall have entered into a
written agreement pursuant to which: (i) applicant is appointed a Subagent of
Agency and a registered representative of Broker/Dealer; (ii) applicant agrees
that his/her selling activities relating to securities-regulated Contracts shall
be under the supervision and control of Broker/Dealer and his/her selling
activities relating to all other Contracts shall be under the supervision and
control of Agency; and (iii) applicant's right to continue to sell such
Contracts is subject to his/her continued compliance with such agreement and any
procedures, rules or regulations implemented by Selling Entities.

                                       13
<PAGE>
 
                                                                    SCHEDULE D-1
                                                                                
                                        

                           COMPENSATION SCHEDULE FOR
                   M'S VERSATILE PRODUCT - FLEXIBLE PREMIUM
                         VARIABLE LIFE INSURANCE POLICY
                                  (FORM 98-52)

                   [TO BE FILED BY POST-EFFECTIVE AMENDMENT]

                                       14

<PAGE>
 
EXHIBIT 99.1(5)(g)

Waiver of Charges Rider
<PAGE>
 
                            WAIVER OF CHARGES RIDER

Benefit - Subject to this rider's terms, we will waive any monthly Cost of
Insurance Charges, any monthly Administrative Charges and any monthly cost of
any rider benefits for this policy which fall due while the Insured is totally
disabled.

We will not waive any charges, which fall due more than one year before we
receive proof of total disability.  We will not waive any charges, which fall
due before the Insured's age 5.  If total disability begins during the grace
period for an unpaid premium, that premium must be paid in order to establish a
valid claim under this rider.

Total Disability - Total disability means a condition which:

 .  results from bodily injury accidentally sustained or disease which first
   manifests itself while this rider is in effect;
 .  occurs before the Insured's age 60;
 .  lasts continuously for at least 3 months; and, either
 .  stops the Insured from performing the substantial and material duties of the
   job; or
 .  includes the Insured's total and irrecoverable loss of sight of both eyes or
   use of two hands, two feet or one hand and one foot.

During the first 24 months of disability, "the job" means the Insured's
occupation for pay or profit at the time total disability began. After that,
"the job" means any job for which the Insured is or becomes reasonably filled by
education, training or experience. If the Insured is a student when disability
begins, "the job" means attending school.

If the Insured becomes totally disabled, any monthly charges that were deducted
during the three-month waiting period will be credited back to the policy.

Notice of Disability Claim - We must receive notice of the Insured's total
disability, at our home office, on forms we provide during the Insured's
lifetime and while the Insured is disabled.  If it is not reasonably possible
for you to give us notice within the time limits, you must give us notice within
one year from the time total disability ends.

Proof of Disability - Before we pay a benefit, we must receive proof of total
disability.  From time to time after the Insured is disabled, we may require
proof of continuing disability.  This proof may include a medical exam by a
physician we select and pay.  After two years of disability, we will not require
such proof more than once a year.  We will not require proof after the Insured's
age 70.

War Service Not Covered - Disability occurring in a period during which the
Insured is in the armed forces of any country at war (declared or not) is not
covered under this rider.  No insurance charges for this rider will be made for
such a period.  If any such charges are made, we will reverse them.

Insurance Charges - The monthly Insurance Charge for this rider is the result of
multiplying the applicable monthly Waiver of Charges Rate as shown in the Policy
Specifications pages by the sum of the Net Amount at Risk as calculated under
the policy plus the Benefit Amount for any Annual Renewable and Convertible Term
Rider present.

Effective Date - This rider is effective on the Policy Date unless otherwise
stated.  This rider will terminate (without affecting any claim for disability
occurring before such termination) on the earliest of:

 .  your Written Request; or
 .  lapse or termination of the policy; or
 .  when the Insured becomes age 60.

Incontestability - This rider will be incontestable after 2 years from its issue
date, excluding any period the insured is disabled.

General Conditions - This rider is part of the policy to which it is attached.
All terms of the policy that do not conflict with this rider's terms apply to
this rider.

Signed for Pacific Life Insurance Company at our Home Office, 700 Newport Center
Drive, Newport Beach, California 92660.


      Chairman and Chief Executive Officer          Secretary

<PAGE>
 
EXHIBIT 99.1(9)(b)

M Fund Inc. Participation Agreement
with Pacific Life Insurance Company.
<PAGE>
 
                                 M FUND, INC.
                                 -----------

                            PARTICIPATION AGREEMENT
                                     WITH
                     PACIFIC MUTUAL LIFE INSURANCE COMPANY


        THIS AGREEMENT, made and entered into this 1st day of October 1996, by
and among M FUND, INC., a corporation organized and existing under the laws of
the State of Maryland (the "Fund"), M FINANCIAL INVESTMENT ADVISERS, INC., a
corporation organized and existing under the laws of the State of Colorado (the
"Adviser"), M LIFE INSURANCE COMPANY, a life insurance company organized and
existing under the laws of the State of California and PACIFIC MUTUAL LIFE
INSURANCE COMPANY, a life insurance company organized and existing under the
laws of the State of California (the "Company"), on its own behalf and on behalf
of each separate account of the Company identified herein.

        WHEREAS, the Fund is a series-type mutual fund offering shares of
beneficial interest (the "Fund shares") consisting of one or more series
("Series") of shares ("Series shares"), each such Series share representing an
interest in a particular managed portfolio of securities and other assets; and

        WHEREAS, the Fund was established for the purpose of serving as an
investment vehicle for insurance company separate accounts supporting variable
annuity contracts and variable life insurance policies to be offered by
insurance companies; and

        WHEREAS, the Company desires that the Fund serve as an investment
vehicle for certain separate account(s) of the Company;

        WHEREAS, the Adviser is duly registered as an investment adviser
pursuant to the Investment Advisers Act of 1940.

        NOW, THEREFORE, in consideration of their mutual promises, the Fund, the
Adviser, and the Company agree as follows:


ARTICLE I.  Additional Definitions
            ----------------------

            1.1. "Account" -- each separate account of the Company described
more specifically in Schedule 1 to this Agreement (as may be amended from time
to time).

            1.2. "Business Day" -- each day that the Fund is open for business
as provided in the Fund Prospectus.

            1.3.  "Code" -- the Internal Revenue Code of 1986, as amended.
<PAGE>
 
        1.4. "Contracts" -- the class or classes of variable annuity contracts
and variable life insurance policies issued by the Company and described more
specifically on Schedule 2 to this Agreement (as may be amended from time to
time).

        1.5. "Contract Owners" -- the owners of the Contracts, as distinguished
from all Product Owners.

        1.6.  "NASD" -- National Association of Securities Dealers, Inc.

        1.7. "Participating Account" -- a separate account investing all or a
portion of its assets in the Fund, including the Account.

        1.8. "Participating Insurance Company" -- any insurance company
investing in the Fund on its behalf or on behalf of a Participating Account,
including the Company.

        1.9. "Products" -- variable annuity contracts and variable life
insurance policies supported by Participating Accounts investing assets
attributable thereto in the Fund, including the Contracts.

        1.10. "Product Owners" -- owners of Products, including Contract Owners.

        1.11. "Prospectus" -- with respect to the Fund shares or a class of
Contracts or interests in the Contracts or Accounts, each version of the
definitive prospectus therefor or supplement thereto filed with the SEC pursuant
to Rule 497 under the 1933 Act. With respect to any provision of this Agreement
requiring a party to take action in accordance with a Prospectus, such reference
thereto shall be deemed to be to the version last so filed prior to the taking
of such action. For purposes of Section 4.6 and Article VIII, the term
"Prospectus" shall include any statement of additional information incorporated
therein.

        1.12. "Registration Statement" -- with respect to the Fund shares or a
class of Contracts or interests in the Contracts or Accounts, the registration
statement filed with the SEC to register the securities issued thereby under the
1933 Act, or the most recently filed amendment thereto, in either case in the
form in which it was declared or became effective. The Contracts Registration
Statement (if any) is described more specifically on Schedule 2 to this
Agreement. The Fund Registration Statement was filed on Form N-1A (File No. 33-
95472).

        1.13. "1940 Act Registration Statement" -- with respect to the Fund or
the Account, the registration statement filed with the SEC to register such
person as an investment company under the 1940 Act, or the most recently filed
amendment thereto. The Account 1940 Act Registration Statement (if any) is
described more specifically on Schedule 2 to this Agreement. The Fund 1940 Act
Registration Statement was filed on Form N-1A (File No. 811-9082).

                                      -2-
<PAGE>
 
             1.14. "Statement of Additional Information" -- with respect to the
Fund or a class of Contracts, each version of the definitive statement of
additional information or supplement thereto filed with the SEC pursuant to Rule
497 under the 1933 Act.

             1.15.  "SEC" -- the Securities and Exchange Commission.

             1.16.  "1933 Act" -- the Securities Act of 1933, as amended.

             1.17. "1940 Act" -- the Investment Company Act of 1940, as amended.


ARTICLE II.  Sale of Fund Shares
             -------------------

             2.1.  The Fund shall make shares of those Series listed on Schedule
3 to this Agreement available for purchase by the Company on its own behalf or
on behalf of the Account, such purchases to be effected at net asset value in
accordance with Section 2.3 of this Agreement. Notwithstanding the foregoing,
(i) Fund Series in existence now or that may be established in the future and
not listed on Schedule 3 will be made available to the Company only as the
Adviser may so provide, and (ii) the Board of Directors of the Fund (the "Fund
Board") may suspend or terminate the offering of Fund shares of any Series or
class thereof, if such action is required by law or by regulatory authorities
having jurisdiction or if, in the sole discretion of the Fund Board acting in
good faith and in light of its fiduciary duties under federal and any applicable
state laws, suspension or termination is necessary or in the best interests of
the shareholders of any Series (it being understood that "shareholders" for this
purpose shall mean Product Owners).

             2.2.  The Fund shall redeem, at the Company's request, any full or
fractional shares of the Fund held by the Company on behalf of the Account, such
redemptions to be effected at net asset value in accordance with Section 2.3 of
this Agreement. Notwithstanding the foregoing, the Fund may delay redemption of
Fund shares of any Series to the extent permitted by the 1940 Act or any rules,
regulations or orders thereunder.

             2.3.  Purchase and Redemption Procedures
                   ----------------------------------

                      (a) The Fund hereby appoints the Company as an agent of
     the Fund for the limited purpose of receiving purchase and redemption
     requests for shares of the Fund based on allocations of amounts to the
     Account or subaccounts thereof under the Contracts and other transactions
     arising out of the Contracts. Receipt of any such request (or relevant
     transactional information therefor) on any Business Day by the Company as
     such limited agent of the Fund prior to the Fund's close of business as
     defined from time to time in the Fund Prospectus (which as of the date of
     execution of this Agreement is 4 p.m. Eastern Time) shall constitute
     receipt by the Fund on that same Business Day,

                                      -3-
<PAGE>
 
     provided that the Fund receives notice of such request by 10:00 a.m.
     Eastern Time on the next following Business Day.

                      (b) The Company shall pay for shares of each Series on the
     same day that it notifies the Fund of a purchase request for such shares.
     Payment for Series shares shall be made in federal funds transmitted to the
     Fund by wire to be received by the Fund by 11:00 a.m. Eastern Time on the
     day the Fund is notified of the purchase request for Series shares (unless
     the Fund determines and so advises the Company that sufficient proceeds are
     available from redemption of shares of other Series effected pursuant to
     redemption requests tendered by the Company on behalf of the Account). If
     federal funds are not received on time, such funds will be invested, and
     Series shares purchased thereby will be issued, as soon as practicable.

                      (c) Payment for Series shares redeemed by the Account or
     the Company shall be made in federal funds transmitted by wire to the
     Company or any other designated person on the next Business Day after the
     Fund is properly notified of the redemption order of Series shares (unless
     redemption proceeds are to be applied to the purchase of Fund shares of
     other Series in accordance with Section 2.3(b) of this Agreement), except
     that the Fund reserves the right to delay payment of redemption proceeds to
     the extent permitted under Section 22(e) of the 1940 Act. The Fund shall
     not bear any responsibility whatsoever for the proper disbursement or
     crediting of redemption proceeds; the Company alone shall be responsible
     for such action.

                      (d) Any purchase or redemption requests for Fund shares
     that do not result directly from transactions relating to the Contracts or
     the Account shall be effected at the net asset value per share next
     determined after the Fund's receipt of such request, provided that, in the
     case of a purchase request, payment for Fund shares so requested is
     received by the Fund in federal funds prior to close of business for
     determination of such value, as defined from time to time in the Fund
     Prospectus.

             2.4.  The Fund shall use its best efforts to calculate and make the
net asset value per share for each Series available to the Company by 6:00 p.m.
Eastern Time each Business Day, and in any event, as soon as reasonably
practicable after the net asset value per share for such Series is calculated,
and shall calculate such net asset value in accordance with the Fund Prospectus.
Neither the Fund, any Series, the Adviser, nor any of their affiliates shall be
liable for any information provided to the Company pursuant to this Agreement to
the extent such information is based on incorrect information supplied by the
Company or any other Participating Insurance Company or Qualified Person (as
defined in Section 2.8 of this Agreement) to the Fund or the Adviser.

             2.5. The Fund shall furnish notice to the Company (by fax, or
telephone followed by written confirmation) as soon as reasonably practicable,
and no later than the same day, of any income dividends or capital gain
distributions payable on any Series shares. The Company, on

                                      -4-
<PAGE>
 
its behalf and on behalf of the Account, hereby elects to receive all such
dividends and distributions as are payable on any Series shares in the form of
additional shares of that Series. The Company reserves the right, on its behalf
and on behalf of the Account, to revoke this election and to receive all such
dividends and distributions in cash. The Fund shall notify the Company promptly
of the number of Series shares so issued as payment of such dividends and
distributions.

             2.6. Issuance and transfer of Fund shares shall be by book entry
only. Stock certificates will not be issued to the Company or the Account.
Purchase and redemption orders for Fund shares shall be recorded in an
appropriate ledger for the Account or the appropriate subaccount of the Account.

             2.7. (a)  The Company may withdraw the Account's investment
     in the Fund or a Series of the Fund only:  (i) as necessary to facilitate
     Contract Owner requests; (ii) upon a determination by a majority of the
     Fund Board, or a majority of disinterested Fund Board members, that an
     irreconcilable material conflict exists among (x) the interests of all
     Product Owners or (y) the interests of the Participating Insurance
     Companies investing in the Fund; (iii) upon requisite vote of the Contract
     Owners having an interest in the affected Series; (iv) as required by state
     and/or federal laws or regulations or judicial or other legal precedent of
     general implication; (v) upon sixty (60) days advance written notice; (vi)
     from a Series, upon a change in the Portfolio Manager for that Series; or
     (vii) as permitted by an order of the SEC pursuant to Section 26(b) of the
     1940 Act.

                  (b) The Company shall not, without the prior written consent
     of the Adviser (unless otherwise required by applicable law), solicit,
     induce or encourage Contract Owners to change or modify the Fund or change
     the Fund's investment adviser.

             2.8. The Fund shall sell Fund shares only to Participating
Insurance Companies and their separate accounts and to persons or plans
("Qualified Persons") that qualify to purchase and hold shares of the Fund under
Section 817(h) of the Code. The Fund shall not sell Fund shares to any insurance
company, separate account or Qualified Person unless an agreement containing
provisions substantially similar to Articles II, V, and VII of this Agreement is
in effect to govern such sales (to the extent required in order to comply with
the "Exemptive Order" referred to in Section 7.1 below).


ARTICLE III.  Representations and Warranties
              ------------------------------

             3.1. The Company represents and warrants that: (i) the Company is
an insurance company duly organized, duly existing and in good standing under
California insurance law; (ii) the Account is (or will be prior to the purchase
by the Company of Fund shares for the Account) a validly existing separate
account, duly established and maintained in accordance with applicable law;
(iii) the Contracts will be issued in compliance in all material respects with
all

                                      -5-
<PAGE>
 
applicable federal and state laws; (iv) the Contracts currently are and at
the time of issuance will be treated as annuity contracts or life insurance
policies (including modified endowment contracts), whichever is appropriate,
under applicable provisions of the Code; and (v) the Company and the Account
qualify (or will qualify prior to the purchase by the Company of Fund shares for
the Account) to purchase and hold shares of the Fund under Section 817(h) of the
Code.

             3.2. The Fund represents and warrants that: (i) the Fund is a
corporation duly organized, validly existing and in good standing under Maryland
law; (ii) the Fund's 1940 Act Registration Statement has been filed with the SEC
in accordance with the provisions of the 1940 Act and the Fund is and shall
remain duly registered as an open-end management investment company thereunder;
(iii) the Fund Registration Statement has been declared effective by the SEC (or
will be declared effective before the sale by the Fund of its shares pursuant to
this Agreement); (iv) Fund shares sold pursuant to this Agreement have been duly
authorized for issuance in accordance with applicable law; (v) the Fund
currently qualifies as a "regulated investment company" under Subchapter M of
the Code and is and shall remain in compliance with Section 817(h) of the Code;
(vi) the Fund's investment policies are in material compliance with any
investment restrictions set forth on Schedule 4 to this Agreement; and (vii) the
Fund does and will comply in all material respects with the 1940 Act. The Fund,
however, makes no representation as to whether any aspect of its operations
(including, but not limited to, fees and expenses and investment policies)
otherwise complies with the insurance laws or regulations of any state.

             3.3. The Adviser represents and warrants that it is and will remain
registered in all material respects as an investment adviser under federal and
all applicable state securities laws, and shall perform its obligations
hereunder in compliance in all material respects with any such applicable state
and federal laws. The Adviser represents that it will manage the Fund consistent
with the Fund's investment objectives, policies, and restrictions.

             3.4. Each party represents that the execution and delivery of this
Agreement and the consummation of the transactions contemplated herein have been
duly authorized by all necessary corporate or trust action, as applicable, by
such party, and, when so executed and delivered, this Agreement will be the
valid and binding obligation of such party enforceable in accordance with its
terms.

             3.5. The Fund represents and warrants that all of its directors,
officers, and employees dealing with the money and/or securities of the Fund are
and shall continue to be at all times covered by a blanket fidelity bond or
similar coverage for the benefit of the Fund in an amount not less than the
minimal coverage as required currently by Rule 17g-1 of the 1940 Act or related
provisions as may be promulgated from time to time. The aforesaid Bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

                                      -6-
<PAGE>
 
             3.6. The Company represents and warrants that all of its directors,
officers, and employees dealing with the money and/or securities of the Fund are
and shall continue to be at all times covered by a blanket fidelity bond or
similar coverage. The aforesaid Bond shall include coverage for larceny and
embezzlement and shall be issued by a reputable bonding company.


ARTICLE IV.  Filings, Information and Expenses
             ----------------------------------

             4.1. The Fund shall amend the Fund Registration Statement and the
Fund's 1940 Act Registration Statement from time to time as required in order to
effect the continuous offering of Fund shares and to maintain the Fund's
registration under the 1940 Act for so long as Fund shares are sold. The Fund
shall file, register, qualify and obtain approval of the Fund shares for sale
under state securities laws to the extent deemed advisable by the Adviser.

            4.2. Unless other arrangements are made, the Fund shall provide the
Company with: (i) a copy, in camera-ready form or otherwise suitable for
printing or duplication, of each Fund Prospectus and any supplement thereto and
each Fund Statement of Additional Information and any supplement thereto; and
(ii) copies of the Fund's proxy materials, reports to shareholders, and other
communications to shareholders in such quantity as the Company shall reasonably
require for distributing to Contract Owners.

            4.3. The Company shall amend the Contracts Registration Statement
(if any) and the Account's 1940 Act Registration Statement (if any) from time to
time as required in order to effect the continuous offering of the Contracts or
as may otherwise be required by applicable law. The Company shall file,
register, qualify and obtain approval of the Contracts for sale to the extent
required by applicable insurance and securities laws of the various states.

            4.4. The Company shall inform the Fund of any investment
restrictions imposed by state insurance law that may become applicable to the
Fund from time to time as a result of the Account's investment therein
(including, but not limited to, restrictions with respect to fees and expenses
and investment policies), other than those set forth on Schedule 4 to this
Agreement. Upon receipt of such information from the Company, the Fund shall
determine whether it is in the best interests of shareholders to comply with any
such restrictions. If the Fund determines that it is not in the best interests
of shareholders (it being understood that "shareholders" for this purpose shall
mean Product Owners), the Fund shall so inform the Company, and the Fund and the
Company shall discuss alternative accommodations in the circumstances. If the
Fund determines that it is in the best interests of shareholders to comply with
such restrictions, the Fund and the Company shall amend Schedule 4 to this
Agreement to reflect such restrictions.

            4.5. The Company shall provide Contracts, Contracts and Fund
Prospectuses, Contracts and Fund Statements of Additional Information, reports,
solicitations for voting

                                      -7-
<PAGE>
 
instructions including any related Fund proxy solicitation materials, and all
amendments or supplements to any of the foregoing, to Contract Owners and
prospective Contract Owners, all in accordance with the federal and any
applicable state securities laws.

             4.6. All expenses incident to each party's performance under this
Agreement (including expenses expressly assumed by such party pursuant to this
Agreement) shall be paid by such party to the extent permitted by law.

                  (a) Expenses assumed by the Fund include, but are not limited
     to, the costs of: (i) registration and qualification of the Fund shares
     under the federal securities laws; (ii) preparation and filing with the SEC
     of the Fund Prospectus, Fund Statement of Additional Information ("SAI"),
     Fund Registration Statement, Fund proxy materials and shareholder reports,
     and supplements thereto, and preparation of a camera-ready copy thereof;
     (iii) preparation of all statements and notices required by any federal or
     state securities law; (iv) printing and mailing to Contract Owners of all
     Prospectuses, SAI's, proxy materials and reports, and supplements thereto,
     required to be provided by the Fund to its shareholders; (v) all taxes on
     the issuance or transfer of Fund shares; and (vi) any expenses permitted to
     be paid or assumed by the Fund pursuant to a plan, if any, under Rule 12b-1
     under the 1940 Act. The Fund otherwise shall pay no fee or other
     compensation to the Company under this Agreement, unless the parties
     otherwise agree, except that if the Fund or any Series adopts and
     implements a plan pursuant to Rule 12b-1 under the 1940 Act to finance
     distribution expenses, then payments may be made to the Company in
     accordance with such plan. The Fund currently does not intend to make any
     payments to finance distribution expenses pursuant to Rule 12b-1 under the
     1940 Act or in contravention of such rule, although it may make payments
     pursuant to Rule 12b-1 in the future. To the extent that it decides to
     finance distribution expenses pursuant to Rule 12b-1, the Fund undertakes
     to have a Board of Directors, a majority of whom are not interested persons
     of the Fund, formulate and approve any plan under Rule 12b-1 to finance
     distribution expenses.

                  (b) Expenses assumed by the Company include, but are not
     limited to, the costs of: (i) registration and qualification of the
     Contracts under the federal and any applicable state securities laws; (ii)
     preparation and filing with the SEC of the Contracts Prospectus and
     Contracts Registration Statement; and (iii) preparation and dissemination
     of all statements and notices to Contract Owners required by any federal or
     state insurance law other than those paid for by the Fund.

                  (c) Expenses assumed by the Adviser include, but are not
     limited to the costs of printing the Fund Prospectuses and SAI's for use in
     connection with the sale of the Contracts to prospective Contract owners.

             4.7. Any piece of advertising or sales literature or other
promotional material prepared by the company in which the Fund is named and
which will be used by the Company

                                      -8-
<PAGE>
 
shall be furnished by the Company to the Fund not less than 15 days prior to its
use. No such material shall be used if the Fund or its designee objects to such
use within fifteen days after receipt of such material, provided that it may be
used earlier than the end of such 15 day period if the Fund or its designee
consents in writing to its use. The Fund may delegate its rights and
responsibilities under this provision to the Adviser.

             4.8. Any piece of advertising or sales literature or other
promotional material in which the Company or the Account is named and which will
be used by the Fund or the Adviser shall be furnished by the Fund or the
Adviser, as applicable, to the Company not less than 15 days prior to its use.
No such material shall be used if the Company or its designee objects to such
use within 15 days after receipt of such material, provided that it may be used
earlier than the end of such 15 day period if the Company or its designee
consents in writing to its use.

             4.9. The Company shall not give any information or make any
representations or statements on behalf of the Fund or concerning the Fund to
the public (including current and prospective Contract owners) in connection
with the sale of the Contracts other than the information or representations
contained in the Fund Registration Statement or Fund Prospectus (as such
Registration Statement or Prospectus may be amended or supplemented from time to
time) or in reports or proxy statements for the Fund, or in sales literature or
other promotional material approved in accordance with Section 4.7 of this
Agreement, except with the prior written consent of the Fund.

             4.10. The Fund and the Adviser shall not give any information or
make any representations on behalf of the Company or concerning the Company, the
Account or the Contracts other than the information or representations contained
in the Contracts Registration Statement or Contracts Prospectus (as such
Registration Statement or Prospectus may be amended or supplemented from time to
time) or in published reports of the Account which are in the public domain or
approved in writing by the Company for distribution to Contract Owners, or in
sales literature or other promotional material approved in accordance with
Section 4.8 of this Agreement except with the prior written consent of the
Company.

             4.11. The Fund and the Company shall provide to the other upon
request at least one complete copy of all Registration Statements, Prospectuses,
Statements of Additional Information, periodic and other shareholder or Contract
Owner reports, proxy statements, solicitations of voting instructions, sales
literature and other promotional materials, applications for exemptions,
requests for no-action letters, and all amendments or supplements to any of the
above, that relate to the Fund, the Contracts or the Account, as the case may
be, promptly after the filing by or on behalf of such party of such document
with the SEC or other regulatory authorities.

             4.12. Each party shall provide to the other upon request copies of
draft versions of any Registration Statements, Prospectuses, Statements of
Additional Information, periodic and other shareholder or Contract Owner
reports, proxy statements, solicitations for voting

                                      -9-
<PAGE>
 
instructions, sales literature and other promotional materials, applications for
exemptions, requests for no-action letters, and all amendments or supplements to
any of the above, to the extent that the other party reasonably needs such
information for purposes of preparing a report or other filing to be filed with
or submitted to a regulatory agency. If a party requests any such information
before it has been filed, the other party will provide the requested information
if then available and in the version then available at the time of such request.

             4.13. Each party hereto shall cooperate with the other party and
all appropriate governmental authorities (including without limitation the SEC,
the NASD and state insurance regulators) and shall permit each other and such
authorities reasonable access to its books and records in connection with any
investigation or inquiry relating to this Agreement or the transactions
contemplated hereby. However, such access shall not extend to attorney-client
privileged information.

             4.14. The Company reserves the right to modify any of the Contracts
in any respect whatsoever. The Company reserves the right in its sole discretion
to suspend the sale of any of the Contracts, in whole or in part, or to accept
or reject any application for the sale of a Contract. The Company agrees to
notify the Fund and the Adviser promptly upon the occurrence of any event the
Company believes might necessitate a material modification or suspension.

             4.15. For purposes of this Article IV, the phrase "sales literature
or other promotional material" includes, but is not limited to, any material
constituting sales literature or advertising under the NASD rules, the 1940 Act
or the 1933 Act.


ARTICLE V.   Voting of Fund Shares
             ---------------------

             5.1. With respect to any matter put to vote by the holders of Fund
shares or Series shares ("Voting Shares"), to the extent required by law
(including the Exemptive Order referred to in Section 7.1 below) the Company
shall:

                  (a) solicit voting instructions from Contract Owners to which
     Voting Shares are attributable;

                  (b) vote Voting Shares of each Series attributable to Contract
     Owners participating in an account in accordance with instructions or
     proxies timely received from such Contract Owners;

                  (c) vote Voting Shares of each Series attributable to Contract
     Owners participating in an account for which no instructions have been
     received in the same proportion as Voting Shares of such Series from
     Contract Owners participating in an account for which instructions have
     been timely received; and

                                      -10-
<PAGE>
 
                  (d) vote Voting Shares of each Series held by the Company on
     behalf of the Account that are not attributable to Contract Owners in the
     same proportion as Voting Shares of such Series from Contract Owners
     participating in an account for which instructions have been timely
     received;

                  (e) vote Voting Shares of each series held by the Company on
     its behalf that are not attributable to Contract Owners in the same
     proportions as Voting shares of such Series held by the Company's Accounts
     in the aggregate.

provided, however, that if the SEC changes its interpretations of voting
privileges for variable contracts the Company may vote such shares in its own
right.  The Company shall be responsible for assuring that voting privileges for
the Account are calculated in a manner consistent with the provisions set forth
above.

             5.2. The Fund will comply with all provisions of the 1940 Act
requiring voting by shareholders, and in particular the Fund will either provide
for annual meetings or comply with Section 16(c) of the 1940 Act (although the
Fund is not one of the trusts described in Section 16(c) of that Act) as well as
with Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will
act in accordance with the Securities and Exchange Commission's interpretation
of the requirements of Section 16(a) with respect to periodic elections of
trustees and with whatever rules the Commission may promulgate with respect
thereto.


ARTICLE VI.  Compliance with Code
             --------------------

             6.1. The Fund shall comply with Section 817(h) of the Code, and all
regulations issued thereunder and shall notify the Company immediately upon
having a reasonable basis for believing that it has ceased to so qualify or that
it might not so qualify in the future.

             6.2. The Fund shall maintain its qualification as a regulated
investment company (under Subchapter M of the Code or any successor or similar
provision), and shall notify the Company immediately upon having a reasonable
basis for believing that it has ceased to so qualify or that it might not so
qualify in the future.

             6.3. The Company shall maintain the treatment of the Contracts as
annuity contracts or life insurance policies, whichever is appropriate, under
applicable provisions of the Code and shall notify the Fund and the Adviser
immediately upon having a reasonable basis for believing that the Contracts have
ceased to be so treated or that they might not be so treated in the future.


ARTICLE VII. Potential Conflicts
             -------------------

                                      -11-
<PAGE>
 
             7.1. The parties to this Agreement acknowledge that the Fund has
obtained (or will obtain) an order of exemption from the SEC (the "Exemptive
Order," File No. 812-9674) granting relief from various provisions of the 1940
Act and the rules thereunder to the extent necessary to permit Fund shares to be
sold to and held by variable annuity and variable life insurance separate
accounts of both affiliated and unaffiliated Participating Insurance Companies
and other Qualified Persons (as defined in Section 2.8). The Fund hereby
notifies the Company that Contracts Prospectus disclosure regarding potential
risks of such mixed and shared funding may be appropriate.

             7.2. The Fund Board shall monitor the existence of any material
irreconcilable conflict between the interests of Product Owners. The Fund Board
shall promptly inform the Company if it determines that a material
irreconcilable conflict exists and the implications thereof.

             7.3. (a)  The Company shall report any potential or existing
     conflicts promptly to the Fund Board, and in particular whenever Contract
     Owner voting instructions are disregarded, and recognizes that it shall be
     responsible for assisting the Fund Board in carrying out its
     responsibilities in connection with the Exemptive Order.  The Company
     agrees to carry out such responsibilities with a view only to the interests
     of Contract Owners.

                  (b)  The Company shall at least annually submit to the Fund
     Board such reports, materials or data as the Fund Board may reasonably
     request so that the Fund Board and the Fund may fully carry out the
     obligations imposed upon them by the conditions of the Exemptive Order, and
     such reports, material and data shall be submitted more frequently if
     deemed appropriate by the Fund Board.

             7.4. If a majority of the Fund Board, or a majority of its
directors who are not "interested persons" as defined in the 1940 Act
("Disinterested Directors"), determines that a material irreconcilable conflict
exists with regard to Contract Owner investments in the Fund, the Fund Board
shall give prompt notice to all Participating Insurance Companies. If the Fund
Board determines that the Company is responsible in full or in part for causing
or creating said conflict, the Company (and other responsible Participating
Insurance Companies) shall at no cost and expense to the Fund, and to the extent
reasonably practicable (as determined by a majority of the Disinterested
Directors), take such action as is necessary to remedy or eliminate the
irreconcilable material conflict. Such necessary action may include, but shall
not be limited to:

                                      -12-
<PAGE>
 
                  (a) Withdrawing the assets allocable to the Account from the
     Fund or any Series thereof and reinvesting such assets in a different
     investment medium, or submitting the question of whether such segregation
     should be implemented to a vote of all affected Contract Owners and, as
     appropriate, segregating the assets of any appropriate group (i.e., annuity
     Contract Owners, life insurance Contract Owners, or other Product Owners)
     that votes in favor of such segregation or offering to the affected
     Contract Owners the option of making such a change; and

                  (b) Establishing a new registered management investment
     company.

             7.5. If a material irreconcilable conflict arises as a result of a
decision by the Company to disregard Contract Owner voting instructions and said
decision represents a minority position or would preclude a majority vote by all
Contract Owners having an interest in the Fund, the Company may be required, at
the Fund Board's election, to withdraw the Account's investment in the Fund and
terminate this Agreement with respect to such Account; provided, however, that
such withdrawal and termination shall be limited to the extent required by the
foregoing material irreconcilable conflict as determined by a majority of the
Disinterested Directors. Any such withdrawal and termination must take place
within six (6) months after the Fund gives written notice that this provision is
being implemented, and until the end of that six month period the Adviser and
Fund shall continue to accept and implement orders by the Company for the
purchase (and redemption) of shares of the Fund (subject to Section 2.1 above).
No charge or penalty will be imposed as a result of such withdrawal.

             7.6. If a material irreconcilable conflict arises because a
particular state insurance regulator's decision applicable to the Company
conflicts with the majority of other state regulators, then the Company will
withdraw the affected Account's investment in the Fund and terminate this
Agreement with respect to such Account within six months after the Board informs
the Company in writing that it has determined that such decision has created an
irreconcilable material conflict; provided, however, that such withdrawal and
termination shall be limited to the extent required by the foregoing material
irreconcilable conflict as determined by a majority of the Disinterested
Directors. Until the end of the foregoing six month period, the Adviser and Fund
shall continue to accept and implement orders by the Company for the purchase
(and redemption) of shares of the Fund (subject to Section 2.1 above).

             7.7. For purposes of this Article, a majority of the Disinterested
Directors shall determine whether or not any proposed action adequately remedies
any irreconcilable material conflict, but in no event shall the Fund be required
to bear the expense of establishing a new funding medium for any Contract. The
Company shall not be required by this Article to establish a new funding medium
for any Contract if an offer to do so has been declined by vote of a majority of
the Contract Owners materially adversely affected by the irreconcilable material
conflict. In the event that the Board determines that any proposed action does
not adequately remedy any irreconcilable material conflict, then the Company
will withdraw the Account's investment in the Fund and terminate this Agreement
within six (6) months after the Board

                                      -13-
<PAGE>
 
informs the Company in writing of the foregoing determination, provided,
however, that such withdrawal and termination shall be limited to the extent
required by any such material irreconcilable conflict as determined by a
majority of the Disinterested Directors.

              7.8. If and to the extent that Rule 6e-2 and Rule 6e-3(T) are
amended, or Rule 6e-3 is adopted, to provide exemptive relief from any
provisions of the 1940 Act or the rules promulgated thereunder with respect to
mixed and shared funding on terms and conditions materially different from those
contained in the Exemptive Order, then (a) the Fund and/or the Company, as
appropriate, shall take such steps as may be necessary to comply with Rules 6e-2
and 6e-3(T), as amended, or Rule 6e-3, as adopted, as applicable, to the extent
such rules are applicable, and (b) Sections 7.2 through 7.7 of this Agreement
shall continue in effect only to the extent that terms and conditions
substantially identical to such Sections are contained in such Rule(s) as so
amended or adopted.


ARTICLE VIII. Indemnification
              ---------------

              8.1.  Indemnification by the Company. The Company shall indemnify
                    ------------------------------
and hold harmless the Fund, the Adviser and each person who controls the Fund or
the Adviser within the meaning of such terms under the 1933 Act (but not any
Participating Insurance Companies or Qualified Plans) and any officer, trustee,
director, employee or agent of the foregoing, against any and all losses,
claims, damages or liabilities, joint or several (including any investigative,
legal and other expenses reasonably incurred in connection with, and any amounts
paid with the written consent of the Company in settlement of, any action, suit
or proceeding or any claim asserted), to which they or any of them may become
subject under any statute or regulation, at common law or otherwise, insofar as
such losses, claims, damages or liabilities are related to the sale or
acquisition of the Fund's shares or the Contracts and:

                    (a) arise out of or are based upon any untrue statement or
     alleged untrue statement of any material fact contained in the Contracts
     Registration Statement, Contracts Prospectus, sales literature or other
     promotional material for the Contracts or the Contracts themselves (or any
     amendment or supplement to any of the foregoing), or the omission or the
     alleged omission to state therein a material fact required to be stated
     therein or necessary to make the statements therein not misleading in light
     of the circumstances in which they were made; provided that this obligation
     to indemnify shall not apply if such statement or omission or such alleged
     statement or alleged omission was made in reliance upon and in conformity
     with information furnished in writing to the Company by or on behalf of the
     Fund or Adviser for use in the Contracts Registration Statement, Contracts
     Prospectus or in the Contracts or sales literature or promotional material
     for the Contracts (or any amendment or supplement to any of the foregoing)
     or otherwise for use in connection with the sale of the Contracts or Fund
     shares; or

                                      -14-
<PAGE>
 
                    (b) arise out of any untrue statement or alleged untrue
     statement of a material fact contained in the Fund Registration Statement,
     Fund Prospectus or sales literature or other promotional material of the
     Fund (or any amendment or supplement to any of the foregoing), or the
     omission or alleged omission to state therein a material fact required to
     be stated therein or necessary to make the statements therein not
     misleading in light of the circumstances in which they were made, if such
     statement or omission was made in reliance upon and in conformity with
     information furnished in writing to the Fund or the Adviser by or on behalf
     of the Company; or

                    (c) arise out of or are based upon any wrongful conduct of
     the Company or persons under its control (or subject to its authorization)
     with respect to the sale or distribution of the Contracts or Fund shares;
     or

                    (d) arise as a result of any failure by the Company to
     provide the services and furnish the materials or to make any payments as
     required under this Agreement; or

                    (e) arise out of any material breach by the Company of this
Agreement. 

     This indemnification will be in addition to any liability that the Company
may otherwise have; provided, however, that no party shall be entitled to
indemnification if such loss, claim, damage or liability is due to the wilful
misfeasance, bad faith, gross negligence or reckless disregard of duty by the
party seeking indemnification.

     8.2.  Indemnification by the Fund. The Fund shall indemnify and hold
           ---------------------------
harmless the Company and each person who controls the Company within the meaning
of such terms under the 1933 Act and any officer, director, employee or agent of
the foregoing, against any and all losses, claims, damages or liabilities, joint
or several (including any investigative, legal and other expenses reasonably
incurred in connection with, and any amounts paid with the written consent of
the Fund in settlement of, any action, suit or proceeding or any claim
asserted), to which they or any of them may become subject under any statute or
regulation, at common law or otherwise, insofar as such losses, claims, damages
or liabilities are related to the sale or acquisition of the Fund's shares or
the Contracts and:


           (a) arise out of or are based upon any untrue statement or alleged
     untrue statement of any material fact contained in the Fund Registration
     Statement, Fund Prospectus or sales literature or other promotional
     material of the Fund (or any amendment or supplement to any of the
     foregoing), or the omission or the alleged omission to state therein a
     material fact required to be stated therein or necessary to make the
     statements therein not misleading in light of the circumstances in which
     they were made; provided that this obligation to indemnify shall not apply
     if such statement or omission or alleged statement or alleged omission was
     made in reliance upon and in conformity with information furnished in
     writing to the Fund by or on behalf of the Company for use in the Fund
     Registration Statement, Fund Prospectus or sales literature

                                      -15-
<PAGE>
 
     or promotional material for the Fund (or any amendment or supplement to any
     of the foregoing); or

            (b) arise out of any untrue statement or alleged untrue statement of
     a material fact contained in the Contracts Registration Statement,
     Contracts Prospectus or sales literature or other promotional material for
     the Contracts (or any amendment or supplement to any of the foregoing), or
     the omission or alleged omission to state therein a material fact required
     to be stated therein or necessary to make the statements therein not
     misleading in light of the circumstances in which they were made, if such
     statement or omission was made in reliance upon information furnished in
     writing by or on behalf of the Fund to the Company; or

            (c) arise out of or are based upon wrongful conduct of the Fund or
     persons under its control (or subject to its authorization) with respect to
     the sale of Fund shares; or

            (d) arise as a result of any failure by the Fund to provide the
     services and furnish the materials required under the terms of this
     Agreement; or

            (e) arise out of any material breach by the Fund of this Agreement
     (including any breach of Article VI of this Agreement).

This indemnification will be in addition to any liability that the Fund may
otherwise have; provided, however, that no party shall be entitled to
indemnification if such loss, claim, damage or liability is due to the willful
misfeasance, bad faith, gross negligence or reckless disregard of duty by the
party seeking indemnification.

             8.3. Indemnification by the Adviser. The Adviser shall indemnify
                  ------------------------------
and hold harmless the Company and each person who controls the Company within
the meaning of such term under the 1933 Act and any officer, director, employee
or agent of the foregoing, against any and all losses, claims, damages or
liabilities, joint or several (including any investigative, legal and other
expenses reasonably incurred in connection with, and any amounts paid with the
written consent of the Adviser in settlement of, any action, suit or proceeding
or any claim asserted), to which they or any of them may become subject under
any statute or regulation, at common law or otherwise, insofar as such losses,
claims, damages or liabilities are related to the sale or acquisition of the
Fund's shares or the Contract and:

                  (a) arise out of or are based upon any untrue statement or
     alleged untrue statement of any material fact contained in the Fund
     Registration Statement, Fund Prospectus or sales literature or other
     promotional material of the Fund (or any amendment or supplement to any of
     the foregoing), or the omission or the alleged omission to state therein a
     material fact required to be stated therein or necessary to make the
     statements therein not misleading in light of the circumstances in which
     they were

                                      -16-
<PAGE>
 
     made; provided that this obligation to indemnify shall not apply
     if such statement or omission or alleged statement or alleged omission was
     made in reliance upon and in conformity with information furnished in
     writing by or on behalf of the Company to the Fund or the Adviser for use
     in the Fund Registration Statement, Fund Prospectus or sales literature or
     promotional material for the Fund (or any amendment or supplement to any of
     the foregoing); or

                  (b) arise out of any untrue statement or alleged untrue
     statement of a material fact contained in the Contracts Registration
     Statement, Contracts Prospectus or sales literature or other promotional
     material for the Contracts (or any amendment or supplement to any of the
     foregoing), or the omission or alleged omission to state therein a material
     fact required to be stated therein or necessary to make the statements
     therein not misleading in light of the circumstances in which they were
     made, if such statement or omission was made in reliance upon information
     furnished in writing by or on behalf of the Adviser to the Company; or

                   (c) arise out of or are based upon wrongful conduct of the
     Fund or the Adviser with respect to the sale of Fund shares; or

                   (d) arise as a result of any failure by the Fund or the
     Adviser to provide the services and furnish the materials required under
     the terms of this Agreement; or

                   (e) arise out of any material breach by the Fund or the
     Adviser of this Agreement (including any breach of Article VI of this
     Agreement).

This indemnification will be in addition to any liability that the Adviser may
otherwise have; provided, however, that no party shall be entitled to
indemnification if such loss, claim, damage or liability is due to the willful
misfeasance, bad faith, gross negligence or reckless disregard of duty by the
party seeking indemnification.

                                      -17-
<PAGE>
 
             8.4.  Indemnification Procedures. After receipt by a party entitled
                   --------------------------
to indemnification ("indemnified party") under this Article VIII of notice of
the commencement of any action, if a claim in respect thereof is to be made by
the indemnified party against any person obligated to provide indemnification
under this Article VIII ("indemnifying party"), such indemnified party will
notify the indemnifying party in writing of the commencement thereof as soon as
practicable thereafter, provided that the omission to so notify the indemnifying
party will not relieve it from any liability under this Article VIII, except to
the extent that the omission results in a failure of actual notice to the
indemnifying party and such indemnifying party is damaged solely as a result of
the failure to give such notice. The indemnifying party, upon the request of the
indemnified party, shall retain counsel reasonably satisfactory to the
indemnified party to represent the indemnified party and any others the
indemnifying party may designate in such proceeding and shall pay the fees and
disbursements of such counsel related to such proceeding. In any such
proceeding, any indemnified party shall have the right to retain its own counsel
and to participate in the defense of such proceeding, but the fees and expenses
of such counsel shall be at the expense of such indemnified party unless (i) the
indemnifying party and the indemnified party shall have mutually agreed to the
retention of such counsel or (ii) the named parties to any such proceeding
(including any impleaded parties) include both the indemnifying party and the
indemnified party and representation of both parties by the same counsel would
be inappropriate due to actual or potential differing interests between them.
The indemnifying party shall not be liable for any settlement of any proceeding
effected without its written consent but if settled with such consent or if
there be a final judgment against the indemnified party, the indemnifying party
agrees to indemnify the indemnified party from and against any loss or liability
by reason of such settlement or judgment.

             The amount of any indemnification due the Company by the Adviser
that is not satisfied by the Adviser shall be satisfied by making adjustments to
one or more of the reinsurance treaties that exist between Pacific Mutual Life
Insurance Company and M Life Insurance Company. The manner in which such
adjustments are made shall be reasonably agreed to by Pacific Mutual Life
Insurance Company and M Life Insurance Company.

             A successor by law of the parties to this Agreement shall be
entitled to the benefits of the indemnification contained in this Article VIII.
The indemnification provisions contained in this Article VIII shall survive any
termination of this Agreement.


ARTICLE IX.  Applicable Law
             --------------

             9.1. This Agreement shall be construed and the provisions hereof
interpreted under and in accordance with the laws of the State of Maryland,
without giving effect to the principles of conflicts of law.

             9.2. This Agreement shall be subject to the provisions of the 1933
Act, 1940 Act and Securities Exchange Act of 1934, as amended, and the rules and
regulations and rulings

                                      -18-
<PAGE>
 
thereunder, including such exemptions from those statutes, rules and regulations
as the SEC may grant, and the terms hereof shall be limited, interpreted and
construed in accordance therewith.


ARTICLE X.  Termination
            -----------

            10.1. This Agreement shall not terminate until the Fund is
dissolved, liquidated, or merged into another entity, or, as to any Series of
the Fund, the Account no longer invests in that Series. However, certain
obligations of, or restrictions on, the parties to this Agreement may terminate
as provided in Sections 10.2 and 10.3, and the Company may be required to redeem
shares pursuant to Section 10.4 or in the circumstances contemplated by Article
VII.

            10.2. Termination of the Fund's Obligation to Sell. The obligation
                  --------------------------------------------
of the Fund to sell shares to the Company pursuant to Article II of this
Agreement shall terminate at the option of the Fund upon notice to the Company
as provided below:


                  (a) the Fund Board has terminated the offering of Fund shares
     or Series shares pursuant to Section 2.1 of this Agreement; or

                  (b) upon institution of formal proceedings against the Company
     by the NASD, the SEC, the insurance commission of any state or any other
     regulatory body regarding the Company's duties under this Agreement or
     related to the sale of the Contracts, the operation of the Account, the
     administration of the Contracts or the purchase of Fund shares, or an
     expected or anticipated ruling, judgment or outcome which would, in the
     Fund's reasonable judgment, materially impair the Company's ability to meet
     and perform the Company's obligations and duties hereunder; or

                  (c) in the event any of the Contracts or interests in the
     Contracts or Account, as applicable, are not registered, issued or sold in
     accordance with applicable federal and/or state law; or

                  (d) if the Fund or the Adviser, respectively, shall determine,
     in their sole judgment exercised in good faith, that either (1) the Company
     shall have suffered a material adverse change in its business or financial
     condition since the date of this Agreement or (2) the Company shall have
     been the subject of material adverse publicity which is likely to have a
     material adverse impact upon the business and operations of either the Fund
     or the Adviser; or

                  (e) upon the Company's assignment of this Agreement
     (including, without limitation, any transfer of any Contract or the Account
     to another insurance company pursuant to an assumption reinsurance
     agreement) unless the Fund consents thereto; or

                                      -19-
<PAGE>
 
                  (f) upon termination pursuant to Section 10.1 or notice from
     the Company pursuant to Section 10.3.

Termination of the Fund's obligation shall take effect immediately upon the
giving of such notice upon the occurrence of an event described in clauses (b)
or (c) above, and 10 (ten) days after the giving of such notice in all other
cases.  In exercising its option to terminate its obligation to sell shares to
the Company, the Fund will continue to make Fund shares available to the extent
necessary to permit owners of Contracts in effect on the effective date of such
termination (hereinafter referred to as "Existing Contracts") to reallocate
investments in the Fund, redeem investments in the Fund and/or invest in the
Fund upon the making of additional purchase payments under the Existing
Contracts, unless the Existing Contracts are the basis for the termination.  In
that case, the Fund may nonetheless elect to continue to make Fund shares
available for Existing Contracts and if it so elects, shall promptly notify the
Company whether the Fund is electing to make Fund shares available after
termination.

             10.3. As to the Company. The restrictions on the Company under
                   -----------------
Section 2.7(a) of this Agreement shall terminate at the option of the Company
upon 10 days' notice to the Fund:


                   (a) if shares of any Series are not reasonably available to
     meet the requirements of the Contracts as determined by the Company, and
     the Fund, after receiving written notice from the Company of such non-
     availability, fails to make available a sufficient number of Fund shares to
     meet the requirements of the Contracts within 10 days after receipt
     thereof; or

                   (b) upon institution of formal proceedings against the Fund
     by the NASD, the SEC or any state securities or insurance commission or any
     other regulatory body; or

                   (c) if the Fund ceases to qualify as a regulated investment
     company under Subchapter M of the Code, or under any successor or similar
     provision, or if the Company reasonably believes the Fund may fail to so
     qualify, and the Fund, upon written request, fails to provide reasonable
     assurance that it will take action to cure or correct such failure; or

                   (d) if the Fund fails to meet the diversification
     requirements specified in Section 817(h) of the Code and any regulations
     thereunder, and the Fund, upon written request, fails to provide reasonable
     assurance that it will take action to cure or correct such failure; or

                   (e) if the Fund informs the Company pursuant to Section 4.4
     that the Fund will not comply with investment restrictions as requested by
     the Company, and the Fund and the Company are unable to agree upon any
     reasonable alternative accommodations; or

                                      -20-
<PAGE>
 
                   (f) upon receipt by the Company of any necessary regulatory
     approvals and any necessary vote of the Contract Owners having an interest
     in the Account (or any subaccount) to substitute the shares of another
     investment company for the corresponding Series shares of the Fund in
     accordance with the terms of the Contracts for which those Series shares
     had been selected to serve as the underlying investment media. The Company
     will give 30 days' prior written notice to the Fund of the date of any
     proposed vote or other action taken to replace the Fund's shares; or

                   (g) upon a material breach of any provision of this Agreement
     by either the Fund or the Adviser; or

                   (h) if the Company determines in its sole judgment exercised
     in good faith, that either the Fund or the Adviser has suffered a material
     adverse change in its business, operations, or financial conditions since
     the date of this Agreement or is the subject of material adverse publicity
     which is likely to have a material adverse impact upon the business and
     operations of the Company.

             10.4.  Company Required to Redeem. The parties understand and
                    --------------------------
acknowledge that it is essential for compliance with Section 817(h) of the Code
that the Contracts qualify as annuity contracts or life insurance policies, as
applicable, under the Code. Accordingly, if any of the Contracts cease to
qualify as annuity contracts or life insurance policies, as applicable, under
the Code, or if the Fund reasonably believes that any such Contracts may fail to
so qualify, the Fund shall have the right to require the Company to redeem
Shares attributable to such Contracts upon ten (10) days written notice to the
Company and the Company shall so redeem such Shares in order to ensure that the
Fund complies with the provisions of Section 817(h) of the Code applicable to
ownership of Fund Shares. Notice to the Company shall specify the period of time
the Company has to redeem the Shares or to make other arrangements satisfactory
to the Fund and its counsel, such period of time to be determined with reference
to the requirements of Section 817(h) of the Code. In addition, the Company may
be required to redeem Shares pursuant to action taken or request made by the
Fund Board in accordance with an order of the SEC as described in Article VII,
or other SEC rule, regulation or order that may be adopted after the date
hereof. The Company agrees to redeem Shares in such circumstances and to comply
with applicable terms and provisions.

                                      -21-
<PAGE>
 
ARTICLE XI.  Applicability to New Accounts and New Contracts
             -----------------------------------------------

             The parties to this Agreement may amend the schedules to this
Agreement from time to time to reflect, as appropriate, changes in or relating
to the Contracts, or Series or funding vehicles thereof, additions of new
classes of Contracts to be issued by the Company and separate accounts therefor
investing in the Fund. The provisions of this Agreement shall be equally
applicable to each such class of Contracts, Series and Accounts, effective as of
the date of amendment of such Schedule, unless the context otherwise requires.


ARTICLE XII.  Notice, Request or Consent
              --------------------------

              Any notice, request or consent to be provided pursuant to this
Agreement is to be made in writing and shall be given:

              If to the Fund:

                   M Fund, Inc.
                   River Park Center
                   205 S.E. Spokane Street
                   Portland, Oregon  97202
                   Attn:  President

              If to the Adviser:

                   M Financial Investment Advisers, Inc.
                   River Park Center
                   205 S.E. Spokane Street
                   Portland, Oregon  97202
                   Attn:  President

              If to the Company:
                   Pacific Mutual Life Insurance Company
                   700 Newport Center Drive
                   Newport Beach, California 92660
                   Attn: Variable Regulatory Compliance

or at such other address as such party may from time to time specify in writing
to the other party.  Each such notice, request or consent to a party shall be
sent by registered or certified United States mail with return receipt
requested, by overnight delivery with a nationally recognized courier or by
electronically transmitted facsimile, and shall be effective upon receipt or
three days after mailing.

                                      -22-
<PAGE>
 
ARTICLE XIII.  Miscellaneous
               -------------

               13.1. The captions in this Agreement are included for convenience
of reference only and in no way define or delineate any of the provisions hereof
or otherwise affect their construction or effect.

               13.2. This Agreement may be executed simultaneously in two or
more counterparts, each of which together shall constitute one and the same
instrument.

               13.3. If any provision of this Agreement shall be held or made
invalid by a court decision, statute, rule or otherwise, the remainder of this
Agreement shall not be affected thereby.

               13.4. Subject to the requirement of legal process and regulatory
authority, each party hereto shall treat as if confidential the names and
addresses of the owners of the Contracts and all information reasonably
identified as confidential in writing by any other party hereto and, except as
permitted by this Agreement shall not disclose, disseminate, or utilize such
names and addresses and other confidential information until such time as it may
come into the public domain without the express written consent of the affected
party.

               13.5. The rights, remedies, and obligations contained in this
Agreement are cumulative and are in addition to any and all rights, remedies,
and obligations, at law or in equity, which the parties hereto are entitled to
under state and federal laws.

                                      -23-
<PAGE>
 
IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to be
executed in its name and behalf by its duly authorized officer on the date
specified below.

                     PACIFIC MUTUAL LIFE INSURANCE COMPANY
                     (Company)


                     By:  /s/ GLENN S SCHAFER
                        Name:  Glenn S. Schafer
                        Title: President

                     By:  /s/ LYNN C. MILLER
                        Name:  Lynn C. Miller
                        Title: Executive Vice President



                     M FUND, INC.
                     (Fund)


                     By:   /s/ DANIEL F BYRNE
                        Name:  Daniel F. Byrne
                        Title: President



                     M FINANCIAL INVESTMENT ADVISERS, INC.
                     (Adviser)


                     By: /s/ DANIEL F BYRNE
                        Name:  Daniel F. Byrne
                        Title: President



                     M LIFE INSURANCE COMPANY


                     By: /s/ DANIEL F BYRNE
                        Name:  Daniel F. Byrne
                        Title: Senior VP

                                      -24-
<PAGE>
 
                                 SCHEDULE 1
                                 ----------

                            Accounts of the Company
                             Investing in the Fund


Effective as of the date the Agreement was executed, the following separate
accounts of the Company are subject to the Agreement:
<TABLE>
<CAPTION>
 
Name of Account and             Date Established by            SEC 1940 Act             Type of Product
Subaccounts                     Board of Directors of the      Registration Number      Supported by Account
                                Company                        (if applicable)      
==============================================================================================================
<S>                             <C>                            <C>                      <C>
Pacific Select Exec             May 12, 1988                   811-05563                Variable Life Policies
- -------------------------------------------------------------------------------------------------------------- 
     Edinburgh Overseas
     Equity Variable
     Account
- -------------------------------------------------------------------------------------------------------------- 
     Turner Core Growth
     Variable Account
- -------------------------------------------------------------------------------------------------------------- 
     Frontier Capital
     Appreciation Variable
     Account
- -------------------------------------------------------------------------------------------------------------- 
     Enhanced U.S. Equity
     Variable Account
- -------------------------------------------------------------------------------------------------------------- 
Pacific COLI
- -------------------------------------------------------------------------------------------------------------- 
     Edinburgh Overseas
     Equity Variable
     Account
- -------------------------------------------------------------------------------------------------------------- 
     Turner Core Growth
     Variable Account
- -------------------------------------------------------------------------------------------------------------- 
     Frontier Capital
     Appreciation Variable
     Account
- --------------------------------------------------------------------------------------------------------------
     Enhanced U.S. Equity
     Variable Account
==============================================================================================================
</TABLE>
<PAGE>
 
                                 Schedule 2
                                 ----------

                             Classes of Contracts
                        Supported by Separate Accounts
                              Listed on Schedule 1


Effective as of the date the Agreement was executed, the following classes of
Contracts are subject to the Agreement:
<TABLE>
<CAPTION>
 
Policy Marketing Name              SEC 1933 Act              Name of Supporting       Annuity or Life
                                   Registration Number       Account        
                                   (if applicable)
======================================================================================================
<S>                                <C>                       <C>                      <C>
Pacific Select Exec                33-21754                  Pacific Select Exec      Life
- ------------------------------------------------------------------------------------------------------ 
Pacific Select Choice              33-57908                  Pacific Select Exec      Life
- ------------------------------------------------------------------------------------------------------
Custom COLI                                                  Pacific COLI             Life
=======================================================================================================
</TABLE>
<PAGE>
 
Effective as of  the dates indicated below, the following classes of Contracts
are hereby added to this Schedule 2 and made subject to the Agreement:
<TABLE>
<CAPTION>

Policy Marketing Name            SEC 1933 Act            Name of Supporting      Annuity or Life
                                 Registration Number     Account                      
                                 (if applicable)
=================================================================================================
<S>                              <C>                      <C>                    <C> 
Custom COLI Rider Eff.           33-N/A                   Pacific COLI           Life
December 16, 1996
- -------------------------------------------------------------------------------------------------
Pacific Select Estate            333-01717                Pacific Select EXEC    Life
Preserver
- -------------------------------------------------------------------------------------------------
Eff. February 10, 1997           33-
=================================================================================================
</TABLE>

IN WITNESS WHEREOF, the Fund, the Adviser, and the Company hereby amend this
Schedule 2 in accordance with Article XI of the Agreement.

<TABLE> 
<S>                                      <C>
M FUND, INC.                             PACIFIC MUTUAL LIFE INSURANCE COMPANY

                                         By:  /s/ TC SUTTON
                                              Name:   Thomas C. Sutton
                                              Title:  Chairman & Chief Executive Officer

By:  /s/ DANIEL F BYRNE                  By:  /s/ GLENN S SCHAFER
     Name:  Daniel F. Byrne                   Name:   Glenn S. Schafer
     Title: President                         Title:  President


M FINANCIAL INVESTMENT ADVISERS, INC.    M LIFE INSURANCE COMPANY


By:  /s/ DANIEL F BYRNE                  By:  /s/ DANIEL F BYRNE
     Name:  Daniel F. Byrne                   Name:  Daniel F. Byrne
     Title: President                         Title: Senior VP
</TABLE> 
<PAGE>
 
                                 Schedule 3
                                 ----------

                         Fund Series and Other Funding
                           Vehicles Available Under
                            Each Class of Contracts


Effective as of the date the Agreement was executed, the following Fund Series
and other Funding Vehicles are available under the Contracts:
<TABLE>
<CAPTION>
 
Contract Marketing Name         Fund Series                         Other Funding Vehicles
==========================================================================================================
<S>                             <C>                                 <C>
M Fund                          Edinburgh Overseas Equity Fund      Pacific Select Fund, except Equity and
                                                                    Bond and Income Portfolios
- ---------------------------------------------------------------------------------------------------------- 
M Fund                          Turner Core Growth Fund             Pacific Select Fund, except Equity and
                                                                    Bond and Income Portfolios
- ----------------------------------------------------------------------------------------------------------- 
M Fund                          Frontier Capital Appreciation       Pacific Select Fund, except Equity and
                                Fund                                Bond and Income Portfolios
- ----------------------------------------------------------------------------------------------------------
M Fund                          Enhanced U.S. Equity Fund           Pacific Select Fund, except Equity and
                                                                    Bond and Income Portfolios
==========================================================================================================
</TABLE>
<PAGE>
 
                                 SCHEDULE 4
                                 ----------

                            Investment Restrictions
                            Applicable to the Fund


Effective as of the date the Agreement was executed, the following investment
restrictions are applicable to the Fund:

FOREIGN COUNTRY DIVERSIFICATION GUIDELINES to be followed by each portfolio of a
Separate Account are as follows:

A Portfolio will invest in the securities of issuers domiciled or primarily
traded in at least five foreign countries if the Portfolio has invested at least
80% of its net assets in foreign issuers.  If the Portfolio has less than 20% of
its net assets in foreign issuers, then all of such investment may be in issuers
domiciled or primarily traded in one country.  If the Portfolio has at least 20%
but less than 40% of its net assets in foreign issuers, then such investment
must be allocated to issuers domiciled or primarily traded in at least two
foreign countries.  Similarly, if the Portfolio has at least 40% but less than
60% of its net assets invested in foreign issuers, such investment must be
allocated to at least three foreign countries.  Foreign investments must be
allocated to at least four foreign countries if such investments comprise at
least 60% but less than 80% of the Portfolio's net assets.  The Portfolio will
not invest more than 20% of its net assets in securities of issuers domiciled or
primarily traded in any one country, except that the Portfolio may invest up to
35% of its net assets in issuers domiciled or primarily traded in any one of the
following countries:  Australia, Canada, France, Japan, the United Kingdom, or
Germany.  The Portfolio is not subject to any limit upon investment in issuers
domiciled or primarily traded in the United States.

BORROWING GUIDELINES to be followed by each portfolio of a separate account are
as follows:

A Portfolio may leverage its assets by borrowing amounts equivalent to no more
than 10% of its total assets, except that a Portfolio may temporarily borrow up
to 25% of its total assets when such borrowing is necessary to meet fund
redemptions.  For purposes of this limitation, entering into a reverse
repurchase agreement shall be considered a "borrowing".
<PAGE>
 
                                                                           DRAFT

                        AMENDMENT DATED MAY 1, 1997 TO
         SCHEDULE 4 OF THE M FUND, INC. PARTICIPATION AGREEMENT WITH 
                     PACIFIC MUTUAL LIFE INSURANCE COMPANY

Effective as of the date of this Amendment, pursuant to Bulletin 97-2 dated
March 7, 1997, ("Bulletin"), issued by the California Department of Insurance 
("Department"), the M Fund Portfolios are exempt from the investment guidelines
and restrictions set forth in Section V, Hazardous Operations, of the Bulletin
in accordance with the exemptive provisions of Section VI, Non-Hazardous
Operations, of the Bulletin, so long as all Portfolios are registered under the
Investment Company Act of 1940. The Department has determined that a hazardous
condition shall not exist if such registration is maintained.

Should any Portfolio not maintain an effective registration, the Fund and the 
Adviser agree to comply with such investment guidelines and restrictions as the 
Commissioner of the Department may require under Bulletin Section V, in order to
deem the Portfolio's investment practices to be non-hazardous.

Notwithstanding the above, pursuant to Section VI of the Bulletin, in the event 
the Commissioner determines that a hazardous condition exists as the result of 
the Fund's investment practices, then Section 4.4 of this Agreement shall apply.
<TABLE> 

<S>                                             <C>
PACIFIC MUTUAL LIFE INSURANCE COMPANY             
(Company)

By:______________________________               Date: _____________________
   Name:
   Title:


By:______________________________               Date: _____________________
   Name:
   Title:



M FUND, INC.
(Fund)

By:______________________________               Date: _____________________
   Name:
   Title:


By:______________________________               Date: _____________________
   Name:  Daniel F. Byrne
   Title: President



M FINANCIAL INVESTMENT ADVISER
(Adviser)

By:______________________________               Date: ____________________
   Name:  Daniel F. Byrne
   Title: President 



M LIFE
By:______________________________               Date: ____________________
   Name:  Daniel F. Byrne
   Title: Senior Vice President

</TABLE> 
<PAGE>
 
Effective as of *, the following classes of Contracts are hereby added to this 
Schedule 2 and made subject to the Agreement:

<TABLE> 
<CAPTION> 

  Policy Marketing Name   SEC 1933 Act   Name of Supporting    Annuity or Life
                          Registration   Account
                          Number (if
                          applicable)
  ----------------------------------------------------------------------------
  <S>                     <C>            <C>                   <C> 
  Pacific Select Estate   333-01713      Pacific Select Exec   Life
  Preserver
  ----------------------------------------------------------------------------
  Pacific Select Estate   333-20355      Pacific Select Exec   Life
  Preserver II  
  ----------------------------------------------------------------------------
  Pacific Select Estate   333-14005      Pacific Select Exec   Life
  Maximizer 
  ----------------------------------------------------------------------------
</TABLE> 

IN WITNESS WHEREOF, the Fund, the Adviser, and the Company hereby amend this 
Schedule 2 in accordance with Article XI of the Agreement.

M FUND, INC.                         PACIFIC LIFE INSURANCE COMPANY
                                     (formerly known as Pacific Mutual Life 
                                     Insurance Company)
By:     /s/ DANIEL F. BYRNE          By:     /s/ LYNN C. MILLER
Name:   Daniel F. Byrne              Name:   Lynn C. Miller
Title:  President                    Title:  Executive Vice President


M FINANCIAL INVESTMENT               M LIFE INSURANCE COMPANY
ADVISERS, INC.


By:     /s/ DANIEL F. BYRNE          By:     /s/ DANIEL F. BYRNE
Name:   Daniel F. Byrne              Name:   Daniel F. Byrne
Title:  President                    Title:  Senior VP

*
Pacific Select Estate Preserver effective as of: March 3, 1997
Pacific Select Estate Preserver II effective as of: July 17, 1997
Pacific Select Estate Maximizer effective as of: June 5, 1997
<PAGE>
 
Effective as of *, the following classes of Contracts are hereby added to this 
Schedule 2 and made subject to the Agreement:

<TABLE> 
<CAPTION> 

  Policy Marketing Name   SEC 1933 Act   Name of Supporting    Annuity or Life
                          Registration   Account
                          Number (if
                          applicable)
  ----------------------------------------------------------------------------
  <S>                     <C>            <C>                   <C> 
  M's Versatile Product   333-61135      Pacific Select Exec   Life
  
  ----------------------------------------------------------------------------
  Custom Coli II              N/A        Pacific Coli II       Life
                
  ----------------------------------------------------------------------------
  Custom Coli III             N/A        Pacific Coli III      Life
               
  ----------------------------------------------------------------------------
</TABLE> 

IN WITNESS WHEREOF, the Fund, the Adviser, and the Company hereby amend this 
Schedule 2 in accordance with Article XI of the Agreement.

M FUND, INC.                         PACIFIC LIFE INSURANCE COMPANY
                                     (formerly known as Pacific Mutual Life 
                                     Insurance Company)
By:                                  By:     
Name:   Daniel F. Byrne              Name:   Lynn C. Miller
Title:  President                    Title:  Executive Vice President


M FINANCIAL INVESTMENT               M LIFE INSURANCE COMPANY
ADVISERS, INC.


By:                                  By:                         
Name:   Daniel F. Byrne              Name:   Daniel F. Byrne
Title:  President                    Title:  Senior VP

*
M's Versatile Product effective as of: 
Custom Coli II effective as of: 
Custom Coli III effective as of: 

<PAGE>
 
EXHIBIT 99.6(a)

Independent Auditors' Consent

<PAGE>
 

INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Pre-Effective Amendment No. 1 to the Registration
Statement No. 333-61135 on Form S-6 of our report dated February 6, 1998 related
to the financial statements of Pacific Select Exec Separate Account as of
December 31, 1997 and for each of the two years in the period then ended and of
our report dated February 19, 1998 related to the consolidated financial
statements of Pacific Life Insurance Company and subsidiaries as of December 31,
1997 and 1996 and for each of the three years in the period ended December 31,
1997, appearing in the Prospectus of M's Versatile Product ("MVP") Flexible
Premium Variable Life Insurance Policy, which is a part of such Registration
Statement.

We also consent to the reference to us under the heading "Independent Auditors" 
appearing in such Prospectus.


/s/ DELOITTE & TOUCHE LLP
Costa Mesa, California
November 19, 1998 


<PAGE>
 
EXHIBIT 99.7

Opinion of Actuary
<PAGE>
 
                [Letterhead of Pacific Life Insurance Company]


November 11, 1998 


PACIFIC LIFE INSURANCE COMPANY
700 Newport Center Drive
Newport Beach, CA 92660

RE:   M's Versatile Product Flexible Premium Variable Life Insurance Policy

To whom it may concern:

In my capacity as Assistant Vice President of the Product Design Department of
Pacific Life Insurance Company, I have provided actuarial advice concerning:

The preparation of the Pre-Effective Amendment No. 1 to the Registration
Statement on Form S-6 filed by Pacific Life Insurance Company with the
Securities and Exchange Commission under the Securities Act of 1933 with respect
to variable life insurance policies (the "Registration Statement") and the
preparation of the policy forms for the variable life insurance policies
described in the Registration Statement (the "Policies"). 

It is my professional opinion that:

The illustration of death benefits, cash values and accumulated premiums shown
in the Appendix to the prospectus, based on the assumptions stated in the
illustrations and on the pages immediately preceding the illustrations, are
consistent with the provisions of the Policies.  The rate structure of the
Policies has not been designed so as to make the relationship between premiums
and benefits, as shown in the illustrations, appear to be correspondingly more
favorable to the prospective purchaser of the policies at age 45 in the
underwriting classes illustrated than to prospective purchasers of Policies at
other ages or underwriting classes.

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


Sincerely,

/s/ LAWRENCE M. HERSH

Lawrence M. Hersh, FSA, MAAA 
Assistant Vice President


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