PACIFIC SELECT EXEC SEPARATE ACCT PACIFIC LIFE INS
497, 1999-05-05
Previous: CONCORDE CAREER COLLEGES INC, 10-Q, 1999-05-05
Next: PACIFIC SELECT EXEC SEPARATE ACCT PACIFIC LIFE INS, 497J, 1999-05-05



<PAGE>
      
<TABLE>    
<CAPTION> 
PACIFIC SELECT 
ESTATE MAXIMIZER                           PROSPECTUS MAY 1, 1999

<S>                                        <C> 
                                           Pacific Select Estate Maximizer is a modified single premium variable life insurance
                                           policy issued by Pacific Life Insurance Company. In Texas, this Policy is called a
                                           flexible premium variable life insurance policy.

 
This Policy is not available in            This prospectus provides information that you should know before buying a Policy. It's
all states. This prospectus is             accompanied by a current prospectus for the Pacific Select Fund, a Fund that provides the
not an offer in any state or               underlying Portfolios for the Variable Investment Options offered under the Policy.
jurisdiction where we're not               Please read these prospectuses carefully and keep them for future reference.
legally permitted to offer the   
Policy.                                    Here's a list of all the Investment Options available under your Policy: 
                                 
The Policy is described in detail          VARIABLE INVESTMENT OPTIONS                                           
in this prospectus. The Pacific                                                                                     
Select Fund is described in its            Money Market            Large-Cap Value                                     
prospectus and in its Statement            High Yield Bond         Mid-Cap Value                                       
of Additional Information (SAI).           Managed Bond            Equity                                              
No one has the right to describe           Government Securities   Bond and Income                                     
the Policy or the Pacific Select           Growth                  Equity Index                                        
Fund any differently than they             Aggressive Equity       Small-Cap Index                                     
have been described in these               Growth LT               REIT                                                
documents.                                 Equity Income           International                                       
                                           Multi-Strategy          Emerging Markets                                    
You should be aware that the                                                                                        
Securities and Exchange                    FIXED OPTION                                                             
Commission (SEC) has not reviewed                                                                                    
the Policy for its investment              Fixed Account                                                             
merit, and does not guarantee              
that the information in this               
prospectus is accurate or                  
complete. It's a criminal offense 
to say otherwise.

This policy will usually be a 
modified endowment contract. Any 
loan, surrender or withdrawal may 
be subject to income tax and a 10% 
penalty tax.              
</TABLE>     
<PAGE>

YOUR GUIDE TO THIS PROSPECTUS

<TABLE>        
<S>                                                                 <C>     <C>                                                  <C>
Terms Used in This Prospectus                                         3     Performance Information                               30
- -----------------------------------------------------------------------     --------------------------------------------------------
An Overview of Pacific Select Estate Maximizer                        4     The Fixed Account                                     31
- -----------------------------------------------------------------------     General Description                                   31
Information about Pacific Life, the Separate Account, and the Fund   11     Transfers, Surrenders, Withdrawals, and Policy Loans  32
Pacific Life Insurance Company                                       11     --------------------------------------------------------
Pacific Select Exec Separate Account                                 11     More about the Policy                                 32
The Pacific Select Fund                                              12     Ownership                                             32
The Investment Adviser and Portfolio Managers                        14     Beneficiary                                           32
- -----------------------------------------------------------------------     The Contract                                          32
The Policy                                                           14     Payments                                              33
Application for a Policy                                             14     Assignment                                            33
Premiums                                                             14     Errors on the Application                             33
Additional Premium Payments                                          14     Incontestability                                      33
Allocation of Premiums                                               15     Payment in Case of Suicide                            33
Portfolio Rebalancing                                                15     Dividends                                             33
Dollar Cost Averaging Option                                         16     Policy Illustrations                                  33
Transfer of Accumulated Value                                        16     Payment Plan                                          34
Death Benefit                                                        17     Optional Insurance Benefits and Other Policies        34
Policy Values                                                        18     Retirement Income Strategy Using Life Insurance       34
Determination of Accumulated Value                                   19     Risks Regarding Retirement Income Strategy 
Policy Loans                                                         19       Using Life Insurance                                34
Duration of Contract                                                 20     Distribution of the Policy                            35
Surrender                                                            20     --------------------------------------------------------
Partial Withdrawals                                                  20     More about Pacific Life                               36
Right to Examine a Policy--Free-Look Right                           21     Management                                            36
Lapse                                                                21     State Regulation                                      38
Reinstatement                                                        22     Telephone Transfer and Loan Privileges                38
Last Survivor Policies                                               22     Legal Proceedings                                     38
- -----------------------------------------------------------------------     Legal Matters                                         38
Charges and Deductions                                               22     Registration Statement                                38
Load from Premiums                                                   22     Preparation for the Year 2000                         39
Surrender Charge                                                     22     Independent Auditors                                  39
Deductions from Accumulated Value                                    23     Financial Statements                                  39
Other Charges                                                        24     --------------------------------------------------------
Guarantee of Certain Charges                                         24     Illustrations                                         85
Variations in Charges                                                24     --------------------------------------------------------
Usage                                                                25     Appendix                                              95
- -----------------------------------------------------------------------     --------------------------------------------------------
Other Information                                                    25     Where to Go for More Information              Back Cover
Federal Income Tax Considerations                                    25    
Charge for our Income Taxes                                          28
Voting of Fund Shares                                                28
Disregard of Voting Instructions                                     29
Confirmation Statements and Other Reports to Owners                  29
Substitution of Investments                                          29
Replacement of Life Insurance or Annuities                           30
Changes to Comply with Law                                           30
- ----------------------------------------------------------------------- 

</TABLE>          
 
2
<PAGE>

<TABLE>     
<CAPTION> 
TERMS USED IN THIS PROSPECTUS

<S>                                                 <C> 
Some of the terms we've used in                     Monthly Payment Date - The day each month                 
this prospectus may be new to you.                  on which monthly deductions and charges                   
We've identified them in this                       are assessed against the Accumulated Value.               
prospectus by capitalizing the first                The first Monthly Payment Date is the                     
letter of each word. You'll find an                 Policy Date.                                              
explanation of what they mean below.                                                                          
                                                    Net Cash Surrender Value - The Cash                       
In this prospectus, Owner, you and                  Surrender Value less Policy Debt.                         
your mean the Policyholder or Policy                                                                          
Owner. Pacific Life, we, us and our refer           Policy Date - The date used to determine                  
to Pacific Life Insurance Company.  The             the Monthly Payment Date, Policy Years,                   
Fund refers to Pacific Select Fund. Policy          and Policy Monthly, Quarterly, Semi-Annual,               
means a Pacific Select Estate Maximizer             and Annual Anniversaries. It is usually the               
variable life insurance policy, unless we           later of the date the application is accepted             
state otherwise.                                    by us or the date we receive the first premium            
                                                    payment. The term "Issue Date" is substituted             
If you have any questions, please ask               for Policy Date with respect to Policies                  
your registered representative or call              issued to residents of the Commonwealth of                
us at 1-800-800-7681.                               Massachusetts.                                            
                                                                                                              
Accumulated Value - The total value of              Policyholder, Policy Owner, Owner, you, or                
the amounts in the Investment Options               your - The person or persons who own the Policy.          
for the Policy as well as any amount set            The Policy Owner will be the Insured(s) unless            
aside in the Loan Account, including any            otherwise stated in the application. If your              
accrued earned interest, as of any                  Policy has been absolutely assigned, the assignee         
Valuation Date.                                     becomes the Owner. A collateral assignee is not           
                                                    the Owner.                                                
Age - An Insured's age as of his or her                                                                       
last birthday as of the Policy Date,                Preferred Withdrawal - The amount of the first            
increased by the number of complete                 withdrawal in any Policy Year (including a                
Policy Years elapsed.                               surrender) that does not exceed the Free Withdrawal       
                                                    Amount. If there is no Free Withdrawal Amount at          
Beneficiary - The person or persons you             the time of the first withdrawal in a Policy Year,        
name in the application or by proper                the next withdrawal in the same Policy Year will be       
later designation to receive the death              considered the first.                                     
benefit proceeds upon the death of the                                                                        
Insured(s).                                         Separate Account - The Pacific Select Exec Separate       
                                                    Account, a separate account of ours registered as a       
Cash Surrender Value - The Accumulated              unit investment trust under the Investment Company        
Value, less any applicable surrender                Act of 1940.                                              
charge.                                                                                                       
                                                    Survivor - In a last survivor Policy, the last            
Debt - The unpaid loan balance including            Insured alive while the Policy is in force.               
accrued loan interest.                                                                                        
                                                    Valuation Date - Each date on which the Separate          
Face Amount - You'll find your Policy's             Account is valued, which currently includes each day      
Face Amount, which includes any                     that the New York Stock Exchange is open for trading      
increases or decreases, in the                      and on which our client services offices are open.        
specification pages in your Policy.                 The New York Stock Exchange is closed on weekends         
                                                    and on: New Year's Day, Martin Luther King, Jr.           
Fixed Account - An account that is part             Day, Presidents' Day, Good Friday, Memorial Day,          
of our General Account. All or a portion            July Fourth, Labor Day, Thanksgiving Day, and             
of premium payments may be allocated to             Christmas Day. Our administrative offices are             
the Fixed Account for accumulation at a             normally closed on the following: the Monday before       
fixed rate of interest (which may not be            New Year's Day, July Fourth, or Christmas Day if any      
less than 3.0%) declared periodically               of those holidays falls on a Tuesday; the Tuesday         
by us.                                              before Christmas Day if that holiday falls on a           
                                                    Wednesday; the Friday after New Year's Day, July          
Free Withdrawal Amount - The lesser of              Fourth or Christmas Day if any of these holidays          
contract earnings under the Policy or               falls on a Thursday; the Friday after Thanksgiving.       
10% of the initial premium. If there are no 
earnings at the time of the withdrawal,             If any transaction or event called for under a            
the Free Withdrawal Amount is zero. For             Policy is scheduled to occur on a day that is not a       
purposes of determining this amount, earnings       Valuation Date, such transaction or event will be         
under the Policy are Accumulated Value              deemed to occur at the end of the next following          
less total premiums paid, plus all prior            Valuation Date unless otherwise specified.                
partial withdrawals deemed to be                                                                              
withdrawals of premium for surrender                Valuation Period - The period that starts at the          
charge purposes.                                    close of a Valuation Date and ends at the close of        
                                                    the next succeeding Valuation Date.                       
General Account - All of our assets other                                                                     
than those allocated to the Separate                Variable Account - A subaccount of our Separate           
Account or to any of our other segregated           Account, which is used only to support the variable       
separate accounts.                                  death benefits and policy values of variable life         
                                                    insurance policies, and the assets of which are           
Guideline Single Premium or Guideline               segregated from our General Account and our other         
Level Premiums - The maximum amount of              separate accounts. The Pacific Select Exec Separate       
premium or premiums that can be paid for            Account serves as the funding vehicle for the             
any given Face Amount in order to qualify           Policies. The Money Market Variable Account,              
this Policy as life insurance for tax               High-Yield Bond Variable Account, Managed Bond            
purposes as specified in Section 7702 of            Variable Account, Government Securities Variable          
the Internal Revenue Code.                          Account, Growth Variable Account, Aggressive Equity       
                                                    Variable Account, Growth LT Variable Account,             
Home Office - The Client Services                   Equity Income Variable Account, Multi-Strategy            
Department at our main office. The                  Variable Account, Large-Cap Value Variable                
address is shown on the back cover.                 Account, Mid-Cap Value Variable Account, Equity           
                                                    Variable Account, Bond and Income Variable Account,       
Insured or Insured(s) - The person or               Equity Index Variable Account, Small-Cap Index            
persons whose death is the contingency              Variable Account, REIT Variable Account,                  
upon which the death benefit proceeds are           International Variable Account, and Emerging              
payable.                                            Markets Variable Account are currently all                
                                                    subaccounts of the Separate Account.                       
Investment Option - The Fixed Account or            
one of the Variable Accounts.                       
                                                  
Loan Account - An account that holds              
Accumulated Value set aside to secure             
Policy loans.                                     
</TABLE>      

                                                                               3
<PAGE>
 
AN OVERVIEW OF PACIFIC SELECT ESTATE MAXIMIZER

<TABLE>     
<S>                                        <C> 

                                           This overview tells you some key things you should know about your Policy. 
                                           It's designed as a summary only - please read the entire prospectus and 
                                           your Policy for more detailed information.
 
                                           Some states have different rules about how life insurance policies 
                                           are described or administered. The terms of your Policy, or of any
                                           endorsement or rider, prevails over what's in this prospectus.
 
                                           
                                           --------------------------------------------------------------------------------
Pacific Select                             Pacific Select Estate Maximizer is a modified single premium variable life      
Estate Maximizer Basics                    insurance policy.                                                               
                                                                                        
Modified single premium life               . Modified single premium means you pay an initial premium and have limited     
insurance policies are usually               ability to make additional premium payments.                                    
classified for tax purposes as                                                                                             
modified endowment contracts,              . Variable means the Policy's value depends on the performance of the           
which means that withdrawals,                Investment Options you choose.                                                  
loans, pledges, assignments, and                                                                                           
surrenders are all considered              . Life insurance means the Policy provides a death benefit to the Beneficiary   
distributions and may be subject             you choose.                                                                     
to income tax and a 10% penalty                                                                                            
tax.                                       Pacific Select Estate Maximizer can insure the lives of one person or two       
                                           people. If it insures the life of one person, it's called a single life policy, 
This Policy may be appropriate             and provides a death benefit after that person dies. If it insures the lives of 
if you want to provide a death             two people, it's called a last survivor policy, and provides a death benefit    
benefit or to help meet other              after both people have died. Last survivor life insurance may be appropriate    
long-term financial objectives.            for two spouses who want to provide a death benefit for their children. A       
It may not be the right kind of            single life policy may be more appropriate for someone who wants to provide a   
Policy if you plan to withdraw             death benefit for his or her spouse.                                            
money for short-term needs.                                                                                                
                                           In addition to providing a death benefit that is generally free of federal      
Please discuss your insurance              income tax, any growth in your Policy's Accumulated Value is tax-deferred. You  
needs and financial objectives             can choose from 18 Variable Investment Options, each of which invests in a      
with your registered                       corresponding Portfolio of the Pacific Select Fund, and a Fixed Option that     
representative.                            provides a guaranteed minimum rate of interest.                                 

You'll find more about the basics of       Please take some time to read the information in this prospectus before you     
Pacific Select starting on page 14.        decide if this Policy meets your insurance needs and financial objectives.
                                           
                                           Your Right to Examine a Policy - Free-Look Right                                
                                           During the Free-Look Period, you have the right to cancel your Policy and       
                                           return it to us or your registered representative for a refund of the premiums  
                                           you've paid. We'll hold your premium in the Money Market Investment Option      
                                           until the Free-Look Transfer Date.
</TABLE>     

4
<PAGE>
 
<TABLE> 
<S>                                                 <C>
                                                    -------------------------------------------------------------------------------
The Death Benefit                                   The death benefit is the greater of your Policy's Face Amount or its  
                                                    Accumulated Value multiplied by a specified percentage (called the Guideline   
Your Policy provides a death benefit for            Minimum Death Benefit).                                                        
your Beneficiary after the people                                                                                                   
insured by the Policy have died, as long            We'll pay death benefit proceeds to your Beneficiary when we receive proof of  
as your Policy is in force.                         death, along with payment instructions.                                        
                                                                                                                                    
You'll find more about the death benefit             
starting on page 17.                                  
                                                     
                                                     
                                                    -------------------------------------------------------------------------------
How Premiums Work                                   Generally, your first premium payment must be at least $10,000. If the person  
                                                    insured by the Policy is 70 years of age or older, your first premium payment  
Your first premium must be 80%, 90%                 must be at least $50,000. If the Policy insures two people, the minimum amount 
or 100% of your Policy's Guideline Single           of the first premium payment is based on the age of the younger of the two     
Premium.                                            people.                                                                        
                                                                                                                                    
In West Virginia the Face Amount of                 You have limited ability to make additional premium payments, and each         
your Policy must be at least $25,000.               additional premium payment must be at least $1,000.                            
                                                                                                                                    
You'll find more about premiums on page 14.         We do not deduct any charges from your premium payments.                       
                                                                                                                                    
For information about the "seven pay                Limits on the Premium Payments You Can Make                                    
premium" test and modified endowment                Federal tax law puts limits on the premium payments you can make in relation to
contracts, see Federal Income Tax                   your Policy's death benefit. We may refuse all or part of a premium payment you 
Considerations, starting on page 25.                make, or remove all or part of a premium from your Policy and return it to you
                                                    under certain circumstances.                                                    


                                                    -------------------------------------------------------------------------------
Your Policy's Accumulated Value                     Accumulated Value is the value of your Policy on any Valuation Date. It is not 
                                                    guaranteed--it depends on the performance of the Investment Options you've     
Accumulated Value is used as the basis              chosen, the premium payments you've made, Policy charges, and how much you've 
for determining Policy benefits and                 borrowed or withdrawn from the Policy.  
charges. If there is not enough Accumulated                                                                                         
Value to cover the monthly charges,                 Monthly Deductions                                                             
your Policy could lapse.                            We deduct four monthly charges from your Policy's Accumulated Value on each    
                                                    Monthly Payment Date: a cost of insurance charge, an administrative charge, a  
You'll find more about Accumulated                  tax expense charge and a mortality and expense risk charge.                    
Value on page 18.                                                                                                                   
                                                    Lapsing and Reinstatement                                                      
You'll find more about the monthly charges          If there is not enough Accumulated Value to cover the monthly charges on the day
on page 23.                                         we make the deduction, your Policy may lapse--which means you'll no longer have
                                                    any insurance coverage. If your Policy is in danger of lapsing, we'll give you 
You'll find more about lapsing                      a Grace Period of 61 days to pay the required premium. If your Policy lapses,  
and reinstatement starting on page 21.              you have three years from the end of the Grace Period to apply for a           
                                                    reinstatement.
</TABLE> 
                                                                              5

<PAGE>
 
AN OVERVIEW OF PACIFIC SELECT ESTATE MAXIMIZER

<TABLE>     
<S>                                        <C> 
                                           --------------------------------------------------------------------------------       
Your Investment Options                    You can choose from 18 Variable Investment Options, each of which invests in a         
                                           corresponding portfolio of the Pacific Select Fund. We're the Investment               
The Investment Options you choose          Adviser for the Pacific Select Fund. We oversee the management of all the              
will affect your Policy's                  Fund's Portfolios and manage two of the Portfolios directly. We've retained other 
Accumulated Value, and may affect          portfolio managers to manage the other portfolios. The value of each Portfolio 
the death benefit.                         will fluctuate with the value of the investments it holds, and returns are not 
                                           guaranteed.             
                                                                                                                       
Please review the Investment               
Options carefully and ask your             You can also choose a Fixed Option, called the Fixed Account, that provides a          
registered representative to help          guaranteed minimum annual interest rate of 3%. We may offer a higher interest 
you choose the right ones for              rate. If we do, we'll guarantee that rate for one year. In the first year,
your goals and risk tolerance.             however, we do not guarantee a rate higher than 6%.                                    
                                                                                                                                  
You'll find more about the                 We allocate your premium payments and Accumulated Value to the Investment              
Variable Investment Options on             Options you choose. Your Policy's Accumulated Value will fluctuate depending on        
page 13 and The Fixed Account on           the Investment Options you've chosen. You bear the investment risk of any              
page 31.                                   Variable Investment Options you choose.                                                
                                                                                                                                  
We'll hold your premium payments           Transferring Among Investment Options                                                  
in the Money Market Investment             You can transfer among the Investment Options during the life of your Policy           
Option until the Free Look Transfer        without paying any current income tax. There is currently no charge for                
Date. Please turn to Right to              transfers.                                                                             
Examine a Policy - Free Look Right                                                                                                
for details.                               You can make as many transfers as you like between Variable Investment Options.        
                                           You can also make automatic transfers from one Variable Investment Option to           
                                           another by using our dollar cost averaging or portfolio rebalancing programs.           
                                           These programs are not available for the Fixed Account.                                
                                                                                                                                  
                                           You can only make one transfer from the Fixed Account to the Variable                  
You'll find more about transfers           Investment Options in any 12-month period, and each transfer may be no more            
on pages 16 and 32.                        than $5,000 or 25% of the Accumulated Value in the Fixed Account, whichever is         
                                           greater. You can only transfer to the Fixed Account in the Policy Month right          
                                           before each Policy Anniversary.                                                        
                                                                                                                                  
                                           --------------------------------------------------------------------------------       
Withdrawals, Surrenders and                You can take out all or part of your Policy's Accumulated Value while your             
Loans                                      Policy is in force by making withdrawals or surrendering your Policy. You can          
                                           take out a loan from us using your Policy as security.                                 
Making a withdrawal, taking out a              
loan or surrendering your Policy           Making Withdrawals                                                                     
can generate taxable income,               You can withdraw part of your Policy's Net Cash Surrender Value starting on            
change your Policy's tax status,           your first Policy Anniversary. This reduces your Policy's Accumulated Value and        
or make your Policy more                   could reduce the Face Amount and death benefit. We may deduct a Surrender              
susceptible to lapsing. Be sure            Charge if you make a withdrawal during the first nine Policy Years. You can            
to plan carefully before using             make one Preferred Withdrawal every Policy Year. There is no Surrender Charge          
these Policy benefits.                     on Preferred Withdrawals.                                                              
                                                                                                                                  
You'll find more about making              Taking Out a Loan                                                                      
withdrawals on pages 20 and 32.            You can take out a loan from us using your Policy's Accumulated Value as               
                                           security. You pay interest on the amount you borrow at an annual rate of 6%        
 . The Accumulated Value used               during the first 10 Policy Years and 5% thereafter. The Accumulated Value 
You'll find more about taking              used to secure your loan is set aside in a Loan Account, where it earns 
out loans on pages 19 and 32.              interest at 4.5% a year. A portion of the amount you borrow may qualify as a 
                                           Preferred Loan. On Preferred Loans, we charge interest at an annual rate of 
                                           5.25% in the first 10 Policy years and 4.75% thereafter. 

                                           The amount in the Loan Account is not available to help pay for any Policy
                                           charges. Taking out a loan affects the Accumulated Value of your Policy because
                                           the amount set aside in the Loan Account misses out on the potential earnings
                                           available through the Investment Options.
</TABLE>     
 
6
<PAGE>


<TABLE>     
<S>                                                          <C> 
You'll find out more about surrendering                      Surrendering Your Policy                                            
your Policy on pages 20 and 32.                              You can surrender or cash in your Policy for its Net Cash           
                                                             Surrender Value while the person insured or either of the 
                                                             two people insured, by the Policy is still living. If you 
                                                             surrender your Policy during the first nine Policy Years, 
                                                             we'll apply a Surrender Charge.
                                                             ---------------------------------------------------------           
Variable Life Insurance and Your Taxes                       Your Beneficiary generally will not have to pay federal             
                                                             income tax on death benefit proceeds. You'll also                   
There are tax issues to consider when                        generally not be taxed on any or all of the growth in               
you own a life insurance policy. These are                   your Policy's Accumulated Value unless you receive a cash           
described in detail starting on page 25.                     distribution.                                                       
                                                                                                                                 
                                                             Pacific Select Estate Maximizer is a modified single 
                                                             premium variable life insurance policy. It will probably 
                                                             be classified for tax purposes as a type of life 
                                                             insurance policy called a modified endowment contract. 
                                                             Distributions you receive from a modified endowment 
                                                             contract are taxed differently than under conventional 
                                                             life insurance policies. Withdrawals, loans, pledges, 
                                                             assignments, and surrenders are all considered 
                                                             distributions and may be subject to income tax and, 
                                                             if you are under age 59 1/2, may be subject to a 10% 
                                                             penalty tax.                                           
                                                             ---------------------------------------------------------           
About Pacific Life                                           Pacific Life is a life insurance company based in                   
                                                             California. We issue the Policies. Pacific Mutual                   
When you buy a life insurance policy,                        Distributors, Inc., our subsidiary, is the distributor 
you're relying on the insurance company                      of the Policies.                                        
that issues it to be able to meet its                                                                                            
financial obligations to you.                                How Our Accounts Work                                               
                                                             We put your premium payments in our General and Separate            
You'll find more about Pacific Life, and                     Accounts. We own the assets in our Accounts and make the            
our strength as a company, starting on                       allocations to the Investment Options you've chosen.                
page 11.                                                                                                                          
                                                             Amounts allocated to the Fixed Account are held in our              
                                                             General Account. Our General Account includes all of our            
                                                             assets, except for those held in our separate accounts.             
                                                             Our ability to meet our obligations under the Policy is             
                                                             backed by our strength as an insurance company.                     
                                                                                                                                 
                                                             Amounts allocated to the Variable Investment Options are            
                                                             held in our Separate Account. The assets in this Account            
                                                             are kept separate from the assets in our General Account            
                                                             and our other separate accounts, and are protected from             
                                                             our general creditors.                                              
                                                                                                                                 
                                                             ---------------------------------------------------------           
Processing Payments, Forms and                               Effective Date                                                      
Requests                                                     The effective date of payments, forms and requests you              
                                                             send us is usually determined by the day and time we                
Call us or contact your registered                           receive the item in proper form at the mailing address              
representative if you have any questions                     that appears on the back cover of this prospectus.                  
about the proper form required for a                                                                                             
request.                                                     Planned periodic premium payments, loan requests,                   
                                                             transfer requests, loan payments or withdrawal requests             
To request payment of death benefit                          that we receive in proper form before 4:00 p.m. Eastern time           
proceeds, send us proof of death and                         on a Valuation Date will normally be effective as of the            
payment instructions.                                        end of that day, unless the transaction is scheduled to             
                                                             occur on another Valuation Date. If we receive your                 
                                                             payment or request on or after 4:00 p.m. Eastern time on a             
                                                             Valuation Date, your payment or request will be effective           
                                                             as of the end of the next Valuation Date. If a                      
                                                             transaction  is scheduled to occur on a day that is not a           
                                                             Valuation  Date, we'll process it as of the end of the              
                                                             next Valuation Date.                                                
                                                                                                                                 
                                                             Proper Form                                                         
                                                             We'll process your requests once we receive all letters,            
                                                             forms or other necessary documents, completed to our                
                                                             satisfaction. Proper form may require, among other things,          
                                                             a signature guarantee or some other proof of authenticity.          
                                                             We do not generally require a signature guarantee unless            
                                                             it appears that your signature has changed, if it appears 
                                                             the signature is not yours, if we have not received a              
                                                             properly completed application or confirmation of an                
                                                             application, or for other reasons to protect you and us.             
</TABLE>      

                                                                               7
<PAGE>
 
AN OVERVIEW OF PACIFIC SELECT ESTATE MAXIMIZER

<TABLE>
<S>                                            <C> 

                                               This section of the overview explains the fees and expenses associated with
                                               your Pacific Select Estate Maximizer Policy. 

                                               --------------------------------------------------------------------------------
Understanding Policy Expenses 
and Cash Flow                                            Your Premium              
                                                         You make a                    We do not deduct any
The chart to the right illustrates how cash              premium payment               charges from your      
normally flows through a Pacific Select                  and we allocate               premium payments         
Estate Maximizer Policy.                                 it to the                 
                                                         Investment                
The dark shaded boxes show the fees and                  Options you choose           
expenses you pay directly or indirectly 
under your Policy.  These are explained 
in the pages that follow.               
                                                Fixed Option       Variable           Pacific Select          The Fund
We hold your premium payment in the Money       We hold            Investment         Fund                    deducts
Market Investment Option until the Free         amounts you        Options            The Variable            advisory fees
Look Transfer Date. Please turn to Right        allocate to this   We hold amounts    Investment Options      and other Fund
to Examine a Policy - Free-Look Right for       Option in our      you allocate to    invest in               expenses from
details.                                        General Account    these Options in   the Fund's              the Portfolios
                                                                   our Separate       Portfolios
                                                                   Account
     
                                                                                                              We deduct:
                                                                                                              .  cost of 
                                                                                                                 insurance
                                                                                                                 charge
                                                                                  We make monthly             .  administrative
                                                                                  deductions                     charge
                                                                                                              .  tax expense 
                                                                                                                 charge 
                                                Loan Account       Accumulated                                .  mortality and
                                                Accumulated        Value                                         expense risk 
                                                Value set aside    The total                                     charge 
                                                to secure a        value of    
                                                Policy loan        your Policy  

                                                                                  If you make a withdrawal    We deduct a 
                                                                                  or surrender your Policy    Surrender 
                                                                                  during the first nine       Charge from your
                                                                                  Policy Years                Accumulated Value
                                                                                                              unless it's a    
                                                                                                              Preferred        
                                                                                                              Withdrawal        
</TABLE> 

8
<PAGE>
 
<TABLE>     
<S>                                        <C>  

                                           --------------------------------------------------------------------------------  
Deductions from Your Premiums              We do not deduct any charges from your premium payments before allocating them    
                                           to your Investment Options.                                                       
                                                                                                                             
                                           --------------------------------------------------------------------------------  
Deductions from Your                       We deduct four monthly charges from your Policy's Accumulated Value in the        
Policy's Accumulated Value                 Investment Options on each Monthly Payment Date:                                 
                                                                                                                             
The monthly charges are explained          Cost of Insurance Charge - We calculate this charge by multiplying the current    
in more detail starting on page 23.        cost of insurance rate by a discounted net amount at risk at the beginning of     
                                           each Policy Month.                                                                
An example                                                                                                                   
For a Policy in its second Policy           Administrative Charge - We deduct this charge at an annual rate of 0.30%         
Year:                                      (0.025% monthly) of your Policy's Accumulated Value. If the Accumulated Value     
 . that insures the life of a male          is less than $50,000 on any Policy Anniversary Date, there will be an             
  age 60 when the Policy was issued        additional charge of $40.                                                         
 . with a Face Amount of $80,000                                                                                              
 . with Accumulated Value of                Tax Expense Charge - We deduct this charge at an annual rate of 0.40%             
  $40,000.                                 (0.0333333% monthly) of your Policy's Accumulated Value during the first          
                                           10 Policy Years. You no longer pay a tax expense charge starting in Policy        
The monthly cost of insurance              Year 11.                                                                          
charge is $61.42.                             
(0.00154303 x (($80,000/1.002466)-         Mortality and Expense Risk Charge - We deduct this charge at an annual rate of          
$40,000)).                                 0.90% (0.075% monthly) of your Policy's Accumulated Value during the first 10           
                                           Policy Years. During Policy Year 11 and thereafter, we reduce the annual rate           
                                           to 0.70% (0.0583333% monthly).                                                          
                                                                                                                                   
                                           --------------------------------------------------------------------------------        
Withdrawal and Surrender Charges           A Preferred Withdrawal is usually the amount of the first withdrawal in any             
                                           Policy Year that does not exceed the Free Withdrawal Amount.                            
                                                                                               
The Surrender Charge is                    We may deduct a Surrender Charge if you make a withdrawal or surrender your             
explained in more detail on page 22.       Policy during the first nine Policy Years. The rate we charge is shown in the           
                                           table below. There is no Surrender Charge on Preferred Withdrawals.                     
An example                                                                                                                         
If your first premium is $50,000           The Surrender Charge rate is applied to the lesser of the amount of the                 
and you have not made any                  withdrawal (less any Preferred Withdrawal) or the amount of the first premium           
previous withdrawals, the maximum          payment considered withdrawn. Total cumulative Surrender Charges will never be          
Surrender Charge we could deduct           more than 10% of the first premium payment.                                             
would be:                                  

 . $5,000 in Policy Year 2 if               We deduct the charge from your Investment Options in proportion to the                  
  Accumulated Value is $50,000 or          Accumulated Value you have in each Option unless you tell us otherwise.                 
  more (10% x $50,000)                                                                                                             
                                           ----------------------------------------------------                                    
 . $3,150 in Policy Year 5 if               Policy                                                                                  
  Accumulated Value is $45,000             Year                          Surrender Charge Rate                                     
  (7% x $45,000)                           ----------------------------------------------------                                    
                                           1-2                           10%                                                       
                                           3                              9%                                                       
                                           4                              8%                                                       
                                           5                              7%                                                       
                                           6                              6%                                                       
                                           7                              5%                                                       
                                           8                              4%                                                       
                                           9                              3%                                                       
                                           10 or more                     0%                                                       
                                           ----------------------------------------------------                                     
                                           
</TABLE>      

                                                                               9
<PAGE>

AN OVERVIEW OF PACIFIC SELECT ESTATE MAXIMIZER

<TABLE>   
<S>                                             <C>

                                                -----------------------------------------------------------------------------------
Fees and Expenses Paid by the                   The Pacific Select Fund pays advisory fees and other expenses. These are      
Pacific Select Fund                             deducted from the assets of the Fund's Portfolios and may vary from year to       
                                                year. They are not fixed and are not part of the terms of your Policy. If you     
You'll find more about the Pacific              choose a Variable Investment Option, these fees and expenses affect you           
Select Fund starting on page 12, and in the     indirectly because they reduce Portfolio returns.                                 
Fund's prospectus, which accompanies this                                                                                         
prospectus.                                     Advisory Fee                                                                      
                                                Pacific Life is the Investment Adviser to the Fund. The Fund pays an advisory     
                                                fee to us for these services. The table below shows the advisory fee as an        
                                                annual percentage of each Portfolio's average daily net assets.                   
                                                                                                                                  
                                                Other Expenses                                                                    
                                                The table also shows expenses the Fund paid in 1998 as an annual percentage of     
                                                each Portfolio's average daily net assets. To help limit Fund expenses, we've     
                                                agreed to waive all or part of our investment advisory fees or otherwise reimburse
                                                each Portfolio for expenses (not including advisory fees, additional costs
                                                associated with foreign investing and extraordinary expenses) that exceed 0.25% of
                                                its average daily net assets. We do this voluntarily but do not guarantee we'll
                                                continue to do so after December 31, 2000. No reimbursement was necessary for 1998.

                                                -----------------------------------------------------------------------------------
                                                Portfolio                      Advisory Fee      Other Expenses      Total Expenses
                                                -----------------------------------------------------------------------------------
                                                Money Market/1/                    0.37%             0.06%               0.43% 
                                                High Yield Bond/1/                 0.60%             0.06%               0.66%  
                                                Managed Bond                       0.60%             0.06%               0.66%     
                                                Government Securities              0.60%             0.06%               0.66%     
                                                Growth                             0.65%             0.05%               0.70%     
                                                Aggressive Equity                  0.80%             0.09%               0.89%     
                                                Growth LT                          0.75%             0.05%               0.80%     
                                                Equity Income/1/                   0.65%             0.05%               0.70%     
                                                Multi-Strategy/1/                  0.65%             0.06%               0.71%     
                                                Large-Cap Value/2/                 0.85%             0.06%               0.91%     
                                                Mid-Cap Value/2/                   0.85%             0.06%               0.91%     
                                                Equity                             0.65%             0.06%               0.71%     
                                                Bond and Income                    0.60%             0.10%               0.70%     
                                                Equity Index                       0.16%             0.05%               0.21%     
                                                Small-Cap Index/2/                 0.50%             0.06%               0.56%     
                                                REIT/2/                            1.10%             0.06%               1.16%     
                                                International                      0.85%             0.15%               1.00%     
                                                Emerging Markets                   1.10%             0.36%               1.46%     
                                                -----------------------------------------------------------------------------------
                                                /1/ Total net expenses for these Portfolios in 1998, after deduction of an offset   
                                                for custodian credits, was: 0.42% for Money Market Portfolio, 0.65% for High Yield
                                                Bond Portfolio, 0.69% for Equity Income Portfolio, and 0.70% for Multi-Strategy
                                                Portfolio.                                                                     

                                                /2/ Expenses are estimated. There were no actual advisory fees or other expenses for
                                                these Portfolios in 1998 because the Portfolios started on January 4, 1999.
</TABLE>     

10
<PAGE>
 
 
       INFORMATION ABOUT PACIFIC LIFE, THE SEPARATE ACCOUNT, AND THE FUND
 
Pacific Life Insurance Company
 
  We are a life insurance company that is based in California. Along with our
subsidiaries and affiliates, our operations include life insurance, annuities,
pension and institutional products, group employee benefits, broker-dealer
operations and investment advisory services. As of the end of 1998, we had
$89.6 billion of individual life insurance in force and total admitted assets
of approximately $37.6 billion. We have been ranked according to admitted
assets as the 18th largest life insurance carrier in the nation based on
December 31, 1998 assets. The Pacific Life family of companies has total assets
and funds under management of $290 billion as of December 31, 1998. We are
authorized to conduct life insurance and annuity business in the District of
Columbia and all states except New York. Our principal office is 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 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 in addition to the Policies. 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 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.
 
                                                                              11
<PAGE>
 
 
  Each Variable Account invests exclusively in shares of a designated Portfolio
of the Fund. We may in the future establish additional Variable Accounts within
the Separate Account, which may invest in other Portfolios of the Fund or in
other securities.
 
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
eighteen separate Portfolios to the Separate Account that fund the Variable
Investment Options available to you. Each Portfolio pursues different
investment objectives and policies. We purchase the 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 for purchase 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 "Information for investors" in the
accompanying prospectus of the Fund.     
 
  The following chart summarizes some basic data about each Portfolio of the
Fund offered to the Separate Account. There can be no assurance that any
Portfolio will achieve its objective. This chart is only a summary. You should
read the more detailed information which is contained in the accompanying
prospectus of the Fund, including information on the risks associated with the
investments and investment techniques of each of the Portfolios.
 
12
<PAGE>
 
  THE FUND'S PROSPECTUS ACCOMPANIES THIS PROSPECTUS AND SHOULD BE READ
CAREFULLY BEFORE INVESTING.
 
<TABLE>
<CAPTION>
                                                Primary Investments
   Portfolio             Objective          (under normal circumstances) Portfolio Manager
- ----------------------------------------------------------------------------------------------
<S>              <C>                        <C>                          <C>
 Money Market    Current income consistent  Highest quality money        Pacific Life
                 with preservation of       market instruments
                 capital.                   believed to have limited
                                            credit risk.
- ----------------------------------------------------------------------------------------------
 High Yield      High level of current      Fixed income securities      Pacific Life
 Bond            income.                    with lower and medium-
                                            quality credit ratings and
                                            intermediate to long terms
                                            to maturity.
- ----------------------------------------------------------------------------------------------
 Managed Bond    Maximize total return      Medium and high-quality      Pacific Investment
                 consistent with prudent    fixed income securities      Management Company
                 investment management.     with varying terms to
                                            maturity.
- ----------------------------------------------------------------------------------------------
 Government      Maximize total return      Fixed income securities      Pacific Investment
 Securities      consistent with prudent    that are issued or           Management Company
                 investment management.     guaranteed by the U.S.
                                            government, its agencies
                                            or government-sponsored
                                            enterprises.
- ----------------------------------------------------------------------------------------------
 Growth          Growth of capital.         Equity securities of         Capital Guardian
                                            smaller and medium-sized     Trust Company
                                            companies.
- ----------------------------------------------------------------------------------------------
 Aggressive      Capital appreciation.      Equity securities of small   Alliance Capital
 Equity                                     emerging-growth companies    Management L.P.
                                            and medium-sized
                                            companies.
- ----------------------------------------------------------------------------------------------
 Growth LT       Long-term growth of        Equity securities of a       Janus Capital
                 capital consistent with    large number of companies    Corporation
                 the preservation of        of any size.
                 capital.
- ----------------------------------------------------------------------------------------------
 Equity Income   Long-term growth of        Equity securities of large   J.P. Morgan
                 capital and income.        and medium-sized dividend-   Investment Management
                                            paying U.S. companies.       Inc.
- ----------------------------------------------------------------------------------------------
 Multi-Strategy  High total return.         A mix of equity and fixed    J.P. Morgan
                                            income securities.           Investment Management
                                                                         Inc.
- ----------------------------------------------------------------------------------------------
 Large-Cap       Long-term growth of        Equity securities of large   Salomon Brothers
 Value           capital. Current income is U.S. companies.              Asset Management Inc
                 of secondary importance.
- ----------------------------------------------------------------------------------------------
 Mid-Cap Value   Capital appreciation.      Equity securities of         Lazard Asset
                                            medium-sized U.S.            Management
                                            companies believed to be
                                            undervalued.
- ----------------------------------------------------------------------------------------------
 Equity          Capital appreciation.      Equity securities of large   Goldman Sachs
                 Current income is of       U.S. growth-oriented         Asset Management
                 secondary importance.      companies.
- ----------------------------------------------------------------------------------------------
 Bond and        Total return and income    A wide range of fixed        Goldman Sachs
 Income          consistent with prudent    income securities with       Asset Management
                 investment management.     varying terms to maturity,
                                            with an emphasis on long-
                                            term bonds.
- ----------------------------------------------------------------------------------------------
 Equity Index    Investment results that    Equity securities of         Bankers Trust
                 correspond to the total    companies that are           Company
                 return of common stocks    included in the Standard &
                 publicly traded in the     Poor's 500 Composite Stock
                 U.S.                       Price Index.
- ----------------------------------------------------------------------------------------------
 Small-Cap       Investment results that    Equity securities of         Bankers Trust
 Index           correspond to the total    companies that are           Company
                 return of an index of      included in the Russell
                 small capitalization       2000 Small Stock Index.
                 companies.
- ----------------------------------------------------------------------------------------------
 REIT            Current income and long-   Equity securities of real    Morgan Stanley Asset
                 term capital appreciation. estate investment trusts.    Management
- ----------------------------------------------------------------------------------------------
 International   Long-term capital          Equity securities of         Morgan Stanley Asset
                 appreciation.              companies of any size        Management
                                            located in developed
                                            countries outside of the
                                            U.S.
- ----------------------------------------------------------------------------------------------
 Emerging        Long-term growth of        Equity securities of         Blairlogie Capital
 Markets         capital.                   companies that are located   Management
                                            in countries generally
                                            regarded as "emerging
                                            market" countries.
- ----------------------------------------------------------------------------------------------
                                                                                          13
</TABLE>
<PAGE>
 
 
The Investment Adviser and Portfolio Managers
 
  We serve as Investment Adviser to each Portfolio of the Fund. We are
registered with the SEC as an Investment Adviser. For sixteen of the
Portfolios, we and the Fund have engaged other firms to serve as Portfolio
Managers which are shown in the chart above.
 
                                   THE POLICY
 
  The variable life insurance benefits provided by your Policy are funded
through your Accumulated Value in the Separate Account and the Fixed Account.
The information included below describes the benefits, features, charges, and
other major provisions of the Policy.
 
Application for a Policy
 
  Any person or persons wishing to purchase the Policy may submit an
application to us. A Policy can be issued on the life of a single Insured for
issue Ages up to and including age 85 and Insureds under a last survivor Policy
for issue Ages between 20 and 85, and, in both cases, with evidence of
insurability satisfactory to us. The Insured's Age is calculated as of the
Insured's last birthday. Acceptance is subject to our underwriting rules, and
we reserve the right to request additional information and to reject an
application.
 
  After your Policy is issued, insurance coverage under the Policy will be
deemed to have begun as of the Policy Date. Your Policy Date is usually the
date the application is accepted by us. Your Policy Date is the date used to
determine Policy Years, Policy Months, and Policy Monthly, Quarterly, Semi-
Annual and Annual Anniversaries. For purposes of determining the Monthly
Payment Date for all Policies issued, 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 the 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, the Policy will
be cancelled and any premium received will be refunded.
 
  Subject to our approval, your Policy may be backdated, but the Policy Date
may not be earlier than the date the initial premium is received at our Home
Office. 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 the date the initial premium is received
or the Policy Date, if later. 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 rates. In assigning Insureds to
underwriting classes, we will usually use either simplified or medical
underwriting, although other forms of underwriting may be used when deemed
appropriate by us.
 
Premiums
 
  The minimum initial premium to purchase a Policy is $10,000 if the Insured's
issue Age is less than 70 and $50,000 if the Insured's issue Age is greater
than 69. If this is a last survivor Policy, the minimum initial premium is
based upon the issue Age of the younger Insured. You may elect the initial
premium to be 80%, 90% or 100% of the Guideline Single Premium. The Guideline
Single Premium is the maximum premium that can be paid for a given Face Amount
in order for an insurance policy to qualify as a life insurance contract for
tax purposes. If you reside in the state of West Virginia the Face Amount of
the Policy must be at least $25,000. We may reduce the minimum initial premium
required under certain circumstances, such as for group or sponsored
arrangements.
 
Additional Premium Payments
 
  You have limited ability to make additional premium payments. Subsequent
premium payments of at least $1,000 are permitted under the following
circumstances:
 
14
<PAGE>
 
 
  1. an additional premium payment is required to keep the Policy in force (see
     "Lapse"); or
 
  2. the premium payment would not cause total premiums to exceed the premium
     limits prescribed by the Internal Revenue Service ("IRS") to qualify the
     Policy as a life insurance contract.
 
  We reserve the right to require satisfactory evidence of insurability before
accepting any additional premium payment that results in an immediate increase
in the death benefit. A premium payment would result in an immediate increase
in the death benefit if the death benefit under your Policy is, or upon
acceptance of the premium would be, greater than the Face Amount. See "Death
Benefit." If satisfactory evidence of insurability is not received, the
payment, or a portion thereof, may be returned. The Company may require that
existing Policy Debt be repaid prior to accepting any additional premium
payments.
 
  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.
We also reserve the right to make distributions from your Policy to the extent
we deem it necessary to continue to qualify your Policy as life insurance under
the IRC.
 
  If your Policy is issued in exchange for a policy that is not a modified
endowment contract, then in order for your Policy to continue to avoid being
treated as a modified endowment contract, the sum of the premiums less a
portion of any Partial Withdrawals may not exceed the "seven pay premium" limit
as defined in the 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 have 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 Policy Anniversary, 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 Policy
Anniversary.
 
Allocation of Premiums
 
  In the application for your Policy, you select the Investment Options to
which premium payments will be allocated. Your Accumulated Value will be
automatically allocated according to your instructions contained in the
application (or if received more recently, in written instructions) the later
of 15 days after the Policy is issued or 45 days after the application is
completed or, if longer, when all requirements are received by the Home Office
for the Policy to be considered in force (the "Free-Look Transfer Date"). Prior
to the Free-Look Transfer Date, premium payments 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).
 
  On and after the Free-Look Transfer Date, additional premium payments will be
allocated among the Variable Accounts and the Fixed Account according to your
most recent instructions. You may change the allocation of payments by
submitting a proper written request to our Home Office, or by telephone if an
Authorization for Telephone Requests for changes in premium allocation
instruction has been completed, signed and filed at our Home Office.
 
Portfolio Rebalancing
 
  You may direct us to automatically re-set the percentage of your Accumulated
Value allocated to each Variable Account at a predetermined level. This process
is called portfolio rebalancing. (The Fixed Account is not available for
portfolio rebalancing.) Over time, the variations in each Variable Account's
investment results will shift the percentage allocations of your Accumulated
Value. The portfolio rebalancing feature will automatically transfer your
Accumulated Value among the Variable Accounts back to the preset percentages.
Rebalancing can be made quarterly, semi-annually or annually, measured from
your Policy Date ("frequency period"). Rebalancing may result in transferring
amounts from a Variable Account with relatively higher investment performance
to a Variable Account with relatively lower investment performance.
 
  You may initiate portfolio rebalancing by sending our Home Office a signed,
written request in good form or a properly completed Automatic Portfolio
Rebalancing form. You must specify the frequency for rebalancing
 
                                                                              15
<PAGE>
 
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 do not currently charge for the Portfolio Rebalancing program or for
transfers made under this program.
 
  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 cycles. The option will
result in the allocation of Accumulated Value to one or more Variable Accounts,
and these amounts will be credited at the Accumulation Unit values as of the
end of the Valuation Dates on which the transfers are processed. Since the
value of Accumulation Units will vary, the amounts allocated to a Variable
Account will result in the crediting of a greater number of units when the
Accumulation Unit value is low and a lesser number of units when the
Accumulation Unit value is high. Similarly, the amounts transferred from a
Variable Account will result in a debiting of a greater number of units when
the Accumulation Unit value is low and a lesser number of units when the
Accumulation Unit value is high. Dollar cost averaging does not guarantee
profits, nor does it assure that you will not have losses.
 
  A Dollar Cost Averaging Request form is available upon request. To elect the
Dollar Cost Averaging Option, your Accumulated Value in the Variable Account
from which the Dollar Cost Averaging transfers will be made must be at least
$5,000. After we have received a Dollar Cost Averaging Request in proper form
at our Home Office, we will transfer Accumulated Value in amounts you designate
from the Variable Account from which transfers are to be made to the Variable
Account or Accounts you choose. The minimum amount that may be transferred to
any one Variable Account is $50. After the Free-Look Period, the first transfer
will be effected on your Policy's Monthly, Quarterly, Semi-Annual, or Annual
Anniversary, whichever corresponds to the 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 processed 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.
 
  We do not currently charge you for the Dollar Cost Averaging Option, and will
not charge you for transfers made under this Option, even if we decide to
charge you in the future for transfers outside the Option, except if we have to
by 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 the Free-Look Transfer Date, you may transfer Accumulated Value among
the Variable Accounts upon proper written request to our Home Office. Transfers
(other than transfers in connection with the Dollar Cost Averaging Option) may
be made by telephone if a properly completed, Authorization for Telephone
Requests is on file 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
 
16
<PAGE>
 
Option). No transfers are allowed during the Grace Period if the required
premium has not been paid. 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 modify, suspend and/or discontinue
telephone transfers.
 
  Accumulated Value may also be transferred from the Variable Accounts to the
Fixed Account after the Free-Look Transfer Date; however, such a transfer will
only be permitted in the Policy Month preceding a Policy Anniversary, except
that you may make such a transfer at any time during the first 18 Policy
Months. Transfers from the Fixed Account to the Variable Accounts are
restricted as described in "The Fixed Account."
 
Death Benefit
 
  When your Policy is issued, we will determine the initial amount of insurance
for the initial premium payment based on the instructions provided in your
application. That amount will be shown on the specifications page of the Policy
and is called the "Face Amount."
 
  Upon due proof of the death of the Insured(s), we will pay to your named
Beneficiary death benefit proceeds, which will be the death benefit under your
Policy reduced by any outstanding Policy Debt (and if in the Grace Period, any
overdue charges). The death benefit will be the greater of the Face Amount
under your Policy or Accumulated Value multiplied by a specified percentage.
(which is referred to as the Guideline Minimum Death Benefit.) The specified
percentages vary according to the Age of the Insured, or, in the case of a last
survivor Policy, the Youngest Insured, and will be at least equal to the cash
value corridor in Section 7702 of the IRC, which addresses the definition of a
life insurance policy for tax purposes. A table showing the specified
percentages is in the Appendix and in the Policy. Because the specified
percentage is applied to your Accumulated Value, an increase in Accumulated
Value may increase the death benefit. However, because the death benefit will
never be less than the Face Amount, a decrease in Accumulated Value may
decrease the death benefit but never below the Face Amount. The following
examples illustrate how the death benefit will be determined:
 
                                    Examples
 
<TABLE>
<CAPTION>
                                                         Policy A  Policy B
                                                         --------  --------
      <S>                                                <C>       <C>
      Face Amount....................................... $100,000  $100,000
      Insured's Age.....................................       40        40
      Accumulated Value on Date of Death................ $ 46,500  $ 34,000
      Specified Percentage..............................      250%      250%
</TABLE>
 
  In Policy A, the death benefit equals $116,250, i.e., the greater of $100,000
(the Face Amount) or $116,250 (the Accumulated Value at the date of death of
$46,500 multiplied by the specified percentage of 250%). Assuming that there is
no outstanding Policy Debt, this amount constitutes the death benefit proceeds
that would be paid to the Beneficiary.
 
  In Policy B, the death benefit is $100,000, i.e., the greater of $100,000
(the Face Amount) or $85,000 (the Accumulated Value of $34,000 multiplied by
the specified percentage of 250%).
 
  If the death benefit is equal to the Guideline Minimum Death Benefit, we
reserve the right to reduce the death benefit by requiring Partial Withdrawals
be made in order to maintain the net amount at risk at a level that will not
exceed three times the death benefit on the Policy Date.
 
  The Policy is intended to qualify as a life insurance contract under the
Internal Revenue Code for Federal tax purposes, and the death benefit under the
Policy is intended to qualify for the income tax exclusion under the Internal
Revenue Code. If your Policy is issued in exchange for another life insurance
policy that was not a modified endowment contract, then unless otherwise
specified by you in writing, it is intended that the Policy will not be treated
as a modified endowment contract under the Internal Revenue Code. To these
ends, the provisions of the Policy, including any other Rider, Benefit, or
endorsement, are to be interpreted to ensure
 
                                                                              17
<PAGE>
 
such tax qualification and to prevent the Policy from being treated as a
modified endowment contract, notwithstanding any other provisions to the
contrary.
 
  If at any time the premiums paid under your policy exceed the amount
allowable for such tax qualification, such excess amount shall be removed from
the Policy as of the date of its payment, and any appropriate adjustment in the
death benefit shall be made as of such date. The excess amount shall be
refunded to you no later than 60 days after the end of the applicable Policy
Year. The excess amount removed from the Policy and refunded to you may be
adjusted for interest or for changes in Accumulated Value attributable to the
excess amount. If for some reason this excess amount is not refunded by then,
the death benefit under this Policy shall be increased retroactively and
prospectively so that at no time is the death benefit ever less than the amount
needed to ensure such tax qualification. To the extent that the death benefit
as of any time is increased by this provision, appropriate adjustments shall be
made retroactively in any cost of insurance charge or supplemental benefits as
of that time that are consistent with such an increase.
 
  If your Policy is issued in exchange for another life insurance policy that
was not a modified endowment contract, then at any time the premiums or other
amounts paid under the Policy exceed the limit for avoiding modified endowment
contract treatment, and you have not specified in writing that such treatment
is acceptable to you, such excess amount shall be removed from the Policy as of
the date of its payment, and any appropriate adjustment in the Policy's death
benefit shall be made as of such date. This excess amount shall be refunded to
you no later than 60 days after the end of the applicable Policy Year. The
excess amount removed from the Policy and refunded to you may be adjusted for
interest or for changes in Accumulated Value attributable to the excess amount.
If this excess amount is not refunded by then, the death benefit under your
Policy shall be increased retroactively and prospectively to the minimum amount
necessary so that at no time is the death benefit ever less than the amount
needed to avoid modified endowment contract treatment. To the extent the death
benefit as of any time is increased by this provision, appropriate adjustments
shall be made, retroactively or otherwise, in any cost of insurance or
supplemental benefits as of that time that are consistent with such an
increase.
 
  All calculations of death benefit will be made as of the end of the Valuation
Period during which the Insured (or for a last survivor Policy, the Survivor)
dies. Death benefit proceeds may be paid to your Beneficiary in a lump sum or
under a payment plan offered by us under the Policy. The plan offers monthly
income for the lifetime of the Beneficiary with a minimum period of ten years.
The Policy should be consulted for details.
 
Policy Values
 
  Accumulated Value
 
  Your Accumulated Value is the sum of the amounts under your Policy held in
each Investment Option, as well as the amount set aside in the Loan Account,
including any accrued earned interest to secure any Policy Debt.
 
  On each Valuation Date, the portion of your Accumulated Value allocated to
any particular Variable Account will be adjusted to reflect the investment
experience of that Variable Account. On each Monthly Payment Date, a portion of
your 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 any Surrender Charge. Once the duration of the surrender
charge has expired, your Cash Surrender Value will equal your Accumulated
Value.
 
  Net Cash Surrender Value. The Net Cash Surrender Value is the Cash Surrender
Value minus any outstanding Policy Debt. You can surrender your Policy at any
time while the Insured (either Insured if this is a last survivor Policy) is
living and receive your Net Cash Surrender Value.
 
 
18
<PAGE>
 
Determination of Accumulated Value
 
  Although your Policy's death benefit can never be less than the Face Amount
for as long as your Policy is in force, your Accumulated Value in the Separate
Account 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 additional premiums, the amount of any outstanding
Policy Debt, any Partial Withdrawals, and the charges assessed in connection
with your Policy.
 
  The amounts allocated to the Variable Accounts will be invested in shares of
the corresponding Portfolios 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.
 
  Assets in the Variable Accounts are divided into accumulation units, which
are a measure of value used for bookkeeping purposes. When you allocate
premiums to a Variable Account, your Policy is credited with accumulation
units. In addition, other transactions including loans, surrender, partial
withdrawals, transfers, and assessment of charges against your Policy affect
the number of accumulation units credited to your Policy. The number of units
credited or debited in connection with any such transaction is determined by
dividing the dollar amount of such transaction by the unit value of the
affected Variable Account. The unit value of each Variable Account is
determined on each Valuation Date at or about 4:00 p.m. Eastern time. The
number of units credited will not change because of subsequent changes in unit
value.
 
  The accumulation unit value of each Variable Account's unit initially was
$10. The unit value of a Variable Account on any Valuation Date is calculated
by adjusting the unit value from the previous Valuation Date for (1) the
investment performance of the Variable Account, which is based upon the
investment performance of the corresponding Portfolio of the Fund, (2) any
dividends or distributions paid by the corresponding Portfolio, and (3) any
charges that may be assessed by us for income taxes attributable to the
operation of the Variable Account (which are currently not anticipated).
 
Policy Loans
 
  You may borrow money from us using your Policy as the only security for the
loan by submitting a proper written request to our Home Office. We may in our
discretion permit loans to be made by telephone if a properly completed
Authorization for Telephone Requests has been filed at our Home Office. A loan
may be taken any time your Policy is in force. The minimum loan that can be
taken at any time is $500, ($200 in Connecticut, $250 in Oregon). The maximum
amount that can be borrowed in the first Policy Year is 50% of your Accumulated
Value, and thereafter the maximum at any time is the greater of (1) 100% of
your Accumulated Value in the Fixed Account and 90% in the Variable Accounts,
and (2) 98% of the excess of the Accumulated Value over twelve times the
current monthly deduction. The maximum amount is reduced by any existing Debt
and the amount of any Surrender Charge that would be imposed if you surrendered
your Policy on the date the loan is taken.
 
  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 proportionately.
 
  The interest rate we charge on loans is 6.00% a year on Policy Debt in the
first ten Policy Years and 5.00% thereafter.
 
  A portion of your Policy Debt may qualify as a Preferred Loan. We charge a
lower rate of interest on Preferred Loans. Subject to the limitations described
above, the maximum amount available as Preferred Loans is the excess of the
Accumulated Value over the premiums paid. We will determine the amount of a
loan that is Preferred on the date of the loan, and we will redetermine the
total amount of Preferred Loans on each Policy Anniversary. Loan repayments
will be considered repayment of Preferred Loans last. We will charge interest
on Preferred Loans at an annual rate of 5.25% in the first ten Policy Years,
and 4.75% thereafter.
 
  We will credit interest monthly on amounts held in the Loan Account to secure
the loan at an annual rate of 4.5%.
 
                                                                              19
<PAGE>
 
 
  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 on each Policy
Anniversary for the prior year, or on termination of the Policy. 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 cause an equal amount
to be transferred from the Loan Account into the Investment Options in
accordance with your current premium allocation instructions. In addition, any
interest earned on the amount held in the Loan Account will be transferred to
each of the Investment Options in accordance with your current premium
allocation instructions on each Policy Anniversary and on full repayment of
your Policy Debt.
 
  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 Account. Thus, a loan, whether or not repaid, will have a
permanent effect on the 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 the death benefit payable upon the death of the
Insured (or the Survivor Insured for a last survivor Policy), the Cash
Surrender Value paid upon surrender, 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 Debt equals or exceeds your Cash Surrender Value 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 monthly deductions.
Additional payments or repayment of a portion of Debt may be required to keep
the Policy in force. See "Lapse".
 
  A loan is treated as a distribution from a Policy that is a modified
endowment contract, and therefore may give rise to taxable income to you. For
information on the tax treatment of loans, see "Federal Income Tax
Considerations."
 
Duration of Contract
 
  The Policy does not mature. Coverage under a Policy will remain in effect
until the Policy is surrendered; until the death of a single Insured or, for a
last survivor Policy, the Survivor; or until the Policy lapses.
 
Surrender
 
  You may surrender your Policy at any time during the life of the Insured(s).
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 outstanding
Policy Debt, and applicable surrender charges. Surrender could give rise to
taxable income.
 
Partial Withdrawals
 
  Partial withdrawals may be taken beginning on the first Policy Anniversary
and thereafter. Under this Benefit, you may withdraw a portion of your Net Cash
Surrender Value.
 
  A partial withdrawal must be for at least $1,000. The amount that can be
withdrawn (1) can be no greater than the excess of the Cash Surrender Value
prior to the withdrawal over the Policy Debt divided by 90% and (2) is limited
so that after the withdrawal, your Net Cash Surrender Value is at least
$10,000.
 
  You may make a partial withdrawal by submitting a proper written request to
us. As of the effective date of any withdrawal, your Accumulated Value will be
reduced by the amount of the withdrawal and any applicable Surrender Charge.
The reduction in Accumulated Value will be allocated proportionately to your
Accumulated Value in the Investment Options unless you request otherwise. If
the Insured(s) 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.
 
20
<PAGE>
 
 
  Preferred Withdrawal. A Preferred Withdrawal is a portion of the first
withdrawal in any Policy Year. This portion is the lesser of the withdrawal and
the Free Withdrawal Amount. No Surrender Charge is imposed on Preferred
Withdrawals. Amounts in excess of the Free Withdrawal Amount and any subsequent
withdrawals in the same Policy Year may be subject to the Surrender Charge. See
"Surrender Charge". If there is no Free Withdrawal Amount at the time of the
first withdrawal in a Policy Year, the next withdrawal in the same Policy Year
will be considered the first.
     
  An Example: Your initial premium is $50,000, your Accumulated Value is
$54,000 at the time you make a withdrawal of $6,000, which is the first
withdrawal in a Policy Year, and you have made no prior withdrawals. Your Free
Withdrawal Amount is $4,000 (the lesser of $4,000 earnings ($54,000-$50,000) or
$5,000 ($50,000 X 10%)). The portion of your withdrawal that is a Preferred
Withdrawal Amount is $4,000 (that portion of the first withdrawal that does not
exceed the Free Withdrawal Amount).     
 
  When a partial withdrawal is made, the death benefit under the Policy is
decreased by an amount proportionate to the reduction in Accumulated Value
caused by the partial withdrawal, and the Face Amount may also be reduced. For
example, if you withdraw one-half of your Accumulated Value, the death benefit
after the withdrawal will be one-half of the death benefit prior to the
withdrawal. If the death benefit prior to a partial withdrawal is the Face
Amount, the Face Amount will be reduced by the entire amount of the reduction
in death benefit. If the death benefit prior to a partial withdrawal is equal
to a Policy's Accumulated Value multiplied by the applicable specified
percentage, the Face Amount after the withdrawal will be equal to the new death
benefit if the new death benefit is less than the Face Amount prior to the
withdrawal, and to the prior Face Amount otherwise. However decreases in the
Face Amount and death benefit will be limited so that the Policy complies with
the definition of life insurance in the IRC without any additional distribution
from the Policy at the time of the withdrawal.
 
  A partial withdrawal is treated as a distribution from the Policy that may
give rise to taxable income to you. 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 age 60 or older), 10 days after we
mail or deliver this notice of right of withdrawal included in this prospectus,
or within 45 days after you sign the application for insurance, whichever is
later. However, in Pennsylvania, you have a different Free-Look Right, under
which your Policy may be returned only within 10 days after you receive it.
Certain states require different Free-Look Rights if you purchase the Policy in
exchange for another policy, in which case we will notify you of your right. It
can be mailed or delivered to us or our agent. The returned Policy will be
treated as if we never issued it and we will promptly refund the full amount of
the premium paid. If you have taken a loan during the Free-Look Period, your
Policy Debt will be deducted from the amount refunded. Prior to the Free-Look
Transfer Date, 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
Premiums."
 
Lapse
 
  Your Policy will lapse only when your Net Cash Surrender Value is
insufficient to cover Policy charges on a Monthly Payment Date, and a Grace
Period expires without you making a sufficient payment. You must pay during the
Grace Period an amount equal to the amount by which your Cash Surrender Value
less Policy Debt is less than zero plus a minimum of three times the full
charges and deductions due on the Monthly Payment Date when the insufficiency
occurred to avoid termination.
 
  To avoid potential lapse, you may wish to repay a portion of any Policy Debt.
If premium payments have not exceeded the maximum permissible premiums, you may
wish to make a premium payment.
 
  If your Net Cash Surrender Value is insufficient to cover the deductions and
charges on a Monthly Payment Date, we will deduct the amount available to pay
for any portion of the monthly deductions and charges due. Any remaining
Accumulated Value in the Variable Accounts will be transferred to the Money
Market Variable Account. We will notify you (and any assignee of record) of the
payment required to keep the
 
                                                                              21
<PAGE>
 
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
will result in termination of coverage under your Policy upon expiration of the
Grace Period, and your Policy will lapse with no value. If the required payment
is made during the Grace Period, any premium paid and any Accumulated Value in
the Money Market Variable Account will be allocated among the Investment
Options in accordance with your current premium allocation instructions. Any
monthly deductions and charges due will be charged to the Investment Options on
a proportionate basis. If the Insured (or Survivor if this is a last survivor
Policy) 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 charges due 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 three 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 charges and deductions that were due and unpaid during
the Grace Period, payment of the amount by which Net Cash Surrender Value was
less than zero at the beginning of the Grace Period, and payment of a premium
at least equal to three times the most recent monthly deduction.
 
  When your Policy is reinstated, your Accumulated Value will be equal to your
Accumulated Value on the date of the lapse, plus any additional premium 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 or before 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 Policy
Debt will be allocated among the Investment Options in accordance with your
current premium allocation instructions.
 
Last Survivor Policies
 
  Policies are offered that provide insurance protection, either on the life of
one Insured or--as a last survivor Policy--on the lives of two Insureds. A last
survivor Policy provides a death benefit the proceeds of which are paid on the
death of the Survivor Insured. The other significant differences between single
Insured and last survivor Policies are listed below:
 
  1. The cost of insurance charges under last survivor Policies are different
     in that they are determined in a manner that reflects the anticipated
     mortality of the two Insureds. See "Charges and Deductions" and the last
     survivor illustrations.
 
  2. In an application for a last survivor Policy, we require evidence of
     insurability satisfactory to us for both Insureds.
 
  3. For a last survivor Policy to be reinstated, both Insureds must be alive
     on the date of reinstatement.
 
  4. The Policy provisions regarding misstatement of age or sex, suicide and
     incontestability apply to both Insureds.
 
                             CHARGES AND DEDUCTIONS
 
Load from Premiums
 
  We do not make any deductions from the premium payment before allocating it
to your Accumulated Value.
 
Surrender Charge

  We may assess a surrender charge if you surrender your Policy or make a
partial withdrawal during the first nine Policy Years. We will assess the
Surrender Charge against the portion of the withdrawal we consider to be a
return of initial premium.
 
22
<PAGE>
 
 
  No charge is imposed on a Preferred Withdrawal. A Preferred Withdrawal is
usually the portion of your first withdrawal in each Policy Year that qualifies
as a Free Withdrawal Amount. If you have made any withdrawals in a Policy Year,
and none was a Preferred Withdrawal, the Free Withdrawal Amount is available
for the next withdrawal in that Policy Year.
 
  For purposes of calculating the Surrender Charge only, any surrender or
withdrawal in a Policy Year:
 
  .First, will be considered a distribution of earnings from the available Free
 Withdrawal Amount, if any,
 
  . Next, any excess will be considered a return of any remaining initial
    premium not previously considered withdrawn,
 
  . Next, any excess will be considered a return of any remaining additional
    premiums not previously considered withdrawn,
 
  . Last, any excess will be considered a distribution of remaining earnings
    not previously considered withdrawn.
 
  The Surrender Charge varies with the Policy Year according to the following
schedule:
 
<TABLE>
<CAPTION>
           Time of Withdrawal        Surrender Charge
           ------------------        ----------------
      <S>                            <C>
      Policy Year 1-2                      10%
      Policy Year 3                         9%
      Policy Year 4                         8%
      Policy Year 5                         7%
      Policy Year 6                         6%
      Policy Year 7                         5%
      Policy Year 8                         4%
      Policy Year 9                         3%
      Policy Year 10 and thereafter         0%
</TABLE>
 
  Total cumulative Surrender Charges imposed will never exceed 10% of your
initial premium payment or exceed the maximum prescribed by state nonforfeiture
laws for life insurance.
 
  Approximately twenty-five percent of the Surrender Charge is assessed to
compensate us for premium taxes. Approximately seventy-five percent is assessed
to compensate us for sales expenses. The Surrender Charge is not assessed
against premiums other than the initial premium.
 
Deductions from Accumulated Value
 
  The charges described below are deducted from Accumulated Value on the Policy
Date, and on each Monthly Payment date thereafter. Each charge will be assessed
to the Fixed Account and to each Variable Account in proportion to the Policy's
Accumulated Value in that account, unless you specify otherwise in writing.
       
  Cost of Insurance. A cost of insurance charge is deducted to compensate us
for providing life insurance coverage for the Insured.          
 
  The guaranteed maximum cost of insurance charge will be the net amount at
risk under the Policy multiplied by the guaranteed maximum cost of insurance
rates shown in your Policy. The net amount at risk is the death benefit less
the Accumulated Value. For the purpose of this charge, the death benefit is
divided by 1.002466 (a discount factor to account for interest deemed to be
earned during the month). Guaranteed maximum cost of insurance rates are based
on the Age, sex (where permissible), and underwriting classification of the
Insured(s). The cost of insurance rates generally increase with the Age of the
Insured(s). If your initial premium was 100% of the Guideline Single Premium we
may charge less than the guaranteed maximum cost of insurance charge.
 
  Administrative Charge. We assess an administrative charge of 0.00025 (0.30%
annually) of the Accumulated Value in the Variable Accounts and the Fixed
Account for administrative expenses. In addition, if the Accumulated Value is
less than $50,000 on any Policy Anniversary Date a $40 fee is charged on that
Monthly Payment Date.
 
                                                                              23
<PAGE>
 
 
  The administrative charge is to cover administrative expenses in connection
with the Policies, including expenses of underwriting and issuing the Policy,
recordkeeping, determining Policy values and benefits, processing death benefit
claims, processing withdrawals and transfers, preparing reports to Policy
Owners, and overhead costs. We do not expect to profit from this charge.
 
  Tax Expense Charge. A charge equal to 0.000333333 (0.40% annually) of the
Accumulated Value is assessed to pay applicable state and local taxes and
federal taxes under Section 848 of the Code. This charge is eliminated after 10
Policy Years. The deduction over 10 Policy Years approximates our average
expenses for taxes on premiums. Taxes on premiums vary from state to state, and
in some instances, among municipalities and currently range from 2.00% to
14.00%. We do not expect to profit from this charge.
 
  Mortality and Expense Risk Charges. A charge equal to 0.00075 (0.90%
annually) of Accumulated Value in the Variable Accounts and the Fixed Account
will be assessed to compensate us for mortality and expense risks assumed.
After 10 Policy Years, this charge is reduced to 0.000583333% (0.70% annually).
 
  This charge is made to compensate us for assuming certain mortality and
expense risks under the Policies. The mortality risk assumed is that Insureds,
as a group, may live for a shorter period of time than estimated and,
therefore, the cost of insurance charges specified in the Policy will be
insufficient to meet actual claims. The expense risk assumed is that other
expenses incurred in issuing and administering the Policies and operating the
Separate Account will be greater than the charges assessed for such expenses.
We will realize a gain from this charge to the extent it is not needed to
provide the mortality benefits and expenses under the Policies, and will
realize a loss to the extent the charge is not sufficient.
 
Other Charges
 
  We may charge the Variable Accounts for the 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 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 they may vary from year to year.
The advisory fees and other expenses are more fully described in "AN OVERVIEW
OF PACIFIC SELECT ESTATE MAXIMIZER: Fees and Expenses Paid by the Pacific
Select Fund" and in the prospectus of the Fund.
 
Guarantee of Certain Charges
 
  We guarantee that certain charges will not increase, including the guaranteed
rates for the cost of insurance, the administrative charge, the tax charge, and
the charge for mortality and expense risk.
 
Variations in Charges
 
  We may agree to reduce or waive the Surrender Charge or administrative
charges, or other charges, or credit additional amounts under our Policies, in
situations where selling and/or maintenance costs associated with the Policies
are reduced, such as the sale of several Policies to the same Policyowner(s),
sales of large Policies, sales of Policies in connection with a group or
sponsored arrangement or mass transactions over multiple Policies.
 
  In addition, we may agree to reduce or waive some or all of such charges
and/or credit additional amounts under our Policies, for those Policies sold to
persons who meet criteria established by us, who may include registered
representatives and employees of broker/dealers with a current selling
agreement with us and immediate family members of such persons ("Eligible
Persons"). We will credit additional amounts to Policies owned by Eligible
Persons if such Policies are purchased directly through Pacific Mutual
Distributors, Inc. Under such circumstances, Eligible Persons will not be
afforded the benefit of services of any other broker/dealer nor will
commissions be payable to any broker/dealer in connection with such purchases.
Eligible Persons must contact us directly with servicing questions, contract
changes and other matters relating to their
 
24
<PAGE>
 
Policies. The amount credited to Policies owned by Eligible Persons will equal
the reduction in expenses we enjoy by not incurring brokerage commissions in
selling such Policies, with the determination of the expense reduction and of
such crediting being made in accordance with our administrative procedures.
 
  We will only reduce or waive such charges or credit additional amounts on any
Policy where expenses associated with the sale of the Policy and/or costs
associated with administering and maintaining the Policy are reduced. We
reserve the right to terminate waiver, reduced charge and crediting programs at
any time, including for issued Policies.
 
Usage
 
  We may use any profit derived from charges imposed under the Policies for any
lawful purpose, including our sales and distribution expenses not covered by
the sales load.
 
                               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 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.
These comments concerning federal income tax consequences are not an exhaustive
discussion of all tax questions that might arise under the Policy. 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 or other tax
considerations which may be involved in the purchase or ownership 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). 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 your Policy until a
full or partial surrender thereof, or lapse of your Policy, or until receipt of
deemed distributions (including, in the case of a modified endowment contract,
policy loans). Prospective Owners that intend to use Policies to fund deferred
compensation arrangements for their employees are urged to consult their tax
advisers with respect to the tax consequences of such arrangements. Prospective
corporate Owners should consult their tax advisers about the treatment of life
insurance in their particular circumstances for purposes of the alternative
minimum tax applicable to corporations and the environmental tax under IRC
Section 59A. Changing the Policy Owner may also have tax consequences.
Exchanging a Policy for another involving the same Insured generally will not
result in the recognition of gain or loss according to IRC Section 1035(a).
Changing the Insured under a Policy will, however, not be treated as a tax-free
exchange under IRC Section 1035, but rather as a taxable exchange.
     
  Diversification Requirements. To comply with regulations under Section 817(h)
of the IRC, each Portfolio of the Fund will be required to diversify its
investments. For details on these diversification requirements, see "Taxation"
in the Fund's SAI.     
 
                                                                              25
<PAGE>
 
 
  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 that 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 you 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 rulings 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.
 
  Modified Endowment Contracts. IRC Section 7702A defines a class of insurance
contracts referred to as modified endowment contracts. Under this provision,
the Policies will be treated for federal tax purposes in one of two ways. It is
expected that most of the Policies will be modified endowment contracts.
 
  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 premium" 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.
 
  Pre-death distributions from modified endowment contracts may give rise to
taxable income. Upon full surrender of your Policy, you would recognize
ordinary income for federal income tax purposes equal to the amount by which
the Net Cash Surrender Value plus Debt exceeds the investment in your Policy
(usually the premiums paid plus pre-death distributions that were taxable less
any premiums previously recovered that were excludable from gross income). Upon
partial withdrawals and Policy loans, you would recognize ordinary income to
the extent allocable to income (which includes all previously non-taxed gains)
on your Policy. The amount allocated to income is the amount by which the
Accumulated Value of your 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 Pacific Life, 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.
 
  If you assign or pledge (or agree to assign or pledge) any portion of the
value of a modified endowment contract, such amount or portion generally will
be treated as a pre-death distribution.
 
  The portion of pre-death distributions that are treated as taxable income
will also be subject to an additional income tax of 10%, except where the
distribution (1) occurs on or after the date on which the taxpayer attains age
59 1/2, (2) is attributable to the taxpayer becoming disabled, or (3) occurs as
part of a series of substantially equal (annual or more frequent) periodic
payments 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.
 
26
<PAGE>
 
 
  With respect to Policy loans, it is unclear whether interest paid (or accrued
by an accrual basis taxpayer) constitutes interest for federal income tax
purposes. Consult your tax advisor. Tax law provisions may limit the deduction
of interest payable on loan proceeds that are used to purchase or carry certain
life insurance policies.
 
  Policies That Are Not Modified Endowment Contracts. Policies entered into
before June 21, 1988, may not be subject to treatment as modified endowment
contracts even though they fail to meet the seven-pay premium test provided
that such Policies do not experience a "material change." The definition of
"material change" is complex, but, in general, if you do not pay any further
premium or institute any changes to the death benefits, there will be no
material change. In this connection, an additional premium payment necessary to
keep your Policy in force should not constitute a material change so long as
the death benefit under the Policy does not increase. If a Policy that was not
a modified endowment contract becomes one, under Treasury Department
regulations which may be prescribed, pre-death distributions received in
anticipation of a failure of a Policy to meet the seven-pay premium test will
be treated as pre-death distributions from a modified endowment contract (and,
therefore, will 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.
 
  Pre-death distributions from Policies that are not modified endowment
contracts may also give rise to taxable income. Upon full surrender or maturity
of your 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
your Policy will be treated as ordinary income for federal income tax purposes.
Your Policy's cost basis will usually equal the premiums paid less any premiums
previously recovered in partial withdrawals. Under IRC Section 7702 , if a
partial withdrawal is accompanied by a reduction in benefits under a life
insurance contract, special rules apply to determine whether part or all of the
cash received is paid out of the income of the contract and is taxable. Cash
distributed to you on partial withdrawals occurring more than 15 years after
the Policy Date will be taxable as ordinary income to you to the extent that it
exceeds the cost basis under your Policy.
 
  We also believe that loans received under Policies that are not modified
endowment contracts will be treated as Debt of the Owner, and that no part of
any loan under the Policy will constitute income to you unless your Policy is
surrendered or lapses. However, interest on Policy Debt paid (or accrued by an
accrual basis taxpayer) 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
1999 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.
 
  Last Survivor Policies. While we believe that last survivor Policies meet the
statutory definition of life insurance under IRC Section 7702 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 relating to last
survivor life insurance policies. We reserve the right to make changes to the
last survivor Policy if changes are deemed appropriate by us to attempt to
assure qualification of the last survivor Policy as a life insurance contract.
If a last survivor Policy were determined not to qualify as life insurance, the
Policy would not provide the tax advantages normally provided by life
insurance, including the excludability of the death benefit from the gross
income of the Beneficiary.
 
  Other. 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. 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
 
                                                                              27
<PAGE>
 
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
purpose 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.
 
  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.
 
  Accelerated Living Benefits Rider. Amounts received under the Rider should be
generally excluded from taxable income under Section 101(g) of the tax code.
Benefits under the Rider will be taxed, however, if they are paid to someone
other than an Insured, and an Insured is a director, officer or employee of the
person receiving the benefit, or has a financial interest in a business of the
person receiving the benefit.
 
  WE DO NOT MAKE ANY GUARANTEE REGARDING THE TAX STATUS OF ANY POLICY.
 
Charge for Our Income Taxes
 
  For federal income tax purposes, variable life insurance generally is treated
in a manner consistent with traditional fixed life insurance. We will review
the question of a charge to the Separate Account or the Policy for our federal
income taxes periodically . A charge may be made for any federal income taxes
incurred by us that are attributable to the Separate Account or to our
operations with respect to the Policy. Charges might become necessary if our
tax treatment is ultimately determined to be other than what we currently
believe it to be, if there are changes made in the federal income tax treatment
of variable life insurance at the insurance company level, or if there is a
change in our tax status.
 
  Under current laws, we may incur state and local taxes (in addition to
premium taxes) in several states. At present, these taxes are not significant.
If there is a material change in applicable state or local tax laws, we reserve
the right to charge the Account for such taxes, if any, attributable to the
Account.
 
Voting of Fund Shares
 
  In accordance with our view of present applicable law, we will exercise
voting rights attributable to the shares of each Portfolio of the Fund held in
the Variable Accounts at any regular and special meetings of the shareholders
of the Fund on matters requiring shareholder voting under the Investment
Company Act of 1940 or by the fund. We will exercise these voting rights based
on instructions received from persons having the voting interest in
corresponding Variable Accounts of the Separate Account. However, if the
Investment Company Act of 1940 or any regulations thereunder should be amended,
or if the present interpretation thereof should change, and as a result we
determine that it is permitted to vote the shares of the 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 you will
have the right to instruct will be determined by dividing your Accumulated
Value in a Variable Account by the net asset value per share of the
corresponding Portfolio of the Fund. Fractional votes will be counted. The
number of votes as to which you will have the right to instruct will be
determined as of the date coincident with the date established by the Fund for
determining shareholders eligible to vote at the meeting of the Fund. If
required by the Securities and Exchange Commission, we reserve the right to
determine in a different fashion the voting rights attributable to the shares
of the Fund based upon 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
 
28
<PAGE>
 
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,
such shares will be voted in the same proportion as the total votes cast for
all of our separate accounts, including this separate account. We'll vote
shares of any Portfolio held by our non-insurance affiliates in the same
proportion as the total votes for all separate accounts of ours and our
insurance affiliates.
 
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 Owners.
 
Confirmation Statements and Other Reports to Owners
 
  We will send you confirmations for premium payments and transfers, loans,
loan repayments, loan interest transfers, partial withdrawals, a surrender, and
on payment of any death benefit proceeds. Confirmation of scheduled
transactions under Dollar Cost Averaging, portfolio rebalancing, and monthly
deductions will appear on your quarterly statement.
 
  A statement will be sent quarterly to you setting forth a summary of the
transactions which occurred during the quarter, indicating the death benefit,
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.
 
  You will also be sent annual financial statements for the Separate Account
and the Fund, the latter of which will include a list of the portfolio
securities of the Fund, as required by the Investment Company Act of 1940,
and/or such other reports as may be required by federal securities laws.
 
Substitution of Investments
 
  We reserve the right, subject to compliance with the laws as then in effect,
to make additions to, deletions from, or substitutions for the securities that
are held by the Separate Account or any Variable Account or that the Separate
Account or any Variable Account may purchase. If shares of any or all of the
Portfolios of the Fund should no longer be available for investment, or if, in
the judgment of our management, further investment in shares of any or all
Portfolios of the Fund should become inappropriate in view of the purposes of
the Policies, we may substitute shares of another Portfolio of the Fund or of a
different fund for shares already purchased, or to be purchased in the future,
under the Policies.
 
  Where required, we will not substitute any shares attributable to your
interest in a Variable Account or the Separate Account without notice, your
approval, or prior approval of the SEC and without following the filing or
other procedures established by applicable state insurance regulators.
 
  We also reserve the right to establish additional Variable Accounts which may
include additional subaccounts of the Separate Account to serve as investment
options under the Policies which may be managed separate accounts or may invest
in a new Portfolio of the Fund, or in shares of another investment company, a
portfolio thereof, or suitable investment vehicle with a specified investment
objective. New Variable Accounts may be established when, at our sole
discretion, marketing needs or investment conditions warrant, and any new
Variable Accounts will be made available to existing Policy Owners on a basis
to be determined by us. We may also eliminate one or more Variable Accounts if,
in our sole discretion, marketing, tax, or investment conditions so warrant. We
may also terminate and liquidate any Variable Account.
 
                                                                              29
<PAGE>
 
 
  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 changes 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 or the Fund 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
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 cost of insurance charge varies according to the
Insured (or joint Insureds if a last survivor Policy), and therefore the cost
of insurance charge reflected in performance for the hypothetical Policy is
based on the hypothetical Insured (or joint Insureds) 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 no assume a surrender and do not
take into account deduction of the surrender charge or other charges.
 
30
<PAGE>
 
 
  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 reflects only the
performance of a hypothetical Policy whose Accumulated Value is allocated to
the Variable Account during a particular time period on which the calculations
are based. Performance information should be considered in light of the
investment objectives and policies, characteristics and quality of the
Portfolio of the Fund in which the Variable Account invests, and the market
conditions during the given period of time, and should not be considered as a
representation of what may be achieved in the future.
 
                               THE FIXED ACCOUNT
 
  You may allocate all or a portion of your premium payments and transfer
Accumulated Value to our Fixed Account. Amounts allocated to the Fixed Account
become part of our General Account, which supports insurance and annuity
obligations. Because of exemptive and exclusionary provisions, interests in the
Fixed Account have not been registered under the Securities Act of 1933, and
the Fixed Account has not been registered as an investment company under the
Investment Company Act of 1940. Accordingly, neither the Fixed Account nor any
interest therein is generally subject to the provisions of these Acts and, as a
result, the staff of the SEC has not reviewed the disclosure in this prospectus
relating to the Fixed Account. Disclosures regarding the Fixed Account may,
however, be subject to certain generally applicable provisions of the federal
securities laws relating to the accuracy and completeness of statements made in
the prospectus. For more details regarding the Fixed Account, see the Policy
itself.
 
General Description
 
  Amounts allocated to the Fixed Account become part of our General Account,
which consists of all assets owned by us other than those in the Separate
Account and other separate accounts of ours. Subject to applicable law, we have
sole discretion over the investment of the assets of our General Account.
 
  You may elect to allocate premium payments to the Fixed Account, the Variable
Account, or both. You may also transfer Accumulated Value from the Variable
Accounts to the Fixed Account, or from the Fixed Account to the Variable
Accounts, subject to the limitations described below. We guarantee that the
Accumulated Value in the Fixed Account will be credited with interest at a rate
of 0.24663% per month, compounded monthly, for an effective annual rate of 3%.
Such interest will be paid regardless of the actual investment experience for
the Fixed Account. In addition, we may in our sole discretion pay current
interest in excess of the 3% guarantee. The initial rate of interest, or 6% if
less, will be guaranteed until the first Policy Anniversary. Current interest
rates will be effected thereafter on each Policy Anniversary. Once declared for
a Policy on a Policy's Anniversary, the current rates are guaranteed for one
year until the next Policy Anniversary. The portion of your Accumulated Value
in the Loan Account that is used to secure Policy Debt will be credited with
interest at a rate of 0.36748% per month, compounded monthly, for an effective
annual rate of 4.5%.
 
  We bear the full investment risk for the Accumulated Value allocated to the
Fixed Account.
 
  The death benefit under the Policy will be determined in the same fashion for
an Owner who has Accumulated Value in the Fixed Account as for an Owner who has
Accumulated Value in the Variable Accounts.
 
  The Surrender Charge and the Policy charges, cost of insurance,
administrative, tax, and mortality and expense risk, will be the same whether
you transfer Accumulated Value to the Fixed Account or to the Variable
Accounts. The administrative charges and mortality and expense risk charges
will not be assessed against the Loan Account, and any amounts that we pay for
income taxes allocable to the Variable Accounts will not be
 
                                                                              31
<PAGE>
 
charged against the Fixed Account. In addition, the investment advisory fees
and operating expenses paid by the Fund will not be paid directly or indirectly
by you to the extent the Accumulated Value is allocated to the Fixed Account;
however, to such extent, you will not participate in the investment experience
of the Variable Accounts.
 
Transfers, Surrenders, Withdrawals, and Policy Loans
 
  Amounts may be transferred from the Variable Accounts to the Fixed Account
and from the Fixed Account to the Variable Accounts, subject to the following
limitations. No transfer may be made if the Policy is in the grace period and
the required premium has not been paid. You may not make more than one transfer
from the Fixed Account to the Variable Accounts in any twelve month period.
Further, you may not transfer more than the greater of 25% of your Accumulated
Value in the Fixed Account or $5,000 in any year. Currently there is no charge
imposed upon transfers; however, we reserve the right to assess such a charge
in the future and to impose other limitations on the number of transfers, the
amount of transfers, and the amount remaining in the Fixed Account or Variable
Accounts after a transfer. Transfers from the Variable Accounts to the Fixed
Account may only be made in the Policy Month preceding a Policy Anniversary,
except that you may make such a transfer at any time during the first 18 Policy
Months.
 
  You may also make full surrenders and partial withdrawals from the Fixed
Account to the same extent as an Owner who has invested in the Variable
Accounts. See "Surrender"and "Partial Withdrawals". In addition, to the same
extent as Policy Owners with Accumulated Value in the Variable Accounts, you
may obtain a Policy Loan and borrow up to 100% of your Accumulated Value in the
Fixed Account (50% in the first Policy Year) less Policy Debt. See "Policy
Loans". Transfers, surrenders, and withdrawals payable from the Fixed Account,
and the payment of Policy loans allocated to the Fixed Account may be delayed
for up to six months.
 
                             MORE ABOUT THE POLICY
 
Ownership
 
  The Policy Owner is the individual named as such in the application or in any
later change shown in our records. While the Insured is living, the Policy
Owner alone has the right to receive all benefits and exercise all rights that
the Policy grants or we allow.
 
  Joint Owners. If more than one person is named as Policy Owner, they are
joint Owners. Any Policy transaction requires the signature of all persons
named jointly. Unless otherwise provided, if a joint Owner dies, ownership
passes to the surviving joint Owner(s). When the last joint Owner dies,
ownership passes through that person's estate, unless otherwise provided.
 
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 (or either Insured, if this is a last survivor
Policy) 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 (or Survivor, if this is a
last survivor Policy), 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 (or Survivor's, if this
is a last survivor Policy) death, the Beneficiary must be living at the time of
the Insured's (or Survivor's) death.
 
The Contract
 
  The Policy is a contract between you and us. 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 Benefits and all additional
Policy information sections (specification pages) added to the Policy.
 
32
<PAGE>
 
 
Payments
 
  We ordinarily will pay death benefit proceeds, Net Cash Surrender Value on
surrender, partial withdrawals, and loan proceeds based on allocations made to
the Variable Accounts, and will effect a transfer between Variable Accounts or
from a Variable Account to the Fixed Account within seven days after we receive
all the information needed to process a payment or transfer or, if sooner,
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 or Rider, Benefit, and Endorsement, will be subject
to the assignment. We will rely solely on the assignee's statement as to the
amount of the assignee's interest. 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 Owner or
Beneficiary; and (b) the right to elect a payment option. Assignment of a
Policy that is a modified endowment contract may generate taxable income. See
"Federal Income Tax Considerations".
 
Errors on the Application
 
  If the Age of an Insured has been misstated, the death benefit under this
Policy will be the greater of that which would be purchased by the original
initial premium, using the Guideline Single Premium at issue for the correct
Age and the original elected percent of the Guideline Single Premium, or the
death benefit derived by multiplying Accumulated Value by the specified
percentage for the correct Age.
 
Incontestability
 
  We may contest the validity of this 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 with
respect to an Insured after the Policy has been in force during that Insured's
lifetime for two years from the Policy Date; and reinstatement cannot be
contested after it has been in force during an Insured's lifetime for two years
from the date of reinstatement.
 
Payment in Case of Suicide
 
  If the Insured (or either Insured, if this is a last survivor Policy) 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 Policy Debt
and less the amount of any partial withdrawals.
 
Dividends
 
  The current dividend scale is zero and we do not anticipate that dividends
will be paid. Any dividends that do become payable will be paid in cash.
 
Policy Illustrations
 
  Upon request, we will send you an illustration of estimated 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.
 
                                                                              33
<PAGE>
 
 
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
the 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, withdrawal, 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
 
  Subject to certain requirements, you may elect to add an Accelerated Living
Benefit Rider at any time while this Policy is in force. This Rider provides
Policy Owner access to a portion of the Policy's proceeds if the Insured (or
the Survivor Insured in the case of a last survivor Policy) has been diagnosed
with a terminal illness resulting in a life expectancy of six months or less
(or such other period that may be required by state insurance authorities). We
offer other variable life insurance policies that provide insurance protection
on the lives of two insureds or on the life of a single insured, whose loads
and charges may vary. A registered representative authorized to sell the Policy
can describe other policies further.
     
Retirement Income Strategy Using Life Insurance     
 
  Any Policy Owners or applicants who wish to consider using the Policy as a
funding vehicle for (non-qualified) retirement purposes may obtain additional
information from us. An Owner could pay premiums under a Policy for a number of
years, and upon retirement could utilize a Policy's loan and partial withdrawal
features to access Accumulated Value as a source of retirement income for a
period of time. This use of a Policy does not alter an Owner's rights or our
obligations under a Policy; the Policy would remain a life insurance contract
that, so long as it remains in force, provides for a death benefit payable when
the Survivor dies.
     
  Ledger illustrations are available upon request that portray how the Policy
can be used as a funding mechanism for (non-qualified) supplemental retirement
income for individuals. Ledger illustrations are illustrations that show the
effect on Accumulated Value, Net Cash Surrender Value, and the net death
benefit of premiums paid under a Policy and Partial Withdrawals and loans taken
for retirement income; or reflecting allocation of premiums to specified
Variable Accounts. This information will be portrayed at hypothetical rates of
return that are requested. Charts and graphs presenting the results of the
ledger comparisons 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 Regarding Retirement Income Strategy Using Life Insurance     
 
  Using the Policy as a funding vehicle for retirement income purposes presents
several risks, including the risk that if the Policy is insufficiently funded
in relation to the income stream from the Policy, the Policy can lapse
prematurely and result in significant income tax liability to the Owner in the
year in which the lapse occurs. Other risks associated with borrowing from the
Policy also apply. Loans will be automatically repaid from the gross death
benefit at the death of the Survivor, 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 Cash Surrender
Value. Similarly, upon lapse, the loan will be automatically repaid. The
automatic repayment of the
 
34
<PAGE>
 
loan upon lapse or surrender will cause the recognition of taxable income to
the extent that Net Cash Surrender Value plus the amount of the repaid loan
exceeds your basis in the Policy. Thus, under certain circumstances, surrender
or lapse of the Policy could result in tax liability to you. In addition, to
reinstate a lapsed Policy, you would be required to make certain payments as
described under "Reinstatement". Thus, you should be careful to fashion a life
insurance plan so that the Policy will not lapse prematurely under various
market scenarios as a result of withdrawals and loans taken from your Policy.
 
  The Policy will lapse if your Net Cash Surrender Value less Policy Debt is
insufficient to cover the current monthly deduction on any Monthly Payment
Date, and a grace period expires without your 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 attorney and financial advisers in designing a
life insurance retirement strategy 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's Accumulated Value as a source for retirement income 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
 
  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 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
by Pacific Life and PMD for sales of the product may vary with the Sales
Agreement, but is not expected to exceed 6.75% of the initial premium payment.
Broker-dealers may also receive an annual renewal compensation of approximately
0.25% of Accumulated Value less Policy Debt. 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.
 
                                                                              35
<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; Trustee and Chairman of the Board and
                           Former President of Pacific Select Fund; Director and
                           Chairman of the Board of Pacific Life & Annuity Company
                           (formerly known as PM Group Life Insurance Company);
                           Management Board Member of PIMCO Advisors L.P.,
                           December 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; Edison International; 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; President (since
                           February 1999) and Former Trustee of Pacific Select Fund;
                           Management Board Member of PIMCO Advisors L.P., December
                           1997 to present; Former Equity Board Member of PIMCO
                           Advisors L.P.; Former Director of Pacific Corinthian Life
                           Insurance Company; Director of Pacific Life & Annuity
                           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 Pacific Life & Annuity Company; Association of
                           California Life and Health 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; Secretary of Pacific Select Fund; 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; Mullin
                           Consulting, Inc.; Northwestern Restaurants, Inc.; Dole Food
                           Co.; Mrs. Fields' Original Cookies Inc.; Rainier Bells,
                           Inc; Mellon West Coast Advisory Board; Former Director of
                           First Business Bank. Address: 1800 Century Park East,
                           Suite 900, Los Angeles, California 90067.
</TABLE>
 
36
<PAGE>
 
 
<TABLE>
<CAPTION>
       Name and Position        Principal Occupation During the Last Five Years
       -----------------        -----------------------------------------------
<S>                       <C>
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
                           Former Director of Pacific Telesis Group; Director of: The
                           Dial Corp.; BankAmerica Corporation; Former Director of
                           Bank of America NT&SA. Address: Pacific Telesis Center, 130
                           Kearny Street, Room 3704, San Francisco, California 94108-
                           4818.

Ignacio E. Lozano, Jr.    Director of Pacific Life; Director of Pacific LifeCorp,
Director                   August 1997 to present; Director of Pacific Mutual Holding
                           Company, August 1997 to present; Director, Chairman and
                           Former Editor-In-Chief of La Opinion; Former Director of:
                           BankAmerica Corporation; Bank of America NT&SA; and Pacific
                           Enterprises; Director of: The Walt Disney Company; Southern
                           California Gas Company; Lozano Communications, Inc.; Sempra
                           Energy and San Diego Gas and Electric Company 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
                           Former Chief Executive Officer of Avery Dennison
                           Corporation; Former Director of Great Western Financial
                           Corporation; Advisory Board Member of: Korn/Ferry
                           International; Mellon Bank; Director of: Nationwide Health
                           Properties, Inc.; Edison International. Address: 150 North
                           Orange Grove Boulevard, Pasadena, California 91103.

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; Former Director of 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; Age Wave; 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 LLP; 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; Former Director of The Tejon
                           Ranch. Address: 550 Newport Center Drive, 3rd 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;
                           Executive Vice President of Pacific Life & Annuity Company.

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.

Brian D. Klemens          Vice President and Treasurer of Pacific Life, December 1998
Vice President and         to present; Assistant Vice President Accounting and
Treasurer                  Assistant Controller of Pacific Life, April 1994 to
                           December 1998.
</TABLE>
 
                                                                              37
<PAGE>
 
 
  No officer or director listed above receives any compensation from the
Separate Account. No separately allocable compensation has been paid by us or
any of our affiliates to any person listed for services rendered to the
Separate Account.
 
State Regulation
 
  We are subject to the laws of the state of California governing insurance
companies and to regulation by the Commissioner of Insurance of California. In
addition, we are subject to the insurance laws and regulations of the other
states and jurisdictions in which we are licensed or may become licensed to
operate. An annual statement in a prescribed form must be filed with the
Commissioner of Insurance of California and with regulatory authorities of
other states on or before March 1st in each year. This statement covers our
operations for the preceding year and our financial condition as of December
31st of that year. Our affairs are subject to review and examination at any
time by the Commissioner of Insurance or his agents, and subject to full
examination of our operations at periodic intervals.
 
Telephone Transfer and Loan Privileges
 
  You may request a transfer of Accumulated Value or a Policy Loan by telephone
if a properly completed Authorization for Telephone Requests ("Telephone
Authorization") has been filed at our Home Office. All or part of any telephone
conversation with respect to transfer or loan instructions may be recorded by
us. Telephone instructions received by us by 1:00 P.M. Pacific time on any
Valuation Date will be effected 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 telephonic 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 attorneys 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.
 
38
<PAGE>
 
 
Preparation for the Year 2000
 
  Pacific Life long ago recognized the challenges associated with the Year 2000
date change. This change 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 began prior to 1995 to assess and plan for the potential
impact of the Year 2000. More recently, Pacific Life has been executing a
company-wide plan adopted during 1998 which called for correction or
replacement of remaining non-compliant systems by December 31, 1998.
 
  We have successfully executed this project plan to date. Virtually all
affected systems were remediated and tested in time for use during 1998 year-
end processing cycles. Although it is not possible to certify that any system
will be completely free of Year 2000 problems, we have performed extensive
testing to identify and deal with such potential problems. Additionally, most
of the company's critical systems were subject to an independent third-party
review process which used sophisticated automated tools to identify Year 2000
related bugs. The results have been very positive and we feel the company's
internal systems are positioned well for the date change in the century.
 
  We plan to continue to test and re-test throughout 1999 and we will respond
promptly should any problems arise at any time thereafter.
 
  We are continuing to work on contingency plans for critical business
processes. When appropriate, alternative methods and procedures are being
developed to work around unanticipated problems.
 
  In addition to the above, we will continue to carefully evaluate responses
from vendors and significant business partners regarding the compliance of
their critical business processes and products. Although ultimately Pacific
Life cannot be responsible for the Year 2000 compliance efforts of these
outside entities, we will take appropriate steps wherever possible to develop
contingency plans to address vendors and partners deemed non-compliant.
 
  Expenses to make our systems Year 2000 compliant are currently estimated to
range from $12 million to $15 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 projects,
although there can be no assurance.
 
  These Year 2000 related statements are designated as "Year 2000 Readiness
Disclosure" pursuant to the Year 2000 Information Readiness Disclosure Act,
enacted October 19, 1998.
 
Independent Auditors
 
  The audited consolidated financial statements for Pacific Life as of
December 31, 1998 and 1997 and for the three years ended December 31, 1998 and
the audited financial statements for Pacific Select Exec Separate Account as of
December 31, 1998 and for the two years ended December 31, 1998 included in
this prospectus have been audited by Deloitte & Touche LLP, independent
auditors, as indicated in their reports appearing herein, and have been so
included in reliance 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, 1998 and for the two years then ended are set forth herein,
starting on page 40. The audited consolidated financial statements of Pacific
Life as of December 31, 1998 and 1997 and for the three years ended December
31, 1998 are set forth herein starting on page 52.
 
  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.
 
 
                                                                              39
<PAGE>
 
                          INDEPENDENT AUDITORS' REPORT
 
The Board of Directors
Pacific Life Insurance Company
 
 We have audited the accompanying statement of assets and liabilities of
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, 1998 and the related statement of operations for the year then ended and
statement of changes in net assets for each of the two years in the period then
ended (as to the Equity Variable Account and the Bond and Income Variable
Account, for the year ended December 31, 1998 and for the period from
commencement of operations through December 31, 1997). 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 Pacific Select Exec Separate Account as of December 31, 1998 and
the results of their operations for the year then ended and the changes in
their net assets for each of the two years in the period then ended (as to the
Equity Variable Account and the Bond and Income Variable Account, for the year
ended December 31, 1998 and for the period from commencement of operations
through December 31, 1997), in conformity with generally accepted accounting
principles.
 
DELOITTE & TOUCHE LLP
 
Costa Mesa, California
February 5, 1999
 
 
40
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 1998
(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
 (6,873 shares; cost
 $69,218)............... $69,107
 High Yield Bond
 Portfolio (4,645
 shares; cost $45,134)..          $43,370
 Managed Bond Portfolio
 (8,941 shares; cost
 $97,525)...............                   $101,864
 Government Securities
 Portfolio (1,562
 shares; cost $16,677)..                             $17,149
 Growth Portfolio (8,711
 shares; cost
 $187,167)..............                                       $199,670
 Aggressive Equity
 Portfolio (1,404
 shares; cost $16,338)..                                                 $17,766
 Growth LT Portfolio
 (8,674 shares; cost
 $152,516)..............                                                           $227,277
 Equity Income Portfolio
 (6,986 shares; cost
 $147,393)..............                                                                    $187,867
 Multi-Strategy
 Portfolio (7,736
 shares; cost
 $112,643)..............                                                                             $133,998
Receivables:
 Due from Pacific Life
 Insurance Company......               89        72      174        209      321        153       92       54
 Fund shares redeemed...     100
                         ------------------------------------------------------------------------------------
Total Assets............  69,207   43,459   101,936   17,323    199,879   18,087    227,430  187,959  134,052
                         ------------------------------------------------------------------------------------
LIABILITIES
Payables:
 Due to Pacific Life
 Insurance Company......     100
 Fund shares purchased..               89        72      174        209      321        153       92       54
                         ------------------------------------------------------------------------------------
Total Liabilities.......     100       89        72      174        209      321        153       92       54
                         ------------------------------------------------------------------------------------
NET ASSETS.............. $69,107  $43,370  $101,864  $17,149   $199,670  $17,766   $227,277 $187,867 $133,998
                         ------------------------------------------------------------------------------------
See Notes to Financial Statements
 
                                                                                                           41
</TABLE>
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF ASSETS AND LIABILITIES (Continued)
DECEMBER 31, 1998
(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 (617
 shares; cost $16,061).. $18,066
 Bond and Income
 Portfolio (397 shares;
 cost $5,250)...........           $5,282
 Equity Index Portfolio
 (9,370 shares; cost
 $212,820)..............                   $303,187
 International Portfolio
 (9,944 shares; cost
 $153,283)..............                            $157,140
 Emerging Markets
 Portfolio (1,471
 shares; cost $11,689)..                                     $10,072
 Brandes International
 Equity Portfolio (1)
 (140 shares;
 cost $1,454)...........                                               $1,522
 Turner Core Growth
 Portfolio (165 shares;
 cost $2,467)...........                                                        $2,948
 Frontier Capital
 Appreciation Portfolio
 (295 shares;
 cost $4,191)...........                                                                 $4,452
 Enhanced U.S. Equity
 Portfolio (276 shares;
 cost $4,437)...........                                                                          $4,986
Receivables:
 Due from Pacific Life
 Insurance Company......      11       13       161       81      11
 Fund shares redeemed...                                                   23        9       19       32
                         --------------------------------------------------------------------------------
Total Assets............  18,077    5,295   303,348  157,221  10,083    1,545    2,957    4,471    5,018
                         --------------------------------------------------------------------------------
 
LIABILITIES
Payables:
 Due to Pacific Life
 Insurance Company......                                                   23        9       19       32
 Fund shares purchased..      11       13       161       81      11
                         --------------------------------------------------------------------------------
Total Liabilities.......      11       13       161       81      11       23        9       19       32
                         --------------------------------------------------------------------------------
NET ASSETS.............. $18,066   $5,282  $303,187 $157,140 $10,072   $1,522   $2,948   $4,452   $4,986
                         --------------------------------------------------------------------------------
</TABLE> 
 
(1) Formerly named Edinburgh Overseas Equity Portfolio
 
See Notes to Financial Statements
 
42
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1998
(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..............  $3,392   $3,403   $5,533      $881   $20,232         $5    $6,250  $18,901  $12,030
                          ------------------------------------------------------------------------------------
Net Investment Income...   3,392    3,403    5,533       881    20,232          5     6,250   18,901   12,030
                          ------------------------------------------------------------------------------------
NET REALIZED AND
UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain
 (loss) from security
 transactions...........      (3)     (87)     663       164    10,581        653     5,163    5,470    3,108
 Net unrealized
 appreciation
 (depreciation) on
 investments............      14   (2,165)   1,408        59   (23,983)     1,132    63,381    9,750    5,144
                          ------------------------------------------------------------------------------------
Net Realized and
Unrealized Gain
(Loss) on Investments...      11   (2,252)   2,071       223   (13,402)     1,785    68,544   15,220    8,252
                          ------------------------------------------------------------------------------------
NET INCREASE IN NET
ASSETS
RESULTING FROM
OPERATIONS..............  $3,403   $1,151   $7,604    $1,104    $6,830     $1,790   $74,794  $34,121  $20,282
                          ------------------------------------------------------------------------------------
See Notes to Financial Statements

                                                                                                           43
</TABLE>
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF OPERATIONS (Continued)
FOR THE YEAR ENDED DECEMBER 31, 1998
(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>
INVESTMENT INCOME
 Dividends..............    $507    $147    $4,853  $11,985      $117      $87      $52     $21      $154
                         --------------------------------------------------------------------------------
Net Investment Income...     507     147     4,853   11,985       117       87       52      21       154
                         --------------------------------------------------------------------------------
NET REALIZED AND
UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain
 (loss) from security
 transactions...........     369      19    11,629    5,435    (1,951)       8       96     (64)      183
 Net unrealized
 appreciation
 (depreciation) on
 investments............   1,989      13    43,404  (10,085)     (935)      72      460      44       366
                         --------------------------------------------------------------------------------
Net Realized and
Unrealized Gain
(Loss) on Investments...   2,358      32    55,033   (4,650)   (2,886)      80      556     (20)      549
                         --------------------------------------------------------------------------------
NET INCREASE (DECREASE)
IN NET ASSETS
RESULTING FROM
OPERATIONS..............  $2,865    $179   $59,886   $7,335   $(2,769)    $167     $608      $1      $703
                         --------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements
 
44
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
(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..    $3,392   $3,403     $5,533      $881    $20,232        $5     $6,250   $18,901   $12,030
 Net realized gain
 (loss) from security
 transactions...........        (3)     (87)       663       164     10,581       653      5,163     5,470     3,108
 Net unrealized
 appreciation
 (depreciation) on
 investments............        14   (2,165)     1,408        59    (23,983)    1,132     63,381     9,750     5,144
                          ------------------------------------------------------------------------------------------
Net Increase in Net
Assets
Resulting from
Operations..............     3,403    1,151      7,604     1,104      6,830     1,790     74,794    34,121    20,282
                          ------------------------------------------------------------------------------------------
 
INCREASE (DECREASE) IN
NET ASSETS
FROM POLICY TRANSACTIONS
 Transfer of net
 premiums...............   164,872    7,612     13,456     2,186     31,972     4,086     29,295    24,939    14,554
 Transfers--policy
 charges and
 deductions.............    (6,168)  (2,255)    (3,939)     (699)   (10,609)     (969)    (9,146)   (7,949)   (5,260)
 Transfers in (from
 other variable
 accounts)..............   268,634   34,691     52,698    10,097     89,840    20,958     82,877    46,109    13,875
 Transfers out (to other
 variable accounts).....  (399,943) (29,075)   (36,135)   (5,218)   (87,886)  (16,962)   (53,981)  (35,074)  (17,159)
 Transfers--other.......   (13,775)  (2,461)    (4,332)     (742)   (10,466)     (610)    (7,000)   (5,765)   (5,646)
                          ------------------------------------------------------------------------------------------
Net Increase in Net
Assets Derived
from Policy
Transactions............    13,620    8,512     21,748     5,624     12,851     6,503     42,045    22,260       364
                          ------------------------------------------------------------------------------------------
NET INCREASE IN NET
ASSETS..................    17,023    9,663     29,352     6,728     19,681     8,293    116,839    56,381    20,646
                          ------------------------------------------------------------------------------------------
 
NET ASSETS
Beginning of Year.......    52,084   33,707     72,512    10,421    179,989     9,473    110,438   131,486   113,352
                          ------------------------------------------------------------------------------------------
End of Year.............   $69,107  $43,370   $101,864   $17,149   $199,670   $17,766   $227,277  $187,867  $133,998
                          ------------------------------------------------------------------------------------------
See Notes to Financial Statements
 
                                                                                                                  45
</TABLE>
<PAGE>
 
PACIFIC SELECT EXEC SEPARATE ACCOUNT
STATEMENT OF CHANGES IN NET ASSETS (Continued)
FOR THE YEAR ENDED DECEMBER 31, 1998
(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..     $507      $147    $4,853   $11,985     $117       $87      $52      $21     $154
 Net realized gain
 (loss) from security
 transactions...........      369        19    11,629     5,435   (1,951)        8       96      (64)     183
 Net unrealized
 appreciation
 (depreciation) on
 investments............    1,989        13    43,404   (10,085)    (935)       72      460       44      366
                          -----------------------------------------------------------------------------------
Net Increase (Decrease)
in Net Assets
Resulting from
Operations..............    2,865       179    59,886     7,335   (2,769)      167      608        1      703
                          -----------------------------------------------------------------------------------
 
INCREASE (DECREASE) IN
NET ASSETS
FROM POLICY TRANSACTIONS
 Transfer of net
 premiums...............    2,976     1,056    44,705    28,077    3,183       238      408    1,305    1,358
 Transfers--policy
 charges and
 deductions.............     (633)     (197)  (12,955)   (8,359)    (663)      (62)     (93)    (245)    (156)
 Transfers in (from
 other variable
 accounts)..............   17,627     6,550   108,028    71,891   27,300       749    2,159    1,700    1,697
 Transfers out (to other
 variable accounts).....   (8,527)   (2,820)  (73,002)  (64,225) (25,040)      (97)    (880)  (1,374)    (481)
 Transfers--other.......     (432)     (171)  (10,763)   (6,520)    (355)      (12)     (37)     (44)     111
                          -----------------------------------------------------------------------------------
Net Increase in Net
Assets Derived
from Policy
Transactions............   11,011     4,418    56,013    20,864    4,425       816    1,557    1,342    2,529
                          -----------------------------------------------------------------------------------
NET INCREASE IN NET
ASSETS..................   13,876     4,597   115,899    28,199    1,656       983    2,165    1,343    3,232
                          -----------------------------------------------------------------------------------
 
NET ASSETS
Beginning of Year.......    4,190       685   187,288   128,941    8,416       539      783    3,109    1,754
                          -----------------------------------------------------------------------------------
End of Year.............  $18,066    $5,282  $303,187  $157,140  $10,072    $1,522   $2,948   $4,452   $4,986
                          -----------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements
 
46
<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
                          ------------------------------------------------------------------------------------------
See Notes to Financial Statements
 
                                                                                                                 47
</TABLE>
<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 Assets
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
 
48
<PAGE>
 
                      PACIFIC SELECT EXEC SEPARATE ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS

<TABLE> 
<S>                                                <C>  
1. SIGNIFICANT ACCOUNTING POLICIES                 and liabilities at the date of the financial      
                                                   statements and the reported amounts of      
  The Pacific Select Exec Separate Account         income and expenses during the reporting    
(the "Separate Account") is registered as          period. Actual results could differ from    
a unit investment trust under the Investment       those estimates.                            
Company Act of 1940, as amended, and during                                                    
1998 was comprised of eighteen subaccounts           A. Valuation of Investments               
called Variable Accounts: the Money Market                                                     
Variable Account, the High Yield Bond                Investments in shares of the Funds are    
Variable Account, the Managed Bond Variable        valued at the reported net asset values of  
Account, the Government Securities                 the respective portfolios. Valuation of     
Variable Account, the Growth Variable              securities held by the Funds is discussed   
Account, the Aggressive Equity Variable            in the notes to their financial statements. 
Account, the Growth LT Variable Account,                                                       
the Equity Income Variable Account, the              B. Security Transactions                  
Multi-Strategy Variable Account, the                                                           
Equity Variable Account, the Bond and                Transactions are recorded on the trade    
Income Variable Account, the Equity Index          date. Realized gains and losses on sales of 
Variable Account, the International Variable       investments are determined on the basis of  
Account, the Emerging Markets Variable             identified cost.                            
Account, and the Variable Accounts I through                                                   
IV. The assets in each of the first fourteen         C. Federal Income Taxes                   
Variable Accounts are invested in shares of                                                    
the corresponding portfolios of Pacific              The operations of the Separate Account    
Select Fund and the assets of the last four        will be reported on the Federal income tax  
Variable Accounts are invested in shares of        return of Pacific Life, which is taxed as a 
the corresponding portfolios of M Fund, Inc.       life insurance company under the provisions 
(collectively, the "Funds"). Each Variable         of the Tax Reform Act of 1986. Under current 
Account pursues different investment               tax law, no Federal income taxes are        
objectives and policies. The financial             expected to be paid by Pacific Life with    
statements of the Funds, including the             respect to the operations of the Separate   
schedules of investments, are either               Account.                                    
included in Section B of this report or                                                        
provided separately and should be read in          2. DIVIDENDS                                
conjunction with the Separate Account's                                                        
financial statements.                                During 1998, the Funds declared dividends 
                                                   for each portfolio. The amounts accrued by  
  The Separate Account was established by          the Separate Account for its share of the   
Pacific Life Insurance Company (formerly           dividends were reinvested in additional full 
named Pacific Mutual Life Insurance                and fractional shares of the related        
Company--see Note 1 to Financial Statements        portfolio.                                  
of the Fund on B-58) on May 12, 1988 and                                                       
commenced operations on November 22, 1988.         3. CHARGES AND EXPENSES                     
Under applicable insurance law, the assets                                                     
and liabilities of the Separate Account              With respect to variable life insurance   
are clearly identified and distinguished           policies funded by the Separate Account,    
from the other assets and liabilities of           Pacific Life makes certain deductions from  
Pacific Life. The assets of the Separate           premiums for sales load and state premium   
Account will not be charged with any               taxes before amounts are allocated to the   
liabilities arising out of any other               Separate Account. Pacific Life also makes   
business conducted by Pacific Life, but the        certain deductions from the net assets of   
obligations of the Separate Account,               each Variable Account for the mortality and 
including benefits related to variable life        expense risks Pacific Life assumes,         
insurance, are obligations of Pacific Life.        administrative expenses, cost of insurance, 
                                                   charges for optional benefits and any sales 
  The Separate Account held by Pacific Life        and underwriting surrender charges. The     
represents funds from individual flexible          operating expenses of the Separate Account  
premium variable life policies. The assets         are paid by Pacific Life.                   
of the Separate Account are carried at                                                         
market value.                                      4. RELATED PARTY AGREEMENT                  
                                                                                               
  The preparation of the accompanying                Pacific Mutual Distributors, Inc., a      
financial statements requires management to        wholly-owned subsidiary of Pacific Life,    
make estimates and assumptions that affect         serves as principal underwriter of variable 
the reported amounts of assets                     life insurance policies funded by interests 
                                                   in the Separate Account, without            
                                                   remuneration from the Separate Account.      


                                                                                                                                  49
</TABLE> 
<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,
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 year        $52,208    $33,305   $69,581  $10,008   $143,503    $9,176
Add: Total net proceeds
 from policy
 transactions             180,669     23,481    32,416    8,675     56,862    15,473
  Reinvested
   distributions from
   the Funds:
  (a) Net investment
   income                   3,392      3,082     4,503      663        214         5
  (b) Net realized gain                  321     1,030      218     20,018
                          ---------------------------------------------------------------
           Sub-Total      236,269     60,189   107,530   19,564    220,597    24,654
Less: Cost of
 investments disposed
 during the year          167,051     15,055    10,005    2,887     33,430     8,316
                          ---------------------------------------------------------------
Total cost of
 investments at end of
 year                      69,218     45,134    97,525   16,677    187,167    16,338
Add: Unrealized
 appreciation
 (depreciation)              (111)    (1,764)    4,339      472     12,503     1,428
                          ---------------------------------------------------------------
Total market value of
 investments at end of
 year                     $69,107    $43,370  $101,864  $17,149   $199,670   $17,766
                          ---------------------------------------------------------------
 
<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 year       $ 99,059   $100,762   $97,141   $4,174       $666  $140,325
Add: Total net proceeds
 from policy
 transactions              60,881     40,603    16,738   15,633      5,455    84,675
  Reinvested
   distributions from
   the Funds:
  (a) Net investment
   income                     327      1,300     3,405       40        145     3,133
  (b) Net realized gain     5,923     17,601     8,625      467          2     1,720
                         ---------------------------------------------------------------
           Sub-Total      166,190    160,266   125,909   20,314      6,268   229,853
Less: Cost of
 investments disposed
 during the year           13,674     12,873    13,266    4,253      1,018    17,033
                         ----------------------------------------------------------------
Total cost of
 investments at end of
 year                     152,516    147,393   112,643   16,061      5,250   212,820
Add: Unrealized
 appreciation              74,761     40,474    21,355    2,005         32    90,367
                         ----------------------------------------------------------------
Total market value of
 investments at end of
 year                    $227,277   $187,867  $133,998  $18,066     $5,282  $303,187
                         ----------------------------------------------------------------
 
<CAPTION>
                          Inter-    Emerging
                         national   Markets      I         II       III        IV
                         ----------------------------------------------------------------
<S>                      <C>        <C>        <C>      <C>        <C>      <C>        
Total cost of
 investments at
 beginning of year       $115,000     $9,098      $544     $762     $2,892    $1,571
Add: Total net proceeds
 from policy
 transactions              47,705      9,932     1,047    1,994      2,546     3,239
  Reinvested
   distributions from
   the Funds:
  (a) Net investment
   income                   1,485        117        87       52                  146
  (b) Net realized gain    10,500                                       21         8
                         ----------------------------------------------------------------
           Sub-Total      174,690     19,147     1,678    2,808      5,459     4,964
Less: Cost of
 investments disposed
 during the year           21,407      7,458       224      341      1,268       527
                         ----------------------------------------------------------------
Total cost of
 investments at end of
 year                     153,283     11,689     1,454    2,467      4,191     4,437
Add: Unrealized
 appreciation
 (depreciation)             3,857     (1,617)       68      481        261       549
                         ----------------------------------------------------------------
Total market value of
 investments at end of
 year                    $157,140    $10,072    $1,522   $2,948     $4,452    $4,986
                         ----------------------------------------------------------------
</TABLE>
 
50
<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, 1998
and the selected accumulation unit information as of December 31, 1998 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      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                 9,998,490     280,788     567,458     95,603      858,593     345,960
 (b) Transfers--policy
  charges and deductions    (373,932)    (84,466)   (165,049)   (30,660)    (283,438)    (82,024)
 (c) Transfers in (from
  other variable
  accounts)               16,112,581   1,251,759   2,162,298    411,892    2,206,806   1,764,520
 (d) Transfers out (to
  other variable
  accounts)              (24,064,758) (1,034,962) (1,475,354)  (204,814)  (2,150,435) (1,425,259)
 (e) Transfers--other       (828,850)    (87,604)   (176,871)   (29,124)    (256,086)    (51,258)
                         -----------------------------------------------------------------------
        Sub-Total            843,531     325,515     912,482    242,897      375,440     551,939
                         -----------------------------------------------------------------------
Total units outstanding
 at end of year            4,086,161   1,598,243   4,098,497    722,500    5,054,100   1,392,776
                         -----------------------------------------------------------------------
 
Accumulation Unit
 Value: At beginning of  -----------------------------------------------------------------------
 year                         $16.06      $26.48      $22.76     $21.73       $38.47      $11.27
At end of year                $16.91      $27.14      $24.85     $23.74       $39.51      $12.76
                         -----------------------------------------------------------------------
<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 year      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                 1,193,031     621,209     459,357    229,214       83,678   1,213,083
 (b) Transfers--policy
  charges and deductions    (371,549)   (198,432)   (168,061)   (48,132)     (15,662)   (350,651)
 (c) Transfers in (from
  other variable
  accounts)                3,139,545     984,220     372,455  1,338,126      518,911   2,722,051
 (d) Transfers out (to
  other variable
  accounts)               (2,057,690)   (741,626)   (498,426)  (643,218)    (223,441) (1,831,867)
 (e) Transfers--other       (266,828)   (121,899)   (164,002)   (32,588)     (13,550)   (270,080)
                         -----------------------------------------------------------------------
        Sub-Total          1,636,509     543,472       1,323    843,402      349,936   1,482,536
                         -----------------------------------------------------------------------
Total units outstanding
 at end of year            7,088,988   4,153,101   3,899,102  1,208,588      407,552   7,178,724
                         -----------------------------------------------------------------------
 
Accumulation Unit
 Value:At beginning of   -----------------------------------------------------------------------
 year                         $20.25      $36.43      $29.08     $11.47       $11.89      $32.88
At end of year                $32.06      $45.24      $34.37     $14.95       $12.96      $42.23
<CAPTION>                -----------------------------------------------------------------------
                           Inter-      Emerging
                          national     Markets        I           II         III          IV
                         -----------------------------------------------------------------------
<S>                      <C>          <C>         <C>         <C>         <C>         <C>       
Total units outstanding
 at beginning of year      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                 1,264,542     393,994      21,062     27,463      107,709      92,938
 (b) Transfers--policy
  charges and deductions    (378,357)    (82,543)     (5,624)    (6,243)     (20,099)    (10,607)
 (c) Transfers in (from
  other variable
  accounts)                3,056,270   3,699,775      70,147    145,602      141,760     118,099
 (d) Transfers out (to
  other variable
  accounts)               (2,708,392) (3,409,238)     (8,799)   (56,670)    (125,903)    (23,033)
 (e) Transfers--other       (274,952)    (48,335)     (1,088)    (2,384)      (4,033)     (5,315)
                         -----------------------------------------------------------------------
        Sub-Total            959,111     553,653      75,698    107,768       99,434     172,082
                         -----------------------------------------------------------------------
Total units outstanding
 at end of year            7,183,483   1,425,050     127,998    167,752      342,807     304,588
                         -----------------------------------------------------------------------
 
Accumulation Unit        -----------------------------------------------------------------------
 Value:At beginning of        $20.72       $9.66      $10.31     $13.06       $12.77      $13.23
At end of year                $21.88       $7.07      $11.89     $17.57       $12.99      $16.37
                         -----------------------------------------------------------------------
</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.
 
                                                                              51
<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 and Subsidiaries (the
   "Company") as of December 31, 1998 and 1997, 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, 1998. 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, 1998 and 1997, and the results
   of their operations and their cash flows for each of the three years in the
   period ended December 31, 1998 in conformity with generally accepted
   accounting principles.
 
   DELOITTE & TOUCHE LLP
 
   Costa Mesa, California
   February 22, 1999
 
52
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
<TABLE>
<CAPTION>
                                                               December 31,
                                                              1998      1997
- ------------------------------------------------------------------------------
                                                              (In Millions)
<S>                                                        <C>       <C>
ASSETS
Investments:
  Securities available for sale at estimated fair value:
    Fixed maturity securities                              $13,617.0 $13,938.5
    Equity securities                                          547.5     346.4
  Mortgage loans                                             2,788.7   1,922.1
  Real estate                                                  172.7     192.1
  Policy loans                                               3,901.2   3,769.2
  Short-term investments                                        99.9      83.8
  Other investments                                            948.0     432.4
- ------------------------------------------------------------------------------
TOTAL INVESTMENTS                                           22,075.0  20,684.5
Cash and cash equivalents                                      150.1     110.4
Deferred policy acquisition costs                              889.7     716.9
Accrued investment income                                      252.3     255.4
Other assets                                                   672.8     636.5
Separate account assets                                     15,844.0  11,605.1
- ------------------------------------------------------------------------------
TOTAL ASSETS                                               $39,883.9 $34,008.8
- ------------------------------------------------------------------------------

<CAPTION> 

LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
  Universal life, annuity and other investment contract
   deposits                                                $17,973.0 $16,644.5
  Future policy benefits                                     2,131.6   2,133.8
  Short-term and long-term debt                                445.1     253.6
  Other liabilities                                          1,162.2   1,224.5
  Separate account liabilities                              15,844.0  11,605.1
- ------------------------------------------------------------------------------
TOTAL LIABILITIES                                           37,555.9  31,861.5
- ------------------------------------------------------------------------------
Commitments and contingencies
Stockholder's Equity:
  Common stock - $50 par value; 600,000 shares authorized,
   issued and outstanding                                       30.0      30.0
  Paid-in capital                                              126.2     120.1
  Retained earnings                                          1,663.5   1,422.0
  Accumulated other comprehensive income -
   Unrealized gain on securities available for sale, net       508.3     575.2
- ------------------------------------------------------------------------------
TOTAL STOCKHOLDER'S EQUITY                                   2,328.0   2,147.3
- ------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                 $39,883.9 $34,008.8
- ------------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
                                                                            53
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                     Years Ended December 31,
                                                      1998     1997     1996
- ------------------------------------------------------------------------------
                                                          (In Millions)
<S>                                                 <C>      <C>      <C>
REVENUES
Policy fees from universal life, annuity and other
 investment contract deposits                       $  525.3 $  431.2 $  348.6
Insurance premiums                                     514.7    504.3    465.4
Net investment income                                1,293.8  1,225.3  1,087.3
Net realized capital gains                              38.7     85.3     44.0
Commission revenue                                     220.1    146.6     79.6
Other income                                           216.6    181.7    123.1
- ------------------------------------------------------------------------------
TOTAL REVENUES                                       2,809.2  2,574.4  2,148.0
- ------------------------------------------------------------------------------

BENEFITS AND EXPENSES
Interest credited to universal life, annuity and
 other investment contract deposits                    880.8    797.8    665.0
Policy benefits paid or provided                       719.5    675.7    652.9
Commission expenses                                    386.1    303.7    233.6
Operating expenses                                     467.8    507.7    316.2
- ------------------------------------------------------------------------------
TOTAL BENEFITS AND EXPENSES                          2,454.2  2,284.9  1,867.7
- ------------------------------------------------------------------------------

INCOME BEFORE PROVISION FOR INCOME TAXES               355.0    289.5    280.3
Provision for income taxes                             113.5    113.5    113.7
- ------------------------------------------------------------------------------

NET INCOME                                          $  241.5 $  176.0 $  166.6
- ------------------------------------------------------------------------------
</TABLE>
 
See Notes to Consolidated Financial Statements
 
54
<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, 1996                                          $1,151.4     $ 482.0    $1,633.4
Comprehensive income:
  Net income                                                 166.6                   166.6
  Change in unrealized gain on
   securities available for sale,
   net                                                                  (102.8)     (102.8)
                                                                                  --------
Total comprehensive income                                                            63.8
- ------------------------------------------------------------------------------------------
BALANCES,
 DECEMBER 31, 1996                                         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                                                 241.5                   241.5
  Change in unrealized gain on
   securities available for sale,
   net                                                                   (66.9)      (66.9)
                                                                                  --------
Total comprehensive income                                                           174.6
Issuance of partnership units by
 affiliate                                           6.1                               6.1
- ------------------------------------------------------------------------------------------
BALANCES,
 DECEMBER 31, 1998                   0.6   $30.0  $126.2  $1,663.5     $ 508.3    $2,328.0
- ------------------------------------------------------------------------------------------
See Notes to Consolidated Financial Statements

                                                                                        55
</TABLE>
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                    Years Ended December 31,
                                                   1998       1997       1996
- -------------------------------------------------------------------------------
                                                        (In Millions)
<S>                                             <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                      $   241.5  $   176.0  $   166.6
Adjustments to reconcile net income to net
 cash provided by operating activities:
  Amortization on fixed maturities                  (39.4)     (26.6)     (45.2)
  Depreciation and other amortization                26.0       38.3       43.8
  Deferred income taxes                             (20.6)     (14.4)     (49.8)
  Net realized capital gains                        (38.7)     (85.3)     (44.0)
  Net change in deferred policy acquisition
   costs                                           (172.8)    (185.4)    (140.4)
  Interest credited to universal life, annuity
   and other investment contract deposits           880.8      797.8      665.0
Change in accrued investment income                   3.1      (52.9)      (3.7)
Change in future policy benefits                     (2.2)    (372.7)      62.3
Change in other assets and liabilities               99.4      577.4      158.1
- -------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES           977.1      852.2      812.7
- -------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
Securities available for sale:
  Purchases                                      (4,302.3)  (6,272.3)  (4,525.0)
  Sales                                           2,201.9    2,224.1    2,511.0
  Maturities and repayments                       2,196.1    2,394.6    1,184.7
Repayments of mortgage loans                        334.9      179.3      220.4
Proceeds from sales of mortgage loans and real
 estate                                              43.3      104.4       14.5
Purchases of mortgage loans and real estate      (1,246.3)    (643.7)    (414.3)
Distributions from partnerships                     119.5       91.6       78.8
Change in policy loans                             (132.0)    (637.4)    (338.5)
Change in short-term investments                    (16.1)     (17.7)      37.2
Other investing activity, net                      (564.2)      43.5     (144.5)
- -------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES            (1,365.2)  (2,533.6)  (1,375.7)
- -------------------------------------------------------------------------------
</TABLE>
(Continued)
 
See Notes to Consolidated Financial Statements
 
56
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                  Years Ended December 31,
(Continued)                                      1998       1997       1996
- -----------------------------------------------------------------------------
                                                      (In Millions)
<S>                                           <C>        <C>        <C>
CASH FLOWS FROM FINANCING ACTIVITIES
Policyholder account balances:
  Deposits                                    $ 4,007.0  $ 4,373.6  $ 2,105.0 
  Withdrawals                                  (3,770.7)  (2,667.3)  (1,756.6)
Net change in short-term debt                     191.5        8.5       42.5
Repayment of long-term debt                                  (25.0)      (5.0)
Initial capitalization of Pacific Mutual
 Holding Company                                              (2.0)
Dividend paid to parent                                       (5.0)
- -----------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES         427.8    1,682.8      385.9
- -----------------------------------------------------------------------------
Net change in cash and cash equivalents            39.7        1.4     (177.1)
Cash and cash equivalents, beginning of year      110.4      109.0      286.1
- -----------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF YEAR        $   150.1  $   110.4  $   109.0
- -----------------------------------------------------------------------------
<CAPTION> 

SUPPLEMENTAL SCHEDULE OF INVESTING AND FINANCING ACTIVITIES
In connection with the acquisition of an insurance block of business in 1997,
 as discussed in Note 5, the following assets and liabilities were assumed:
 
          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
                                                         --------
<CAPTION> 
- -----------------------------------------------------------------------------
SUPPLEMENTAL SCHEDULE OF NON CASH FINANCING ACTIVITIES
As a result of the Conversion in 1997, 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 to paid-in
 capital.
- -----------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Income taxes paid                                $127.9     $153.0     $189.6
Interest paid                                    $ 24.0     $ 26.1     $ 27.3
- -----------------------------------------------------------------------------
</TABLE> 
See Notes to Consolidated Financial Statements
 
                                                                              57
<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 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 and
   institutional products, group employee benefits, broker-dealer operations
   and investment management and advisory services. Pacific Life's 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, broker-dealer operations and
   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 wholly-owned noninsurance subsidiaries, Pacific
   Asset Management LLC ("PAM"), Pacific Mutual Distributors, Inc. ("PMD"),
   Pacific Mutual Realty Finance, Inc. and Pacific Mezzanine Associates,
   L.L.C. (50% owned). 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.
 
   NEW ACCOUNTING PRONOUNCEMENTS
 
   During 1998, the Company adopted Statement of Financial Accounting
   Standards ("SFAS") No. 130, "Reporting Comprehensive Income," SFAS No. 131,
   "Disclosures about Segments of an Enterprise and Related Information," and
   SFAS No. 132, "Employers' Disclosures about Pensions and Other
   Postretirement Benefits."
 
58
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (Continued60
 
   SFAS No. 130 established standards for the reporting and display of
   comprehensive income and its components in financial statements (Note 11).
   SFAS No. 131 established standards for the way information about operating
   segments is reported in financial statements. It also established standards
   for related disclosures about products and services, geographic areas and
   major customers (Note 13). SFAS No. 132 standardized disclosure
   requirements for employers' pensions and other retiree benefits (Note 14).
   Adoption of these accounting standards did not have a significant impact on
   the consolidated financial position or results of operations of the
   Company.
 
   On January 1, 1998, the Company adopted the American Institute of Certified
   Public Accountants ("AICPA") Statement of Position ("SOP") 97-3,
   "Accounting by Insurance and Other Enterprises for Insurance-Related
   Assessments." SOP 97-3 provides guidance on when a liability should be
   recognized for guaranty fund and other assessments and how to measure the
   liability. Adoption of this accounting standard did not have a significant
   impact on the consolidated financial position or results of operations of
   the Company.
 
   In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
   "Accounting for Derivative Instruments and Hedging Activities." SFAS No.
   133 is effective for fiscal years beginning after June 15, 1999. SFAS No.
   133 establishes accounting and reporting standards for derivative
   instruments and hedging activities. The Company currently plans to adopt
   SFAS No. 133 on January 1, 2000. The impact on the consolidated financial
   position or results of operations of the Company due to the adoption of
   this statement has not yet been determined.
 
   In March 1998, the AICPA issued SOP 98-1, "Accounting for the Cost of
   Computer Software Developed or Obtained for Internal Use." SOP 98-1
   requires that certain costs incurred in developing internal use computer
   software be capitalized. The Company currently plans to adopt SOP 98-1 on
   January 1, 1999. The adoption is not expected to have a significant impact
   on the consolidated financial position or results of operations of the
   Company.
 
   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 on
   the accompanying consolidated statements of operations.
 
   Realized gains and losses on investment transactions are determined on a
   specific identification basis and are included in net realized capital
   gains on the accompanying consolidated statements of operations.
 
   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 on the accompanying consolidated statements of financial condition,
   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 included in net
   realized capital gains on the accompanying consolidated statements of
   operations.
 
   Mortgage loans and policy loans are stated at unpaid principal balances.
 
                                                                              59
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
   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% as of December 31,
   1997. During 1998, the Company increased its investment in PIMCO Advisors
   to reflect its pro rata share of the increase to PIMCO Advisors partners'
   capital due to the issuance of additional partnership units. For the year
   ended December 31, 1998, there was a direct increase to the Company's
   stockholder's equity of $6.1 million. During 1998, the Company also
   acquired the beneficial ownership of additional partnership units which
   increased its ownership to 33% as of December 31, 1998. Deferred taxes
   resulting from these transactions have been included in the accompanying
   consolidated financial statements. The Company's investment in PIMCO
   Advisors, 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 recognized, using assumptions consistent
   with those used in computing policy reserves. For the years ended December
   31, 1998, 1997 and 1996, net amortization of deferred policy acquisition
   costs included in commission expenses amounted to $73.0 million,
   $50.2 million and $42.6 million, respectively, and included in operating
   expenses amounted to $33.5 million, $29.4 million and $27.4 million,
   respectively, on the accompanying consolidated statements of operations.
 
   PRESENT VALUE OF FUTURE PROFITS
 
   In connection with the rehabilitation of First Capital Life Insurance
   Company ("FCL"-Note 4), an asset was established which represented the
   present value of estimated future profits of the acquired business. The
   future profits were discounted to provide an appropriate rate of return and
   were amortized over the rehabilitation plan period. Amortization for the
   years ended December 31, 1997 and 1996 amounted to $16.1 million and
   $24.2 million, respectively, and is included in commission expenses on 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.
 
60
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
 
   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 1998,
   1997 and 1996.
 
   FUTURE POLICY BENEFITS
 
   Life insurance reserves are valued using the net level premium method.
   Interest rate assumptions ranged from 4.5% to 9.3% for 1998, 1997 and 1996.
   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. Dividends to policyholders are
   included in policy benefits paid or provided on the accompanying
   consolidated statements of operations.
 
   Dividends are accrued 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, 1998
   and 1997, participating experience rated policies paying dividends
   represented approximately 1% of direct written life insurance in force.
 
   REVENUES AND EXPENSES
 
   Insurance premiums are recognized as revenue when due. Benefits and
   expenses, other than deferred policy acquisition costs, are recognized when
   incurred.
 
   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 the trade date.
 
   DEPRECIATION AND AMORTIZATION
 
   Depreciation of investment real estate is computed on the straight-line
   method over the estimated useful lives which range from 5 to 30 years.
   Certain other assets are depreciated or amortized on the straight-line
   method over 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. Prior to
   1998, Pacific Life was subject to an equity tax calculated by a prescribed
   formula that incorporated a differential earnings rate between stock and
   mutual life insurance companies. In December 1998, the Internal Revenue
   Service released Revenue Ruling 99-3 which exempts Pacific Life from this
   tax for taxable years beginning in 1998. 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.
 
                                                                              61
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
   ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
   The estimated fair value of financial instruments disclosed in Notes 6 and
   7 has 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 that is subject to various
   risks and uncertainties. Such risks and uncertainties include, but are not
   limited to, 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. Additionally, the Company includes contractual provisions
   limiting withdrawal rights for certain of its products. A substantial
   portion of the Company's liabilities are not subject to surrender or can be
   surrendered only after deduction of a surrender charge or a market value
   adjustment.
 
   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 approval procedures, limits and ongoing monitoring. Real estate and
   mortgage loan investment risks are limited by diversification of geographic
   location and property type. Management does not believe that significant
   concentrations of credit risk 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. The Company manages this risk through credit approvals and
   limits on exposure to any specific counterparty. 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 that 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,
   cases might be decided or future legislation might be enacted, or if
   decided or enacted, whether such cases or 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 1998
   financial statement presentation.
 
62
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
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 on the accompanying consolidated financial
   statements:
 
<TABLE>
<CAPTION>
                                                          December 31,
                                                          1998      1997
                                                        ------------------
                                                          (In Millions)
         <S>                                            <C>       <C>
         Statutory capital and surplus                  $1,157.4  $  944.8
           Deferred policy acquisition costs               908.0     730.7
           Unrealized gain on securities available for
            sale, net                                      508.3     575.2
           Deferred income tax                             307.1     289.2
           Asset valuation reserve                         298.7     252.4
           Non admitted assets                              40.4      25.2
           Subsidiary equity                                26.5      60.4
           Surplus notes                                  (149.6)   (149.6)
           Insurance and annuity reserves                 (654.4)   (511.5)
           Other                                          (114.4)    (69.5)
                                                        ------------------
         Stockholder's equity as reported herein        $2,328.0  $2,147.3
                                                        ------------------
 
<CAPTION>
                                                   Years Ended December 31,
                                                   1998     1997     1996 
                                                  ------------------------
                                                        (In Millions)     
         Statutory net income                     $ 187.6  $ 121.5  $113.1
           Deferred policy acquisition costs        177.3    160.4   111.2
           Interest maintenance reserve              24.1      7.6     3.8
           Deferred income tax                       17.9     41.2    70.9
           Net realized gain (loss) on trading                            
            securities                                9.2     (5.8)  (11.6)
           Earnings of subsidiaries                 (32.8)   (40.6)  (33.0)
           Insurance and annuity reserves          (145.1)  (107.0)  (91.3)
           Other                                      3.3     (1.3)    3.5
                                                  ------------------------
         Net income as reported herein            $ 241.5  $ 176.0  $166.6
                                                  ------------------------
</TABLE>
 
                                                                              63
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
2. STATUTORY RESULTS (Continued)
 
   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, 1998 and 1997, Pacific Life
   and PM Group exceeded the minimum risk-based capital requirements.
 
   CODIFICATION
 
   In March 1998, the NAIC adopted the Codification of Statutory Accounting
   Principles ("Codification"). The Codification, which is intended to
   standardize regulatory accounting and reporting for the insurance industry,
   is proposed to be effective January 1, 2001. However, statutory accounting
   principles will continue to be established by individual state laws and
   permitted practices and it is uncertain when, or if, the states of
   California and Arizona will require adoption of Codification for the
   preparation of statutory financial statements. The Company has not
   finalized the quantification of the effects of Codification on its
   statutory financial statements.
 
   DIVIDEND RESTRICTIONS
 
   Dividend payments by Pacific Life to its parent in any 12-month period
   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 1998
   statutory results, Pacific Life could pay approximately $240.9 million in
   dividends in 1999 without prior approval. No dividends were paid during
   1998.
 
   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. PM Group received approval to pay
   dividends of $14 million and $25 million for the years ended December 31,
   1997 and 1996 of which $8 million and $18 million, respectively, were
   considered extraordinary. No dividends were paid during 1998.
 
   PERMITTED PRACTICE
 
   As discussed in Note 1, the Company beneficially owns approximately 33% of
   the outstanding General and Limited Partner units in PIMCO Advisors L.P. as
   of December 31, 1998. Net cash distributions received on these units are
   recorded as income as permitted by the Insurance Department of the State of
   California for statutory accounting purposes.
 
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 was 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
 
64
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
3. CLOSED BLOCK (Continued)
 
   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 $311.6 million and $316.2 million and total liabilities of
   $352.8 million and $356.0 million for the Closed Block are included in
   other assets and other liabilities, respectively, on the accompanying
   consolidated statements of financial condition as of December 31, 1998 and
   1997, respectively. The contribution to income from the Closed Block of
   $5.1 million and $5.7 million, consisting of net revenues and expenses
   generated by the Closed Block, is included in other income on the
   accompanying consolidated statements of operations for the years ended
   December 31, 1998 and 1997, respectively.
 
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 BLOCKS 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
   ("Confederation Life"), 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.
 
   The remaining cost of acquiring this business, representing the amount
   equal to the excess of the estimated fair value of the reserves assumed
   over the estimated fair value of the assets acquired, amounted to $36.5
   million and $43.4 million as of December 31, 1998 and 1997, respectively,
   and is included in deferred policy acquisition costs on the accompanying
   consolidated statements of financial condition. Amortization of this asset
   for the years ended December 31, 1998 and 1997 was $7.7 million and $0.9
   million, respectively, and is included in commission expenses on the
   accompanying consolidated statements of operations.
 
   In January 1999, Pacific Life signed a definitive agreement to acquire a
   payout annuity block of business from Confederation Life. This block of
   business consists of approximately 18,000 policies, having reserves
   amounting to approximately $2.0 billion. The transaction is subject to
   various regulatory and Court approvals and is anticipated to close during
   1999.
 
                                                                              65
<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, 1998:
    U.S. Treasury securities and
     obligations of U.S. government
     authorities and agencies          $    94.0 $   24.9          $   118.9
    Obligations of states, political
     subdivisions and foreign govern-
     ments                                 726.0    118.0 $   16.1     827.9
    Corporate securities                 7,766.0    438.0    122.4   8,081.6
    Mortgage-backed and asset-backed
     securities                          4,391.7    139.6     52.9   4,478.4
    Redeemable preferred stock             104.0     11.3      5.1     110.2
                                       --------------------------------------
    Total fixed maturity securities    $13,081.7 $  731.8 $  196.5 $13,617.0
                                       --------------------------------------
    Total equity securities            $   364.4 $  202.6 $   19.5 $   547.5
                                       --------------------------------------
    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                 7,658.6    594.3     72.7   8,180.2
    Mortgage-backed and asset-backed
     securities                          4,597.2    147.1     15.5   4,728.8
    Redeemable preferred stock             102.3     10.3      2.6     110.0
                                       --------------------------------------
    Total fixed maturity securities    $13,173.7 $  858.6 $   93.8 $13,938.5
                                       --------------------------------------
    Total equity securities            $   226.4 $  122.5 $    2.5 $   346.4
                                       --------------------------------------
</TABLE>
 
66
<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 value of fixed maturity securities as
   of December 31, 1998, 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                    $   479.8 $   482.6
         Due after one year through five years        3,131.7   3,236.6
         Due after five years through ten years       2,923.1   3,033.4
         Due after ten years                          2,155.4   2,386.0
                                                    --------------------
                                                      8,690.0   9,138.6
         Mortgage-backed and asset-backed
         securities                                   4,391.7   4,478.4
                                                    --------------------
         Total                                      $13,081.7 $13,617.0
                                                    --------------------
</TABLE>
 
   Gross gains of $110.6 million, $69.1 million and $89.3 million and gross
   losses of $35.9 million, $32.9 million and $29.9 million on securities
   available for sale were realized during 1998, 1997 and 1996, respectively.
 
   Major categories of investment income are summarized as follows:
 
<TABLE>
<CAPTION>
                                    Years Ended December 31,
                                     1998     1997     1996
                                   --------------------------8
                                         (In Millions)
        <S>                        <C>      <C>      <C>
        Fixed maturity securities  $  915.9 $  925.4 $  820.7
        Equity securities              17.5     12.8     17.8
        Mortgage loans                174.6    129.5    109.4
        Real estate                    38.1     53.6     51.3
        Policy loans                  154.5    137.1    113.0
        Other                         100.2     75.5     82.6
                                   --------------------------
          Gross investment income   1,400.8  1,333.9  1,194.8
        Investment expense            107.0    108.6    107.5
                                   --------------------------
          Net investment income    $1,293.8 $1,225.3 $1,087.3
                                   --------------------------
</TABLE>
 
                                                                              67
<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 on investments in available for sale
   and trading securities is as follows:
 
<TABLE>
<CAPTION>
                                             December 31,
                                         1998     1997    1996
                                        ------------------------
                                            (In Millions)
        <S>                             <C>      <C>     <C>
        Available for sale securities:
          Fixed maturity                $(229.5) $223.5  $(168.6)
          Equity                           63.1    85.7      6.3
                                        ------------------------
        Total                           $(166.4) $309.2  $(162.3)
                                        ------------------------
 
        Trading securities:
          Fixed maturity                $  (2.5) $ (1.1) $  (0.5)
          Equity                                             0.2
                                        ------------------------
        Total                           $  (2.5) $ (1.1) $  (0.3)
                                        ------------------------
</TABLE>
 
   As of December 31, 1998 and 1997, investments in fixed maturity securities
   with a carrying value of $13.0 million and $14.4 million, respectively,
   were on deposit with state insurance departments to satisfy regulatory
   requirements.
 
   No investment, aggregated by issuer, exceeded 10% of total stockholder's
   equity as of December 31, 1998.
 
7. FINANCIAL INSTRUMENTS
 
   The estimated fair values of the Company's financial instruments are as
   follows:
 
<TABLE>
<CAPTION>
                                       December 31, 1998    December 31, 1997
                                      -------------------- --------------------
                                      Carrying  Estimated  Carrying  Estimated
                                       Amount   Fair Value  Amount   Fair Value
                                      ----------------------------------------
                                                    (In Millions)
    <S>                               <C>       <C>        <C>       <C>
    Assets:
      Fixed maturity and equity
       securities (Note 6)            $14,164.5 $14,164.5  $14,284.9 $14,284.9
      Mortgage loans                    2,788.7   2,911.2    1,922.1   1,990.9
      Policy loans                      3,901.2   3,901.2    3,769.2   3,769.2
      Cash and cash equivalents           150.1     150.1      110.4     110.4
      Derivative financial
       instruments:
        Interest rate floors, caps,
         options and swaptions             67.9      67.9       22.9      22.9
        Interest rate swap contracts                             0.5       0.5
        Foreign currency derivatives      108.2     108.2        4.1       4.1
    Liabilities:
      Guaranteed interest contracts     5,665.3   5,751.0    3,982.0   4,035.7
      Deposit liabilities                 599.9     626.7      733.5     737.4
      Annuity liabilities               1,448.0   1,430.1    1,883.5   1,872.6
      Short-term debt                     295.5     295.5      104.0     104.0
      Surplus notes                       149.6     176.0      149.6     164.7
      Derivative financial
       instruments:
        Options written                                          1.6       1.6
        Interest rate swap contracts       23.3      23.3
        Asset swap contracts                3.6       3.6       12.6      12.6
        Credit default and total
         return swaps                       9.1       9.1        4.0       4.0
</TABLE>
 
68
<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, 1998 and 1997:
 
   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 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 at that time. 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.
 
                                                                              69
<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, 1998:
    -----------------
      Interest rate floors, caps,
       options and swaptions       $2,730.0    $  160.6     $  237.6   $2,653.0
      Interest rate swap
       contracts                    2,026.1       960.8        378.3    2,608.6
      Asset swap contracts             67.4        30.3         34.5       63.2
      Credit default and total
       return swaps                   288.5       771.5        410.4      649.6
      Financial futures contracts     214.1     4,108.4      3,713.6      608.9
      Foreign currency
       derivatives                    207.0       959.4         35.2    1,131.2
 
    December 31, 1997:
    -----------------
      Interest rate floors, caps,
       options and swaptions        4,538.2     1,644.2      3,452.4    2,730.0
      Interest rate swap
       contracts                      988.3     1,356.0        318.2    2,026.1
      Asset swap contracts             30.0        47.4         10.0       67.4
      Credit default 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
       derivatives                     41.4       217.0         51.4      207.0
</TABLE>
 
   Interest Rate Floors, Caps, Options and Swaptions
   ------------------------------------------------- 
   The Company uses interest rate floors, caps, options and swaptions to hedge
   against fluctuations in interest rates and to take positions in its total
   return portfolios. Interest rate floor agreements entitle the Company to
   receive the difference when the current rate of the underlying index is
   below the strike rate. Interest rate cap agreements entitle the Company to
   receive the difference when the current rate of the underlying index is
   above the strike rate. 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. Floors, caps and options are
   reported as assets and options written are reported as liabilities in the
   accompanying 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 in the accompanying consolidated
   statements of operations over the term of the agreement. Interest rate
   floors and caps, options and swaptions mature during the years 1999 through
   2017.
 
   Interest Rate Swap Contracts
   ----------------------------
   The Company uses interest rate swaps to manage interest rate risk and to
   take positions in its total return portfolios. 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 the years 1999 through 2021.
 
70
<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 fixed income
   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 the years 2000
   through 2005.
 
   Credit Default and Total Return Swaps
   ------------------------------------- 
   The Company uses credit default and total return swaps to take advantage of
   market opportunities. Credit default swaps involve the receipt of fixed
   rate payments in exchange for assuming potential credit exposure 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 default and total return swaps mature during the years
   1999 through 2028.
 
   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 by delivery of the financial instrument.
   Price changes on futures are settled daily through the required 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 losses and gains, respectively, on the related
   foreign currency denominated 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 the years 1999 through 2013.
 
   GUARANTEED INTEREST CONTRACTS AND DEPOSIT LIABILITIES
 
   The estimated fair value of fixed maturity guaranteed interest contracts is
   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.
 
 
                                                                              71
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
7. FINANCIAL INSTRUMENTS (Continued)
 
   SHORT-TERM DEBT
 
   The carrying amount of short-term debt is a reasonable estimate of its fair
   value because the interest rates are variable and based on current market
   values.
 
   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 401(k) plans totaling $1.6
   billion as of December 31, 1998, pursuant to the terms of which the 401(k)
   plan 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
 
   The detail of universal life, annuity and other investment contract deposit
   liabilities is as follows:
 
<TABLE>
<CAPTION>
                                               December 31,
                                              1998      1997
                                            -------------------
                                               (In Millions)
          <S>                               <C>       <C>      
          Universal life                    $10,218.0 $10,012.0
          Annuity                             1,429.0   1,817.4
          Other investment contract 
           deposits                           6,326.0   4,815.1
                                            -------------------
                                            $17,973.0 $16,644.5
                                            -------------------
</TABLE>
 
   The detail of universal life, annuity and other investment contract
   deposits policy fees and interest credited net of reinsurance ceded is as
   follows:
 
<TABLE>
<CAPTION>
                                             Years Ended December 31,
                                              1998     1997     1996
                                           --------------------------
                                                 (In Millions)
          <S>                              <C>      <C>      <C>
          Policy fees:
            Universal life                 $  439.9 $  377.5 $  318.4
            Annuity                            82.1     50.3     26.6
            Other investment contract 
             deposits                           3.3      3.4      3.6
                                           --------------------------
          Total policy fees                $  525.3 $  431.2 $  348.6
                                           --------------------------

          Interest credited:
            Universal life                 $  440.8 $  368.2 $  284.3
            Annuity                            79.8    116.8    138.7
            Other investment contract 
             deposits                         360.2    312.8    242.0
                                           --------------------------
          Total interest credited          $  880.8 $  797.8 $  665.0
                                           --------------------------
</TABLE>
 
72
<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.
    Principal of $234.9 million and interest payable of $0.6 million was
    outstanding as of December 31, 1998, bearing an average interest rate of
    5.22%, and was repaid in January 1999. There was no commercial paper debt
    outstanding as of December 31, 1997. Pacific Life has a revolving credit
    facility available of $350 million as of December 31, 1998 and 1997. There
    was no debt outstanding under the revolving credit facility as of December
    31, 1998 and 1997.
 
    PAM had bank borrowings outstanding of $60 million and $104 million as of
    December 31, 1998 and 1997, respectively. The interest rate averaged 5.8%,
    5.8% and 5.6% for the years ended December 31, 1998, 1997 and 1996,
    respectively. Outstanding debt is due and payable in 1999 and subject to
    renewal. The borrowing limit for PAM as of December 31, 1998 and 1997 was
    $200 million.
 
    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, 1998,
    1997 and 1996 and is included in net investment income on the accompanying
    consolidated statements of operations.
 
10. INCOME TAXES
 
    The Company accounts for income taxes using the liability method. 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 tax law is enacted. Recording the effects of a 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,
                    1998      1997      1996
                  ---------------------------
                         (In Millions)
        <S>       <C>       <C>       <C>
        Current    $134.1    $127.9    $163.5
        Deferred    (20.6)    (14.4)    (49.8)
                  ---------------------------
                   $113.5    $113.5    $113.7
                  ---------------------------
</TABLE>
 
                                                                              73
<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>
                                                Years Ended December 31,
                                                1998      1997      1996
                                              ----------------------------
                                                    (In Millions)
        <S>                                   <C>       <C>       <C>
        Non deductible reserves               $   28.2  $  (27.6) $   (6.4)
        Duration hedging                          20.8      (2.6)    (14.9)
        Partnership income                        20.8
        Deferred policy acquisition costs        (12.6)    (18.0)      2.1
        Investment valuation                     (24.5)      3.9      (7.3)
        Policyholder reserves                    (29.5)     20.1     (28.5)
        Other                                     (2.6)      9.8       5.2
                                              ----------------------------
        Deferred taxes from operations             0.6     (14.4)    (49.8)
        Release of subsidiary deferred taxes     (21.2)
                                              ----------------------------
        Deferred tax provision                $  (20.6) $  (14.4) $  (49.8)
                                              ----------------------------
</TABLE>
 
    The Company's acquisition of a controlling interest in a subsidiary allowed
    such subsidiary to be included in PMHC's consolidated income tax return.
    That inclusion resulted in the release of certain deferred taxes.
 
    A reconciliation of the provision for income taxes based on the prevailing
    corporate statutory tax rate to the provision reflected in the consolidated
    financial statements is as follows:
 
<TABLE>
                                                   Years Ended December 31,
                                                   1998      1997      1996
                                                 ----------------------------
                                                       (In Millions)
        <S>                                      <C>       <C>       <C>
        Income taxes at the statutory rate       $  124.2  $  101.3  $   98.1
          Equity tax                                 (5.0)      5.0      16.3
          Amortization of intangibles on equity
           method investments                         4.3       7.6       6.5
          Non-taxable investment income              (3.6)     (2.6)     (2.1)
          Other                                      (6.4)      2.2      (5.1)
                                                 ----------------------------
        Provision for income taxes               $  113.5  $  113.5  $  113.7
                                                 ----------------------------
</TABLE>
 
74
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
10. INCOME TAXES (Continued)
 
    The net deferred tax liability is comprised of the following tax effected
    temporary differences:
 
<TABLE>
                                                          December 31,
                                                         1998     1997
                                                        ----------------
                                                         (In Millions)
        <S>                                             <C>      <C>
        Policyholder reserves                           $ 254.3  $ 224.8
        Investment valuation                               44.7     20.2
        Deferred compensation                              33.7     25.9
        Dividends                                           7.6      7.7
        Non deductible reserves                             5.9     34.1
        Depreciation                                       (2.4)    (2.5)
        Duration hedging                                   (8.5)    12.3
        Deferred policy acquisition costs                 (13.3)   (25.9)
        Partnership income                                (20.8)
        Other                                              (1.4)     3.8
                                                        ----------------
        Deferred taxes from operations                    299.8    300.4
        Deferred taxes assumed in acquisition of
         subsidiary                                         4.8
        Issuance of partnership units by affiliate        (74.9)   (47.9)
        Unrealized gain on securities available for
         sale                                            (272.3)  (307.8)
                                                        ----------------
        Net deferred tax liability                      $ (42.6) $ (55.3)
                                                        ----------------
</TABLE>
 
                                                                              75
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
11. COMPREHENSIVE INCOME
 
    The Company displays comprehensive income and its components in the
    accompanying consolidated statements of stockholder's equity and the note
    herein. The Company's only component of other comprehensive income,
    unrealized gain (loss) on securities available for sale, is shown net of
    reclassification adjustments, as defined by SFAS No. 130, and net of income
    tax in the accompanying consolidated statements of stockholder's equity.
    The disclosure of the gross components of other comprehensive income is as
    follows:
 
<TABLE>
<CAPTION> 
                                                      Years Ended December 31, 
                                                      1998      1997      1996 
                                                      -------------------------
       <S>                                            <C>     <C>      <C>     
                                                            (In Millions)      
       Calculation of Holding Gain (Loss):                                     
       -----------------------------------                                     
         Gross holding gain (loss) on                                          
          securities available for sale               $(13.4) $ 338.2  $ (75.7)
         Tax (expense) benefit                           4.5   (117.1)    26.5 
                                                      ------------------------ 
         Holding gain (loss) on securities                                     
          available for sale, net of tax              $ (8.9) $ 221.1  $ (49.2)
                                                      ------------------------ 
                                                      
       Calculation of Reclassification Adjustment:                        
       -------------------------------------------    
         Realized gain on sale of securities                                   
          available for sale                          $ 89.3  $  38.9  $  82.6 
         Tax expense                                   (31.3)   (13.8)   (29.0)
                                                      ------------------------ 
         Reclassification adjustment, net of                                   
          tax                                         $ 58.0  $  25.1  $  53.6 
                                                      ------------------------ 
                                                      
       Amounts Reported in Other Comprehensive Income:
       -----------------------------------------------                   
         Holding gain (loss) on securities                                     
          available for sale, net of tax              $ (8.9) $ 221.1  $ (49.2)
         Less reclassification adjustment, net                                 
          of tax                                        58.0     25.1     53.6 
                                                      ------------------------ 
         Net unrealized gain (loss) recognized                                 
          in other comprehensive income               $(66.9) $ 196.0  $(102.8)
                                                      ------------------------ 
</TABLE>
 
76
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
12. REINSURANCE
 
    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. 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. 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,
                                          1998    1997
                                         --------------
                                          (In Millions)
      <S>                                <C>     <C>     
      Reinsured universal life deposits  $(46.0) $(39.6)
      Future policy benefits              108.9    92.2
      Unpaid claims                        12.5    14.0
      Paid claims                          24.3    10.2
</TABLE>
 
    As of December 31, 1998, 79% 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,
                                                           1998   1997   1996
                                                        ------------------------
                                                             (In Millions)
      <S>                                                 <C>    <C>    <C>
      Ceded reinsurance netted against insurance premi-
       ums                                                $ 82.7 $ 70.7 $ 44.3
      Assumed reinsurance included in insurance premiums    17.2   18.1   17.8
      Ceded reinsurance netted against policy fees          65.0   77.5   71.0
      Ceded reinsurance netted against net investment
       income                                              203.3  204.9  192.5
      Ceded reinsurance netted against interest credited   162.8  165.8  155.2
      Ceded reinsurance netted against policy benefits     121.3   93.4   56.7
      Assumed reinsurance included in policy benefits       17.7   12.7    9.9
</TABLE>
 
                                                                              77
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
13. SEGMENT INFORMATION
 
    The Company's six operating segments are Individual Insurance, Institutional
    Products Group, Annuities, Group Employee Benefits, Broker-Dealers and
    Investment Management. These segments have been identified based on
    differences in products and services offered. All other activity is included
    in Corporate and Other.
    
    The Individual Insurance segment offers universal life, variable universal
    life and other life insurance products to individuals, small businesses and
    corporations through a network of distribution channels that include branch
    offices, marketing organizations, national accounts and a national producer
    group. The Institutional Products Group segment offers investment and
    annuity products to pension fund sponsors and other institutional investors
    primarily through its home office marketing team. The Annuities segment
    offers variable and fixed annuities to individuals, small businesses and
    qualified plans through financial institutions, National Association of
    Securities Dealers ("NASD") firms, and regional and national wirehouses.
    
    The Group Employee Benefits segment offers group life, health and dental
    insurance, and stop loss insurance products to corporate, government and
    labor-management-negotiated plans. The group life, health and dental
    insurance is distributed through a network of sales offices and the stop
    loss insurance is distributed through a network of third party
    administrators. The Broker-Dealers segment includes five NASD registered
    firms that provide securities and affiliated insurance brokerage services
    and investment advisory services through more than 3,100 registered
    representatives. The Investment Management segment is primarily comprised of
    the Company's investment in PIMCO Advisors (Note 1). PIMCO Advisors offers a
    diversified range of investment products through separately managed
    accounts, and institutional, retail and offshore funds.
    
    Corporate and Other primarily includes investment income, expenses and
    assets not attributable to the major segments and the operations of the
    Company's reinsurance subsidiary located in the United Kingdom. Corporate
    and Other also includes the elimination of intersegment revenues, expenses
    and assets.
 
    The Company uses the same accounting policies and procedures to measure
    segment income and assets as it uses to measure its consolidated net income
    and assets. Net investment income and capital gains are allocated based on
    invested assets purchased and held as is required for transacting the
    business of that segment. Overhead expenses are allocated based on services
    provided. Interest expense is allocated based on the short-term borrowing
    needs of the segment and is included in net investment income. The income
    tax provision is allocated based on each segment's actual tax liability.
 
    Intersegment revenues include commissions paid by the Individual Insurance
    segment and the Annuities segment for variable product sales to the Broker-
    Dealers segment. Investment Management segment assets have been reduced by
    an intersegment note payable of $110 million as of December 31, 1998. The
    related intersegment note receivable is included in Corporate and Other
    segment assets.
 
    The Company generates substantially all of its revenues and income from
    customers located in the United States. Additionally, substantially all of
    the Company's assets are located in the United States.
 
    Depreciation expense and capital expenditures are not material and have not
    been reported herein. The Company's significant non cash item is interest
    credited to universal life, annuity and other investment contract deposits
    and is disclosed herein.
 
78
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
13.  SEGMENT INFORMATION (Continued)
 
     Financial information for each of the business segments is as follows:
 
<TABLE>
<CAPTION>
                                     Institutional             Group
                          Individual   Products               Employee Broker- Investment Corporate
                          Insurance      Group     Annuities  Benefits Dealers Management and Other    Total
                          ------------------------------------------------------------------------------------
<S>                       <C>        <C>           <C>        <C>      <C>     <C>        <C>        <C>
External customers and                                      (In Millions)
 other revenue
 December 31, 1998        $   414.6    $    43.3   $  124.0    $521.2  $236.1    $ 17.1   $   17.4   $ 1,373.7
 December 31, 1997            379.2         61.6       83.3     480.6   154.0      21.8        3.2     1,183.7
 December 31, 1996            335.4         36.8       41.4     431.7    82.2      22.2        5.7       955.4
Intersegment revenues
 December 31, 1998                                                      185.3               (185.3)          -
 December 31, 1997                                                      143.3               (143.3)          -
 December 31, 1996                                                       98.0                (98.0)          -
Net investment income
 December 31, 1998            565.7        565.5       88.6      23.1     0.9       8.0       42.0     1,293.8
 December 31, 1997            485.2        509.6      149.4      24.9     0.8       6.2       49.2     1,225.3
 December 31, 1996            404.1        465.5      149.6      21.9     0.8       4.8       40.6     1,087.3
Net realized capital
 gains (losses)
 December 31, 1998              3.4        (13.6)       4.6       1.7               4.0       38.6        38.7
 December 31, 1997              9.8         12.8        0.6       2.0              20.8       39.3        85.3
 December 31, 1996              5.7          5.0       (4.5)      2.3               1.1       34.4        44.0
Net income of equity
 method investees
 December 31, 1998                                                                103.0                  103.0
 December 31, 1997                                                                 80.1                   80.1
 December 31, 1996                                                                 61.3                   61.3
Total revenues
 December 31, 1998            983.7        595.2      217.2     546.0   422.3     132.1      (87.3)    2,809.2
 December 31, 1997            874.2        584.0      233.3     507.5   298.1     128.9      (51.6)    2,574.4
 December 31, 1996            745.2        507.3      186.5     455.9   181.0      89.4      (17.3)    2,148.0

Segment profit (loss)
 before income tax
 provision
 December 31, 1998            151.1         74.6       34.1      10.3     9.9      60.1       14.9       355.0
 December 31, 1997            132.4         98.3       23.5      28.8     6.4      24.6      (24.5)      289.5
 December 31, 1996            109.3         80.7      (16.5)     26.3     4.3      34.1       42.1       280.3
Income tax provision
 (benefit)
 December 31, 1998             52.6         21.2       11.3       2.9     4.5       2.1       18.9       113.5
 December 31, 1997             55.8         33.9        9.4       9.1     2.7      10.1       (7.5)      113.5
 December 31, 1996             44.8         27.5       (0.4)      6.2     1.8      21.5       12.3       113.7
Segment net income
 (loss)
 December 31, 1998             98.5         53.4       22.8       7.4     5.4      58.0       (4.0)      241.5
 December 31, 1997             76.6         64.4       14.1      19.7     3.7      14.5      (17.0)      176.0
 December 31, 1996             64.5         53.2      (16.1)     20.1     2.5      12.6       29.8       166.6
Interest credited on
 universal life, annuity
 and other investment
 contract deposits
 December 31, 1998            449.6        354.1       71.0                                    6.1       880.8
 December 31, 1997            378.8        299.8      106.2                                   13.0       797.8
 December 31, 1996            290.3        232.9      132.8                                    9.0       665.0
Segment assets
 As of December 31, 1998   14,578.2     15,221.0    8,384.2     361.1    55.8     267.3    1,016.3    39,883.9
 As of December 31, 1997   13,426.7     12,241.7    6,310.8     368.6    52.4     305.4    1,303.2    34,008.8
 
 
                                                                                                            79
</TABLE>
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
14. 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 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 mutual funds managed by an
    affiliate of Pacific Life.
  
    Components of net periodic pension cost are as follows:
  
<TABLE>
<CAPTION>
                                                 Years Ended December 31,
                                                1998      1997       1996
                                               ----------------------------
                                                     (In Millions)
        <S>                                    <C>        <C>       <C>
        Service cost - benefits earned during
         the year                              $  4.0     $  3.6     $  3.7
        Interest cost on projected benefit
         obligation                              10.9       10.4        9.8
        Expected return on plan assets          (15.0)     (12.8)     (11.2)
        Amortization of net obligations and
         prior service cost                      (1.4)      (1.4)      (1.4)
                                               ----------------------------
        Net periodic pension cost (benefit)    $ (1.5)    $ (0.2)    $  0.9
                                               ----------------------------
</TABLE>
 
80
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
14. PENSION PLANS, POSTRETIREMENT BENEFITS AND OTHER PLANS (Continued)
 
    The following tables set forth the pension plans' reconciliation of benefit
    obligation, plan assets and funded status for the years ended:
 
<TABLE>

                                                      December 31,
                                                       1998    1997
                                                      --------------
                                                      (In Millions)
        <S>                                           <C>     <C>
        Change in Benefit Obligation:
        -----------------------------
        Benefit obligation, beginning of year         $157.9  $140.9
          Service cost                                   4.0     3.6
          Interest cost                                 10.9    10.4
          Plan expense                                  (0.3)   (0.2)
          Actuarial loss                                11.9    10.1
          Benefits paid                                 (6.6)   (6.9)
        Benefit obligation, end of year               $177.8  $157.9
                                                      --------------
        Change in Plan Assets:
        ----------------------
        Fair value of plan assets, beginning of year  $180.3  $154.2
          Actual return on plan assets                  21.9    33.2
          Plan expense                                  (0.3)   (0.2)
          Benefits paid                                 (6.6)   (6.9)
                                                      --------------
        Fair value of plan assets, end of year        $195.3  $180.3
                                                      --------------
        Funded Status Reconciliation:
        -----------------------------
        Funded status                                 $ 17.5  $ 22.4
        Unrecognized transition asset                   (3.6)   (4.8)
        Unrecognized prior service cost                 (1.0)   (1.2)
        Unrecognized actuarial gain                     (9.7)  (14.7)
                                                      --------------
        Prepaid pension cost                          $  3.2  $  1.7
                                                      --------------
</TABLE>
 
    In determining the actuarial present value of the projected benefit
    obligation as of December 31, 1998 and 1997, the weighted average discount
    rate used was 6.5% and 7.0%, respectively, and the rate of increase in
    future compensation levels was 5.0% and 5.5%, respectively. The expected
    long-term rate of return on plan assets was 8.5% in 1998 and 1997.
 
    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.
 
    POSTRETIREMENT BENEFITS
 
    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
  
                                                                              81
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
14. PENSION PLANS, POSTRETIREMENT BENEFITS AND OTHER PLANS (Continued)
 
    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 net periodic postretirement benefit cost for the years ended December
    31, 1998, 1997 and 1996 is $0.7 million, $0.8 million and $1.4 million,
    respectively. As of December 31, 1998 and 1997, the accumulated benefit
    obligation is $19.3 million and $20.0 million, respectively. The fair value
    of the plan assets as of December 31, 1998 and 1997 is zero. The amount of
    accrued benefit cost included in other liabilities on the accompanying
    consolidated statements of financial condition is $25.3 million and $26.0
    million as of December 31, 1998 and 1997, respectively.
  
    The Plans include both indemnity and HMO coverage. The assumed health care
    cost trend rate used in measuring the accumulated benefit obligation for
    indemnity coverage was 8% and 9% for 1998 and 1997, respectively, and is
    assumed to decrease gradually to 3.5% in 2003 and remain at that level
    thereafter. The assumed health care cost trend rate used in measuring the
    accumulated benefit obligation for HMO coverage was 7% and 8% for 1998 and
    1997, respectively, and is assumed to decrease gradually to 3% 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, 1998 would be increased by 8.0%, and the aggregate of the
    service and interest cost components of the net periodic benefit cost would
    increase by 7.5%. If the health care cost trend rate assumptions were
    decreased by 1%, the accumulated postretirement benefit obligation as of
    December 31, 1998 would be decreased by 6.8%, and the aggregate of the
    service and interest cost components of the net periodic benefit cost would
    decrease by 6.5%.
  
    The discount rate used in determining the accumulated postretirement
    benefit obligation is 6.5% and 7.0% for 1998 and 1997, 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 6% 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.
  
15. 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 $42.1
    million, $27.5 million and $14.3 million for the years ended December 31,
    1998, 1997 and 1996, respectively. In addition, Pacific Life provides
    certain support services to the Pacific Select Fund for an administration
    fee which is based on an
  
82
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
15. TRANSACTIONS WITH AFFILIATES (Continued)
 
    allocation of actual costs. Such administration fees amounted to $232,000,
    $165,000 and $108,000 for the years ended December 31, 1998, 1997 and 1996,
    respectively.
 
    PIMCO Advisors provides investment advisory services to the Company for
    which the fees amounted to $16.9 million, $11.4 million and $6.2 million
    for the years ended December 31, 1998, 1997 and 1996, 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 $40.3 million and
    $46.5 million as of December 31, 1998 and 1997, 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, $1.2 million and $1.4 million for the years ended December
    31, 1998, 1997 and 1996, respectively.
  
16. 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.
  
    For the years ended December 31, 1998, 1997 and 1996, approximately $49.4
    million, $85.8 million and $35.3 million, respectively, is included in
    operating expenses on the accompanying 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.
  
17. COMMITMENTS
 
    The Company has outstanding commitments to make investments primarily in
    fixed maturities, mortgage loans, limited partnerships and other
    investments as follows (In Millions):
  
<TABLE>
          <S>                        <C>
          Years Ending December 31:
          -------------------------
           1999                      $172.7
           2000-2003                  202.1
           2004 and thereafter         55.9
                                     ------
          Total                      $430.7
                                     ------
</TABLE>
 
    The Company leases office facilities under various non-cancelable operating
    leases. Aggregate minimum future commitments as of December 31, 1998
    through the term of the leases are approximately $37.5 million.
 
 
                                                                              83
<PAGE>
 
                Pacific Life Insurance Company and Subsidiaries
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
18. LITIGATION
 
    The Company was named in civil litigation proceedings similar to other
    litigation brought against many life insurers alleging misconduct in the
    sale of products, sometimes referred to as market conduct litigation. The
    class of plaintiffs included, 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
    settled this litigation pursuant to a finalsettlement agreement approved by
    the Court in November 1998. The settlement agreement is currently being
    implemented. The cost of the settlement has been included in the
    accompanying consolidated statements of operations during the three years
    ended December 31, 1998.
 
    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.
    
    ----------------------------------------------------------------------------
 
84
<PAGE>

<TABLE> 
<CAPTION>

ILLUSTRATIONS
                                                   ---------------------------------------------------------
                                                    Illustrations 1 through 8, which appear on the following
                                                    pages, illustrate how the death benefit, Accumulated
 If you ask us, we'll provide                       Value and Net Cash Surrender Value of a hypothetical
 you with different kinds of                        Policy may vary over an extended period of time, based
 illustrations:                                     on certain hypothetical rates of return.

 .Illustrations similar to the                       These illustrations are based on a hypothetical Policy
 ones in this prospectus, but                       with the following characteristics:
 based on information you give
 us about the Ages of the person                   .the Face Amount for Illustrations 1, 2, 7 and 8 is $80,042
 or the two people to be insured
 by the Policy, their risk classes,                .The Face Amount for Illustrations 3 and 4 is $94,464
 the Face Amount, the death
 benefit and premium payments.                     .The Face Amount for Illustrations 5 and 6 is $114,737

 .Illustrations that show the                       .the guideline single premium for the Illustrations is $40,000
 allocation of premium payments to
 specified Variable Accounts. These                .on the Policy Date, the person insured by the Policy in
 will reflect the expenses of the                   Illustrations 1, 2, 7 and 8 is:
 Portfolio of the Fund in which the
 Variable Account invests.                          - a 60-year old male non-smoker

 .Illustrations that use a                          .on the Policy Date, the person insured by the Policy in
 hypothetical gross rate of return                  Illustrations 3 and 4 is:
 that's greater than 12%. These are
 available only to certain large                    - a 60-year old female non-smoker
 institutional investors.
                                                   .on the policy date, the people insured by the Policy in
                                                    Illustrations 5 and 6 are:

                                                    - a 60-year old male non-smoker

                                                    - a 60-year old female non-smoker

                                                   The Policy option and the cost of insurance rates vary
                                                   by illustration, as follows:
                                                   ------------------------------------------------------------
                                                                  Policy option          Cost of insurance rate
                                                   ------------------------------------------------------------
                                                   <S>             <C>                   <C>
                                                   Illustration 1  Single Life Option    Current
                                                   Illustration 2  Single Life Option    Guaranteed
                                                   Illustration 3  Single Life Option    Current
                                                   Illustration 4  Single Life Option    Guaranteed
                                                   Illustration 5  Last Survivor Option  Current
                                                   Illustration 6  Last Survivor Option  Guaranteed
                                                   Illustration 7  Single Life Option    Current
                                                   Illustration 8  Single Life Option    Guaranteed
                                                   ------------------------------------------------------------

                                                    Assumptions
                                                    The illustrations are based on the guideline premium test.
                                                    Here are the assumptions we're using:

                                                   .The hypothetical rates of return are equal to constant
                                                    gross annual rates of 0%, 6% and 12%.

                                                   .An amount equal to the annual premium, after taxes, is
                                                    invested to earn interest at 5% compounded annually for the
                                                    second column of each table, Total premiums paid plus
                                                    interest at 5%, which shows the amount that would
                                                    accumulate.

                                                   .No Policy loans have been taken out.
</TABLE> 
                                                       
                                                                              85
<PAGE>
     
<TABLE> 

<S>                                               <C> 
                                                  .  The amounts shown for the death benefits, Accumulated Values and Net Cash
                                                     Surrender Values reflect charges deducted from the Variable Accounts. This
                                                     means that the net investment return on the Variable Accounts is lower than the
                                                     gross investment return on the assets.

                                                  .  The amounts shown for the death benefits, Accumulated Values and Net Cash
                                                     Surrender Values also reflect premium loads, administrative charges and
                                                     mortality and expense risk charges.                                          

 The Fund's investment advisory fees and          .  llustrations 1 to 6 assume total annual advisory fees and expenses of .77% of
 expenses are shown in An Overview of                total average daily net assets of the Fund. This reflects average advisory fees
 Pacific Select Estate Maximizer.                    of .69% and average expenses of .08% based upon fees and expenses of Portfolios
                                                     available as Investment Options under the Policy. 

                                                  .  llustrations 7 and 8 assume total annual advisory fees and expenses of .72%
                                                     of total average daily net assets of the Fund. This reflects weighted average
                                                     advisory fees of .65% and weighted average expenses of .08% based upon fees and
                                                     expenses of Portfolios available as Investment Options under the Policy. 

                                                  .  There are no charges against the Variable Accounts for income taxes but we
                                                     reserve the right to impose charges in the future.
 
                                                     Things to keep in mind
                                                     Here are a few things to keep in mind when reviewing the illustrations:
 
                                                  .  The values shown would be different if, although the gross annual investment
                                                     rates of return averaged 0%, 6% or 12% over a period of years, they also rose
                                                     above or fell below those averages for individual Policy years.

                                                  .  After we've deducted the charges and Fund expenses described in the 
                                                     assumptions above, the illustrated gross annual investment rates of return of 
                                                     0%, 6% and 12% correspond to approximate net annual rates of return of
                                                     -.77%, 5.18%, and 11.14% for illustrations 1 to 6 and -.72%, 5.24% and 11.19%
                                                     for illustrations 7 and 8.

                                                  .  The amounts shown would be different if unisex insurance rates were used or if
                                                     the people insured by the last survivor Policy were females and insurance rates
                                                     for females were used. 
 
                                                  .  For the illustrations that assume current cost of insurance rates, the amounts
                                                     shown would be different if either person insured by the Policy was a smoker
                                                     and rates for smokers were used.
 
                                                  .  The Fund expenses used in the illustrations do not include foreign taxes.
                                                     Here's what foreign taxes were for the year ended December 31, 1998:
 
                                                     ----------------------------------------
                                                                        Percentage of average
                                                     Portfolio          daily net assets
                                                     ----------------------------------------
                                                     Aggressive Equity         0.01%
                                                     Growth LT                 0.01%
                                                     Equity Income             0.01%
                                                     Equity Index              0.01%
                                                     International             0.23%
                                                     Emerging Markets          0.26%
                                                     ----------------------------------------
</TABLE>
 
86
<PAGE>

ILLUSTRATIONS

<TABLE>    
<S>                                        <C>
                                           ---------------------------------------------------------------------------------
                                           Illustration 1
                                           Single Life Option at current cost of insurance rates
                                           Based on average annual advisory fees and expenses of the Portfolios

                                           SINGLE LIFE OPTION
                                           FACE AMOUNT:$80,042
                                           MALE NONSMOKER ISSUE AGE 60
                                           GUIDELINE SINGLE PREMIUM:$40,000

Modified single premium                    ---------------------------------------------------------------------------------
variable universal life                                     Total
Illustration of death benefits,                             premiums
Accumulated Values and Net Cash            End of           paid plus         End of year DEATH BENEFIT assuming
Surrender Values.                          Policy           interest at       hypothetical gross annual investment return of
                                           Year                5%                0%                 6%                12%
This illustration assumes no               ---------------------------------------------------------------------------------
Policy loans or partial                    <S>              <C>               <C>                <C>                <C>
withdrawals have been made.                 1                $42,000          $80,042             $80,042            $80,042
                                            2                $44,100          $80,042             $80,042            $80,042
The net death benefits, Accumulated         3                $46,305          $80,042             $80,042            $80,042
Values and Net Cash Surrender               4                $48,620          $80,042             $80,042            $80,042
Values will differ if premiums              5                $51,051          $80,042             $80,042            $80,042
are paid in different amounts or            6                $53,604          $80,042             $80,042            $80,042
frequencies.                                7                $56,284          $80,042             $80,042            $85,896
                                            8                $59,098          $80,042             $80,042            $92,692
The hypothetical investment rates           9                $62,053          $80,042             $80,042           $100,019
shown above and elsewhere in this          10                $65,156          $80,042             $80,042           $107,916
prospectus are illustrative only           15                $83,157          $80,042             $80,042           $158,153
and should not be interpreted as           20               $106,132          $80,042             $81,611           $246,574
a representation of past or                25               $135,454          $80,042             $98,459           $391,753
future investment results. Actual          30               $172,877          $80,042            $118,784           $622,410
rates of return may be more or             35               $220,640          $80,042            $137,880           $951,445
less than those shown and will             ---------------------------------------------------------------------------------
depend on a number of factors,                       End of year                           End of year
including the investment                             ACCUMULATED VALUE                     NET CASH SURRENDER VALUE
allocations made to Variable               End of    assuming hypothetical gross           assuming hypothetical gross
Accounts by the Owner and the              Policy    annual investment return of           annual investment return of
experience of the Accounts. No             Year        0%           6%          12%          0%           6%          12%
representation can be made by us,          ---------------------------------------------------------------------------------
the Separate Account or the Fund           <S>       <C>         <C>          <C>          <C>         <C>          <C>
that these hypothetical rates of            1        $38,866      $41,199      $43,531     $34,980      $37,199      $39,531
return can be achieved for any              2        $37,726      $42,392      $47,329     $33,953      $38,392      $43,329
one year or sustained over any              3        $36,618      $43,621      $51,463     $33,322      $40,021      $47,863
period of time.                             4        $35,541      $44,886      $56,005     $32,698      $41,686      $52,805
                                            5        $34,495      $46,190      $60,948     $32,081      $43,390      $58,148
This is an illustration only. An            6        $33,479      $47,533      $66,328     $31,470      $45,133      $63,928
illustration is not intended to             7        $32,491      $48,915      $72,182     $30,866      $46,915      $70,182
predict actual performance.                 8        $31,531      $50,340      $78,553     $30,270      $48,740      $76,953
Interest rates, dividends, and              9        $30,599      $51,848      $85,486     $29,681      $50,648      $84,286
values set forth in the                    10        $29,693      $53,402      $93,031     $29,693      $53,402      $93,031
illustration are not guaranteed.           15        $26,580      $64,425     $147,806     $26,580      $64,425     $147,806
                                           20        $23,774      $77,725     $234,832     $23,774      $77,725     $234,832
                                           25        $21,244      $93,770     $373,098     $21,244      $93,770     $373,098
                                           30        $18,964     $113,127     $592,771     $18,964     $113,127     $592,771
                                           35        $16,908     $136,515     $942,025     $16,908     $136,515     $942,025
                                           ---------------------------------------------------------------------------------
 
                                                                                                                          87
</TABLE>         
<PAGE>
 
<TABLE>    
<S>                                                      <C>                                                                     
                                                         ------------------------------------------------------------------------
                                                         Illustration 2                                                          
                                                         Single Life Option at guaranteed cost of insurance rates                
                                                         Based on average annual advisory fees and expenses of the Portfolios
                                                                                                                                 
                                                         SINGLE LIFE OPTION
                                                         FACE AMOUNT:$80,042                                          
                                                         MALE NONSMOKER ISSUE AGE 60                                  
                                                         GUIDELINE SINGLE PREMIUM:$40,000

Modified single premium                                  ------------------------------------------------------------------------
variable universal life                                          Total
Illustration of death benefits,                                  premiums
Accumulated Values and Net Cash                          End of  paid plus       End of year DEATH BENEFIT assuming    
Surrender Values.                                        Policy  interest at     hypothetical gross annual investment return of    
                                                         Year        5%             0%                  6%                  12%    
This illustration assumes no Policy loans                ------------------------------------------------------------------------ 
or partial withdrawals have been made.                    1      $42,000         $80,042             $80,042              $80,042
                                                          2      $44,100         $80,042             $80,042              $80,042   
*Additional payment will be required to                   3      $46,305         $80,042             $80,042              $80,042   
prevent Policy termination.                               4      $48,620         $80,042             $80,042              $80,042   
                                                          5      $51,051         $80,042             $80,042              $80,042   
The death benefits, Accumulated Values and Net            6      $53,604         $80,042             $80,042              $80,042   
Cash Surrender Values will differ if premiums             7      $56,284         $80,042             $80,042              $81,914   
are paid in different amounts or frequencies.             8      $59,098         $80,042             $80,042              $88,332   
                                                          9      $62,053         $80,042             $80,042              $95,229   
The hypothetical investment rates shown above            10      $65,156         $80,042             $80,042             $102,641   
and elsewhere in this prospectus are illustrative        15      $83,157              $0*            $80,042             $148,654   
only and should not be interpreted as a                  20      $106,132             $0*            $80,042             $230,633   
representation of past or future investment results.     25      $135,454             $0*            $80,042             $360,564   
Actual rates of return may be more or less than          30      $172,877             $0*                 $0*            $553,990   
those shown and will depend on a number of factors,      35      $220,640             $0*                 $0*            $826,365   
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              End of year                         End of year
rates of return can be achieved for any one year or               ACCUMULATED VALUE                   NET CASH SURRENDER VALUE      
sustained over any period of time.                       End of   assuming hypothetical gross         assuming hypothetical gross  
                                                         Policy   annual investment return of         annual investment return of   
This is an illustration only. An illustration is not     Year        0%        6%         12%            0%        6%         12%   
intended to predict actual performance. Interest rates,  -------------------------------------------------------------------------  
dividends, and values set forth in the illustration       1      $38,382    $40,723    $ 43,064      $34,544    $36,723   $ 39,064 
are not guaranteed.                                       2      $36,669    $41,378    $ 46,368      $33,002    $37,378   $ 42,368 
                                                          3      $34,886    $41,999    $ 49,989      $31,746    $38,399   $ 46,389 
                                                          4      $33,017    $42,577    $ 53,971      $30,376    $39,377   $ 50,771 
                                                          5      $31,045    $43,103    $ 58,412      $28,871    $40,303   $ 55,612 
                                                          6      $28,951    $43,571    $ 63,341      $27,214    $41,171   $ 60,941 
                                                          7      $26,716    $43,972    $ 68,835      $25,381    $41,972   $ 66,835 
                                                          8      $24,320    $44,299    $ 74,857      $23,347    $42,699   $ 73,257 
                                                          9      $21,736    $44,540    $ 81,392      $21,084    $43,340   $ 80,192 
                                                         10      $18,926    $44,679    $ 88,483      $18,926    $44,679   $ 88,483 
                                                         15           $0*   $44,506    $138,929           $0*   $44,506   $138,929 
                                                         20           $0*   $36,477    $219,651           $0*   $36,477   $219,651 
                                                         25           $0*   $ 3,520    $343,394           $0*   $ 3,520   $343,394 
                                                         30           $0*        $0*   $527,610           $0*        $0*  $527,610 
                                                         35           $0*        $0*   $818,184           $0*        $0*  $818,184 
                                                         -------------------------------------------------------------------------  
</TABLE>         
 
88
<PAGE>
 
ILLUSTRATIONS

<TABLE>        
<S>                                                       <C>
                                                          -------------------------------------------------------------------
                                                          Illustration 3 
                                                          Single Life Option at current cost of insurance rates   
                                                          Based on average annual advisory fees and expenses of the Portfolios
                                                            
                                                          SINGLE LIFE OPTION
                                                          FACE AMOUNT:$94,464
                                                          FEMALE NONSMOKER ISSUE AGE 60                               
                                                          GUIDELINE SINGLE PREMIUM:$40,000

Modified single premium                                   -------------------------------------------------------------------
variable universal life                                                 Total                                                
Illustration of death benefits, Accumulated                             premiums        End of year DEATH BENEFIT assuming      
Values and Net Cash Surrender Values.                     End of        paid plus       hypothetical gross annual investment    
                                                          Policy        interest at     return of                               
This illustration assumes no Policy loans                 Year              5%            0%              6%            12%        
or partial withdrawals have been made.                    -------------------------------------------------------------------       
                                                           1             $42,000       $94,464         $94,464        $94,464       
The death benefits, Accumulated Values and Net             2             $44,100       $94,464         $94,464        $94,464       
Cash Surrender Values will differ if premiums              3             $46,305       $94,464         $94,464        $94,464       
are paid in different amounts or frequencies.              4             $48,620       $94,464         $94,464        $94,464       
                                                           5             $51,051       $94,464         $94,464        $94,464       
The hypothetical investment rates shown above              6             $53,604       $94,464         $94,464        $94,464       
and elsewhere in this prospectus are illustrative          7             $56,284       $94,464         $94,464        $94,464       
only and should not be interpreted as a                    8             $59,098       $94,464         $94,464        $94,464       
representation of past or future investment results.       9             $62,053       $94,464         $94,464       $100,219       
Actual rates of return may be more or less than           10             $65,156       $94,464         $94,464       $108,309       
those shown and will depend on a number of factors,       15             $83,157       $94,464         $94,464       $158,839       
including the investment allocations made to Variable     20            $106,132       $94,464         $94,464       $248,299       
Accounts by the Owner and the experience of the           25            $135,454       $94,464         $98,459       $394,492       
Accounts. No representation can be made by us,            30            $172,877       $94,464        $118,784       $626,763       
the Separate Account or the Fund that these hypothetical  35            $220,640       $94,464        $137,902       $958,246
rates of return can be achieved for any one year or       -------------------------------------------------------------------  
sustained over any period of time.                                End of year                    End of year     
                                                                  ACCUMULATED VALUE              NET CASH SURRENDER VALUE          
This is an illustration only. An illustration is          End of  assuming hypothetical gross    assuming hypothetical gross       
not intended to predict actual performance.               Policy  annual investment return of    annual investment return of       
Interest rates, dividends, and values set forth in the    Year       0%       6%        12%          0%       6%        12%  
illustration are not guaranteed.                          -------------------------------------------------------------------
                                                           1      $38,866   $41,199   $43,531     $34,980   $37,199   $39,531
                                                           2      $37,726   $42,392   $47,329     $33,953   $38,392   $43,329
                                                           3      $36,618   $43,621   $51,463     $33,322   $40,021   $47,863
                                                           4      $35,541   $44,886   $56,005     $32,698   $41,686   $52,805
                                                           5      $34,495   $46,190   $60,948     $32,081   $43,390   $58,148
                                                           6      $33,479   $47,533   $66,328     $31,470   $45,133   $63,928
                                                           7      $32,491   $48,915   $72,182     $30,866   $46,915   $70,182
                                                           8      $31,531   $50,340   $78,587     $30,270   $48,740   $76,987
                                                           9      $30,599   $51,848   $85,657     $29,681   $50,648   $84,457
                                                          10      $29,693   $53,402   $93,370     $29,693   $53,402   $93,370
                                                          15      $26,580   $64,425  $148,448     $26,580   $64,425  $148,448
                                                          20      $23,774   $77,725  $236,475     $23,774   $77,725  $236,475
                                                          25      $21,244   $93,770  $375,707     $21,244   $93,770  $375,707
                                                          30      $18,964  $113,127  $596,917     $18,964  $113,127  $596,917   
                                                          35      $16,908  $136,536  $948,759     $16,908  $136,536  $948,759   
                                                          -------------------------------------------------------------------
</TABLE>     
 
                                                                             89
<PAGE>
 
<TABLE>        
<S>                                     <C>
                                        -------------------------------------------------------------------------------------------
                                        Illustration 4
                                        Single Life Option at guaranteed cost of insurance rates
                                        Based on average annual fees and expenses of the Portfolios

                                        SINGLE LIFE OPTION
                                        FACE AMOUNT:$94,464
                                        FEMALE NONSMOKER ISSUE AGE 60
                                        GUIDELINE SINGLE PREMIUM:$40,000

Modified single premium                 ------------------------------------------------------------------------------------------
variable universal life                              Total
Illustration of death benefits,                      premiums
Accumulated Values and Net Cash         End of       paid plus                End of year DEATH BENEFIT assuming
Surrender Values.                       Policy       interest at              hypothetical gross annual investment return of
                                        Year             5%                     0%                    6%                    12%
This illustration assumes no            ------------------------------------------------------------------------------------------
Policy loans or partial withdrawals      1               $42,000              $94,464               $94,464                $94,464
have been made.                          2               $44,100              $94,464               $94,464                $94,464
                                         3               $46,305              $94,464               $94,464                $94,464
*Additional payment will be required     4               $48,620              $94,464               $94,464                $94,464
 to prevent Policy termination.          5               $51,051              $94,464               $94,464                $94,464
                                         6               $53,604              $94,464               $94,464                $94,464
The death benefits, Accumulated          7               $56,284              $94,464               $94,464                $94,464
Values and Net Cash Surrender Values     8               $59,098              $94,464               $94,464                $94,464
will differ if premiums are paid in      9               $62,053              $94,464               $94,464                $96,626
different amounts or frequencies.       10               $65,156              $94,464               $94,464               $104,426
                                        15               $83,157              $94,464               $94,464               $153,018
The hypothetical investment rates       20              $106,132                   $0*              $94,464               $239,185
shown above and elsewhere in this       25              $135,454                   $0*              $94,464               $377,398
prospectus are illustrative only        30              $172,877                   $0*                   $0*              $585,587
and should not be interpreted as a      35              $220,640                   $0*                   $0*              $877,367
representation of past or future        ------------------------------------------------------------------------------------------
investment results. Actual rates of                End of year                                End of year
return may be more or less than                    ACCUMULATED VALUE                          NET CASH SURRENDER VALUE
those shown and will depend on a        End of     assuming hypothetical gross                assuming hypothetical gross
number of factors, including the        Policy     annual investment return of                annual investment return of
investment allocations made to          Year          0%            6%            12%            0%            6%            12%
Variable Accounts by the Owner and      ------------------------------------------------------------------------------------------
the experience of the Accounts. No       1         $38,527       $40,865        $43,202       $34,674       $36,865        $39,202
representation can be made by us,        2         $36,993       $41,686        $46,656       $33,294       $37,686        $42,656
the Separate Account or the Fund         3         $35,424       $42,494        $50,428       $32,236       $38,894        $46,828
that these hypothetical rates of         4         $33,806       $43,279        $54,593       $31,101       $40,079        $51,393
return can be achieved for any one       5         $32,126       $44,034        $59,156       $29,877       $41,234        $56,356
year or sustained over any period        6         $30,375       $44,756        $64,169       $28,553       $42,356        $61,769
of time.                                 7         $28,546       $45,442        $69,694       $27,119       $43,442        $67,694
                                         8         $26,634       $46,092        $75,806       $25,568       $44,492        $74,206
This is an illustration only. An         9         $24,630       $46,704        $82,586       $23,891       $45,504        $81,386
illustration is not intended to         10         $22,517       $47,269        $90,023       $22,517       $47,269        $90,023
predict actual performance.             15          $9,338       $50,340       $143,008        $9,338       $50,340       $143,008
Interest rates, dividends, and          20              $0*      $48,897       $227,796            $0*      $48,897       $227,796
values set forth in the                 25              $0*      $33,521       $359,427            $0*      $33,521       $359,427
illustration are not guaranteed.        30              $0*           $0*      $557,702            $0*           $0*      $557,702
                                        35              $0*           $0*      $868,681            $0*           $0*      $868,681
                                        ------------------------------------------------------------------------------------------
</TABLE>     

90
<PAGE>
 
ILLUSTRATIONS

<TABLE>         
<S>                                        <C> 
                                           --------------------------------------------------------------------------------     
                                           Illustration 5                                                                       
                                           Last Survivor Option at current cost of insurance rates                            
                                           Based on average annual fees and expenses of the Portfolios
                                                                                                                                
                                           LAST SURVIVOR OPTION                                                               
                                           FACE AMOUNT:$114,737                                                               
                                           MALE NONSMOKER ISSUE AGE 60                                                          
                                           FEMALE NONSMOKER ISSUE AGE 60
                                           GUIDELINE SINGLE PREMIUM:$40,000

Modified single premium                    --------------------------------------------------------------------------------------
variable universal life                                     Total 
Illustration of death benefits,                             premiums                                                                
Accumulated Values and Net Cash            End of           paid plus            End of year DEATH BENEFIT assuming   
Surrender Values.                          Policy           interest at          hypothetical gross annual investment return of
                                           Year                 5%                  0%                 6%                12%   
This illustration assumes no               -------------------------------------------------------------------------------------  
Policy loans or partial                     1                $42,000             $114,737           $114,737            $114,737   
withdrawals have been made.                 2                $44,100             $114,737           $114,737            $114,737   
                                            3                $46,305             $114,737           $114,737            $114,737   
The death benefits, Accumulated             4                $48,620             $114,737           $114,737            $114,737   
Values and Net Cash Surrender Values        5                $51,051             $114,737           $114,737            $114,737   
will differ if premiums are paid            6                $53,604             $114,737           $114,737            $114,737   
in different amounts or                     7                $56,284             $114,737           $114,737            $114,737   
frequencies.                                8                $59,098             $114,737           $114,737            $114,737   
                                            9                $62,053             $114,737           $114,737            $114,737   
The hypothetical investment rates           10               $65,156             $114,737           $114,737            $114,737   
shown above and elsewhere in this           15               $83,157             $114,737           $114,737            $164,793   
prospectus are illustrative only            20              $106,132             $114,737           $114,737            $258,580   
and should not be interpreted as            25              $135,454             $114,737           $114,737            $412,888   
a representation of past or                 30              $172,877             $114,737           $125,385            $659,281   
future investment results. Actual           35              $220,640             $114,737           $146,236          $1,012,608   
rates of return may be more or             -------------------------------------------------------------------------------------  
less than those shown and will                       End of year                             End of year                        
depend on a number of factors,                       ACCUMULATED VALUE                       NET CASH SURRENDER VALUE           
including the investment                   End of    assuming hypothetical gross             assuming hypothetical gross        
allocations made to Variable               Policy    annual investment return of             annual investment return of        
Accounts by the Owner and the              Year        0%           6%           12%           0%           6%           12%    
experience of the Accounts. No             -------------------------------------------------------------------------------------
representation can be made by us,           1        $39,049      $41,393        $43,736     $35,144      $37,393        $39,736
the Separate Account or the Fund            2        $38,054      $42,766        $47,753     $34,248      $38,766        $43,753
that these hypothetical rates of            3        $37,047      $44,154        $52,116     $33,713      $40,554        $48,516
return can be achieved for any              4        $36,067      $45,572        $56,901     $33,181      $42,372        $53,701
one year or sustained over any              5        $35,111      $47,038        $62,109     $32,653      $44,238        $59,309
period of time.                             6        $34,180      $48,551        $67,795     $32,129      $46,151        $65,395
                                            7        $33,272      $50,115        $74,000     $31,608      $48,115        $72,000
This is an illustration only. An            8        $32,387      $51,772        $80,774     $31,092      $50,172        $79,174
illustration is not intended to             9        $31,525      $53,484        $88,168     $30,579      $52,284        $86,968
predict actual performance.                 10       $30,685      $55,252        $96,248     $30,685      $55,252        $96,248
Interest rates, dividends, and              15       $27,613      $66,992       $154,012     $27,613      $66,992       $154,012
values set forth in the                     20       $24,829      $81,227       $246,266     $24,829      $81,227       $246,266
illustration are not guaranteed.            25       $22,307      $98,487       $393,227     $22,307      $98,487       $393,227
                                            30       $20,022     $119,415       $627,887     $20,022     $119,415       $627,887
                                            35       $17,952     $144,789     $1,002,582     $17,952     $144,789     $1,002,582
                                           ------------------------------------------------------------------------------------- 
                                                                                                  
                                                                                                                              91
</TABLE>           
<PAGE>
 
<TABLE>        
<S>                                          <C>
                                             --------------------------------------------------------------------------------
                                             Illustration 6
                                             Last Survivor Option at guaranteed cost of insurance rates
                                             Based on average annual fees and expenses of the Portfolios

                                             LAST SURVIVOR OPTION
                                             FACE AMOUNT:$114,737
                                             MALE NONSMOKER ISSUE AGE 60
                                             FEMALE NONSMOKER ISSUE AGE 60
                                             GUIDELINE SINGLE PREMIUM:$40,000

Modified single premium                      ---------------------------------------------------------------------------------
variable universal life                                Total
Illustration of death benefits,                        premiums
Accumulated Values and Net Cash              End of    paid plus              End of year DEATH BENEFIT assuming
Surrender Values.                            Policy    interest at            hypothetical gross annual investment return of
                                             Year          5%                   0%                  6%                  12%
This illustration assumes no                 ---------------------------------------------------------------------------------
Policy loans or partial withdrawals           1          $42,000              $114,737            $114,737            $114,737
have been made.                               2          $44,100              $114,737            $114,737            $114,737
                                              3          $46,305              $114,737            $114,737            $114,737
* Additional payment will be                  4          $48,620              $114,737            $114,737            $114,737
required to prevent Policy                    5          $51,051              $114,737            $114,737            $114,737
termination.                                  6          $53,604              $114,737            $114,737            $114,737
                                              7          $56,284              $114,737            $114,737            $114,737
The death benefits, Accumulated               8          $59,098              $114,737            $114,737            $114,737
Values and Net Cash Surrender Values          9          $62,053              $114,737            $114,737            $114,737
will differ if premiums are paid             10          $65,156              $114,737            $114,737            $114,737
in different amounts or frequencies.         15          $83,157              $114,737            $114,737            $164,404
                                             20         $106,132                    $0*           $114,737            $257,827
The hypothetical investment rates            25         $135,454                    $0*           $114,737            $407,775
shown above and elsewhere in this            30         $172,877                    $0*                 $0*           $633,221
prospectus are illustrative only             35         $220,640                    $0*                 $0*           $948,634
and should not be interpreted as a           ---------------------------------------------------------------------------------
representation of past or future                      End of year                       End of year
investment results. Actual rates of                   ACCUMULATED VALUE                 NET CASH SURRENDER VALUE
return may be more or less than              End of   assuming hypothetical gross       assuming hypothetical gross
those shown and will depend on a             Policy   annual investment return of       annual investment return of
number of factors, including the             Year        0%         6%         12%         0%          6%          12%
investment allocations made to               -----------------------------------------------------------------------------
Variable Accounts by the Owner and            1        $39,049    $41,393     $43,736     $35,144     $37,393      $39,736
the experience of the accounts. No            2        $38,054    $42,766     $47,753     $34,248     $38,766      $43,753
representation can be made by us,             3        $37,045    $44,154     $52,116     $33,711     $40,554      $48,516
the Separate Account or the Fund              4        $36,015    $45,551     $56,901     $33,134     $42,351      $53,701
that these hypothetical rates of              5        $34,952    $46,951     $62,100     $32,506     $44,151      $59,300
return can be achieved for any one            6        $33,844    $48,344     $67,756     $31,814     $45,944      $65,356
year or sustained over any period             7        $32,678    $49,723     $73,914     $31,044     $47,723      $71,914
of time.                                      8        $31,438    $51,080     $80,632     $30,181     $49,480      $79,032
                                              9        $30,110    $52,448     $87,975     $29,207     $51,248      $86,775
This is an illustration only.                10        $28,673    $53,775     $96,022     $28,673     $53,775      $96,022
An illustration is not intended to           15        $19,223    $61,032    $153,649     $19,223     $61,032     $153,649
predict actual performance.                  20             $0*   $63,882    $245,550          $0*    $63,882     $245,550
Interest rates, dividends, and               25             $0*   $53,724    $388,357          $0*    $53,724     $388,357
values set forth in the illustration         30             $0*        $0*   $603,068          $0*         $0*    $603,068
are not guaranteed.                          35             $0*        $0*   $939,242          $0*         $0*    $939,242
                                             -----------------------------------------------------------------------------
</TABLE>          

92
 
<PAGE>
 
ILLUSTRATIONS

<TABLE>       
<S>                                        <C>                                                                                     
                                           ----------------------------------------------------------------------------------------
                                           Illustration 7
                                           Single Life Option at current cost of insurance rates
                                           Based on a weighted average of annual advisory fees and expenses of the Portfolios
                                                                                                
                                           SINGLE LIFE OPTION                                   
                                           FACE AMOUNT:$80,042                                  
                                           MALE NONSMOKER ISSUE AGE 60                          
                                           GUIDELINE SINGLE PREMIUM:$40,000
                                           ---------------------------------------------------------------------------------------- 
Modified single premium                                     Total                                                                   
variable universal life                                     premiums                                                                
Illustration of death benefits,            End of           paid plus              End of year DEATH BENEFIT assuming               
Accumulated Values and Net Cash            Policy           interest at            hypothetical gross annual investment return of   
Surrender Values.                          Year                 5%                    0%                 6%                   12%  
                                           ---------------------------------------------------------------------------------------- 
This illustration assumes no                1                $ 42,000              $ 80,042           $ 80,042              $80,042
Policy loans or partial                     2                $ 44,100              $ 80,042           $ 80,042              $80,042
withdrawals have been made.                 3                $ 46,305              $ 80,042           $ 80,042              $80,042
                                            4                $ 48,620              $ 80,042           $ 80,042              $80,042
The death benefits, Accumulated             5                $ 51,051              $ 80,042           $ 80,042              $80,042
Values and Net Cash Surrender Values        6                $ 53,604              $ 80,042           $ 80,042              $80,042
will differ if premiums are paid            7                $ 56,284              $ 80,042           $ 80,042              $86,201
in different amounts or                     8                $ 59,098              $ 80,042           $ 80,042              $93,067
frequencies.                                9                $ 62,053              $ 80,042           $ 80,042             $100,474
                                           10                $ 65,156              $ 80,042           $ 80,042             $108,462
The hypothetical investment rates          15                $ 83,157              $ 80,042           $ 80,042             $159,355
shown above and elsewhere in this          20                $106,132              $ 80,042           $ 82,437             $249,076
prospectus are illustrative only           25                $135,454              $ 80,042           $ 99,705             $396,728
and should not be interpreted as           30                $172,877              $ 80,042           $120,591             $631,907
a representation of past or                35                $220,640              $ 80,042           $140,330             $968,404
future investment results. Actual          ---------------------------------------------------------------------------------------- 
rates of return may be more or                         End of year                              End of year                
less than those shown and will                         ACCUMULATED VALUE                        NET CASH SURRENDER VALUE   
depend on a number of factors,             End of      assuming hypothetical gross              assuming hypothetical gross
including the investment                   Policy      annual investment return of              annual investment return of
allocations made to Variable               Year           0%            6%           12%           0%            6%           12%
Accounts by the Owner and the              ---------------------------------------------------------------------------------------- 
experience of the Accounts. No              1          $38,886       $41,219       $43,552      $34,997       $37,219       $39,552
representation can be made by us,           2          $37,764       $42,434       $47,377      $33,988       $38,434       $43,377
the Separate Account or the Fund            3          $36,673       $43,686       $51,541      $33,373       $40,086       $47,941
that these hypothetical rates of            4          $35,613       $44,977       $56,118      $32,764       $41,777       $52,918
return can be achieved for any              5          $34,582       $46,306       $61,102      $32,162       $43,506       $58,302
one year or sustained over any              6          $33,580       $47,676       $66,529      $31,566       $45,276       $64,129
period of time.                             7          $32,606       $49,088       $72,437      $30,976       $47,088       $70,437
                                            8          $31,659       $50,543       $78,871      $30,393       $48,943       $77,271
This is an illustration only. An            9          $30,739       $52,084       $85,875      $29,816       $50,884       $84,675
illustration is not intended to            10          $29,844       $53,671       $93,502      $29,844       $53,671       $93,502
predict actual performance.                15          $26,784       $64,914      $148,930      $26,784       $64,914      $148,930
Interest rates, dividends, and             20          $24,018       $78,512      $237,215      $24,018       $78,512      $237,215
values set forth in the                    25          $21,519       $94,957      $377,836      $21,519       $94,957      $377,836
illustration are not guaranteed.           30          $19,260      $114,848      $601,816      $19,260      $114,848      $601,816
                                           35          $17,218      $138,941      $958,816      $17,218      $138,941      $958,816
                                           ---------------------------------------------------------------------------------------- 
</TABLE>         

                                                                              93
<PAGE>
 
<TABLE>         
<S>                                        <C> 
                                           --------------------------------------------------------------------------------  
                                           Illustration 8                                                                    
                                           Single Life Option at guaranteed cost of insurance rates                      
                                           Based on weighted average of annual advisory fees and expenses of the Portfolios
                                                                                                                             
                                           SINGLE LIFE OPTION                                                            
                                           FACE AMOUNT:$80,042
                                           MALE NONSMOKER ISSUE AGE 60                                                       
                                           GUIDELINE SINGLE PREMIUM:$40,000
                                           ----------------------------------------------------------------------------------------
Modified single premium                                    Total                                                                   
variable universal life                                    premiums                                                                
Illustration of death benefits,            End of          paid plus               End of year DEATH BENEFIT assuming 
Accumulated Values and Net Cash            Policy          interest at             hypothetical gross annual investment return of
Surrender Values.                          Year               5%                      0%                  6%                  12%
                                           ----------------------------------------------------------------------------------------
This illustration assumes no                1               $42,000                $80,042             $80,042              $80,042
Policy loans or partial                     2               $44,100                $80,042             $80,042              $80,042
withdrawals have been made.                 3               $46,305                $80,042             $80,042              $80,042 
                                            4               $48,620                $80,042             $80,042              $80,042 
* Additional payment will be                5               $51,051                $80,042             $80,042              $80,042 
required to prevent Policy                  6               $53,604                $80,042             $80,042              $80,042 
termination.                                7               $56,284                $80,042             $80,042              $82,240 
                                            8               $59,098                $80,042             $80,042              $88,728 
The death benefits, Accumulated             9               $62,053                $80,042             $80,042              $95,704 
Values and Net Cash Surrender Values       10               $65,156                $80,042             $80,042             $103,205 
will differ if premiums are paid           15               $83,157                     $0*            $80,042             $149,849 
in different amounts or                    20              $106,132                     $0*            $80,042             $233,074 
frequencies.                               25              $135,454                     $0*            $80,042             $365,301 
                                           30              $172,877                     $0*                 $0*            $562,688 
The hypothetical investment rates          35              $220,640                     $0*                 $0*            $841,460 
shown above and elsewhere in this          ---------------------------------------------------------------------------------------- 
prospectus are illustrative only                      End of year                               End of year                        
and should not be interpreted as                      ACCUMULATED VALUE                         NET CASH SURRENDER VALUE           
a representation of past or                End of     assuming hypothetical gross               assuming hypothetical gross        
future investment results. Actual          Policy     annual investment return of               annual investment return of        
rates of return may be more or             Year         0%            6%            12%           0%            6%           12%   
less than those shown and will             ----------------------------------------------------------------------------------------
depend on a number of factors,              1         $38,402       $40,743        $43,086      $34,562       $36,743       $39,086 
including the investment                    2         $36,707       $41,421        $46,417      $33,036       $37,421       $42,417 
allocations made to Variable                3         $34,942       $42,066        $50,069      $31,797       $38,466       $46,469 
Accounts by the Owner and the               4         $33,090       $42,669        $54,088      $30,443       $39,469       $50,888 
experience of the Accounts. No              5         $31,134       $43,224        $58,573      $28,955       $40,424       $55,773 
representation can be made by us,           6         $29,056       $43,722        $63,555      $27,312       $41,322       $61,155 
the Separate Account or the Fund            7         $26,836       $44,156        $69,109      $25,494       $42,156       $67,109 
that these hypothetical rates of            8         $24,454       $44,518        $75,193      $23,476       $42,918       $73,593 
return can be achieved for any              9         $21,882       $44,799        $81,798      $21,226       $43,599       $80,598 
one year or sustained over any             10         $19,086       $44,980        $88,970      $19,086       $44,980       $88,970 
period of time.                            15              $0*      $45,129       $140,045           $0*      $45,129      $140,045 
                                           20              $0*      $37,788       $221,976           $0*      $37,788      $221,976 
This is an illustration only. An           25              $0*       $6,716       $347,906           $0*       $6,716      $347,906 
illustration is not intended to            30              $0*           $0*      $535,893           $0*           $0*     $535,893 
predict actual performance.                35              $0*           $0*      $833,129           $0*           $0*     $833,129 
Interest rates, dividends, and             ---------------------------------------------------------------------------------------- 
values set forth in the                    
illustration are not guaranteed. 
</TABLE>          

94
 
<PAGE>
 
                                    APPENDIX
 
                           DEATH BENEFIT PERCENTAGES
 
<TABLE>
<CAPTION>
 Age    Percentage   Age   Percentage   Age   Percentage    Age    Percentage
 ----   ----------   ---   ----------   ---   ----------    ---    ----------
 <S>    <C>          <C>   <C>          <C>   <C>          <C>     <C>
 0-40      250%      50       185%      60       130%       70        115%
  41       243       51       178       61       128        71        113
  42       236       52       171       62       126        72        111
  43       229       53       164       63       124        73        109
  44       222       54       157       64       122        74        107
  45       215       55       150       65       120       75-90      105
  46       209       56       146       66       119        91        104
  47       203       57       142       67       118        92        103
  48       197       58       138       68       117        93        102
  49       191       59       134       69       116        94+       101
</TABLE>
 
                                                                              95
<PAGE>
 
<TABLE>    
<CAPTION> 
PACIFIC SELECT
ESTATE MAXIMIZER                              WHERE TO GO FOR MORE INFORMATION
 
<S>                                           <C> 
The Pacific Select Estate Maximizer           For more information about Pacific Select Estate Maximizer, please call or          
variable life insurance policy is             write to us at the address below. You should also use this address to send us       
underwritten by Pacific Life Insurance        any notices, forms or requests about your Policy.                                   
Company.
                                              --------------------------------------------------------------------------------    
How to Contact Us                             Pacific Life Insurance Company                              
                                              Client Services Department                                                          
                                              700 Newport Center Drive                                                            
                                              P.O. Box 7500                                                                       
                                              Newport Beach, California 92658-7500                                                
                                                                                                                                  
                                              1-800-800-7681                                                                      
                                              7 a.m. through 5 p.m. Pacific time                                                  
                                                                                                                                  
                                              --------------------------------------------------------------------------------    
How to Contact the SEC                        You can also find reports and other information about the Policy and Separate       
                                              Account from the SEC. The SEC may charge you a fee for this information.
                                                                                                                                  
                                              Public Reference Section of the SEC
                                              Washington, D.C. 20549-6009
                                              1-800-SEC-0330        
                                              Internet: www.sec.gov 
                                                                                     
</TABLE>      
<PAGE>
 
                 Supplement to Prospectus Dated May 1, 1999 for
                        Pacific Select Estate Maximizer
            Modified Single Premium Variable Life Insurance Policies
                    Issued by Pacific Life Insurance Company

<TABLE> 
<S>                                            <C> 

In this supplement, you and your mean the      This supplement provides information about four additional Variable Investment 
Policyholder or Owner. Pacific Life, we,       Options offered under this Policy. Each of these Investment Options is set up  
us, and our refer to Pacific Life Insurance    as a Variable Account under our Separate Account and invests in a corresponding
Company. M Fund refers to M Fund, Inc.         Portfolio of the M Fund.                                                       
You'll find an explanation of what                                                                                            
capitalized terms mean in the accompanying         Variable Account I:       Brandes International Equity Fund                
variable life insurance prospectus or the          Variable Account II:      Turner Core Growth Fund                          
M Fund prospectus.                                 Variable Account III:     Frontier Capital Appreciation Fund               
                                                   Variable Account IV:      Enhanced U.S. Equity Fund                        
The M Fund is described in detail in its                                                                                      
prospectus and in its Statement of             You can allocate premium payments and transfer Accumulated Value to these      
Additional Information (SAI).                  Variable Investment Options, as well as to the other Investment Options        
                                               described in the accompanying Pacific Select Estate Maximizer prospectus.      
Pacific Select Estate Maximizer is                                                                                            
described in detail in the accompanying        INFORMATION ABOUT M FUND                                                       
variable life insurance prospectus. Except                                                                                    
as described below, all features and           M Fund, Inc.                                                                   
procedures of the Policy described in its      M Fund is a diversified, open-end management investment company registered with
prospectus remain intact.                      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.                                                                    
                                               
Supplement dated May 1, 1999  

                                                                                                                                   1
</TABLE> 

<PAGE>
 
<TABLE> 
<S>                                      <C> 
                                        
Your Policy's Accumulated Value will    The following chart is a summary of the M Fund Portfolios. You'll find detailed
fluctuate depending on the Investment   descriptions of the Portfolios, including the risks associated with investing  
Options you've chosen.                  in the Portfolios, in the M Fund prospectus. There's no guarantee that a       
                                        Portfolio will achieve its investment objective. You should read the M Fund    
                                        prospectus carefully before investing.                                      
                                                                           
                                                          The Portfolio's    The Portfolio's Main                      
                                        Portfolio         Investment Goal    Investments                        Portfolio Manager  
                                                                                       
                                        Brandes           Long-term capital  Equity securities of foreign       Brandes Investment 
                                        International     appreciation.      issuers, including common stocks,  Partners, L.P.     
                                        Equity                               preferred stocks and securities                       
                                                                             that are convertible into common                      
                                                                             stocks. Focuses on stocks with                        
                                                                             capitalizations of $1 billion                         
                                                                             or more.                                              

                                        Turner Core       Long-term capital  Common stocks that show strong     Turner Investment  
                                        Growth Fund       appreciation.      earnings potential and also have   Partners, Inc.     
                                                                             reasonable valuations.                                

                                        Frontier Capital  Maximum capital    Common stock of companies of all   Frontier Capital   
                                        Appreciation      appreciation.      sizes with emphasis on stocks      Management         
                                                                             companies with capitalizations of  Company, Inc.      
                                                                             less than $3 billion.                                 

                                        Enhanced U.S.     Above-market       Common stocks of U.S. companies    Franklin Portfolio 
                                        Equity            total return.      which the portfolio manager        Associates LLC     
                                                                             believes have the potential for                       
                                                                             higher rates of return than the                       
                                                                             Standard & Poor's 500 Composite                       
                                                                             Stock Price Index while having                        
                                                                             risks similar to those of the                         
                                                                             index.                                                 
                                       
We are not responsible for the          M Financial Investment Advisers, Inc. (MFIA) is the investment adviser for each  
operation of the M Fund or any of       Portfolio of the M Fund, and has retained other firms to manage the Portfolios. 
its Portfolios. We also are not         MFIA and the M Fund's Board of Directors oversee the management of all of the M 
responsible for ensuring that the       Fund's Portfolios.                                                               
M Fund and its Portfolios comply       
with any laws that apply.                      

</TABLE>
 
2
<PAGE>
 
<TABLE> 
<S>                                            <C> 
 
You'll find more information about Policy      Fees and Expenses Paid by the M Fund                                           
charges in An Overview of Pacific Select       The M Fund pays advisory fees and other expenses. These are deducted from the  
Estate Maximizer in the accompanying           assets of each Portfolio and may vary from year to year. They are not fixed and
variable life insurance prospectus.            are not part of the terms of your Policy. If you choose a Variable Investment  
                                               Option, these fees and expenses affect you indirectly because they reduce      
You'll find more about M Fund fees             Portfolio returns.                                                             
and expenses in the accompanying M Fund                                                                                       
prospectus.                                    M Fund's expenses are assessed at the Fund level and are not direct charges    
                                               against the Variable Accounts or the Policy's Accumulated Value. These expenses
                                               are taken into account in computing each Portfolio's net asset value. We in    
                                               turn use each Portfolio's net asset value to compute the corresponding Variable
                                               Account's Accumulation Unit Value.                                             
                                                                                    
                                               . Advisory fee                                                                 
                                               MFIA is the investment adviser to the M Fund. The M Fund pays an advisory fee  
                                               to MFIA for these services. The table below shows the advisory fee as an annual
                                               percentage of each Portfolio's average daily net assets.                       
                                                                                                                              
                                               . Other expenses                                                               
                                               The table also shows expenses the M Fund paid in 1998 as an annual percentage  
                                               of each Portfolio's average daily net assets. MFIA has agreed to pay operating 
                                               expenses of the M Fund (not including brokerage or other Portfolio transaction 
                                               expenses, expenses for litigation, indemnification, taxes, or other            
                                               extraordinary expenses) that exceed 0.25% of each Portfolio's average daily net
                                               assets. MFIA does this voluntarily, but does not guarantee that it will        
                                               continue to do so after December 31, 1999.                                     
                                                                                                                              
                                               M Fund Expenses after Expense Limitation/1/
                                                                                                                              
                                                                                              Advisory   Other      Total
                                                                                              fee        expenses   expenses
                                                                                              --------   --------   --------
                                               Brandes International Equity                     1.05%      0.25%      1.30%
                                               Turner Core Growth                               0.45%      0.25%      0.70%
                                               Frontier Capital Appreciation                    0.90%      0.25%      1.15%
                                               Enhanced U.S. Equity                             0.55%      0.25%      0.80%
                                                                                                                              
                                               /1/ Actual expenses for 1998 were 3.57% for Brandes International Equity       
                                               Portfolio, 3.42% for Turner Core Growth Portfolio, 1.75% for Frontier Capital  
                                               Appreciation Portfolio, and 2.34% for Enhanced U.S. Equity Portfolio. MFIA paid
                                               the difference.                                                                
                                                                                                                              
                                               Statements and reports we'll send you                                          
                                               We'll send you financial statements that we receive from M Fund.               
                                                                                                                              
The rights we describe in the accompanying     Voting rights                                                                  
variable life insurance prospectus under       We're the legal owner of the shares of the M Fund that are held by the Variable
Disregard of Voting Instructions and           Accounts. The voting rights we describe in the Voting of Fund Shares section of
Substitution of Investments also apply to      the accompanying variable life insurance prospectus and how we'll exercise them
the M Fund.                                    also apply to the M Fund.                                                       

                                                                                                                             3
</TABLE> 
<PAGE>

<TABLE>
<CAPTION>  
ILLUSTRATIONS
<S>                                                <C> 
                                                   --------------------------------------------------------------------------------
                                                                                                                                  
If you ask us, we'll provide you with              Illustrations 1 and 2, which appear on the following pages, illustrate how the 
different kinds of illustrations:                  death benefit, Accumulated Value and Net Cash Surrender Value of a hypothetical
                                                   Policy may vary over an extended period of time, based on certain hypothetical 
 . Illustrations similar to the ones in the         rates of return.                                                               
  prospectus and this supplement, but                                                                                             
  based on information you give us about           These illustrations are based on a hypothetical Policy with the following      
  the Ages of the person or the two                characteristics:                                                               
  people to be insured by the Policy, their                                                                                       
  risk classes, the Face Amount, the death         . the Face Amount is $80,042                                                   
  benefit and premium payments.                                                                                                   
                                                   . the guideline single premium is $40,000                                      
 . Illustrations that show the allocation                                                                                          
  of premium payments to specified Variable        . on the Policy Date, the person insured by the Policy is a 60-year old male   
  Accounts. These will reflect the                   non-smoker                                                                   
  expenses of the Portfolio in which the                                                                                          
  Variable Account invests.                        The cost of insurance rates vary by illustration, as follows:                  
                                                   ------------------------------------------------- 
 . Illustrations that use a hypothetical gross                                 Cost of insurance rate 
  rate of return that's greater than 12%.          ------------------------------------------------- 
  These are available only to certain large        Illustration 1             Current                
  institutional investors.                         Illustration 2             Guaranteed             
                                                   ------------------------------------------------- 
                                                                                                                                  
                                                   Assumptions                                                                    
                                                   The illustrations are based on the guideline premium test. Here are the        
                                                   assumptions we're using:                                                       
                                                                                                                                  
                                                   . The hypothetical rates of return are equal to constant gross annual rates of 
                                                     0%, 6% and 12%.                                                              
                                                                                                                                  
                                                   . An amount equal to the annual premium, after taxes, is invested to earn      
                                                     interest at 5% compounded annually for the second column of each table, Total
                                                     premiums paid plus interest at 5%, which shows the amount that would         
                                                     accumulate.                                                                  
                                                                                                                                  
                                                   . No Policy loans have been taken out.                                          
</TABLE> 

4
<PAGE>

<TABLE> 
<S>                                                <C>  
                                                   
                                                   . The amounts shown for the death benefits, Accumulated Values and Net Cash      
                                                     Surrender Values reflect charges deducted from the Variable Accounts. This     
                                                     means that the net investment return on the Variable Accounts is lower than    
                                                     the gross investment return on the assets.                                     
                                                                                                                                    
                                                   . The amounts shown for the death benefits, Accumulated Values and Net Cash      
                                                     Surrender Values also reflect premium loads, administrative charges and        
                                                     mortality and expense risk charges.                                            
                                                                                                                                    
The Pacific Select Fund's investment               . The Illustrations assume total annual advisory fees and expenses of .80% of    
advisory fees and expenses are shown                 total average daily net assets of the Fund. This reflects average advisory     
in An Overview of Pacific Select Estate              fees of .69% and average expenses of .11% based upon fees and expenses of      
Maximizer.                                           Portfolios available as Investment Options under the Policy.                   
                                                                                                                                    
The M Fund's investment advisory fees              . There are no charges against the Variable Accounts for income taxes but we     
and expenses are shown on page 3 of                  reserve the right to impose charges in the future.                             
this supplement.                                                                                                                    
                                                   Things to keep in mind                                                           
                                                   Here are a few things to keep in mind when reviewing the illustrations:          
                                                                                                                                    
                                                   . The values shown would be different if, although the gross annual investment   
                                                     rates of return averaged 0%, 6% or 12% over a period of years, they also       
                                                     rose above or fell below those averages for individual Policy years.           
                                                                                                                                    
                                                   . After we've deducted the charges and fund expenses described in the            
                                                     assumptions above, the illustrated gross annual investment rates of return of  
                                                     0%, 6% and 12% correspond to approximate net annual rates of return of -.80%,  
                                                     5.15%, and 11.10%.                                                             
                                                                                                                                    
                                                   . The amounts shown would be different if unisex insurance rates were used or if 
                                                     two people were insured by a last survivor Policy.                             
                                                                                                                                    
                                                   . For the illustration that assumes current cost of insurance rates, the amounts 
                                                     shown would be different if the person insured by the Policy was a smoker and  
                                                     rates for smokers were used.                                                   
                                                                                                                                    
                                                   . The Portfolio expenses used in the illustrations do not include foreign taxes. 
                                                     Here's what foreign taxes were for the year ended December 31, 1998:           
                                                                                                                                    
                                                   -------------------------------------------------------  
                                                                                    Percentage of average   
                                                   Portfolio                        daily net assets        
                                                   -------------------------------------------------------  
                                                   Pacific Select Fund:                                     
                                                    Aggressive Equity               0.01%                   
                                                    Growth LT                       0.01%                   
                                                    Equity Income                   0.01%                   
                                                    Equity Index                    0.01%                   
                                                    International                   0.23%                   
                                                    Emerging Markets                0.26%                   
                                                   M Fund:                                                  
                                                    Brandes International Equity    0.18%                   
                                                   -------------------------------------------------------
 
                                                                                                                                  5
</TABLE> 
<PAGE>
 
<TABLE> 
<S>                                                <C> 
                                                   -------------------------------------------------------------------------------- 
                                                                                                                                    
                                                   Illustration 1                                                                   
                                                   Single Life Option at current cost of insurance rates                            
                                                   Based on average annual advisory fees and expenses of the portfolios             
                                                                                                                                    
                                                   SINGLE LIFE OPTION                                                               
                                                   FACE AMOUNT:$80,042                                                              
                                                   MALE NONSMOKER ISSUE AGE 60                                                      
                                                   GUIDELINE SINGLE PREMIUM:$40,000                                                 
                                                                                                                                    
                                                   -------------------------------------------------------------------------------  
Modified single premium                                        Total                                                                
variable universal life                                        premiums             End of year DEATH BENEFIT assuming              
Illustration of death benefits, Accumulated        End of      paid plus            hypothetical gross annual investment            
Values and Net Cash Surrender Values.              Policy      interest at          return of                                       
                                                   Year           5%                  0%                 6%                 12%     
This illustration assumes no Policy loans or       -------------------------------------------------------------------------------  
partial withdrawals have been made.                 1            $42,000            $80,042            $80,042             $80,042  
                                                    2            $44,100            $80,042            $80,042             $80,042  
The death benefits, Accumulated Values              3            $46,305            $80,042            $80,042             $80,042  
and Net Cash Surrender Values will differ           4            $48,620            $80,042            $80,042             $80,042  
if premiums are paid in different amounts           5            $51,051            $80,042            $80,042             $80,042  
or frequencies.                                     6            $53,604            $80,042            $80,042             $80,042  
                                                    7            $56,284            $80,042            $80,042             $85,715  
The hypothetical investment rates shown             8            $59,098            $80,042            $80,042             $92,468  
above and elsewhere in this prospectus              9            $62,053            $80,042            $80,042             $99,747  
are illustrative only and should not be            10            $65,156            $80,042            $80,042            $107,591  
interpreted as a representation of past or         15            $83,157            $80,042            $80,042            $157,438  
future investment results. Actual rates of         20           $106,132            $80,042            $81,119            $245,088  
return may be more or less than those              25           $135,454            $80,042            $97,717            $388,805  
shown and will depend on a number of               30           $172,877            $80,042           $117,712            $616,794  
factors, including the investment                  35           $220,640            $80,042           $136,430            $941,437  
allocations made to Variable Accounts by           -------------------------------------------------------------------------------  
the Owner and the experience of the                          End of year                           End of year                      
Accounts. No representation can be                           ACCUMULATED VALUE                     NET CASH SURRENDER VALUE         
made by us, the Separate Account or the            End of    assuming hypothetical gross           assuming hypothetical gross      
underlying funds that these hypothetical           Policy    annual investment return of           annual investment return of      
rates of return can be achieved for any one        Year        0%           6%          12%          0%          6%         12%     
year or sustained over any period of time.         -------------------------------------------------------------------------------  
                                                    1        $38,855      $41,186      $43,517     $34,969     $37,186     $39,517  
This is an illustration only. An                    2        $37,703      $42,366      $47,300     $33,933     $38,366     $43,300  
illustration is not intended to predict             3        $36,585      $43,581      $51,416     $33,292     $39,981     $47,816  
actual performance. Interest rates,                 4        $35,498      $44,832      $55,937     $32,658     $41,632     $52,737  
dividends, and values set forth in the              5        $34,443      $46,120      $60,856     $32,032     $43,320     $58,056  
illustration are not guaranteed.                    6        $33,418      $47,446      $66,207     $31,413     $45,046     $63,807  
                                                    7        $32,422      $48,812      $72,029     $30,801     $46,812     $70,029  
                                                    8        $31,455      $50,218      $78,363     $30,197     $48,618     $76,763  
                                                    9        $30,515      $51,707      $85,254     $29,600     $50,507     $84,054  
                                                   10        $29,603      $53,240      $92,751     $29,603     $53,240     $92,751  
                                                   15        $26,459      $64,134     $147,138     $26,459     $64,134    $147,138  
                                                   20        $23,629      $77,256     $233,418     $23,629     $77,256    $233,418  
                                                   25        $21,081      $93,064     $370,290     $21,081     $93,064    $370,290  
                                                   30        $18,788     $112,106     $587,423     $18,788    $112,106    $587,423  
                                                   35        $16,724     $135,079     $932,116     $16,724    $135,079    $932,116  
                                                   -------------------------------------------------------------------------------
</TABLE> 
 
6
<PAGE>
 
<TABLE> 
<S>                                                <C>  
                                                   --------------------------------------------------------------------------------
                                                                                                                                   
                                                   Illustration 2                                                                  
                                                   Single Life Option at guaranteed cost of insurance rates                        
                                                   Based on average annual advisory fees and expenses of the portfolios            
                                                                                                                                   
                                                   SINGLE LIFE OPTION                                                              
                                                   FACE AMOUNT:$80,042                                                             
                                                   MALE NONSMOKER ISSUE AGE 60                                                     
                                                   GUIDELINE SINGLE PREMIUM:$40,000                                                
                                                                                                                                   
                                                   ------------------------------------------------------------------------------- 
Modified single premium                                      Total                                                                 
variable universal life                                      premiums                                                              
Illustration of death benefits, Accumulated        End of    paid plus       End of year DEATH BENEFIT assuming                    
Values and Net Cash Surrender Values.              Policy    interest at     hypothetical gross annual investment return of        
                                                   Year          5%            0%                      6%                   12%    
This illustration assumes no Policy loans or       ------------------------------------------------------------------------------- 
partial withdrawals have been made.                 1          $42,000       $80,042                 $80,042               $80,042 
                                                    2          $44,100       $80,042                 $80,042               $80,042 
*Additional payment will be required to             3          $46,305       $80,042                 $80,042               $80,042 
prevent Policy termination.                         4          $48,620       $80,042                 $80,042               $80,042 
                                                    5          $51,051       $80,042                 $80,042               $80,042 
The death benefits, Accumulated Values              6          $53,604       $80,042                 $80,042               $80,042 
and Net Cash Surrender Values will differ           7          $56,284       $80,042                 $80,042               $81,720 
if premiums are paid in different amounts           8          $59,098       $80,042                 $80,042               $88,096 
or frequencies.                                     9          $62,053       $80,042                 $80,042               $94,946 
                                                   10          $65,156       $80,042                 $80,042              $102,304 
The hypothetical investment rates shown            15          $83,157            $0*                $80,042              $147,943 
above and elsewhere in this prospectus             20         $106,132            $0*                $80,042              $229,185 
are illustrative only and should not be            25         $135,454            $0*                $80,042              $357,758 
interpreted as a representation of past or         30         $172,877            $0*                     $0*             $548,851 
future investment results. Actual rates of         35         $220,640            $0*                     $0*             $817,464 
return may be more or less than those              ------------------------------------------------------------------------------- 
shown and will depend on a number of                        End of year                            End of year                     
factors, including the investment                           ACCUMULATED VALUE                      NET CASH SURRENDER VALUE        
allocations made to Variable Accounts by           End of   assuming hypothetical gross            assuming hypothetical gross     
the Owner and the experience of the                Policy   annual investment return of            annual investment return of     
Accounts. No representation can be                 Year        0%           6%           12%          0%          6%          12%  
made by us, the Separate Account or the            ------------------------------------------------------------------------------- 
underlying funds that these hypothetical            1       $38,370      $40,710       $43,051    $34,533     $36,710      $39,051 
rates of return can be achieved for                 2       $36,646      $41,352       $46,339    $32,981     $37,352      $42,339 
any one year or sustained over any period of        3       $34,852      $41,958       $49,942    $31,715     $38,358      $46,342 
time.                                               4       $32,973      $42,521       $53,901    $30,335     $39,321      $50,701 
                                                    5       $30,991      $43,031       $58,316    $28,822     $40,231      $55,516 
This is an illustration only. An illustration       6       $28,888      $43,481       $63,214    $27,155     $41,081      $60,814 
is not intended to predict actual performance.      7       $26,645      $43,862       $68,672    $25,313     $41,862      $66,672 
Interest rates, dividends, and values set           8       $24,241      $44,168       $74,657    $23,271     $42,568      $73,057 
forth in the illustration are not guaranteed.       9       $21,648      $44,386       $81,150    $20,999     $43,186      $79,950 
                                                   10       $18,831      $44,499       $88,194    $18,831     $44,499      $88,194 
                                                   15            $0*     $44,133      $138,265         $0*    $44,133     $138,265 
                                                   20            $0*     $35,697      $218,271         $0*    $35,697     $218,271 
                                                   25            $0*      $1,627      $340,722         $0*     $1,627     $340,722 
                                                   30            $0*          $0*     $522,715         $0*         $0*    $522,715 
                                                   35            $0*          $0*     $809,370         $0*         $0*    $809,370 
                                                   -------------------------------------------------------------------------------  

                                                                                                                                 7
</TABLE> 
<PAGE>
 



Form No. 15-21534-00 


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