WNL SEPARATE ACCOUNT A
485BPOS, 1996-05-01
Previous: PUTNAM INVESTMENT FUNDS, N-30D, 1996-05-01
Next: WNL SEPARATE ACCOUNT A, 485BPOS, 1996-05-01



                                                            File Nos. 33-86464
                                                                      811-8862
==============================================================================

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                   [ ]
     Pre-Effective Amendment No.                                          [ ]
     Post-Effective Amendment No.    1                                    [X]
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940           [ ]
     Amendment No.    3                                                   [X]
                      (Check appropriate box or boxes.)

     WNL Separate Account A
     ___________________________
     (Exact Name of Registrant)

     Western National Life Insurance Company
     ________________________________________
     (Name of Depositor)

     5555 San Felipe, Houston, Texas                                 77056
     ____________________________________________________           __________
     (Address of Depositor's Principal Executive Offices)           (Zip Code)

Depositor's Telephone Number, including Area Code       (713) 888-7800    

     Name and Address of Agent for Service
           Dwight L. Cramer, Senior Vice President - Law and Secretary    
          Western National Life Insurance Company
          5555 San Felipe, Suite 900
          Houston, Texas  77056

     Copies to:
          Judith A. Hasenauer
          Blazzard, Grodd & Hasenauer, P.C.
          P.O. Box 5108
          Westport, CT  06881
          (203) 226-7866
       
It is proposed that this filing will become effective:
   
__X__  immediately upon filing pursuant to paragraph (b) of Rule 485    
_____  on (date) pursuant to paragraph (b)of Rule 485
_____  60 days after filing pursuant to paragraph (a)(1) of Rule 485
_____  on (date) pursuant to paragraph (a)(1) of Rule 485

If appropriate, check the following box:

_____    this  post-effective  amendment designates a new effective date for a
previously filed post-effective amendment.

Registrant  has declared that it has registered an indefinite number or amount
of  securities  in accordance with Rule 24f-2 under the Investment Company Act
of  1940.  Registrant  filed  its Rule 24f-2 Notice for the most recent fiscal
year on March 1, 1996.

<TABLE>
<CAPTION>
<S>       <C>                                          <C>
          CROSS REFERENCE SHEET
          (required by Rule 495)
Item No.                                               Location
- --------                                               ------------------------

          PART A

Item 1.   Cover Page...............................    Cover Page

Item 2.   Definitions..............................    Definitions

Item 3.   Synopsis.................................    Highlights

Item 4.   Condensed Financial Information..........    Condensed Financial
                                                       Information

Item 5.   General Description of Registrant,
          Depositor, and Portfolio Companies.......    The Company; The
                                                       Separate Account;  WNL
                                                       Series Trust

Item 6.   Deductions and Expenses..................    Charges and Deductions

Item 7.   General Description of Variable
          Annuity Contracts.........................   The Contracts

Item 8.   Annuity Period............................   Annuity Provisions

Item 9.   Death Benefit.............................   Proceeds Payable on
                                                       Death

Item 10.  Purchases and Contract Value.............    Purchase Payments and
                                                       Contract Value

Item 11.  Redemptions...............................   Withdrawals

Item 12.  Taxes.....................................   Tax Status

Item 13.  Legal Proceedings........................    Legal Proceedings

Item 14.  Table of Contents of the Statement
          of Additional Information.................   Table of Contents of the
                                                       Statement of Additional
                                                       Information
</TABLE>

<TABLE>
<CAPTION>
<S>       <C>                                          <C>
          CROSS REFERENCE SHEET (CONT'D)
          (required by Rule 495)
Item No.                                               Location
- --------                                               -----------------------

          PART B

Item 15.  Cover Page...............................    Cover Page

Item 16.  Table of Contents.........................   Table of Contents

Item 17.  General Information and History...........   The Company

Item 18.  Services..................................   Not Applicable

Item 19.  Purchase of Securities Being Offered......   Not Applicable

Item 20.  Underwriters..............................   Distributor

Item 21.  Calculation of Performance Data...........   Performance Information

Item 22.  Annuity Payments..........................   Annuity Provisions

Item 23.  Financial Statements......................   Financial Statements
</TABLE>



                                    PART C

Information  required  to  be  included  in  Part  C  is  set  forth under the
appropriate Item so numbered in Part C to this Registration Statement.


















                                    PART A


                   WESTERN NATIONAL LIFE INSURANCE COMPANY

Executive Office:                                   Annuity Service Office:
5555 San Felipe, Suite 900                          P.O. Box 361
Houston, Texas  77056                               95 Bridge Street
(713) 888-7800                                      Haddam, CT  06438-0361
                                                    (800) 910-4455

           INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACTS
                       WITH FLEXIBLE PURCHASE PAYMENTS
                                  ISSUED BY
                            WNL SEPARATE ACCOUNT A
                                     AND
                   WESTERN NATIONAL LIFE INSURANCE COMPANY

The  Individual  Fixed  and  Variable Deferred Annuity Contracts with Flexible
Purchase  Payments  (the "Contracts") described in this Prospectus provide for
accumulation  of  Contract  Values on a fixed or variable basis and payment of
annuity payments on a fixed and variable basis. The Contracts are designed for
use  by individuals in retirement plans on a Qualified or Non-Qualified basis.
(See "Definitions.")
   
Purchase  Payments  for  the  Contracts  will  be  allocated  to  a segregated
investment  account of Western National Life Insurance Company (the "Company")
which  account  has  been  designated  WNL  Separate  Account A (the "Separate
Account")  or  to  the Company's General Account. Under certain circumstances,
Purchase  Payments  may  initially  be  allocated to the Global Advisors Money
Market  Sub-Account  of the Separate Account. (See "Highlights.") The Separate
Account  invests  in  shares of WNL Series Trust (see "WNL Series Trust"). WNL
Series  Trust  is a series fund with eight Portfolios currently available: Van
Kampen  American  Capital Emerging Growth Portfolio (formerly American Capital
Emerging  Growth  Portfolio), BEA  Growth  and Income Portfolio, Credit Suisse
International  Equity  Portfolio, BlackRock Managed Bond Portfolio, EliteValue
Asset  Allocation  Portfolio (formerly  Quest  for  Value  Asset  Allocation
Portfolio), Salomon  Brothers  U.S.  Government  Securities  Portfolio, Global
Advisors Growth Equity Portfolio and Global Advisors Money Market Portfolio.
    
THE  CONTRACTS  ARE  NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED OR ENDORSED
BY,  ANY  BANK, AND ARE NOT FEDERALLY INSURED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION, THE FEDERAL RESERVE BOARD, OR ANY OTHER AGENCY. INVESTMENT IN THE
CONTRACTS  IS  SUBJECT  TO  RISK  THAT  MAY  CAUSE  THE  VALUE  OF THE OWNER'S
INVESTMENT TO FLUCTUATE, AND WHEN THE CONTRACTS ARE SURRENDERED, THE VALUE MAY
BE HIGHER OR LOWER THAN THE PURCHASE PAYMENTS.

This  Prospectus  concisely  sets  forth  the  information  for  a prospective
investor.  Additional  information  about  the  Contracts  is contained in the
Statement  of  Additional  Information  which  is  available at no charge. The
Statement  of  Additional  Information  has been filed with the Securities and
Exchange  Commission  and  is  incorporated  herein by reference. The Table of
Contents of the Statement of Additional Information can be found on Page __ of
this  Prospectus.  For  the  Statement  of  Additional Information, call (800)
910-4455  or  write  to  the  Company's  Annuity Service Office at the address
listed above.

INQUIRIES:

Any  inquiries  can  be made by telephone or by writing to the Annuity Service
Office listed above.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION  NOR  HAS  THE  COMMISSION  PASSED  UPON  THE ACCURACY OR
ADEQUACY  OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.
   
This  Prospectus  and the Statement of Additional Information are dated May 1,
1996.    

This Prospectus should be kept for future reference.

                              TABLE OF CONTENTS
                                                                        Page

DEFINITIONS

HIGHLIGHTS

CONDENSED FINANCIAL INFORMATION

THE COMPANY

THE SEPARATE ACCOUNT

WNL SERIES TRUST
   Van Kampen American Capital Emerging Growth Portfolio    
BEA Growth and Income Portfolio
Credit Suisse International Equity Portfolio
BlackRock Managed Bond Portfolio
   EliteValue Asset Allocation Portfolio    
Salomon Brothers U.S. Government Securities Portfolio
Global Advisors Growth Equity Portfolio
Global Advisors Money Market Portfolio
Voting Rights
Substitution of Securities

CHARGES AND DEDUCTIONS
Deduction for Contingent Deferred Sales Charge (Sales Load)
Reduction or Elimination of the Contingent Deferred Sales Charge
Deduction for Mortality and Expense Risk Charge
Deduction for Enhanced Death Benefit Charge
Deduction for Administrative Charge
Deduction for Contract Maintenance Charge
Deduction for Premium and Other Taxes
Deduction for Expenses of the Trust

THE CONTRACTS
Owner
Joint Owners
Annuitant
Assignment

PURCHASE PAYMENTS AND CONTRACT VALUE
Purchase Payments
Allocation of Purchase Payments
Bonus
Dollar Cost Averaging
Contract Value
Accumulation Units
Accumulation Unit Value

TRANSFERS
Transfers Prior to the Annuity Date
Transfers During the Annuity Period
Sweep Account Program

WITHDRAWALS
Systematic Withdrawal Option
Texas Optional Retirement Program
Suspension or Deferral of Payments

PROCEEDS PAYABLE ON DEATH
Death of Owner During the Accumulation Period
Death Benefit Amount During the Accumulation Period
Enhanced Death Benefit Amount During the Accumulation Period
Death Benefit Options During the Accumulation Period
Death of Owner During the Annuity Period
Death of Annuitant
Payment of Death Benefit
Beneficiary
Change of Beneficiary

ANNUITY PROVISIONS
General
Annuity Date
Selection or Change of an Annuity Option
Frequency and Amount of Annuity Payments
Annuity
Fixed Annuity
Variable Annuity
Annuity Unit
Annuity Options

DISTRIBUTOR

ADMINISTRATION OF THE CONTRACTS

PERFORMANCE INFORMATION
Money Market Sub-Account
Other Sub-Accounts

TAX STATUS
General
Diversification
Multiple Contracts
Contracts Owned by Other than Natural Persons
Tax Treatment of Assignments
Income Tax Withholding
Tax Treatment of Withdrawals -- Non-Qualified Contracts
Qualified Plans
Tax Treatment of Withdrawals -- Qualified Contracts
Tax-Sheltered Annuities -- Withdrawal Limitations
Section 457 - Deferred Compensation Plans

FINANCIAL STATEMENTS

LEGAL PROCEEDINGS

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION




                                 DEFINITIONS

ACCUMULATION  PERIOD:  The  period  during which Purchase Payments may be made
prior to the Annuity Date.

ACCUMULATION  UNIT:  A  unit  of  measure  used  to determine the value of the
Owner's  interest  in  a  Sub-Account  of  the  Separate  Account  during  the
Accumulation Period.

ADJUSTED  CONTRACT  VALUE:  The Contract Value less any applicable premium tax
and  Contract  Maintenance  Charge.  This  amount is applied to the applicable
Annuity Tables to determine Annuity Payments.

AGE: The age of any Owner or Annuitant on his/her last birthday.

ANNUITANT:  The natural person on whose life Annuity Payments are based. On or
after the Annuity Date, the Annuitant shall also include any Joint Annuitant.

ANNUITY DATE: The date on which Annuity Payments begin.

ANNUITY OPTIONS: Options available for Annuity Payments.

ANNUITY  PAYMENTS: The series of payments made to the Owner or any named payee
after the Annuity Date under the Annuity Option selected.

ANNUITY  PERIOD:  The  period  of  time beginning with the Annuity Date during
which the Annuity Payments are made.

   
ANNUITY  SERVICE  OFFICE:  The  office  indicated  on  the  Cover Page of this
Prospectus to which notices and requests must be sent.    

ANNUITY  UNIT:  A  unit of measure used to calculate Variable Annuity payments
during the Annuity Period.

BENEFICIARY: The person(s) or entity(ies) who will receive the death benefit.

BONUS:  An additional amount paid by the Company, equal to one percent (1%) of
the  initial  Purchase Payment. The Bonus is recapturable by the Company under
certain  circumstances. See the discussion of the Bonus in this Prospectus for
more information.

COMPANY: Western National Life Insurance Company.

CONTRACT ANNIVERSARY: An anniversary of the Issue Date.

CONTRACT VALUE: The sum of the Owner's interest in the General Account and the
Sub-Accounts of the Separate Account during the Accumulation Period.
   
CONTRACT  YEAR:  The  first Contract Year is the annual period which begins on
the Issue Date. Subsequent Contract Years begin on each Contract Anniversary.
    
FIXED  ANNUITY:  A series of payments made during the Annuity Period which are
guaranteed as to dollar amount by the Company.

GENERAL  ACCOUNT:  The Company's general investment account which contains all
the assets of the Company with the exception of the Separate Account and other
segregated asset accounts.

INVESTMENT  OPTION:  An  investment  entity  into which assets of the Separate
Account will be invested.

ISSUE DATE: The date on which the Contract became effective.

NON-QUALIFIED  CONTRACTS:  Contracts issued under non-qualified plans which do
not  receive favorable tax treatment under Sections 401, 403(b), 408 or 457 of
the Internal Revenue Code of 1986, as amended (the "Code").

OWNER:  The  person  or  entity entitled to the ownership rights stated in the
Contract.

PORTFOLIO:  A segment of an Investment Option which constitutes a separate and
distinct class of shares.

PURCHASE  PAYMENT:  A payment made by or on behalf of an Owner with respect to
the Contract.

QUALIFIED  CONTRACTS:  Contracts  issued  under  qualified plans which receive
favorable tax treatment under Sections 401, 403(b), 408 or 457 of the Code.

SEPARATE  ACCOUNT:  The  Company's Separate Account designated as WNL Separate
Account A.

SUB-ACCOUNT:  Separate Account assets are divided into Sub-Accounts. Assets of
each  Sub-Account  will  be  invested  in  shares of an Investment Option or a
Portfolio of an Investment Option.

VALUATION  DATE: Each day on which the Company and the New York Stock Exchange
("NYSE") are open for business.

VALUATION PERIOD: The period of time beginning at the close of business of the
NYSE  on  each Valuation Date and ending at the close of business for the next
succeeding Valuation Date.

VARIABLE  ANNUITY:  An annuity with payments which vary as to dollar amount in
relation  to  the  investment  performance  of  specified  Sub-Accounts of the
Separate Account.

WRITTEN  REQUEST: A request in writing, in a form satisfactory to the Company,
which  is  received  by  the  Annuity  Service Office, P.O. Box 361, 95 Bridge
Street, Haddam, CT  06438-0361.


                                  HIGHLIGHTS

Purchase  Payments  for  the  Contracts  will  be  allocated  to  a segregated
investment  account of Western National Life Insurance Company (the "Company")
which  account  has  been  designated  WNL  Separate  Account A (the "Separate
Account")  or  to  the Company's General Account. Under certain circumstances,
however,  Purchase  Payments may initially be allocated to the Global Advisors
Money  Market  Sub-Account  of  the Separate Account (see below). The Separate
Account invests in shares of WNL Series Trust. Owners bear the investment risk
for all amounts allocated to the Separate Account.
   
The  Contract  may  be  returned to the Company for any reason within ten (10)
calendar  days  (or,  if  the  Contract  is  issued in California, thirty (30)
calendar  days of the date of receipt if the Owner is 60 years old as of the
Issue Date, or  twenty (20) calendar days of the date of receipt with respect
to the circumstances  described  in (c) below) after its receipt by the Owner
("Right to Examine"). It may be returned to the Company at its Annuity Service
Office or  to  the agent through whom it was purchased.  When the Contract is 
received by the Company at its Annuity Service Office, it will be voided as if
it had never been in force.  Upon its return, the Company will refund the 
Contract Value  less  the Bonus (see "Bonus" on page 12) next computed after
receipt of the  Contract  by  the  Company  at  its  Annuity Service Office 
except in the following circumstances:  (a)  where the Contract is purchased
pursuant to an Individual  Retirement  Annuity; (b) in those states which 
require the Company to refund Purchase Payments, less withdrawals; or (c) in
the case of Contracts which  are  deemed  by  certain  states to be replacing
an existing annuity or insurance  contract and which require the Company to 
refund Purchase Payments, less  withdrawals. With respect to the circumstances
described in (a), (b) and (c)  above, the Company will refund the greater of 
Purchase Payments, less any withdrawals, or the Contract Value less the Bonus,
and will allocate initial Purchase  Payments  to  the Global Advisors Money 
Market Sub-Account until the expiration  of fifteen (15) days from the Issue
Date (or twenty-five (25) days in  the  case  of Contracts described under (c)
above). Upon the expiration of the  fifteen-day  period  (or twenty-five-day
period with respect to Contracts described  under  (c)),  the  Sub-Account  
value  of the Global Advisors Money Market  Sub-Account  will be allocated to
the Separate Account and the General Account in accordance with the election
made by the Owner in the Application.    

Each Valuation Period, the Company deducts a Mortality and Expense Risk Charge
from  the Separate Account which is equal, on an annual basis, to 1.25% of the
average daily net asset value of the Separate Account. This Charge compensates
the  Company for assuming the mortality and expense risks under the Contracts.
(See  "Charges  and  Deductions  -  Deduction  for  Mortality and Expense Risk
Charge.")

If  the  Owner selects the Enhanced Death Benefit, each Valuation Period prior
to  the 75th birthday of the Owner, or oldest Joint Owner, the Company deducts
an  Enhanced Death Benefit Charge from the Separate Account which is equal, on
an  annual basis, to .15% of the average daily net asset value of the Separate
Account.  This charge compensates the Company for assuming the mortality risks
for  the  Enhanced Death Benefit. (See "Charges and Deductions - Deduction for
Enhanced Death Benefit Charge.")

Each  Valuation  Period, the Company deducts an Administrative Charge from the
Separate  Account  which  is equal, on an annual basis, to .15% of the average
daily  net  asset  value  of the Separate Account. This Charge compensates the
Company  for costs associated with the administration of the Contracts and the
Separate  Account. (See "Charges and Deductions - Deduction for Administrative
Charge.")

On each  Contract  Anniversary, the Company deducts a Contract Maintenance 
Charge of  $30 from the Contract Value by subtracting values from the General
Account and/or  by  canceling  Accumulation  Units  from  each applicable 
Sub-Account.  However, during the Accumulation Period, if the Contract Value 
on the Contract Anniversary  is  at  least  $40,000,  then  no  Contract
Maintenance Charge is deducted.  If  a total withdrawal is made on other than
a Contract Anniversary and  the  Contract  Value  for  the  Valuation  Period
during which the total withdrawal  is made is less than $40,000, the full 
Contract Maintenance Charge will  be  deducted  at  the  time  of the total
withdrawal. The charge will be deducted  from the General Account and the 
Sub-Accounts in the same proportion that  the amount of Contract Value in 
the General Account and each Sub-Account bears  to  the  total  Contract 
Value. During the Annuity Period, the Contract Maintenance  Charge will be
deducted pro-rata from Annuity Payments regardless of  Contract size and 
will result in a reduction of each Annuity Payment. (See "Charges and 
Deductions - Deduction for Contract Maintenance Charge.")

Premium taxes will be charged against the Contract. Some states assess premium
taxes  when Purchase Payments are made. Other states assess premium taxes upon
annuitization.  It  is  the  Company's  current practice to deduct for premium
taxes  when  they  become  due  and  payable  to the states. (See "Charges and
Deductions - Deduction for Premium and Other Taxes.")

The  Company  will,  at  the  time  of  the  initial  Purchase Payment, add an
additional amount, as a bonus (the "Bonus"), equal to one percent (1%) of such
Purchase  Payment  made  under  the  Contract.  Such additional amount will be
allocated  to  the  Sub-Accounts  of  the  Separate Account and/or the General
Account  in  the  same  manner  as  the Purchase Payment. If the Owner makes a
withdrawal  prior  to the seventh (7th) Contract Anniversary in excess of: (a)
10%  of  the  Contract  Value  each Contract Year, or (b) the amount permitted
under  the  Systematic  Withdrawal  Option  (See  "Withdrawals  -  Systematic
Withdrawal  Option"),  an  amount  equal  to the Bonus will be deducted by the
Company  from the Contract Value. (See "Purchase Payments and Contract Value -
Bonus.")
   
There is a ten percent (10%) federal income tax penalty that may be applied to
the income portion  of  any  distribution from the Contracts. However, the 
penalty is not imposed  under certain circumstances.  See "Tax  Status  - Tax
Treatment of Withdrawals  -  Non-Qualified  Contracts"  and "Tax Treatment of
Withdrawals - Qualified  Contracts."    For  a  further discussion  of  the
taxation of the Contracts, see "Tax Status."    

Withdrawals of amounts attributable to contributions made pursuant to a salary
reduction agreement (as defined in Section 403(b)(11) of the Code) are limited
to  the  following  circumstances:  (a) when the Owner attains age 59 1/2; (b)
separates  from service; (c) dies; (d) becomes disabled (within the meaning of
Section 72(m)(7) of the Code); or (e) in the case of hardship. Withdrawals for
hardship  are  restricted  to  the portion of the Owner's Contract Value which
represents contributions made by the Owner and does not include any investment
results.  The  limitations on withdrawals became effective on January 1, 1989,
and  apply only to: (1) salary reduction contributions made after December 31,
1988;  (2)  income  attributable  to  such  contributions;  and  (3)  income
attributable  to  amounts  held  as  of  December 31, 1988. The limitations on
withdrawals  do  not  affect  rollovers or transfers between certain Qualified
Plans.  Tax  penalties  may  also  apply.  (See "Tax Status - Tax Treatment of
Withdrawals  -  Qualified  Contracts.")  Owners  should  consult their own tax
counsel  or  other  tax adviser regarding any distributions. ( See "Tax Status
- -Tax-Sheltered Annuities - Withdrawal Limitations.")

See  "Tax  Status  - Diversification" for a discussion of owner control of the
underlying investments in a variable annuity contract.

Because of certain exemptive and exclusionary  provisions,  interests in the
General Account are not registered under  the Securities Act of 1933 and the
General Account is not registered as an  investment  company  under the 
Investment Company Act of 1940, as amended.  Accordingly, neither the General
Account nor any interests therein are subject to  the  provisions  of  these
Acts, and the Company has been advised that the staff  of  the  Securities 
and  Exchange  Commission  has  not  reviewed  the disclosures  in  the  
Prospectus  relating to the General Account.  Disclosures regarding  the
General  Account may, however, be subject to certain generally applicable
provisions of the federal securities laws relating to the accuracy and 
completeness of statements made in prospectuses.

                       WNL SEPARATE ACCOUNT A FEE TABLE

<TABLE>
<CAPTION>
<S>                                   <C>                     <C>
CONTRACT OWNER TRANSACTION EXPENSES

Contingent Deferred Sales Charge      Length of Time          Charge
(see Note 2 below)                    From Purchase Payment   (as a percentage of 
                                              (No. of Years)  Purchase Payments)

                                                           1                    5%
                                                           2                    5%
                                                           3                    5%
                                                           4                    4%
                                                           5                    3%
                                                           6                    2%
                                                           7                    1%
                                                   8 or more                    0%
</TABLE>

<TABLE>
<CAPTION>
<S>                                             <C>
Transfer Fee (see Note 3 below)                 None

Contract Maintenance Charge (see Note 4 below)  30 per Contract per Contract Year
</TABLE>



SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)

<TABLE>
<CAPTION>
<S>                                     <C>
Mortality and Expense Risk Charge       1.25%
Administrative Charge                    .15%
                                        -----
Total Separate Account Annual Expenses  1.40%
</TABLE>



OPTIONAL SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)

Enhanced Death Benefit Charge (see Note 5 below)      .15%

WNL SERIES TRUST ANNUAL EXPENSES
(as a percentage of the average daily net assets of a Portfolio)

<TABLE>
<CAPTION>
<S>                                           <C>          <C>          <C>
                                              Management   Other        Total Annual
                                              Fees*        Expenses**   Expenses
                                              -----------  -----------  -------------

Van Kampen American Capital Emerging Growth
     Portfolio                                       .75%         .12%           .87%
BEA Growth and Income Portfolio                      .75%         .12%           .87%
Credit Suisse International Equity Portfolio         .90%         .12%          1.02%
BlackRock Managed Bond Portfolio                     .55%         .12%           .67%
   EliteValue Asset Allocation Portfolio             .65%         .12%           .77%
Salomon Brothers U.S. Government
     Securities Portfolio                           .475%         .12%          .595%
Global Advisors Growth Equity Portfolio              .61%         .12%           .73%
Global Advisors Money Market Portfolio               .45%         .12%           .57%
<FN>

   
     * WNL Investment Advisory Services, Inc., the Trust's Investment Adviser
("Adviser"), has agreed to waive its management fees for each of the Portfolios for
the initial six (6) months of each Portfolio's investment operations.  Additionally,
the Adviser has agreed to waive that portion of its management fees which is in
excess of the amount payable by the Adviser to each Sub-Adviser pursuant to the
respective sub-advisory agreements for each Portfolio until May 1, 1997 (see the 
Trust prospectus for more information on advisory and sub-advisory fees).  The 
examples below are calculated based upon the deduction of the full management fees.
    
   
       ** The Company  has  undertaken  to  reimburse each  Portfolio  for  all 
operating expenses, excluding management fees, that exceed .12% of each Portfolio's
average daily net assets until  May  1, 1997.  Had the Company not reimbursed
such expenses, the Other Expenses  shown  above would be higher.  The examples 
below are calculated based upon such reimbursement of expenses.    

</TABLE>



EXAMPLES

CALCULATED WITHOUT ENHANCED DEATH BENEFIT CHARGE
(See "Charges and Deductions - Deduction for Enhanced Death Benefit Charge")

A  Contract  Owner  would  pay  the following expenses on a $1,000 investment,
assuming  a  5% annual return on assets: (a) if the Contract is surrendered at
the  end of each time period; (b) if the Contract is not surrendered or if the
Contract is annuitized.

<TABLE>
<CAPTION>
<S>                                           <C>           <C>
                                              Time Periods
                                                    1 year   3 years
                                              ------------  --------
   
Van Kampen American Capital Emerging Growth
        Portfolio                             a)$73.84      $123.39
                                              b) 23.84        73.39
BEA Growth and Income Portfolio               a)$73.84      $123.39
                                              b) 23.84        73.39
Credit Suisse International Equity Portfolio  a)$75.41      $128.12
                                              b) 25.41        78.12
BlackRock Managed Bond Portfolio              a)$71.74      $117.07
                                              b) 21.74        67.07
EliteValue Asset Allocation Portfolio         a)$72.79      $120.23
                                              b) 22.79        70.23
Salomon Brothers                              a)$70.95      $114.69
     U.S. Government Securities Portfolio     b)$20.95        64.69

Global Advisors Growth Equity Portfolio       a)$72.37      $118.97
                                              b) 22.37        68.97
Global Advisors Money Market Portfolio        a)$70.69      $113.89
                                              b) 20.69        63.89
</TABLE>



                CALCULATED WITH ENHANCED DEATH BENEFIT CHARGE
 (See "Charges and Deductions - Deduction for Enhanced Death Benefit Charge")

A  Contract  Owner  would  pay  the following expenses on a $1,000 investment,
assuming  a  5% annual return on assets: (a) if the Contract is surrendered at
the  end of each time period; (b) if the Contract is not surrendered or if the
Contract is annuitized.

<TABLE>
<CAPTION>
<S>                                           <C>           <C>
                                              Time Periods
                                                    1 year   3 years
                                              ------------  --------

Van Kampen American Capital Emerging Growth
          Portfolio                           a)$75.41      $128.12
                                              b) 25.41        78.12
BEA Growth and Income Portfolio               a)$75.41      $128.12
                                              b) 25.41        78.12
Credit Suisse International Equity Portfolio  a)$76.99      $132.83
                                              b) 26.99        82.83
BlackRock Managed Bond Portfolio              a)$73.31      $121.81
                                              b) 23.31        71.81
EliteValue Asset Allocation Portfolio         a)$74.36      $124.97
                                              b) 24.36        74.97
Salomon Brothers                              a)$72.52      $119.44
  U.S. Government Securities Portfolio        b) 22.52        69.44

Global Advisors Growth Equity Portfolio       a)$73.94      $123.71
                                              b) 23.94        73.71
Global Advisors Money Market Portfolio        a)$72.26      $118.65
                                              b) 22.26        68.65    
</TABLE>



NOTES TO FEE TABLE AND EXAMPLES

     1. The purpose of the Fee Table is to assist Owners in understanding the
various  costs  and  expenses that an Owner will incur directly or indirectly.
For  additional  information,  see "Charges and Deductions" in this Prospectus
and the Prospectus for WNL Series Trust.

     2.  After the first Contract Anniversary, a withdrawal of up to 10% of
the  Contract  Value,  determined  as  of  the  immediately preceding Contract
Anniversary,  may  be  withdrawn  once  each Contract Year on a non-cumulative
basis  without  the  imposition  of  the Contingent Deferred Sales Charge. The
Systematic  Withdrawal  Option  may  be  selected  in  lieu  of  the  10% free
withdrawal amount. (See "Withdrawals - Systematic Withdrawals.")

     3.   Currently, no transfer fee is imposed on transfers. The Company
reserves  the  right  to impose such a fee in the future which will not exceed
the lesser of $25 or 2% of the amount transferred.

     4.  During the Accumulation Period, if the Contract Value on the Contract
Anniversary  is  at  least  $40,000,  then  no  Contract Maintenance Charge is
deducted.  If  a total withdrawal is made on other than a Contract Anniversary
and  the  Contract  Value  for  the  Valuation  Period  during which the total
withdrawal  is made is less than $40,000, the full Contract Maintenance Charge
will  be  deducted  at  the  time  of the total withdrawal. During the Annuity
Period, the full charge will be deducted regardless of Contract size.

     5.  There is an Enhanced Death Benefit which can be selected by the Owner
at  the time of application. There are two sets of Examples above. One set has
been  calculated  with the Enhanced Death Benefit Charge and the other set has
been calculated without it.

     6.    Premium taxes are not reflected. Premium taxes may apply. (See
"Charges and Deductions - Deduction for Premium and Other Taxes.")

     7.  THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR
FUTURE EXPENSES. ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.


                       CONDENSED FINANCIAL INFORMATION
                           Accumulation Unit Values
   
The  following  schedule  includes  Accumulation  Unit  Values for the periods
indicated.  This data has been extracted from the Separate Account's Financial
Statements.   The Separate Account's Financial Statements have been audited by
Coopers & Lybrand  L.L.P., independent  certified  public  accountants,  whose 
report thereon  is  included  in  the  Statement  of  Additional  Information.
This information  should  be  read in conjunction with the Separate Account's
Financial  Statements  and  related  notes  thereto  which are included in the
Statement of Additional Information.  Two sets of unit values are presented, 
one with the Enhanced Death Benefit Charge and one without the Enhanced Death 
Benefit Charge.    

<TABLE>
<CAPTION>
<S>                                           <C>                              <C>
                                              Period from commencement of
                                              operations through 12-31-95
                                              ----------------------------                         
   
BEA GROWTH AND INCOME SUB-ACCOUNT             WITHOUT ENHANCED DEATH          WITH ENHANCED DEATH
                                                  BENEFIT CHARGE                BENEFIT CHARGE
                                                 -----------------              ----------------
Unit value at beginning of period (10/20/95)       $ 10.00                     Not Applicable
Unit value at end of period                        $ 10.624                    Not Applicable
Number of units outstanding at end of period        461.8                      Not Applicable

CREDIT SUISSE INTERNATIONAL EQUITY SUB-
    ACCOUNT

Unit value at beginning of period (10/20/95)       $ 10.00                     Not Applicable
Unit value at end of period                        $ 10.361                    Not Applicable
Number of units outstanding at end of period        430.6                      Not Applicable

GLOBAL ADVISORS GROWTH EQUITY SUB-ACCOUNT

Unit value at beginning of period (10/20/95)      $ 10.00                      Not Applicable
Unit value at end of period                       $ 10.325                     Not Applicable
Number of units outstanding at end of period       124.2                       Not Applicable

GLOBAL ADVISORS MONEY MARKET SUB-ACCOUNT
                                             
Unit value at beginning of period (10/10/95)      $ 10.00                      $ 10.00
Unit value at end of period                       $ 10.086                     $ 10.083
Number of units outstanding at end of period      2,464.4                        24.9    
</TABLE>



   
As  of  December  31,  1995,  the Van Kampen American Capital Emerging Growth,
BlackRock Managed Bond, EliteValue Asset Allocation, and Salomon Brothers U.S.
Government Securities Sub-Accounts had not yet commenced operations.    


                                 THE COMPANY
   
Western  National  Life  Insurance  Company  (the  "Company"),  which had $9.3
billion  in  assets  as  of  December  31,  1995, develops, markets and issues
annuity  products  through  niche  distribution  channels. The Company markets
single  premium  deferred  annuities  to  the  savings and retirement markets,
flexible premium deferred annuities to the tax-qualified retirement market and
single premium immediate annuities to the structured settlement and retirement
markets.  The  Company  primarily  distributes  its  annuity  products through
financial institutions, general agents and specialty brokers.    
   
The  Company,  which  was  incorporated  in  Texas  in 1944, is licensed to do
business  in  46  states  and  the  District of Columbia. It is a wholly-owned
subsidiary  of  Western  National Corporation. The Company's executive offices
are located at 5555 San Felipe, Suite 900, Houston, Texas 77056. Its telephone
number is (713) 888-7800.    

                             THE SEPARATE ACCOUNT

The Board of Directors of the Company adopted a resolution on November 9, 1994
to  establish a segregated asset account pursuant to Texas insurance law. This
segregated  asset  account  has  been  designated  WNL Separate Account A (the
"Separate  Account").  The  Company  has  caused  the  Separate  Account to be
registered  with  the  Securities and Exchange Commission as a unit investment
trust pursuant to the provisions of the Investment Company Act of 1940.

The  assets  of the Separate Account are the property of the Company. However,
the  assets  of the Separate Account, equal to the reserves and other contract
liabilities  with  respect  to  the  Separate Account, are not chargeable with
liabilities arising out of any other business the Company may conduct. Income,
gains  and  losses,  whether  or  not  realized,  are,  in accordance with the
Contracts,  credited to or charged against the Separate Account without regard
to  other  income,  gains  or losses of the Company. The Company's obligations
arising under the Contracts are general obligations.

The  Separate  Account  meets  the  definition  of  a "separate account" under
federal securities laws.

The Separate Account is divided into Sub-Accounts. Each Sub-Account invests in
one  Portfolio  of WNL Series Trust. There is no assurance that the investment
objectives  of  any  of  the  Portfolios will be met. Owners bear the complete
investment  risk  for  Purchase  Payments allocated to a Sub-Account. Contract
Values  will  fluctuate  in  accordance with the investment performance of the
Sub-Accounts  to which Purchase Payments are allocated, and in accordance with
the imposition of the fees and charges assessed under the Contracts.

                               WNL SERIES TRUST
   
WNL  Series Trust ("Trust") has been established to act as the funding vehicle
for  the  Contracts  offered.  The Trust is managed by WNL Investment Advisory
Services,  Inc.  ("Adviser"),  an  affiliate  of  the Company. The Adviser has
retained  Sub-Advisers  for  each  Portfolio  to make investment decisions and
place  orders.  The  Sub-Advisers  for the Portfolios are: State Street Global
Advisors  for  the  Global  Advisors  Growth  Equity  Portfolio and the Global
Advisors  Money Market Portfolio; BEA Associates for the BEA Growth and Income
Portfolio;  Credit  Suisse  Investment  Management  Ltd. for the Credit Suisse
International Equity Portfolio; Salomon Brothers Asset Management Inc. for the
Salomon  Brothers  U.S.  Government  Securities Portfolio; BlackRock Financial
Management for the BlackRock Managed Bond Portfolio; Op Cap Advisors, formerly
Quest  for  Value Advisors, for the EliteValue Asset Allocation Portfolio; and
Van Kampen American Capital Asset Management, Inc. for the Van Kampen American
Capital  Emerging Growth Portfolio. See "Management of the Trust" in the Trust
Prospectus,  which  accompanies  this  Prospectus,  for additional information
concerning  the  Adviser  and  the  Sub-Advisers,  including  a description of
advisory and sub-advisory fees.    

The  Trust  is  a  diversified open-end management investment company. While a
brief  summary  of  the  investment  objectives of the Portfolios is set forth
below,  more  comprehensive  information,  including a discussion of potential
risks, is found in the current Prospectus for the Trust which is included with
this Prospectus. Purchasers should read the Prospectus for the Trust carefully
before  investing.  Additional  Prospectuses  and  the Statement of Additional
Information  can  be obtained by calling or writing the Company at its Annuity
Service Office.

The  Trust  is  intended  to  meet  differing  investment  objectives with its
currently available separate Portfolios.

   VAN KAMPEN AMERICAN CAPITAL EMERGING GROWTH PORTFOLIO    

The  Portfolio's  investment  objective  is  to  seek  to  provide  capital
appreciation;  any  ordinary  income  received  from  portfolio  securities is
entirely  incidental.  The  Portfolio will, under normal conditions, invest at
least  65%  of  its  total  assets  in common stocks of small and medium-sized
companies,  both domestic and foreign, in the early stages of their life cycle
that  the Sub-Adviser believes have the potential to become major enterprises.
While  the  Portfolio  will  invest  primarily  in common stocks, to a limited
extent,  it  may  invest  in  other  securities  such  as  preferred  stocks,
convertible securities and warrants. The Portfolio may invest up to 20% of its
assets  in  securities  of  foreign  issuers.  Investing in foreign securities
generally  involves  risks  not  ordinarily  associated  with  investing  in
securities of domestic issuers. Purchasers are cautioned to read the "Appendix
- -  Foreign  Investments" in the Trust Prospectus for a discussion of the risks
involved in foreign investing.

BEA GROWTH AND INCOME PORTFOLIO

The  Portfolio's  fundamental  investment  objective  is  to provide long-term
capital  growth,  current  income  and  growth  of  income,  consistent  with
reasonable  investment  risk.  The Portfolio will invest primarily in domestic
equity  as well as domestic debt securities. The proportion of the Portfolio's
assets  to be invested in each type of security will vary from time to time in
accordance  with  the  Sub-Adviser's  assessment  of  economic  conditions and
investment  opportunities.  The  asset  allocation  strategy  is  based on the
premise  that,  from  time  to time, certain asset classes are more attractive
long-term  than  others.  The Sub-Adviser anticipates that under normal market
conditions,  between  35%  and  65%  of  the  Portfolio's total assets will be
invested  in  equity  securities,  and between 35% and 65% will be invested in
debt securities.

CREDIT SUISSE INTERNATIONAL EQUITY PORTFOLIO

The  Portfolio's  fundamental  investment  objective  is  long-term  capital
appreciation.  The  Portfolio  will seek to achieve its objective primarily by
investing  in  equity and equity-related securities of companies from at least
five  different  countries,  excluding  the  United  States. This Portfolio is
intended  for  investors  who  can accept the risks involved in investments in
equity  and  equity-related  securities  of  non-U.S.  issuers,  as well as in
foreign currencies, and in the active management techniques that the Portfolio
generally employs. Under normal conditions, the Portfolio will invest at least
65% of its total assets in equity securities of issuers whose principal places
of business (as determined by location of the issuer's principal headquarters)
are  located  in  countries  other  than the United States. The balance of the
Portfolio,  up  to  35% of its total assets, may be invested in equity or debt
securities  of  U.S.  issuers  or  foreign  entities.  Investing  in  foreign
securities  generally  involves risks not ordinarily associated with investing
in  securities  of  domestic  issuers.  Purchasers  are  cautioned to read the
"Appendix  -  Foreign Investments" in the Trust Prospectus for a discussion of
the risks involved in foreign investing.

BLACKROCK MANAGED BOND PORTFOLIO

The  Portfolio's  fundamental  investment objective is to provide a high total
return  consistent with moderate risk of capital and maintenance of liquidity.
Total  return  will  consist  of  income, plus realized and unrealized capital
gains  and  losses.  Although  the  net  asset  value  of  the  Portfolio will
fluctuate,  the Portfolio attempts to preserve the value of its investments to
the extent consistent with its objective. The Sub-Adviser actively manages the
Portfolio's  duration, the allocation of securities across market sectors, and
the  selection  of  specific  securities  within sectors. The Sub-Adviser also
actively  allocates  the  Portfolio's  assets  among  the broad sectors of the
fixed-income  market including, but not limited to, U.S. Government and agency
securities,  corporate  securities,  private  placements, and asset-backed and
mortgage-related  securities,  including  residential  and  commercial
mortgage-backed  securities.  Under  normal  circumstances,  the  Sub-Adviser
intends  to keep the Portfolio essentially fully invested with at least 65% of
the Portfolio's assets invested in bonds.

   ELITEVALUE ASSET ALLOCATION PORTFOLIO    

The  Portfolio's  fundamental  investment  objective  is  to achieve growth of
capital  over  time  through  investment  in  a portfolio consisting of common
stocks,  bonds  and cash equivalents, the percentages of which will vary based
on the Sub-Adviser's assessments of the relative outlook for such investments.
In seeking to achieve its investment objective, the types of equity securities
in  which  the  Portfolio  may  invest  are  likely  to  be primarily those of
companies  that  are  believed  by  the  Sub-Adviser  to be undervalued in the
marketplace  in relation to factors such as the companies' assets or earnings.
Debt  securities  are  expected  to  be  predominantly  investment-grade,
intermediate  to  long-term  U.S.  Government and corporate debt, although the
Portfolio  will  also invest in high-quality, short-term money market and cash
equivalent  securities  and  may  invest  almost  all  of  its  assets in such
securities  when  the  Sub-Adviser  deems  it  advisable  in order to preserve
capital.  In  addition,  the  Portfolio  may also purchase foreign securities,
provided  that they are listed on a domestic or foreign securities exchange or
are  represented  by  American  depository  receipts  listed  on  a  domestic
securities exchange or traded in domestic or foreign over-the-counter markets.
Investing  in  foreign  securities  generally  involves  risks  not ordinarily
associated  with  investing  in securities of domestic issuers. Purchasers are
cautioned to read the "Appendix - Foreign Investments" in the Trust Prospectus
for a discussion of the risks involved in foreign investing. The allocation of
the Portfolio's assets among the different types of permitted investments will
vary from time to time based upon the Sub-Adviser's evaluation of economic and
market  trends  and  its perception of the relative values available from such
types  of  securities  at  any  given  time.  There is neither a minimum nor a
maximum  percentage  of the Portfolio's assets that may, at any given time, be
invested in any of the types of investments identified above.

SALOMON BROTHERS U.S. GOVERNMENT SECURITIES PORTFOLIO

The  Portfolio's  fundamental  investment objective is to seek a high level of
current  income.  The  Portfolio  seeks to attain its objective by investing a
substantial  portion  of  its  assets  in debt obligations and mortgage-backed
securities  issued  or  guaranteed  by  the  U.S.  Government, its agencies or
instrumentalities  and  collateralized  mortgage  obligations  backed  by such
securities.  The  Portfolio  may  also  invest a portion of its assets in U.S.
dollar-denominated corporate investment grade debt securities.

GLOBAL ADVISORS GROWTH EQUITY PORTFOLIO

The  Portfolio's  fundamental investment objective is to provide total returns
that  exceed  over  time the Standard & Poor's 500 Composite Stock Price Index
through investment in equity securities. Equity securities will be selected on
the  basis  of  a proprietary analytical model of the Portfolio's Sub-Adviser.
Each  security  will  be  ranked  according  to  two separate and uncorrelated
measures:  value and the momentum of Wall Street sentiment. The Portfolio will
invest  at  least  65%  of its total assets in equity securities. However, the
Portfolio  may  invest temporarily for defensive purposes, without limitation,
in certain short-term, fixed-income securities. Such securities may be used to
invest uncommitted cash balances or to maintain liquidity.

GLOBAL ADVISORS MONEY MARKET PORTFOLIO

The  Portfolio's  fundamental  investment  objective  is  to  maximize current
income,  to  the  extent  consistent  with  the  preservation  of  capital and
liquidity, and the maintenance of a stable $1.00 per share net asset value, by
investing  in  dollar-denominated  securities with remaining maturities of one
year  or  less.  The  Portfolio  attempts  to meet its investment objective by
investing  in  high-quality  money  market  instruments. An investment in this
Portfolio is neither insured nor guaranteed by the U.S. Government.

VOTING RIGHTS

In  accordance  with its view of present applicable law, the Company will vote
the  shares  of  the Trust held in the Separate Account at special meetings of
the  shareholders in accordance with instructions received from persons having
the  voting interest in the Separate Account. The Company will vote shares for
which  it has not received instructions, as well as shares attributable to it,
in  the  same  proportion  as  it  votes  shares  for  which  it  has received
instructions. The Trust does not hold regular meetings of shareholders.

The  number of shares which a person has a right to vote will be determined as
of a date to be chosen by the Company not more than sixty (60) days prior to a
shareholder  meeting  of  the  Trust. Voting instructions will be solicited by
written communication at least ten (10) days prior to the meeting.

SUBSTITUTION OF SECURITIES

If  the  shares of an Investment Option (or any Portfolio within an Investment
Option  or  any other Investment Option or Portfolio), are no longer available
for investment by the Separate Account or, if in the judgment of the Company's
Board  of  Directors,  further  investment  in  the  shares  should  become
inappropriate  in  view of the purpose of the Contracts, the Company may limit
further purchase of such shares or may substitute shares of another Investment
Option  or  Portfolio  for  shares  already  purchased under the Contracts. No
substitution  of  securities  may  take  place  without  prior approval of the
Securities and Exchange Commission and under the requirements it may impose.

                            CHARGES AND DEDUCTIONS

Various  charges  and  deductions  are  made  from  the Contract Value and the
Separate Account. These charges and deductions are:

DEDUCTION FOR CONTINGENT DEFERRED SALES CHARGE (SALES LOAD)

The  Contracts do not provide for a front-end sales charge. However, if all or
a portion of the Contract Value (see "Withdrawals") is withdrawn, a Contingent
Deferred  Sales  Charge  (sales  load)  will be calculated at the time of each
withdrawal  and  will  be  deducted  from  the  Contract  Value.  This  charge
reimburses the Company for expenses incurred in connection with the promotion,
sale  and  distribution of the Contracts. The Contingent Deferred Sales Charge
is  based  upon the length of time from when each Purchase Payment was made as
follows:

<TABLE>
<CAPTION>
<S>                     <C>
Length of Time          Charge
From Purchase Payment   (as a percentage of 
(Number of Years)       Purchase Payment)
- ----------------------  --------------------
     1                                    5%
     2                                    5%
     3                                    5%
     4                                    4%
     5                                    3%
     6                                    2%
     7                                    1%
     8 or more                            0%
</TABLE>



After  the  first  Contract  Anniversary,  a  withdrawal  of  up to 10% of the
Contract  Value,  determined  as  of  the  immediately  preceding  Contract
Anniversary,  may  be  withdrawn  once  each Contract Year on a non-cumulative
basis  without  the  imposition of the Contingent Deferred Sales Charge ("Free
Withdrawal  Amount"). The Systematic Withdrawal Option may be selected in lieu
of  the  10%  Free Withdrawal Amount. (See "Withdrawals -Systematic Withdrawal
Option.")

REDUCTION OR ELIMINATION OF THE CONTINGENT DEFERRED SALES CHARGE

The  amount  of  the  Contingent  Deferred  Sales  Charge  may  be  reduced or
eliminated  when  sales of the Contracts are made to individuals or to a group
of  individuals  in  a  manner  that results in savings of sales expenses. The
entitlement  to  a  reduction  of the Contingent Deferred Sales Charge will be
determined  by  the Company after examination of all the relevant factors such
as:

     1.  The size and type of group to which sales are to be made will be
considered. Generally, the sales expenses for a larger group are less than for
a smaller group because of the ability to implement large numbers of Contracts
with fewer sales contacts.

     2.    The  total  amount of Purchase Payments to be received will be
considered.  Per  Contract  sales  expenses  are  likely  to be less on larger
Purchase Payments than on smaller ones.

     3.    Any  prior  or  existing relationship with the Company will be
considered.  Per Contract sales expenses are likely to be less when there is a
prior  existing  relationship  because  of  the likelihood of implementing the
Contract with fewer sales contacts.

     4.    There  may be other circumstances, of which the Company is not
presently aware, which could result in reduced sales expenses.

If,  after consideration of the foregoing factors, the Company determines that
there  will  be  reduction  in  sales  expenses, the Company may provide for a
reduction or elimination of the Contingent Deferred Sales Charge.

The  Contingent Deferred Sales Charge may be eliminated when the Contracts are
issued  to  an  officer,  director  or  employee  of the Company or any of its
affiliates.  In  no  event  will  reductions  or elimination of the Contingent
Deferred  Sales  Charge  be  permitted where reductions or elimination will be
unfairly discriminatory to any person.

DEDUCTION FOR MORTALITY AND EXPENSE RISK CHARGE

Each Valuation Period, the Company deducts a Mortality and Expense Risk Charge
from  the Separate Account which is equal, on an annual basis, to 1.25% of the
average  daily  net  asset  value of the Separate Account. The mortality risks
assumed  by  the Company arise from its contractual obligation to make Annuity
Payments  after  the  Annuity  Date (determined in accordance with the Annuity
Option  chosen  by the Owner) regardless of how long all Annuitants live. This
assures  that neither an Annuitant's own longevity, nor an improvement in life
expectancy  greater  than  that anticipated in the mortality tables, will have
any  adverse  effect  on the Annuity Payments the Annuitant will receive under
the  Contract.  Further,  the  Company  bears  a  mortality  risk  in  that it
guarantees  the  annuity  purchase  rates  for  the  Annuity Options under the
Contract  whether for a Fixed Annuity or a Variable Annuity. Also, the Company
bears  a  mortality risk with respect to the death benefit and with respect to
the  waiver  of the Contingent Deferred Sales Charge if Purchase Payments have
been  held in the Contract less than seven (7) years. The expense risk assumed
by  the  Company  is  that  all  actual expenses involved in administering the
Contracts, including Contract maintenance costs, administrative costs, mailing
costs, data processing costs, legal fees, accounting fees, filing fees and the
costs  of  other  services  may  exceed the amount recovered from the Contract
Maintenance Charge and the Administrative Charge.

If  the  Mortality and Expense Risk Charge is insufficient to cover the actual
costs,  the  loss  will  be  borne  by  the Company. Conversely, if the amount
deducted  proves  more  than  sufficient,  the  excess will be a profit to the
Company. The Company expects a profit from this charge.

The  Mortality and Expense Risk Charge is guaranteed by the Company and cannot
be increased.

To  the  extent  that  the Contingent Deferred Sales Charge is insufficient to
cover  the  actual  costs  of  distribution,  the  Company  may use any of its
corporate  assets,  including  potential  profit  which  may  arise  from  the
Mortality and Expense Risk Charge, to provide for any difference.

DEDUCTION FOR ENHANCED DEATH BENEFIT CHARGE

If  the  Owner selects the Enhanced Death Benefit, each Valuation Period prior
to  the 75th birthday of the Owner, or oldest Joint Owner, the Company deducts
an  Enhanced Death Benefit Charge from the Separate Account which is equal, on
an  annual basis, to .15% of the average daily net asset value of the Separate
Account.  This charge compensates the Company for assuming the mortality risks
for  the  Enhanced  Death  Benefit. (See "Proceeds Payable on Death - Enhanced
Death  Benefit  Amount During the Accumulation Period.") The Company expects a
profit from this charge.

DEDUCTION FOR ADMINISTRATIVE CHARGE

Each  Valuation  Period, the Company deducts an Administrative Charge from the
Separate  Account  which  is equal, on an annual basis, to .15% of the average
daily  net asset value of the Separate Account. This charge, together with the
Contract  Maintenance  Charge (see below), is to reimburse the Company for the
expenses  it  incurs in the establishment and maintenance of the Contracts and
the  Separate  Account.  These  expenses  include  but  are  not  limited  to:
preparation  of  the  Contracts, confirmations, annual reports and statements,
maintenance  of  Owner  records,  maintenance  of  Separate  Account  records,
administrative  personnel  costs,  mailing costs, data processing costs, legal
fees,  accounting fees, filing fees, the costs of other services necessary for
Owner  servicing  and  all  accounting,  valuation,  regulatory  and reporting
requirements.  Since  this  charge is an asset-based charge, the amount of the
charge  attributable  to a particular Contract may have no relationship to the
administrative  costs actually incurred by that Contract. The Company does not
intend  to  profit from this charge. This charge will be reduced to the extent
that the amount of this charge is in excess of that necessary to reimburse the
Company  for  its  administrative  expenses.  Should  this  charge prove to be
insufficient,  the  Company  will  not increase this charge and will incur the
loss.

DEDUCTION FOR CONTRACT MAINTENANCE CHARGE

On each Contract Anniversary the Company deducts a Contract Maintenance Charge
from  the Contract Value by subtracting values from the General Account and/or
by  canceling Accumulation Units from each applicable Sub-Account to reimburse
it  for  expenses  relating  to  maintenance  of  the  Contracts. The Contract
Maintenance Charge is currently $30.00 each Contract Year. However, during the
Accumulation  Period,  if the Contract Value on the Contract Anniversary is at
least  $40,000,  then  no  Contract Maintenance Charge is deducted. If a total
withdrawal is made on other than a Contract Anniversary and the Contract Value
for  the  Valuation  Period  during which the total withdrawal is made is less
than  $40,000,  the  full  Contract Maintenance Charge will be deducted at the
time  of  the  total  withdrawal.  During  the  Annuity  Period,  the Contract
Maintenance  Charge will be deducted pro-rata from Annuity Payments regardless
of  Contract  size and will result in a reduction of each Annuity Payment. The
Contract  Maintenance Charge will be deducted from the General Account and the
Sub-Accounts in the Separate Account in the same proportion that the amount of
Contract  Value in the General Account and each Sub-Account bears to the total
Contract  Value.  The  Company  has  set  this charge at a level so that, when
considered  in conjunction with the Administrative Charge (see above), it will
not make a profit from the charges assessed for administration.

DEDUCTION FOR PREMIUM AND OTHER TAXES

Any  taxes,  including  any  premium  taxes,  paid  to any governmental entity
relating  to  the  Contracts  may  be  deducted  from the Purchase Payments or
Contract  Value  when  incurred.  The  Company  will,  in its sole discretion,
determine  when  taxes  have  resulted  from: the investment experience of the
Separate  Account;  receipt  by  the  Company  of  the  Purchase  Payments; or
commencement of Annuity Payments. The Company may, at its sole discretion, pay
taxes when due and deduct that amount from the Contract Value at a later date.
Payment  at  an  earlier date does not waive any right the Company may have to
deduct  amounts  at  a later date. The Company's current practice is to deduct
for  premium  taxes  when  they  become due and payable to the states. Premium
taxes generally range from 0% to 4%.
the  Company is not currently maintaining a provision for federal income taxes
with  respect  to  the Separate Account, the Company has reserved the right to
establish  a  provision  for  income  taxes  if  it  determines,  in  its sole
discretion,  that  it  will  incur  a  tax as a result of the operation of the
Separate  Account. The Company will deduct for any income taxes incurred by it
as  a result of the operation of the Separate Account whether or not there was
a provision for taxes and whether or not it was sufficient.

The Company will deduct any withholding taxes required by applicable law.

DEDUCTION FOR EXPENSES OF THE TRUST

There  are other deductions from, and expenses (including management fees paid
to  the  investment adviser and other expenses) paid out of, the assets of the
Trust which are described in the Prospectus for the Trust.

                                THE CONTRACTS

OWNER

The  Owner has all rights and may receive all benefits under the Contract. The
Owner  is the person designated as such on the Issue Date, unless changed. The
Company will not issue a Contract to any Owner older than 85 years.

The  Owner  may change owners at any time prior to the Annuity Date by Written
Request.  A change of Owner will automatically revoke any prior designation of
Owner.  The change will become effective as of the date the Written Request is
signed.  A  new  designation  of  Owner  will not apply to any payment made or
action taken by the Company prior to the time it was received.

An  Owner  may make inquiries regarding his or her Contract by telephone or in
writing  to  the  Annuity  Service  Office  listed  on  the cover page of this
Prospectus.
   
For Non-Qualified Contracts, in accordance with Code Section 72(u), a deferred
annuity  contract  held by a corporation or other entity that is not a natural
person  is not treated as an annuity contract for tax purposes.  Income on the
contract  is  treated  as  ordinary  income  received  by the owner during the
taxable  year.    However,  for  purposes  of  Code  Section 72(u), an annuity
contract  held  by  a  trust  or other entity as agent for a natural person is
considered held by a natural person and treated as an annuity contract for tax
purposes.  Tax advice should be sought prior to purchasing a Contract which is
to be owned by a trust or other non natural person.    

JOINT OWNERS

The  Contract  can  be  owned  by Joint Owners. If Joint Owners are named, any
Joint  Owner  must  be the spouse of the other Owner. Upon the death of either
Owner,  the  surviving  Joint Owner will be the Primary Beneficiary. Any other
Beneficiary  designation  will  be  treated as a Contingent Beneficiary unless
otherwise indicated in a Written Request. Unless otherwise specified, if there
are  Joint Owners, both signatures will be required for all Owner transactions
except  telephone  transfers.  If the telephone transfer option is elected and
there are Joint Owners, either Joint Owner can give telephone instructions.

ANNUITANT

The  Annuitant  is  the  person  on whose life Annuity Payments are based. The
Annuitant  is  the  person  designated  by the Owner at the Issue Date, unless
changed  prior  to  the  Annuity  Date.  The Annuitant may not be changed in a
Contract  which  is  owned by a non-natural person. Any change of Annuitant is
subject to the Company's underwriting rules then in effect.

ASSIGNMENT

A  Written  Request specifying the terms of an assignment of the Contract must
be  provided  to  the  Annuity  Service  Office.  Until  a  Written Request is
received, the Company will not be required to take notice of or be responsible
for  any  transfer  of  interest  in the Contract by assignment, agreement, or
otherwise.

The  Company  will  not be responsible for the validity or tax consequences of
any assignment. Any assignment made after the death benefit has become payable
will be valid only with the Company's consent.

If the Contract is assigned, the Owner's rights may only be exercised with the
consent of the assignee of record.

If  the  Contract  is  issued  pursuant  to  a  retirement plan which receives
favorable  tax  treatment under the provisions of Sections 401, 403(b), 408 or
457 of the Internal Revenue Code, it may not be assigned, pledged or otherwise
transferred except as may be allowed under applicable law.

                     PURCHASE PAYMENTS AND CONTRACT VALUE

PURCHASE PAYMENTS
   
The  initial  Purchase  Payment  is due on the Issue Date. The minimum initial
Purchase  Payment  for  Non-Qualified  Contracts  is  $5,000 and for Qualified
Contracts  is  $2,000  ($50  for  Contracts  issued in connection with Section
403(b)  plans).  The  minimum  subsequent  Purchase  Payment for Non-Qualified
Contracts is $1,000, or if the automatic premium check option is elected, $50.
The  minimum  subsequent  Purchase  Payment  for  Qualified  Contracts is $50.
Subject  to  the  maximum  and minimum Purchase Payments discussed herein, the
Owner  may  make  subsequent Purchase Payments and may increase or decrease or
change the frequency of such payments. The maximum total Purchase Payments the
Company  will accept without Company approval is $500,000 for issue Ages up to
75.  The  maximum  total  Purchase  Payments  the  Company will accept without
Company approval for issue Ages 75 and older is $250,000. The Company reserves
the right to reject any application or Purchase Payment.    
   
All  Purchase  Payments and sums payable to the Company under the Contract are
payable  only  at  State  Street  Bank  and  Trust  Company  at  the following
addresses: Via Mail  to:  Western National Life Insurance Company, P.O. Box 
5429, Boston, MA 02206-5429;  Via Overnight delivery to: State Street Bank and
Trust Company, Attn: Lock Box A3W, 1778 Heritage Drive, North Quincy, MA 02171.
    

ALLOCATION OF PURCHASE PAYMENTS

Purchase Payments are allocated to the General Account and/or the Sub-Accounts
of  the  Separate  Account in accordance with the selection made by the Owner.
The  allocation of the initial Purchase Payment is made in accordance with the
selection  made  by  the  Owner  at the Issue Date. However, the Company will,
under  certain circumstances, allocate initial Purchase Payments to the Global
Advisors Money Market Sub-Account until the expiration of the Right to Examine
Contract  period  (see  "Highlights").  Unless otherwise changed by the Owner,
subsequent  Purchase  Payments are allocated in the same manner as the initial
Purchase  Payment. Allocation of the Purchase Payments is subject to the terms
and  conditions  imposed by the Company. There are currently no limitations on
the  number of Sub-Accounts that can be selected by an Owner. Allocations must
be  in  whole  percentages  with  a minimum allocation of 10% of each Purchase
Payment  or transfer, unless the Purchase Payment is being made pursuant to an
approved  Dollar  Cost  Averaging  Program  or  one  of  the  Asset Allocation
Programs.

For initial Purchase Payments, if the forms required to issue the Contract are
in  good  order,  the  Company will apply the Purchase Payment to the Separate
Account  and credit the Contract with Accumulation Units and/or to the General
Account  and  credit  the  Contract  with  dollars within two business days of
receipt.

In  addition to the underwriting requirements of the Company, good order means
that  the  Company  has  received  federal  funds (monies credited to a bank's
account  with  its  regional  Federal  Reserve Bank). If the forms required to
issue  a  Contract are not in good order, the Company will attempt to get them
in  good  order  or the Company will return the forms and the Purchase Payment
within  five  business  days. The Company will not retain the Purchase Payment
for  more  than five business days while processing incomplete forms unless it
has been so authorized by the purchaser. For subsequent Purchase Payments, the
Company  will  apply  Purchase Payments to the Separate Account and credit the
Contract  with Accumulation Units as of the end of the Valuation Period during
which the Purchase Payment was received in good order.

BONUS

The  Company  will,  at  the  time  of  the  initial  Purchase Payment, add an
additional  amount,  as  a  Bonus,  equal to one percent (1%) of such Purchase
Payment  made  under  the  Contract.  The  Bonus  will  be  allocated  to  the
Sub-Accounts  of  the  Separate Account and/or the General Account in the same
manner  as  the  Purchase  Payment  to  which  it is attributable. The Company
reserves the right to limit its payment of such Bonus to $5,000.

If  the  Owner  makes  a  withdrawal  prior  to  the  seventh  (7th)  Contract
Anniversary  in  excess  of the Free Withdrawal Amount and/or in excess of the
amount  permitted  under  the Systematic Withdrawal Option, an amount equal to
the  Bonus will be deducted by the Company from the Contract Value (which will
be  deducted  pro-rata from the Sub-Accounts and/or the General Account in the
proportion  that  the amount of Contract Value in the Sub-Accounts and General
Account bears to the total Contract Value). The Company will not recapture any
investment  earnings  on  the  Bonus.  Investment  earnings  are  deemed to be
withdrawn on a first-in, first-out basis. Owners do not have a vested interest
in  the  principal amount of the Bonus until seven (7) Contract Years from the
date  of  the  Bonus  payment have elapsed, and until that time the additional
amount belongs to the Company.

For  purposes  of  distributions under the Contract, the Bonus payment and any
investment earnings thereon shall be treated as taxable income and not as part
of the cost basis of the Contract (see "Tax Status - General").

DOLLAR COST AVERAGING

Dollar  Cost  Averaging  is  a  program which, if elected, permits an Owner to
systematically transfer amounts on a monthly, quarterly, semi-annual or annual
basis  from  the  Global  Advisors  Money  Market  Sub-Account  to one or more
Sub-Accounts.

By  allocating amounts on a regularly scheduled basis as opposed to allocating
the  total  amount at one particular time, an Owner may be less susceptible to
the impact of market fluctuations. The minimum amount which may be transferred
is  $250 per transfer. The amount may be specified as a percentage of Contract
Values  in  the  source  Sub-Account(s)  (in  whole  percentages) or by dollar
amount.

If selected, Dollar Cost Averaging must be for at least 12 months. There is no
current  charge  for Dollar Cost Averaging. The standard date of the month for
transfers  is the date the Owner's request for an enrollment in the program is
received  and  processed  by  the  Company  and subsequent monthly, quarterly,
semi-annual  or  annual  anniversaries  of  that date. The Owner may specify a
different  future  date. If the Company imposes a transfer fee, transfers made
pursuant  to  the Dollar Cost Averaging program will not be taken into account
in determining any transfer fee.

CONTRACT VALUE

The sum of the Owner's interest in the General Account and the Sub-Accounts of
the Separate Account during the Accumulation Period.

ACCUMULATION UNITS

Accumulation  Units  will  be  used to account for all amounts allocated to or
withdrawn  from  the  Sub-Accounts  of  the  Separate  Account  as a result of
Purchase  Payments,  withdrawals,  transfers, or fees and charges. The Company
will  determine the number of Accumulation Units of a Sub-Account purchased or
canceled. This will be done by dividing the amount allocated to (or the amount
withdrawn  from)  the Sub-Account by the dollar value of one Accumulation Unit
of  the  Sub-Account  as  of  the end of the Valuation Period during which the
request for the transaction is received at the Annuity Service Office.

ACCUMULATION UNIT VALUE

The Accumulation Unit Value for each Sub-Account was set initially at $10. The
investment  performance  of  the Trust as well as the deduction of the charges
discussed  in  this  Prospectus  affect  Accumulation Unit Values (see below).
Subsequent  Accumulation  Unit  Values  for each Sub-Account are determined by
multiplying  the  Accumulation  Unit  Value  for  the  immediately  preceding
Valuation  Period  by  the  Net  Investment Factor for the Sub-Account for the
current  period.  The Net Investment Factor for each Sub-Account is determined
by dividing A by B and subtracting C where:

<TABLE>
<CAPTION>
<S>    <C>   <C>
A is   (i)   the net asset value per share of the Investment Options or
             Portfolios of an Investment Option held by the
             Sub-Account for the current Valuation Period; plus

      (ii)   any dividend per share declared on behalf of such Investment
             Option or Portfolio that has an ex-dividend date
             within the current Valuation Period; less

      (iii)  the cumulative per share charge or credit for taxes reserved
             which is determined by the Company to have
             resulted from the operation or maintenance of the Sub-
             Account.

B is         the net asset value per share of the Investment Option or
             Portfolio of an Investment Option held by the
             Sub-Account for the immediately preceding Valuation Period,
             plus or minus the cumulative per share charge or
             credit for taxes reserved for the immediately preceding
             Valuation Date.

C is         the factor representing the cumulative per share unpaid
             charges for the Mortality and Expense Risk Charge, for
             the Administrative Charge and for the Death Benefit Charge,
             if any.
</TABLE>



The  Accumulation Unit Value may increase or decrease from Valuation Period to
Valuation Period.

                                  TRANSFERS

TRANSFERS PRIOR TO THE ANNUITY DATE

Subject  to  any limitations imposed by the Company on the number of transfers
that can be made during the Accumulation Period, the Owner may transfer all or
part  of  the Owner's Contract Value by Written Request without the imposition
of  any  fee  or  charge  if  there  have been no more than the number of free
transfers  (currently, unlimited). Currently, there are no restrictions on the
number  of  transfers  that  can  be  made each Contract Year. However, if the
Company  does  limit  the  number  of  transfers  in  the  future,  Owners are
guaranteed 12 transfers without a transfer fee during the Accumulation Period.
All transfers are subject to the following:

     1.    If  more than the number of free transfers have been made in a
Contract  Year,  the  Company  will  deduct a transfer fee for each subsequent
transfer permitted. The transfer fee will be deducted from the amount which is
transferred.  Currently,  the  Company  does  not  impose  a transfer fee. The
Company  reserves  the right to charge a fee for transfers in the future which
will not exceed the lesser of $25 or 2% of the amount transferred.

     2.  The minimum amount which can be transferred is $250 (from (i) one or
multiple  Sub-Accounts  or  (ii)  the  General  Account) or the Owner's entire
interest  in  the  Sub-Account  or  the  General Account, if less. The minimum
amount  which  must  remain  in  a  Sub-Account  after  a transfer is $500 per
Sub-Account, or $0 if the entire amount in the Sub-Account is transferred. The
minimum  amount  which  must remain in the General Account after a transfer is
$500, or $0 if the entire amount in the General Account is transferred.

     3.  The maximum amount which can be transferred from the General Account
to  the  Separate  Account is 20% of the Owner's Contract Value in the General
Account  as  of  the  last Contract Anniversary. However, if the Sweep Account
Option  has  been elected, any funds transferred pursuant to that program will
not be included in this limitation (See "Sweep Account Program" below).

     4.  Transfers from any Sub-Account to the General Account may not be made
for  the six-month period following any transfer from the General Account into
one or more of the Sub-Accounts.

     5.  The Company reserves the right, at any time and without prior notice
to any party, to terminate, suspend or modify the transfer privilege described
above.

Owners  can  elect  to  make  transfers  by  telephone.  To do so, Owners must
complete  a  Written  Request.  The  Company will use reasonable procedures to
confirm  that  instructions  communicated by telephone are genuine. If it does
not,  the  Company  may  be  liable  for  any  losses  due  to unauthorized or
fraudulent  instructions.  The  Company  may  tape  record  all  telephone
instructions.  The Company will not be liable for any loss, liability, cost or
expense  incurred  by  the  Owner for acting in accordance with such telephone
instructions  believed  to be genuine. The telephone transfer privilege may be
discontinued at any time by the Company.

If  there  are  Joint  Owners, unless the Company is informed to the contrary,
telephone instructions will be accepted from either of the Joint Owners.

Neither the Separate Account nor the Trust is designed for professional market
timing  organizations  or  other  entities  using  programmed  and  frequent
transfers.  A  pattern  of  exchanges  that  coincides  with a "market timing"
strategy  may  be disruptive to a Portfolio. The Company reserves the right to
restrict  the  transfer  privilege  or  reject  any  specific Purchase Payment
allocation  request  for any person whose transactions seem to follow a timing
pattern.  Although  not  contractually obligated to do so, the Company may, in
its  sole  discretion, provide prior or contemporaneous notice of restrictions
on the transfer privilege to Owners.

TRANSFERS DURING THE ANNUITY PERIOD

During  the  Annuity Period, the Owner may make transfers, by Written Request,
as follows:

     1.  The Owner may make transfers of Contract Values between Sub-Accounts,
subject  to  any limitations imposed by the Company on the number of transfers
that  can  be  made  during  the  Annuity  Period.  Currently,  there  are  no
restrictions  on  the  number  of  transfers that can be made. However, if the
Company  does  limit  the  number  of  transfers  in  the  future,  Owners are
guaranteed  six  (6)  transfers  free  of  any transfer fee during the Annuity
Period. If more than the number of free transfers have been made in a Contract
Year,  the  Company  will  deduct  a transfer fee for each subsequent transfer
permitted.  The  transfer  fee  will  be  deducted  from  the  amount which is
transferred.  Currently,  the  Company  does  not  impose  a transfer fee. The
Company  reserves  the right to charge a fee for transfers in the future which
will not exceed the lesser of $25 or 2% of the amount transferred.

     2.  The Owner may, once each Contract Year, make a transfer from one or
more  Sub-Accounts  to  the General Account. The Owner may not make a transfer
from the General Account to the Separate Account.

     3.  Transfers between Sub-Accounts will be made by converting the number
of  Annuity  Units  being  transferred  to  the number of Annuity Units of the
Sub-Account to which the transfer is made, so that the next Annuity Payment if
it  were  made  at  that time would be the same amount that it would have been
without the transfer. Thereafter, Annuity Payments will reflect changes in the
value of the new Annuity Units.

      The amount transferred to the General Account from a Sub-Account will be
based  on the annuity reserves for the Owner in that Sub-Account. Transfers to
the  General  Account  will  be  made  by  converting  the Annuity Units being
transferred  to  purchase  fixed  Annuity Payments under the Annuity Option in
effect and based on the Age of the Annuitant at the time of the transfer.

     4.   The minimum amount which can be transferred is $250 from one or
multiple  Sub-Accounts,  or the Owner's entire interest in the Sub-Account, if
less.  The  minimum amount which must remain in a Sub-Account after a transfer
is  $500  per  Sub-Account,  or  $0 if the entire amount in the Sub-Account is
transferred.

     5.  The Company reserves the right, at any time and without prior notice
to any party, to terminate, suspend or modify the transfer privilege described
above.

Owners  can  elect  to  make  transfers  by  telephone.  To do so, Owners must
complete  a  Written  Request.  The  Company will use reasonable procedures to
confirm  that  instructions  communicated by telephone are genuine. If it does
not,  the  Company  may  be  liable  for  any  losses  due  to unauthorized or
fraudulent  instructions.  The  Company  may  tape  record  all  telephone
instructions.  The Company will not be liable for any loss, liability, cost or
expense  incurred  by  the  Owner for acting in accordance with such telephone
instructions  believed  to be genuine. The telephone transfer privilege may be
discontinued at any time by the Company.

If  there  are  Joint  Owners, unless the Company is informed to the contrary,
telephone instructions will be accepted from either of the Joint Owners.

SWEEP ACCOUNT PROGRAM

During the Accumulation Period, an Owner may elect to participate in the Sweep
Account  Program which permits the Owner to transfer ("sweep") the income from
the  General Account to the Sub-Accounts, on a quarterly basis, as long as the
General  Account  balance  is  at  least $25,000. The transfer will be made on
quarterly  anniversaries  of  the  Issue Date of the Contract unless the Owner
specifies a different date.

                          ASSET ALLOCATION PROGRAMS

ASSET ALLOCATION - PORTFOLIO REBALANCING

From  time  to time the Company may make available a program (Asset Allocation
- -Portfolio  Rebalancing)  which provides for periodic pre-authorized automatic
transfers  among  the Sub-Accounts pursuant to written allocation instructions
from  the  Owner.  Such transfers are made to maintain a particular percentage
allocation  among  the  Portfolios  as  selected  by  the  Owner.  The minimum
allocation is 10% per selection.

An  Owner  may  select  that  rebalancing  occur  on  a  monthly,  quarterly,
semi-annual  or  annual  basis  and  currently  all  Portfolios  are available
investment  options under the Program. The General Account is not an available
investment option under the Program.

ASSET ALLOCATION - FINANCIAL INTERMEDIARIES

In  addition,  the Company may make available another Asset Allocation program
whereby certain financial intermediaries will make their services available to
Owners to provide advice for the selection of the Sub-Accounts and the General
Account under the Contracts. The Company has recognized the value to Owners of
having  available  on  a  continuous  basis  advice  for  the selection of the
Sub-Accounts and the General Account. An Owner participating in such a program
authorizes the financial intermediary to make transfers of his or her Contract
Values among the Sub-Accounts and/or the General Account. The Company has not,
and  will  not,  make  any  independent  investigation  of  such  financial
intermediaries,  their  services  or the costs, if any, for such services. The
financial  intermediaries  will  be  required  to  comply  with  the Company's
administrative  systems  and  rules,  including the prohibition against market
timers.  A  Written  Request  will  be  required  to participate in such Asset
Allocation programs.

An  Owner  may  enter  into  an  advisory  agreement  with  such  financial
intermediaries.  If  such  an agreement is entered into, an Owner will need to
complete  certain administrative forms. Compensation, if any, for the services
of the financial intermediaries is a matter between the intermediaries and the
Owners.

THE  SELECTION  OF  FINANCIAL  INTERMEDIARIES  OR OTHER ADVISERS IS SOLELY THE
RESPONSIBILITY  OF  THE OWNER. ANY COMPENSATION DUE ANY FINANCIAL INTERMEDIARY
OR  OTHER ADVISER AS A RESULT OF INVESTMENT ADVICE HE OR SHE MAY HAVE RENDERED
AN  OWNER  IN  CONNECTION  WITH  THE  CONTRACTS  IS  SOLELY  THE  OWNER'S
RESPONSIBILITY.  THE COMPANY HAS NOT MADE ANY INDEPENDENT INVESTIGATION OF THE
FINANCIAL  INTERMEDIARIES  OFFERING  ANY  ASSET  ALLOCATION PROGRAMS OR OF THE
PROGRAMS THEY OFFER. THE COMPANY DOES NOT ENDORSE THE FINANCIAL INTERMEDIARIES
OFFERING "ASSET ALLOCATION PROGRAMS."

The above Asset Allocation programs are only available during the Accumulation
Period.  Currently,  there  is  no  minimum  Contract  Value  required  for
participants  in  such  a  program. However, the Company reserves the right to
require  a  minimum  Contract Value for Asset Allocation programs. The Company
does  not  currently  charge  for  enrollment in the programs but reserves the
right  to    do so. Owners can terminate their participation in any program by
Written  Request.  If  the  Company  imposes  a  transfer  fee, transfers made
pursuant  to  an  Asset  Allocation  program will not be taken into account in
determining  any  transfer  fee.  The  Company  reserves  the right to modify,
suspend or terminate either of the Asset Allocation programs at any time.

                                 WITHDRAWALS

During  the Accumulation Period, the Owner may, upon a Written Request, make a
total  or  partial  withdrawal  of the Contract Withdrawal Value. The Contract
Withdrawal Value is:

     1.  The Contract Value as of the end of the Valuation Period during which
a Written Request for a withdrawal is received; less

     2.  Any applicable taxes not previously deducted; less

     3.  Any applicable Contingent Deferred Sales Charge; less

     4.  The Contract Maintenance Charge, if any.

A  withdrawal  will result in the cancellation of Accumulation Units from each
applicable  Sub-Account or a reduction in the Owner's General Account Contract
Value in the ratio that the Owner's interest in the Sub-Account and/or General
Account  bears  to the total Contract Value. The Owner must specify by Written
Request  in  advance  which Sub-Account Units are to be canceled if other than
the above method is desired.

The  Company  will  pay the amount of any withdrawal from the Separate Account
within  seven  (7)  days  of  receipt  of  a  request in good order unless the
Suspension or Deferral of Payments provision is in effect.

Each  partial withdrawal must be for at least $500. The minimum Contract Value
which  must  remain  in  the Contract after a partial withdrawal is $5,000 for
Non-Qualified Contracts and $2,000 for Qualified Contracts.

Certain  tax  withdrawal  penalties  and restrictions may apply to withdrawals
from  the Contracts. (See "Tax Status.") For Contracts purchased in connection
with  403(b)  plans, the Code limits the withdrawal of amounts attributable to
contributions  made  pursuant  to  a salary reduction agreement (as defined in
Section  403(b)(11)  of  the  Code)  to circumstances only when the Owner: (1)
attains age 59 1/2; (2) separates from service; (3) dies; (4) becomes disabled
(within  the  meaning  of Section 72(m)(7) of the Code); or (5) in the case of
hardship.

However, withdrawals for hardship are restricted to the portion of the Owner's
Contract  Value  which represents contributions made by the Owner and does not
include  any  investment  results.  The  limitations  on  withdrawals  became
effective on January 1, 1989, and apply only to salary reduction contributions
made after December 31, 1988, to income attributable to such contributions and
to  income  attributable  to  amounts  held  as  of  December  31,  1988.  The
limitations  on  withdrawals  do  not  affect  rollovers  or transfers between
certain  Qualified Plans. Owners should consult their own tax counsel or other
tax adviser regarding any distributions.

SYSTEMATIC WITHDRAWAL OPTION

The  Company  permits a systematic withdrawal option which enables an Owner to
pre-authorize  a  periodic  exercise  of  the  contractual  withdrawal  rights
described  above. The total permitted systematic withdrawal in a Contract Year
is  limited  to  not more than 10% of the Contract Value as of the immediately
preceding  Contract  Anniversary  or,  if  during the first Contract Year, the
Issue  Date.  The  Systematic  Withdrawal  Option can be exercised at any time
including  during  the  first  Contract  Year.  The exercise of the systematic
withdrawal option in any Contract Year replaces the 10% Free Withdrawal Amount
which is allowable once per Contract Year after the first Contract Anniversary
without incurring a Contingent Deferred Sales Charge.

Systematic  withdrawal  is not available for Non-Qualified Contracts where the
Owner is under age 59 1/2. Certain tax penalties and restrictions may apply to
systematic withdrawals from the Contracts. (See "Tax Status - Tax Treatment of
Withdrawals  --  Qualified  Contracts"  and  "Tax  Treatment of Withdrawals --
Non-Qualified  Contracts.")  Owners  entering into such a program instruct the
Company  to withdraw an amount specified as a percentage of Contract Value, or
in  dollars  on  a  monthly,  quarterly  or  semi-annual  basis.  The  minimum
withdrawal  amount  is  $100  per  payment. The standard date of the month for
withdrawals  is  the date the Owner's request for enrollment in the program is
received  and processed by the Company, and subsequent monthly (or the payment
schedule  selected)  anniversaries  of  that  date.  The  Owner  may specify a
different future date.

TEXAS OPTIONAL RETIREMENT PROGRAM

A  Contract  issued  to a participant in the Texas Optional Retirement Program
("ORP")  will  contain  an  ORP  endorsement  that  will amend the Contract as
follows:  (A)  If  for  any  reason  a second year of ORP participation is not
begun, the total amount of the State of Texas' first-year contribution will be
returned  to  the appropriate institution of higher education upon its request
and  (B)  No  benefits  will  be payable, through surrender of the Contract or
otherwise,  until  the  participant  dies,  accepts  retirement,  terminates
employment in all Texas institutions of higher education or attains the age of
70  1/2.  The  value  of  the  Contract  may, however, be transferred to other
contracts or carriers during the period of ORP participation. A participant in
the  ORP  is  required  to  obtain  a  certificate  of  termination  from  the
participant's employer before the value of a Contract can be withdrawn.

SUSPENSION OR DEFERRAL OF PAYMENTS

The  Company  reserves  the  right  to  suspend  or  postpone  payments  for a
withdrawal or transfer for any period when:

     1.  The New York Stock Exchange is closed (other than customary weekend
and holiday closings);

     2.  Trading on the New York Stock Exchange is restricted;

     3.  An emergency exists as a result of which disposal of securities held
in  the Separate Account is not reasonably practicable or it is not reasonably
practicable to determine the value of the Separate Account's net assets; or

     4.  During any other period when the Securities and Exchange Commission,
by  order,  so  permits for the protection of Owners; provided that applicable
rules and regulations of the Securities and Exchange Commission will govern as
to whether the conditions described in (2) and (3) exist.

The  Company  reserves the right to defer payment for a withdrawal or transfer
from the General Account for the period permitted by law but not for more than
six months after written election is received by the Company.

                          PROCEEDS PAYABLE ON DEATH

DEATH OF OWNER DURING THE ACCUMULATION PERIOD

Upon the death of the Owner or Joint Owner during the Accumulation Period, the
death  benefit  will  be paid to the Beneficiary(ies) designated by the Owner.
Upon  the  death  of a Joint Owner, the surviving Joint Owner, if any, will be
treated  as  the  primary  Beneficiary.  Any  other Beneficiary designation on
record at the time of death will be treated as a contingent Beneficiary.

A  Beneficiary  may  request  that  the death benefit be paid under one of the
Death Benefit Options below. If the Beneficiary is the spouse of the Owner, he
or  she  may elect to continue the Contract at the then current Contract Value
in his or her own name and exercise all the Owner's rights under the Contract.

DEATH BENEFIT AMOUNT DURING THE ACCUMULATION PERIOD

For  a  death occurring prior to the 80th birthday of the Owner, or the oldest
Joint  Owner,  the  death  benefit  during the Accumulation Period will be the
greater of:

     1.  The Purchase Payments, less any withdrawals including any previously
deducted Contingent Deferred Sales Charge; or

     2.  The Contract Value determined as of the end of the Valuation Period
during which the Company receives at its Annuity Service Office both due proof
of death and an election of the payment method; or

     3.  The highest Step-up Value prior to the date of death. The Step-up
Value  is  equal  to  the Contract Value on each seventh Contract Anniversary,
plus  any  Purchase  Payments  made  after such Contract Anniversary, less any
withdrawals  and Contingent Deferred Sales Charge deducted after such Contract
Anniversary.

For  a  death  occurring  on  or  after the 80th birthday of the Owner, or the
oldest  Joint  Owner, the death benefit during the Accumulation Period will be
the  Contract  Value  determined  as of the end of the Valuation Period during
which  the  Company  receives  at its Annuity Service Office both due proof of
death and an election of the payment method.

ENHANCED DEATH BENEFIT AMOUNT DURING THE ACCUMULATION PERIOD

If  the  Owner selects the Enhanced Death Benefit, for a death occurring prior
to  the  75th  birthday  of  the  Owner,  or the oldest Joint Owner, the death
benefit will be the greater of:

     1.  The Purchase Payments, less any withdrawals and previously deducted
Contingent Deferred Sales Charge; or

     2.  The Contract Value determined as of the end of the Valuation Period
during which the Company receives at its Annuity Service Office both due proof
of death and an election of the payment method; or

     3.   The highest Step-up Value prior to the date of death. The Step-up
Value  is  equal  to  the Contract Value on each seventh Contract Anniversary,
plus  any  Purchase  Payments  made  after such Contract Anniversary, less any
withdrawals  and Contingent Deferred Sales Charge deducted after such Contract
Anniversary.

     4.  The total amount of Purchase Payments compounded up to the date of
death  at  3%  interest,  minus  the total withdrawals and previously deducted
Contingent  Deferred  Sales  Charges  compounded up to the date of death at 3%
interest,  not  to  exceed  200%  of  Purchase  Payments, less withdrawals and
previously deducted Contingent Deferred Sales Charges.

For  a  death  occurring  on  or  after  the 75th birthday and before the 80th
birthday of the Owner, or the oldest Joint Owner, the death benefit during the
Accumulation Period will be the greater of 1, 2 or 3 above.

For  death occurring on or after the 80th birthday of the Owner, or the oldest
Joint  Owner,  the  death  benefit  during the Accumulation Period will be the
Contract  Value determined as of the Valuation Period during which the Company
receives at its Annuity Service Office both due proof of death and an election
of the payment method.

Owners  should  refer  to  their  Contract  for  the  applicable Death Benefit
provision.

DEATH BENEFIT OPTIONS DURING THE ACCUMULATION PERIOD

A non-spousal Beneficiary must elect the death benefit to be paid under one of
the  following  options  in  the  event  of  the death of the Owner during the
Accumulation Period:

     OPTION 1 --  lump sum payment of the death benefit; or

     OPTION 2 --  payment of the entire death benefit within five (5) years of
the date of the death of the Owner;  or

     OPTION 3 --  payment of the death benefit under an Annuity Option over
the lifetime of the Beneficiary or over a period not extending beyond the life
expectancy  of  the Beneficiary with distribution beginning within one year of
the date of death of the Owner or any Joint Owner.

Any portion of the death benefit not applied under Option 3 within one year of
the  date  of  the Owner's death, must be distributed within five years of the
date of death.

A  spousal  Beneficiary  may  elect to continue the Contract in his or her own
name at the then current Contract Value, elect a lump sum payment of the death
benefit or apply the death benefit to an Annuity Option.

If  a  lump sum payment is requested, the amount will be paid within seven (7)
days  of  receipt of proof of death and the election, unless the Suspension or
Deferral of Payments provision is in effect.

Payment  to  the  Beneficiary,  other  than in a lump sum, may only be elected
during the 60-day period beginning with the date of receipt of proof of death.

DEATH OF OWNER DURING THE ANNUITY PERIOD

If  the  Owner  or  a  Joint  Owner, who is not the Annuitant, dies during the
Annuity  Period,  any remaining payments under the Annuity Option elected will
continue  at least as rapidly as under the method of distribution in effect at
such Owner's death. Upon the death of the Owner during the Annuity Period, the
Beneficiary becomes the Owner.

DEATH OF ANNUITANT

Upon the death of the Annuitant, who is not the Owner, during the Accumulation
Period,  the  Owner  may  designate  a new Annuitant, subject to the Company's
underwriting rules then in effect. If no designation is made within 30 days of
the  death of the Annuitant, the Owner will become the Annuitant. If the Owner
is  a  non-natural  person,  the death of the Annuitant will be treated as the
death of the Owner and a new Annuitant may not be designated.

Upon  the death of the Annuitant during the Annuity Period, the death benefit,
if  any,  will  be  as specified in the Annuity Option elected. Death benefits
will be paid at least as rapidly as under the method of distribution in effect
at the Annuitant's death.

PAYMENT OF DEATH BENEFIT

The  Company will require due proof of death before any death benefit is paid.
Due proof of death will be:

     1.  a certified death certificate;

     2.  a certified decree of a court of competent jurisdiction as to the
finding of death; or

     3.  any other proof satisfactory to the Company.

All  death  benefits  will  be  paid  in  accordance  with  applicable  law or
regulations governing death benefit payments.

BENEFICIARY

The  Beneficiary designation in effect on the Issue Date will remain in effect
until  changed. The Beneficiary is entitled to receive the benefits to be paid
at  the  death  of  the  Owner. Unless the Owner provides otherwise, the death
benefit will be paid in equal shares to the survivor(s) as follows:

     1.  to the Primary Beneficiary(ies) who survive the Owner's and/or the
Annuitant's death, as applicable; or if there are none,

     2.  to the Contingent Beneficiary(ies) who survive the Owner's and/or the
Annuitant's death, as applicable; or if there are none,

     3.  to the estate of the Owner.

CHANGE OF BENEFICIARY

Subject  to  the  rights  of  any  irrevocable Beneficiary(ies), the Owner may
change the Primary Beneficiary(ies) or Contingent Beneficiary(ies). Any change
must  be  made  by Written Request. The change will take effect as of the date
the  Written Request is signed. The Company will not be liable for any payment
made or action taken before it records the change.

                              ANNUITY PROVISIONS

GENERAL

On  the  Annuity  Date,  the Adjusted Contract Value will be applied under the
Annuity  Option selected by the Owner. Annuity Payments may be made on a fixed
or variable basis or both.

ANNUITY DATE

The  Annuity Date is selected by the Owner on the Issue Date. The Annuity Date
must  be  the  first  day  of a calendar month and must be at least five years
after  the  Issue  Date.  The Annuity Date may not be later than that required
under state law.

Prior  to  the  Annuity  Date, the Owner, subject to the above, may change the
Annuity Date by Written Request. Any change must be requested at least fifteen
(15) days prior to the new Annuity Date.

SELECTION OR CHANGE OF AN ANNUITY OPTION

An Annuity Option is selected by the Owner at the time the Contract is issued.
If  no  Annuity  Option  is selected, Option B with 120 months guaranteed will
automatically  be applied. Prior to the Annuity Date, the Owner can change the
Annuity  Option  selected  by Written Request. Any change must be requested at
least fifteen (15) days prior to the Annuity Date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Annuity  Payments  are  paid  in  monthly,  quarterly,  semi-annual  or annual
installments.  The Adjusted Contract Value is applied to the Annuity Table for
the  Annuity  Options  selected.  If the Adjusted Contract Value to be applied
under an Annuity Option is less than $2,000, the Company reserves the right to
make  a  lump  sum payment in lieu of Annuity Payments. If the Annuity Payment
would  be  or  become  less  than $200 where only a Fixed Annuity Payment or a
Variable  Annuity  is  selected,  or if the Annuity Payment would be or become
less  than  $100  on  each  basis  when  a  combination  of Fixed and Variable
Annuities is selected, the Company will reduce the frequency of payments to an
interval  which  will  result  in each payment being at least $200, or $100 on
each basis if a combination of Fixed and Variable Annuities is selected.

ANNUITY

If the Owner selects a Fixed Annuity, the Adjusted Contract Value is allocated
to  the  General  Account  and  the Annuity is paid as a Fixed Annuity. If the
Owner  selects  a  Variable  Annuity,  the  Adjusted  Contract  Value  will be
allocated to the Sub-Account(s) of the Separate Account in accordance with the
selection  made  by  the  Owner,  and  the  Annuity will be paid as a Variable
Annuity.  The  Owner  can  also  select  a combination of a Fixed and Variable
Annuity  and the Adjusted Contract Value will be allocated accordingly. Unless
the  Owner specifies otherwise, the payee of the Annuity Payments shall be the
Annuitant and any Joint Annuitant.

The  Adjusted  Contract  Value will be applied to the applicable Annuity Table
contained in the Contract based upon the Annuity Option selected by the Owner.

FIXED ANNUITY

The  Owner  may elect to have the Adjusted Contract Value applied to provide a
Fixed  Annuity.  The  dollar  amount  of  each  Fixed  Annuity payment will be
determined  in  accordance with Annuity Tables contained in the Contract which
are  based  on  the minimum guaranteed interest rate of 3% per year. After the
initial  Fixed  Annuity  payment,  the  payments will not change regardless of
investment, mortality or expense experience.

VARIABLE ANNUITY

Variable  Annuity  payments reflect the investment performance of the Separate
Account  in  accordance  with the allocation of the Adjusted Contract Value to
the  Sub-Accounts during the Annuity Period. Variable Annuity payments are not
guaranteed as to dollar amount.

The  dollar  amount  of  the  first  Variable Annuity payment is determined in
accordance  with  the description above. The dollar amount of Variable Annuity
payments  for  each  applicable  Sub-Account  after the first Variable Annuity
payment is determined as follows:

     1.  The dollar amount of the first Variable Annuity payment is divided by
the value of an Annuity Unit for each applicable Sub-Account as of the Annuity
Date.  This  sets the number of Annuity Units for each monthly payment for the
applicable  Sub-Account.  The  number  of  Annuity  Units  for each applicable
Sub-Account remains fixed during the Annuity Period;

     2.  The fixed number of Annuity Units per payment in each Sub-Account is
multiplied  by  the  Annuity  Unit  value  for  that  Sub-Account for the last
Valuation  Period  of  the  month preceding the month for which the payment is
due.  This  result  is  the  dollar  amount of the payment for each applicable
Sub-Account.

The  total  dollar  amount  of each Variable Annuity payment is the sum of all
Sub-Account Variable Annuity payments reduced by the applicable portion of the
Contract Maintenance Charge.

ANNUITY UNIT

The value of any Annuity Unit for each Sub-Account of the Separate Account was
set initially at $10.

The  Sub-Account  Annuity  Unit  value  at the end of any subsequent Valuation
Period is determined as follows:

     1.    The  Net Investment Factor for the current Valuation Period is
multiplied  by  the  value  of  the  Annuity  Unit for the Sub-Account for the
immediately preceding Valuation Period.

     2.  The result in (1) is then divided by the Assumed Investment Rate
Factor  which  equals  1.00 plus the Assumed Investment Rate for the number of
days  since the preceding Valuation Date. The Assumed Investment Rate is equal
on an annual rate to 3%.

The value of an Annuity Unit may increase or decrease from Valuation Period to
Valuation Period.

ANNUITY OPTIONS

The  following  Annuity  Options or any other Annuity Option acceptable to the
Company may be selected:

     OPTION A (LIFE ANNUITY): Monthly Annuity Payments during the life of the
Annuitant.

     OPTION  B  (LIFE ANNUITY WITH PERIODS CERTAIN OF 60, 120, 180 OR 240
MONTHS):  Monthly Annuity Payments during the lifetime of the Annuitant and in
any  event  for sixty (60), one hundred twenty (120), one hundred eighty (180)
or two hundred forty (240) months certain as selected.

     OPTION C (JOINT AND SURVIVOR ANNUITY): Monthly Annuity Payments payable
during  the  joint  lifetime  of  the Annuitant and a Joint Annuitant and then
during  the  lifetime of the survivor at the percentage (100%, 75%, 66 2/3% or
50%) selected.

Annuity Options A, B, and C are available on a Fixed Annuity basis, a Variable
Annuity  basis  or  a  combination  of  both. Election of a Fixed Annuity or a
Variable  Annuity  must  be  made no later than fifteen (15) days prior to the
Annuity  Date.  If  no  election  is  made with respect to whether the Annuity
Option  will  be  on  a  Fixed  Annuity  basis,  Variable  Annuity  basis or a
combination of both, the Annuity Option will be paid to reflect the allocation
of the Contract Value on the Annuity Date between the Separate Account and the
General Account, if any.

                                 DISTRIBUTOR

WNL  Brokerage  Services,  Inc. ("WNL Brokerage"), 5555 San Felipe, Suite 900,
Houston,  Texas 77056 is the distributor and underwriter of the Contracts. WNL
Brokerage  is  registered  as a broker-dealer with the Securities and Exchange
Commission  and is a member of the National Association of Securities Dealers,
Inc. WNL Brokerage and the Company are owned by the same corporation.

Commissions  will  be  paid  to  broker-dealers  who  sell  the  Contracts.
Broker-dealers will be paid commissions, up to an amount currently equal to 7%
of Purchase Payments, for promotional or distribution expenses associated with
the marketing of the Contracts.

                       ADMINISTRATION OF THE CONTRACTS

While  the  Company  has  primary responsibility for all administration of the
Contracts,  it has retained the services of Financial Administrative Services,
Inc.  ("FAS")  pursuant to an Insurance Service Agreement. Such administrative
services include issuance of the Contracts and maintenance of Owners' records.
The  Company pays all fees and charges of FAS. FAS serves as the administrator
to  various  insurance  companies.  The  Company's  ability  to administer the
Contracts  could  be  adversely  affected  should  FAS  elect to terminate the
Agreement.

                           PERFORMANCE INFORMATION

MONEY MARKET SUB-ACCOUNT

From time to time, the Company may advertise the "yield" and "effective yield"
of  the  Global Advisors Money Market Sub-Account ("Money Market Sub-Account")
of  the  Separate Account. Both yield figures are based on historical earnings
and  are not intended to indicate future performance. The "yield" of the Money
Market  Sub-Account  refers  to the income generated by Contract Values in the
Money  Market Sub-Account over a seven-day period (which period will be stated
in  the  advertisement).  This  income is "annualized." That is, the amount of
income generated by the investment during that week is assumed to be generated
each  week  over a 52-week period and is shown as a percentage of the Contract
Value  in  the  Money  Market Sub-Account. The "effective yield" is calculated
similarly.  However,  when  annualized, the income earned by Contract Value is
assumed to be reinvested. This results in the "effective yield" being slightly
higher  than  the  "yield"  because  of  the compounding effect of the assumed
reinvestment.  The  yield figure will reflect the deduction of any asset-based
charges and any applicable Contract Maintenance Charge.

OTHER SUB-ACCOUNTS

From  time to time, the Company may advertise performance data for the various
other  Sub-Accounts  under  the  Contract.  Such data will show the percentage
change  in  the  value  of an Accumulation Unit based on the performance of an
investment  medium  over a period of time, usually a calendar year, determined
by dividing the increase (decrease) in value for that Unit by the Accumulation
Unit value at the beginning of the period. This percentage figure will reflect
the  deduction  of  any  asset-based  charges  and  any  applicable  Contract
Maintenance Charge under the Contracts.
   
Any  advertisement  will  also  include  total  return  figures  calculated as
described in the Statement of Additional Information. The total return figures
will reflect the  deduction of all charges and deductions under the Contracts
and the fees and expenses of the Portfolios.  The Company may also advertise
performance information computed on a different basis.    
   
The  Company  may make available yield information with respect to some of the
Sub-Accounts.  Such  yield  information will be calculated as described in the
Statement  of  Additional  Information. The yield information will reflect the
deduction  of all charges and deductions under the Contracts and the fees and
expenses of the Portfolios.    

The  Company  may  also  show  historical  Accumulation Unit values in certain
advertisements  containing illustrations. These illustrations will be based on
actual Accumulation Unit values.

In  addition,  the  Company may distribute sales literature which compares the
percentage  change  in  Accumulation  Unit  values for any of the Sub-Accounts
against established market indexes such as the Standard & Poor's 500 Composite
Stock  Price  Index,  the  Dow  Jones  Industrial  Average or other management
investment  companies  which  have  investment  objectives  similar  to  the
underlying Portfolio being compared. The Standard & Poor's 500 Composite Stock
Price Index is an unmanaged, unweighted average of 500 stocks, the majority of
which  are  listed  on  the  New York Stock Exchange. The Dow Jones Industrial
Average  is  an  unmanaged,  weighted  average  of  30  blue  chip  industrial
corporations listed on the New York Stock Exchange. Both the Standard & Poor's
500  Composite  Stock  Price Index and the Dow Jones Industrial Average assume
quarterly reinvestment of dividends.

In  addition,  the  Company  may,  as  appropriate, compare each Sub-Account's
performance  to  that  of  other  types of investments such as certificates of
deposit, savings accounts and U.S. Treasuries, or to certain interest rate and
inflation indexes, such as the Consumer Price Index, which is published by the
U.S.  Department  of Labor and measures the average change in prices over time
of  a  fixed  "market basket" of certain specified goods and services. Similar
comparisons  of  Sub-Account  performance  may  also  be made with appropriate
indexes  measuring  the  performance  of  a defined group of securities widely
recognized by investors as representing a particular segment of the securities
markets.  For  example,  Sub-Account performance may be compared with Donoghue
Money  Market  Institutional  Averages  (money  market rates), Lehman Brothers
Corporate  Bond  Index  (corporate  bond  interest  rates)  or Lehman Brothers
Government Bond Index (long-term U.S. Government obligation interest rates).

The  Company  may  also  distribute  sales  literature  which  compares  the
performance  of  the  Accumulation Unit values of the Contracts issued through
the Separate Account with the unit values of variable annuities issued through
the  separate  accounts of other insurance companies. Such information will be
derived  from  the  Lipper  Variable  Insurance  Products Performance Analysis
Service, the VARDS Report or from Morningstar.

The  Lipper  Variable  Insurance  Products  Performance  Analysis  Service  is
published by Lipper Analytical Services, Inc., a publisher of statistical data
which  currently  tracks the performance of almost 4,000 investment companies.
The  rankings  compiled  by  Lipper  may  or  may not reflect the deduction of
asset-based  insurance charges. The Company's sales literature utilizing these
rankings  will  indicate whether or not such charges have been deducted. Where
the charges have not been deducted, the sales literature will indicate that if
the charges had been deducted, the ranking might have been lower.

The  VARDS  Report is a monthly variable annuity industry analysis compiled by
Variable Annuity Research & Data Service of Georgia and published by Financial
Planning  Resources,  Inc.  The  VARDS  rankings  may  or  may not reflect the
deduction  of  asset-based  insurance charges. Where the charges have not been
deducted,  the  sales  literature  will  indicate that if the charges had been
deducted, the rankings might have been lower.

Morningstar  rates  a  variable  annuity  Sub-Account  against  its peers with
similar  investment objectives. Morningstar does not rate any Sub-Account that
has less than three years of performance data. The Morningstar rankings may or
may  not  reflect  the  deduction  of charges. Where the charges have not been
deducted,  the  sales  literature  will  indicate that if the charges had been
deducted, the rankings might have been lower.

                                  TAX STATUS

GENERAL

NOTE:  The  following description is based upon the Company's understanding of
current federal income tax law applicable to annuities in general. The Company
cannot  predict  the  probability  that any changes in such laws will be made.
Purchasers  are  cautioned  to  seek  competent  tax  advice  regarding  the
possibility  of such changes. The Company does not guarantee the tax status of
the Contracts. Purchasers bear the complete risk that the Contracts may not be
treated  as  "annuity  contracts"  under federal income tax laws. It should be
further  understood  that  the following discussion is not exhaustive and that
special  rules  not  described in this Prospectus may be applicable in certain
situations.  Moreover,  no  attempt  has  been made to consider any applicable
state or other tax laws.

Section  72  of the Code governs taxation of annuities in general. An Owner is
not  taxed  on increases in the value of a Contract until distribution occurs,
either  in  the  form  of  a lump sum payment or as Annuity Payments under the
Annuity Option selected. For a lump sum payment received as a total withdrawal
(total  surrender),  the recipient is taxed on the portion of the payment that
exceeds the cost basis of the Contract. For Non-Qualified Contracts, this cost
basis  is generally the purchase payments, while for Qualified Contracts there
may  be no cost basis. The taxable portion of the lump sum payment is taxed at
ordinary income tax rates.

For annuity payments, a portion of each payment in excess of an exclusion 
amount is includible in taxable income. The exclusion amount for payments 
based on a Fixed Annuity Option  is  determined by multiplying the payment by
the ratio that the cost basis of the Contract (adjusted for any period certain
or refund feature) bears to the expected return under the Contract.  The 
exclusion amount for payments based on a Variable Annuity Option is determined
by dividing the cost  basis  of  the  Contract  (adjusted  for  any  period 
certain or refund guarantee)  by  the  number  of years over which the annuity
is expected to be paid.  Payments  received  after  the  investment  in  the 
Contract  has been recovered (i.e. when the total of the excludible amounts
equals the investment in  the  Contract) are fully taxable.  The taxable 
portion is taxed at ordinary income tax rates. For certain types of Qualified
Plans there may be no cost basis  in  the  Contract within the meaning of 
Section 72 of the Code. Owners, Annuitants  and  Beneficiaries  under  the
Contracts  should seek competent financial advice about the tax consequences
of any distributions. 

The  Company  is taxed as a life insurance company under the Code. For federal
income  tax  purposes,  the Separate Account is not a separate entity from the
Company and its operations form a part of the Company.

DIVERSIFICATION

Section  817(h)  of  the Code imposes certain diversification standards on the
underlying  assets  of  variable  annuity  contracts. The Code provides that a
variable  annuity  contract will not be treated as an annuity contract for any
period  (and  any  subsequent  period)  for  which the investments are not, in
accordance  with  regulations  prescribed  by  the  U.S.  Treasury  Department
("Treasury  Department"),  adequately  diversified.  Disqualification  of  the
Contract  as  an annuity contract would result in imposition of federal income
tax  to  the Owner with respect to earnings allocable to the Contract prior to
the  receipt  of  payments under the Contract. The Code contains a safe harbor
provision which provides that annuity contracts such as the Contracts meet the
diversification requirements if, as of the end of each quarter, the underlying
assets  meet  the diversification standards for a regulated investment company
and no more than fifty-five percent (55%) of the total assets consist of cash,
cash  items,  U.S.  Government  securities  and  securities of other regulated
investment companies.

On  March  2,  1989,  the  Treasury Department issued Regulations (Treas. Reg.
1.817-5),  which  established  diversification requirements for the investment
portfolios  underlying  variable  contracts  such  as  the  Contracts.  The
Regulations  amplify  the  diversification requirements for variable contracts
set  forth in the Code and provide an alternative to the safe harbor provision
described above. Under the Regulations, an investment portfolio will be deemed
adequately  diversified  if:  (1)  no  more than 55% of the value of the total
assets of the portfolio is represented by any one investment; (2) no more than
70%  of  the  value of the total assets of the portfolio is represented by any
two  investments; (3) no more than 80% of the value of the total assets of the
portfolio is represented by any three investments; and (4) no more than 90% of
the  value  of  the  total  assets of the portfolio is represented by any four
investments.

The  Code  provides  that,  for  purposes  of  determining  whether or not the
diversification  standards  imposed  on  the  underlying  assets  of  variable
contracts  by  Section  817(h)  of the Code have been met, "each United States
government agency or instrumentality shall be treated as a separate issuer."
The  Company intends that all Portfolios of the Trust underlying the Contracts
will  be  managed  by  the Adviser for the Trust in such a manner as to comply
with these diversification requirements.

The Treasury Department has indicated that the diversification Regulations do
not provide guidance regarding the circumstances in which Owner control of the
investments  of the Separate Account will cause the Owner to be treated as the
owner  of the assets of the Separate Account, thereby resulting in the loss of
favorable tax treatment for the Contract. At this time it cannot be determined
whether  additional  guidance  will  be  provided  and  what  standards may be
contained in such guidance.

The  amount  of  Owner  control  which  may be exercised under the Contract is
different  in some respects from the situations addressed in published rulings
issued  by  the  Internal Revenue Service in which it was held that the policy
owner  was  not the owner of the assets of the separate account. It is unknown
whether  these  differences,  such  as  the  Owner's ability to transfer among
investment  choices  or  the  number and type of investment choices available,
would  cause  the  Owner  to  be  considered as the owner of the assets of the
Separate  Account  resulting  in  the  imposition of federal income tax to the
Owner  with  respect to earnings allocable to the Contract prior to receipt of
payments under the Contract.

In  the  event any forthcoming guidance or ruling is considered to set forth a
new  position,  such  guidance  or  ruling  will  generally  be  applied  only
prospectively.  However,  if such ruling or guidance was not considered to set
forth  a  new position, it may be applied retroactively resulting in the Owner
being  retroactively  determined to be the owner of the assets of the Separate
Account.

Due  to the uncertainty in this area, the Company reserves the right to modify
the Contract in an attempt to maintain favorable tax treatment.

MULTIPLE CONTRACTS

The  Code  provides  that  multiple  non-qualified annuity contracts which are
issued within a calendar year to the same contract owner by one company or its
affiliates are treated as one annuity contract for purposes of determining the
tax consequences of any distribution. Such treatment may result in adverse tax
consequences,  including  more  rapid taxation of the distributed amounts from
such  combination  of  contracts. Owners should consult a tax adviser prior to
purchasing more than one non-qualified annuity contract in any calendar year.

CONTRACTS OWNED BY OTHER THAN NATURAL PERSONS
   

Under  Section  72(u) of the Code, the investment earnings on premiums for the
Contracts  will  be taxed currently to the Owner if the Owner is a non-natural
person,  e.g.,  a  corporation,  or  certain  other  entities.  Such Contracts
generally  will  not be treated as annuities for federal income tax purposes. 
However,  this  treatment is not applied to Contracts held by a trust or other
entity  as  an  agent  for a natural person nor to Contracts held by Qualified
Plans.    Purchasers should consult their own tax counsel or other tax adviser
before purchasing a Contract to be owned by a non-natural person.    

TAX TREATMENT OF ASSIGNMENTS

An  assignment  or  pledge of a Contract may be a taxable event. Owners should
therefore  consult competent tax advisers should they wish to assign or pledge
their Contracts.

INCOME TAX WITHHOLDING

All  distributions  or  the  portion  thereof which is includible in the gross
income  of the Owner are subject to federal income tax withholding. Generally,
amounts  are  withheld from periodic payments at the same rate as wages and at
the rate of 10% from non-periodic payments. However, the Owner, in most cases,
may  elect  not  to  have  taxes  withheld  or  to  have withholding done at a
different rate.
   
Effective  January  1,  1993,  certain  distributions  from  retirement  plans
qualified  under  Section  401  or  Section  403(b) of the Code, which are not
directly  rolled  over  to  another  eligible  retirement  plan  or individual
retirement  account  or  individual  retirement  annuity,  are  subject  to  a
mandatory  20%  withholding  for  federal  income  tax.  The  20%  withholding
requirement  generally  does not apply to: (a) a series of substantially equal
payments  made  at  least  annually  for  the  life  or life expectancy of the
participant  or  joint  and  last survivor expectancy of the participant and a
designated beneficiary; or distributions for a specified period of 10 years or
more;  or  (b)  distributions which are required minimum distributions; or (c)
the  portion of the distributions not includible in gross income (i.e. returns
of  after-tax  contributions).  Participants  under  such plans should consult
their own tax counsel or other tax advisor regarding withholding requirements.
    
TAX TREATMENT OF WITHDRAWALS -- NON-QUALIFIED CONTRACTS

Section  72  of  the  Code  governs  treatment  of  distributions from annuity
contracts.  It  provides  that  if  the  contract  value exceeds the aggregate
purchase  payments  made, any amount withdrawn will be treated as coming first
from  the  earnings  and  then, only after the income portion is exhausted, as
coming  from the principal. Withdrawn earnings are includible in gross income.
It  further provides that a ten percent (10%) penalty will apply to the income
portion  of  any  distribution. However, the penalty is not imposed on amounts
received:  (a)  after  the taxpayer reaches age 59 1/2; (b) after the death of
the  Owner;  (c)  if  the  taxpayer  is  totally  disabled  (for  this purpose
disability  is as defined in Section 72(m)(7) of the Code); (d) in a series of
substantially  equal  periodic payments made not less frequently than annually
for  the  life (or life expectancy) of the taxpayer or for the joint lives (or
joint life expectancies) of the taxpayer and his or her Beneficiary; (e) under
an  immediate  annuity;  or  (f) which are allocable to purchase payments made
prior to August 14, 1982.

The above information does not apply to Qualified Contracts. However, separate
tax  withdrawal  penalties  and  restrictions  may  apply  to  such  Qualified
Contracts. (See "Tax Treatment of Withdrawals -- Qualified Contracts," below.)

QUALIFIED PLANS

The  Contracts  offered by this Prospectus are designed to be suitable for use
under  various  types  of  qualified  plans.  Taxation of participants in each
qualified  plan  varies with the type of plan and terms and conditions of each
specific  plan.  Owners,  Annuitants  and  Beneficiaries  are  cautioned  that
benefits  under a qualified plan may be subject to the terms and conditions of
the  plan  regardless  of  the  terms  and  conditions of the Contracts issued
pursuant  to  the  plan. Some retirement plans are subject to distribution and
other requirements that are not incorporated into the Company's administrative
procedures.  Owners,  participants  and  Beneficiaries  are  responsible  for
determining  that  contributions,  distributions  and  other transactions with
respect  to  the  Contracts  comply with applicable law. Following are general
descriptions  of  the types of qualified plans with which the Contracts may be
used.  Such  descriptions are not exhaustive and are for general informational
purposes  only.  The  tax rules regarding qualified plans are very complex and
will  have  differing  applications  depending  on  individual  facts  and
circumstances.  Each  purchaser  should  obtain  competent tax advice prior to
purchasing a Contract issued under a qualified plan.

Contracts  issued  pursuant  to  qualified  plans  include  special provisions
restricting  Contract  provisions that may otherwise be available as described
in  this  Prospectus.  Generally, Contracts issued pursuant to qualified plans
are  not  transferable except upon surrender or annuitization. Various penalty
and excise taxes may apply to contributions or distributions made in violation
of  applicable  limitations.  Furthermore,  certain  withdrawal  penalties and
restrictions  may  apply  to  surrenders  from  Qualified Contracts. (See "Tax
Treatment of Withdrawals -- Qualified Contracts," below.)

On  July  6, 1983, the Supreme Court decided in ARIZONA GOVERNING COMMITTEE V.
NORRIS  that  optional  annuity benefits provided under an employer's deferred
compensation  plan could not, under Title VII of the Civil Rights Act of 1964,
vary  between  men  and women. The Contracts sold by the Company in connection
with  certain  Qualified  Plans  will  utilize  annuity  tables  which  do not
differentiate  on the basis of sex. Such annuity tables will also be available
for use in connection with certain non-qualified deferred compensation plans.

A.  H.R. 10 PLANS

Section  401  of  the  Code  permits  self-employed  individuals  to establish
Qualified  Plans  for  themselves and their employees, commonly referred to as
"H.R.  10" or "Keogh" plans. Contributions made to the Plan for the benefit of
the  employees will not be included in the gross income of the employees until
distributed  from  the  Plan.  The  tax  consequences to participants may vary
depending  upon  the  particular  plan  design.  However,  the  Code  places
limitations  and restrictions on all Plans, including on such items as: amount
of  allowable  contributions;  form,  manner  and  timing  of  distributions;
transferability  of  benefits;  vesting  and  non-forfeitability of interests;
nondiscrimination  in  eligibility and participation; and the tax treatment of
distributions,  withdrawals and surrenders. (See "Tax Treatment of Withdrawals
- --  Qualified  Contracts" below.) Purchasers of Contracts for use with an H.R.
10  Plan  should  obtain  competent  tax  advice  as  to the tax treatment and
suitability of such an investment.

B.  TAX-SHELTERED ANNUITIES
   
Section  403(b)  of the Code permits the purchase of "tax-sheltered annuities"
by  public  schools  and  certain  charitable,  educational  and  scientific
organizations  described  in  Section  501(c)(3) of the Code. These qualifying
employers  may  make  contributions  to the Contracts for the benefit of their
employees.  Such  contributions  are not includible in the gross income of the
employees  until  the  employees receive distributions from the Contracts. The
amount  of  contributions  to  the tax-sheltered annuity is limited to certain
maximums  imposed  by  the  Code.  Furthermore, the Code sets forth additional
restrictions  governing  such  items  as  transferability,  distributions,
nondiscrimination  and  withdrawals.  (See  "Tax  Treatment  of Withdrawals --
Qualified  Contracts"  and "Tax-Sheltered Annuities -- Withdrawal Limitations"
below.)      Any  employee  should  obtain  competent tax advice as to the tax
treatment and suitability of such an investment.    

C.  INDIVIDUAL RETIREMENT ANNUITIES

Section  408(b)  of  the Code permits eligible individuals to contribute to an
individual  retirement  program  known  as  an "Individual Retirement Annuity"
("IRA").  Under  applicable limitations, certain amounts may be contributed to
an IRA which will be deductible from the individual's gross income. These IRAs
are  subject to limitations on eligibility, contributions, transferability and
distributions.  (See  "Tax  Treatment  of  Withdrawals -- Qualified Contracts"
below.)  Under  certain  conditions,  distributions  from other IRAs and other
Qualified Plans may be rolled over or transferred on a tax-deferred basis into
an  IRA.  Sales  of  Contracts  for  use  with  IRAs  are  subject  to special
requirements  imposed  by  the  Code,  including  the requirement that certain
informational  disclosure  be  given  to persons desiring to establish an IRA.
Purchasers  of Contracts to be qualified as an IRA should obtain competent tax
advice as to the tax treatment and suitability of such an investment.

D.  CORPORATE PENSION AND PROFIT SHARING PLANS

Sections 401(a) and 401(k) of the Code permit corporate employers to establish
various  types  of  retirement plans for employees. These retirement plans may
permit  the  purchase  of  the  Contracts  to provide benefits under the Plan.
Contributions  to the Plan for the benefit of employees will not be includible
in  the gross income of the employees until distributed from the Plan. The tax
consequences  to  participants  may  vary  depending  upon the particular plan
design.  However,  the  Code places limitations and restrictions on all plans,
including  on  such  items as: amount of allowable contributions; form, manner
and  timing  of  distributions;  transferability  of  benefits;  vesting  and
non-forfeitability  of  interests;  nondiscrimination  in  eligibility  and
participation;  and  the  tax  treatment  of  distributions,  withdrawals  and
surrenders. (See "Tax Treatment of Withdrawals -- Qualified Contracts" below.)
Purchasers of Contracts for use with Corporate Pension or Profit Sharing Plans
should  obtain competent tax advice as to the tax treatment and suitability of
such an investment.

TAX TREATMENT OF WITHDRAWALS -- QUALIFIED CONTRACTS

In  the  case of a withdrawal under a Qualified Contract, a ratable portion of
the  amount  received  is  taxable,  generally  based  on  the  ratio  of  the
individual's  cost  basis  to the individual's total accrued benefit under the
retirement  plan. Special tax rules may be available for certain distributions
from a Qualified Contract. Section 72(t) of the Code imposes a 10% penalty tax
on  the  taxable  portion of any distribution from qualified retirement plans,
including  Contracts issued and qualified under Code Sections 401 (H.R. 10 and
Corporate  Pension and Profit Sharing Plans), 403(b) (Tax-Sheltered Annuities)
and  408(b)  (Individual  Retirement Annuities). To the extent amounts are not
includible  in gross income because they have been rolled over to an IRA or to
another  eligible  qualified  plan,  no  tax  penalty will be imposed. The tax
penalty will not apply to the following distributions:  (a) if distribution is
made  on  or  after  the  date on which the Owner or Annuitant (as applicable)
reaches age 59 1/2; (b) distributions following the death or disability of the
Owner  or Annuitant (as applicable) (for this purpose disability is as defined
in  Section  72(m)(7)  of  the  Code);  (c)  after  separation  from  service,
distributions  that are part of substantially equal periodic payments made not
less  frequently  than annually for the life (or life expectancy) of the Owner
or  Annuitant  (as applicable) or the joint lives (or joint life expectancies)
of  such  Owner  or  Annuitant  (as  applicable)  and  his  or  her designated
Beneficiary;  (d)  distributions  to an Owner or Annuitant (as applicable) who
has  separated  from  service  after he has attained age 55; (e) distributions
made  to  the  Owner  or  Annuitant  (as  applicable)  to  the  extent  such
distributions  do  not  exceed  the amount allowable as a deduction under Code
Section  213 to the Owner or Annuitant (as applicable) for amounts paid during
the  taxable year for medical care; and (f) distributions made to an alternate
payee  pursuant to a qualified domestic relations order. The exceptions stated
in (d), (e) and (f) above do not apply in the case of an Individual Retirement
Annuity. The exception stated in (c) above applies to an Individual Retirement
Annuity without the requirement that there be a separation from service.

Generally,  distributions  from  a  qualified plan must commence no later than
April 1 of the calendar year, following the year in which the employee attains
age  70  1/2.  Required  distributions must be over a period not exceeding the
life  expectancy  of the individual or the joint lives or life expectancies of
the  individual and his or her designated beneficiary. If the required minimum
distributions  are not made, a 50% penalty tax is imposed as to the amount not
distributed.  In addition, distributions in excess of $150,000 per year may be
subject to an additional 15% excise tax unless an exemption applies.

TAX-SHELTERED ANNUITIES -- WITHDRAWAL LIMITATIONS

The  Code  limits the withdrawal of amounts attributable to contributions made
pursuant  to a salary reduction agreement (as defined in Section 403(b)(11) of
the  Code)  to  circumstances only when the Owner: (1) attains age 59 1/2; (2)
separates  from service; (3) dies; (4) becomes disabled (within the meaning of
Section  72(m)(7)  of  the  Code);  or  (5)  in the case of hardship. However,
withdrawals for hardship are restricted to the portion of the Owner's Contract
Value  which  represents  contributions made by the Owner and does not include
any  investment  results.  The  limitations on withdrawals became effective on
January  1,  1989, and apply only to salary reduction contributions made after
December  31, 1988, to income attributable to such contributions and to income
attributable  to  amounts  held  as  of  December 31, 1988. The limitations on
withdrawals  do  not  affect  rollovers or transfers between certain qualified
plans.  Owners  should  consult  their  own  tax  counsel or other tax adviser
regarding any distributions.

SECTION 457 - DEFERRED COMPENSATION PLANS

Under  Section  457  of  the  Code,  governmental and certain other tax-exempt
employers  may  establish deferred compensation plans for the benefit of their
employees  which  may invest in annuity contracts. The Code, as in the case of
qualified  plans,  establishes  limitations  and  restrictions on eligibility,
contributions and distributions. Under these Plans, contributions made for the
benefit of the employees will not be includible in the employee's gross income
until  distributed  from  the Plan. However, under a Section 457 Plan, all the
assets  remain solely the property of the employer, subject only to the claims
of  the  employer's general creditors until such time as made available to the
participant or beneficiary.

                             FINANCIAL STATEMENTS
   
Financial  statements  of  the  Company  and  the  Separate  Account have been
included in the Statement of Additional Information.    

                              LEGAL PROCEEDINGS

There are no material pending legal proceedings to which the Separate Account,
the Distributor or the Company is a party.

         TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION

                                                                       PAGE

Company                                                                  3

Experts                                                                  3

Legal Opinions                                                           3

Distributor                                                              3
   
Yield Calculation for the Global Advisors Money Market Sub-Account       3

Performance Information                                                  4

Annuity Provisions                                                       5

Financial Statements                                                     6


                                    PART B


                     STATEMENT OF ADDITIONAL INFORMATION

           INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACTS
                       WITH FLEXIBLE PURCHASE PAYMENTS

                                  issued by

                            WNL SEPARATE ACCOUNT A

                                     AND

                   WESTERN NATIONAL LIFE INSURANCE COMPANY

   
THIS  IS NOT A PROSPECTUS.  THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD BE
READ IN CONJUNCTION WITH THE PROSPECTUS DATED MAY 1,  1996, FOR THE INDIVIDUAL
FIXED  AND VARIABLE DEFERRED ANNUITY CONTRACTS WITH FLEXIBLE PURCHASE PAYMENTS
WHICH ARE REFERRED TO HEREIN.    

THE  PROSPECTUS  CONCISELY SETS FORTH INFORMATION FOR A PROSPECTIVE INVESTOR. 
FOR A COPY OF THE PROSPECTUS CALL (800) 910-4455 OR WRITE THE COMPANY AT: P.O.
BOX 361, 95 BRIDGE STREET, HADDAM, CT 06438-0361.



   THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED MAY 1, 1996.    


                              TABLE OF CONTENTS

                                                                          PAGE

Company.................................................................    3

Experts.................................................................    3

Legal Opinions..........................................................    3

Distributor.............................................................    3

Yield Calculation For The Global Advisors Money Market
      Sub-Account.......................................................    3

Performance Information.................................................    4

Annuity Provisions......................................................    5

Financial Statements....................................................    6


                                   COMPANY

Information  regarding Western National Life Insurance Company (the "Company")
and its ownership is contained in the Prospectus.
   
The  Company  contributed  the initial capital to the Separate Account.  As of
December  31, 1995, the initial capital contributed by the Company represented
approximately 95%  of the total assets of the Separate Account.  The Company
currently  intends  to  remove these assets from the Separate Account on a pro
rata basis in proportion to money invested in the Separate Account by Owners.
    
                                   EXPERTS
   
The balance sheet of the Company as of December 31, 1995 and 1994, and the 
related statements of income, shareholder's equity and cash flows for each of
the three years in the period ended December 31, 1995, and the balance sheet 
of the Separate Account as of December 31, 1995, and the related statements
of operations and changes in net assets for the period from  October 10, 1995
(commencement of operations) through December 31, 1995, all of which are 
included in the Statement of Additional Information, have been included herein
in reliance on the reports of Coopers & Lybrand, L.L.P., independent 
accountants, given on the authority of that firm as experts in accounting and
auditing.    

                                LEGAL OPINIONS

Legal  matters  in  connection  with  the Contracts described herein are being
passed  upon  by  the law firm of Blazzard, Grodd & Hasenauer, P.C., Westport,
Connecticut.

                                 DISTRIBUTOR

WNL  Brokerage  Services,  Inc. ("WNL Brokerage") acts as the distributor. WNL
Brokerage  is  an  affiliate  of the Company.  The offering is on a continuous
basis.

      YIELD CALCULATION FOR THE GLOBAL ADVISORS MONEY MARKET SUB-ACCOUNT
   
The  Global  Advisors  Money  Market  Sub-Account of the Separate Account will
calculate  its  current  yield  based upon the seven days ended on the date of
calculation.  As of December 31, 1995, the annualized effective yield for the
Global Advisors Money Market Sub-Account was 2.96% and the yield was 2.92%. 
    

The  current yield of the Global Advisors Money Market Sub-Account is computed
by determining the net change (exclusive of capital changes) in the value of a
hypothetical  pre-existing  Owner account having a balance of one Accumulation
Unit  of  the  Sub-Account  at  the  beginning  of the period, subtracting the
Mortality  and Expense Risk Charge, the Administrative Charge and the Contract
Maintenance Charge, dividing the difference by the value of the account at the
beginning  of the same period to obtain the base period return and multiplying
the  result  by  (365/7).  The  calculation  does  not  take  into account any
applicable Enhanced Death Benefit Charge.
   
As of December 31, 1995,  the  annualized  effective  yield and yield for the
Global  Advisors Money Market Sub-Account  calculated  with  the  applicable
Enhanced Death Benefit charge was 2.81% and ___%, respectively.    

The  Global  Advisors Money Market Sub-Account computes its effective compound
yield  according  to  the  method  prescribed  by  the Securities and Exchange
Commission.    The  effective  yield  reflects  the reinvestment of net income
earned daily on Global Advisors Money Market Sub-Account assets.

Net  investment  income  for  yield quotation purposes will not include either
realized capital gains and losses or unrealized appreciation and depreciation,
whether reinvested or not.

The  yields  quoted  should not be considered a representation of the yield of
the  Global Advisors Money Market Sub-Account in the future since the yield is
not  fixed.    Actual  yields  will  depend  not only on the type, quality and
maturities  of  the  investments  held  by  the  Global  Advisors Money Market
Sub-Account and changes in the interest rates on such investments, but also on
changes  in the Global Advisors Money Market Sub-Account's expenses during the
period.

Yield  information  may  be  useful in reviewing the performance of the Global
Advisors  Money  Market  Sub-Account  and for providing a basis for comparison
with  other investment alternatives. However, the Global Advisors Money Market
Sub-Account's  yield  fluctuates,  unlike  bank  deposits or other investments
which typically pay a fixed yield for a stated period of time.

                           PERFORMANCE INFORMATION
   
From  time to time, the Company may advertise performance data as described in
the  Prospectus.  Any such advertisement will include two sets of total return
figures  for the time periods indicated in the advertisement.  One set of such
total  return  figures  will  reflect  the  deduction of a 1.25% Mortality and
Expense Risk Charge, a .15% Administrative Charge, the investment advisory fee
and expenses for the underlying Portfolio being  advertised and any applicable
Contract Maintenance Charge.   The other set of such total return figures will
reflect the same deductions mentioned  plus  the deduction of a .15% Enhanced
Death Benefit Charge.    

The  hypothetical value of a Contract purchased for the time periods described
in  the advertisement will be determined by using the actual Accumulation Unit
values  for  an  initial $1,000 purchase payment, and deducting any applicable
Contract  Maintenance  Charge to arrive at the ending hypothetical value.  The
average annual total return is then determined by computing the fixed interest
rate  that  a  $1,000 purchase payment would have to earn annually, compounded
annually,  to  grow  to  the hypothetical value at the end of the time periods
described.  The formula used in these calculations is:

                                    n
                           P(1 + T)   =  ERV

<TABLE>
<CAPTION>
<S>      <C>  <C>

      P  =  a hypothetical initial payment of $1,000
      T  =  average annual total return
      n  =  number of years
    ERV  =  ending redeemable value at the end of the time periods used (or
            fractional portion thereof) of a hypothetical $1,000 payment
            made at the beginning of the time periods used.
</TABLE>



In addition to total return data, the Company may include yield information in
its  advertisements.    For  each  Sub-Account (other than the Global Advisors
Money  Market Sub-Account) for which the Company will advertise yield, it will
show  a  yield  quotation based on a 30 day (or one month) period ended on the
date  of the most recent balance sheet of the Separate Account included in the
registration  statement,  computed  by  dividing the net investment income per
Accumulation  Unit  earned during the period by the maximum offering price per
Unit on the last day of the period, according to the following formula:

<TABLE>
<CAPTION>
<S>       <C>  <C>
  Where:

          a =  Net investment income earned during the period by the Trust
               attributable to shares owned by the Sub-Account.

          b =  Expenses accrued for the period (net of reimbursements).

          c =  The average daily number of Accumulation Units outstanding
               during the period.

          d =  The maximum offering price per Accumulation Unit on the
               last day of the period.
</TABLE>

   
The  Company  may  also advertise performance data which will be computed on a
different basis.    
   
Investment operations for the Sub-Accounts which invest in Portfolios of the 
WNL Series Trust depicted in the chart below commenced on October 10, 1995
for the Money Market and on October 20, 1995 for the BEA Growth and Income,
Credit Suisse International Equity and Global Advisors Growth Equity.  Chart 1
below shows performance figures which reflect the deduction of all charges and
deductions (except the Enhanced Death Benefit Charge) under the Contracts (see
"Charges and Deductions" in the prospectus) and also reflect the actual fees 
and expenses paid by the underlying Portfolios.  Chart 2 below is identical to
Chart 1 except that it also reflects the deduction of the Enhanced Death 
Benefit Charge where applicable.

Average Total Return for the Period ended December 31, 1995

<TABLE>
<CAPTION>
<S>                                  <C>
Chart 1
- ---------
Sub-Accounts                         Return Since Inception

BEA Growth and Income                  ______%
Credit Suisse International Equity     ______%
Global Advisors Growth Equity          ______%
Global Advisors Money Market           ______%

Chart 2
- ---------
Sub-Accounts                         Return Since Inception

BEA Growth and Income                     N/A%
Credit Suisse International Equity        N/A%
Global Advisors Growth Equity             N/A%
Global Advisors Money Market           ______%    
</TABLE>


Owners  should  note  that  the  investment  results  of each Sub-Account will
fluctuate over time, and any presentation of the Sub-Account's total return or
yield  for  any period should not be considered as a representation of what an
investment  may  earn  or  what an Owner's total return or yield may be in any
future period.

                              ANNUITY PROVISIONS

A  Variable  Annuity  is  an  annuity  with  payments  which:  (1)  are  not
predetermined  as  to  dollar amount; and (2) will vary in amount with the net
investment  results  of  the applicable Sub-Accounts of the Separate Account. 
Annuity  Payments  also  depend  upon  the  Age of the Annuitant and any Joint
Annuitant  and  the  assumed interest factor utilized.  The Annuity Table used
will  depend  upon  the  Annuity  Option chosen.  The dollar amount of Annuity
Payments after the first is determined as follows:

     1.  The dollar amount of the first Variable Annuity Payment is divided by
the value of an Annuity Unit for each applicable Sub-Account as of the Annuity
Date.   This sets the number of Annuity Units for each monthly payment for the
applicable  Sub-Account.  The number of Annuity Units remains fixed during the
Annuity Period.

     2.  The fixed number of Annuity Units per payment in each Sub-Account is
multiplied  by  the  Annuity  Unit  Value  for  that  Sub-Account for the last
Valuation  Period  of  the  month preceding the month for which the payment is
due.    This  result  is  the dollar amount of the payment for each applicable
Sub-Account.

The  total  dollar  amount  of each Variable Annuity Payment is the sum of all
Sub-Account Variable Annuity Payments reduced by the applicable portion of the
Contract Maintenance Charge.

(See "Annuity Provisions" in the Prospectus.)

                             FINANCIAL STATEMENTS

The  financial  statements of the Company included herein should be considered
only  as bearing upon the ability of the Company to meet its obligations under
the Contracts.


<PAGE> 
REPORT OF INDEPENDENT ACCOUNTANTS 
 
 

To the Contract Owners of WNL Separate 
  Account A and Board of Directors of 
  Western National Life Insurance Company 
 
We have audited the accompanying statement of assets and liabilities of WNL 
Separate Account A as of December 31, 1995, and the related statements of 
operations and changes in net assets for the period from October 10, 1995 
(commencement of operations) through December 31, 1995.  These financial 
statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these financial statements based
on our audit. 
 
We conducted our audit 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.
Our procedures included confirmation of shares owned as of December 31, 1995,
by correspondence with WNL Series Trust.  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 audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of WNL Separate Account A
as of December 31, 1995, and the results of its operations and the changes in
its net assets for the period from October 10, 1995 (commencement of
operations) through December 31, 1995 in conformity with generally accepted
accounting principles.




Houston, Texas
February 16, 1996

<PAGE>
                 Western National Life Insurance Company
                        WNL Separate Account A


                   STATEMENT OF ASSETS AND LIABILITIES
                             December 31, 1995


                  Global Advisors  Global Advisors   BEA Growth    Credit Suisse
                    Money Market    Growth Equity    and Income    International
                     Portfolio        Portfolio      Portfolio       Portfolio
                  ---------------  ---------------   ----------    -------------
<TABLE>
<S>               <C>              <C>             <C>              <C>
ASSETS

Investments:
 
Net asset value 
  per share       $       1.00      $    10.31     $    10.46       $    10.33 
                  ============      ==========     ==========       ==========
Number of shares       126,279         201,097        204,163          201,560
                  ============      ==========     ==========       ==========
Identified cost   $    126,279      $2,011,298     $2,043,604       $2,016,107
                  ============      ==========     ==========       ==========
Market value      $    126,279      $2,072,639     $2,136,310       $2,083,024
                  ------------      ----------     ----------       ----------
 
NET ASSETS        $    126,279      $2,072,639     $2,136,310       $2,083,024
                  ============      ==========     ==========       ==========

Net Assets
Attributable to:

Contract owners   $     25,107      $    1,282     $    4,906       $    4,461
Western National
 Life Insurance
 Company (Note 7)      101,172       2,071,357      2,131,413        2,078,563
                  ------------      ----------     ----------       ----------
 
                  $    126,279      $2,072,639     $2,136,319       $2,083,024
                  ============      ==========     ==========       ==========

 
 
ACCUMULATION UNITS OF CONTRACT OWNERS:
 
Standard benefit
  units                2,464.4           124.2           461.8          430.6
Enhanced benefit
  units                   24.9              --             --              --

ACCUMULATION VALUE PER UNIT: 
 
Standard benefit
  units             $   10.086       $  10.325       $  10.624     $   10.361
Enhanced benefit
  units                 10.083              --              --             --

</TABLE>

 
    The accompanying notes are an integral part of the financial statements.

<PAGE>
                 Western National Life Insurance Company
                        WNL Separate Account A


                        STATEMENT OF OPERATIONS 
     For the Period from October 10, 1995 (commencement of operations) 
                           December 31, 1995 
 
 
                  Global Advisors  Global Advisors   BEA Growth    Credit Suisse
                    Money Market    Growth Equity    and Income    International
                     Portfolio        Portfolio      Portfolio       Portfolio
                  ---------------  ---------------   ----------    -------------
<TABLE>
<S>               <C>              <C>             <C>              <C>

INVESTMENT INCOME 
 
Income: 
 
Dividends from
 mutual funds
 reinvested       $    1,234       $  10,035       $  28,948        $   11,682

Expenses:

Mortality and
 expense risk
 charges                  17               1               1                 1
                  ----------       ---------       ---------        ----------
NET INVESTMENT
  INCOME               1,217          10,034          28,947            11,681 


REALIZED AND
 UNREALIZED GAIN
 ON INVESTMENTS


Net unrealized
 gain on
 investments              --          61,341          92,715            66,917 

Realized gain
 distributions
 reinvested               --              --           9,791                --
                  ----------       ---------        --------        ----------

NET REALIZED AND
 UNREALIZED GAIN
 ON INVESTMENTS           --          61,341         102,506            66,917
                  ----------       ---------       ---------      ------------
 
INCREASE IN NET
 ASSETS RESULTING
 FROM OPERATIONS  $    1,217       $  71,375       $ 131,453      $     78,598
                  ==========       =========       =========      ============

</TABLE>


    The accompanying notes are an integral part of the financial statements.

<PAGE>
                 Western National Life Insurance Company
                        WNL Separate Account A


                    STATEMENT OF CHANGES IN NET ASSETS 
     For the Period from October 10, 1995 (commencement of operations) 
                             December 31, 1995 



                  Global Advisors  Global Advisors   BEA Growth   Credit Suisse
                    Money Market    Growth Equity    and Income   International
                     Portfolio        Portfolio      Portfolio      Portfolio
                  ---------------  ---------------   ----------   -------------
<TABLE>
 <S>              <C>              <C>             <C>              <C> 

Increase in
 Net Assets
 from Operations 
 
Net investment
 income           $    1,217       $  10,034       $  28,947        $   11,681
 
Net unrealized
 gain on
 investments              --          61,341          92,715            66,917

Realized gain
 distributions
 reinvested               --              --           9,791                --
                  ----------       ---------       ---------        ----------
 
Increase in
 Net Assets
 from Operations       1,217          71,375         131,453            78,598 
 
Increase
 (Decrease) in
 Net Assets
 from Unit
 Transactions:

Contract purchase
 payments             34,261             946             373                59
 
Transfers to
general account          (21)             --              --                --

Portfolio
 transfers            (9,178)            318           4,493             4,367
                  ----------       ---------       ---------        ----------
 
Increase in Net
 Assets from Unit
 Transactions         25,062           1,264           4,866             4,426

Capital
 contribution
 from Western
 National Life
 Insurance
 Company             100,000       2,000,000       2,000,000         2,000,000
                  ----------      ----------      ----------        ----------

Total Increase
 in Net Assets
 and Net Assets
 at End of
 Period         $    126,279      $2,072,639      $2,136,319        $2,083,024
                ============      ==========      ==========        ==========

</TABLE>

     The accompanying notes are an integral part of the financial statements.

<PAGE>
                   Western National Life Insurance Company
                        WNL Separate Account A


                      Notes to Financial Statements 


1.   ORGANIZATION 
 
     WNL Separate Account A (the "Separate Account") was established by Western 
National Life Insurance Company (the "Company") on November 9, 1994, for funding
certain variable annuity insurance contracts issued by the Company.  The
Separate Account is registered with the Securities and Exchange Commission as a
unit investment trust pursuant to the provisions of the Investment Company Act
of 1940, as amended.  The Separate Account commenced operations on October 10,
1995.

     The Separate Account is divided into eight sub-accounts.  Each sub-account
invests in one portfolio of WNL Series Trust (the "Trust").  The Trust is
managed by WNL Investment Advisory Services, Inc. (the "Advisor"), an affiliate
of the Company.  The Trust portfolios available to contract holders through the
various sub-accounts ("Portfolio") are as follows:
 
          WNL Series Trust:
               American Capital Emerging Growth Portfolio
               BEA Growth and Income Portfolio
               BlackRock Managed Bond Portfolio
               Credit Suisse International Equity Portfolio
               Global Advisors Growth Equity Portfolio
               Global Advisors Money Market Portfolio
               Quest for Value Asset Allocation Portfolio
               Salomon Brothers U.S. Government Securities Portfolio


As of December 31, 1995, only the BEA Growth and Income Portfolio, Credit
Suisse International Equity Portfolio, Global Advisors Growth Equity Portfolio,
and Global Advisors Money Market Portfolio were actively funded. 

     Net premiums from the contracts are allocated to the sub-accounts and
invested in the Portfolios in accordance with contract owner instructions and
are recorded as unit transactions in the statement of changes in net assets.


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accompanying financial statements of the Separate Account have been
prepared on the basis of generally accepted accounting principles.  The
accounting principles followed by the Separate Account and the methods of
applying those principles are presented below or in the footnotes which follow:

     INVESTMENT VALUATION - The investment shares of the Portfolios are valued
at the closing net asset value (market) per share as determined by the fund on
the day of measurement.

     INVESTMENT TRANSACTIONS AND RELATED INVESTMENT INCOME - Investment
transactions are accounted for on the date the order to buy or sell is executed
(trade date).  Dividend income and distributions of capital gains are recorded
on the ex-dividend date.  Realized gains and losses from investment transactions
are reported on the basis of identified cost for financial reporting and federal
income tax purposes.

<PAGE>
     ANNUITY RESERVES - At December 31, 1995, the Separate Account did not have
any contracts in the annuity payout phase; therefore, no reserves were required.

     FEDERAL INCOME TAXES - The Company is taxed as a life insurance company
and includes the operations of the Separate Account in its federal income tax
return.  As a result, the Separate Account is not taxed as a "Regulated
Investment Company" under subchapter M of the Internal Revenue Code.  Under
existing laws, taxes are not currently payable on the investment income or on
the realized gains of the Separate Account.  The Company reserves the right to
allocate to the Separate Account any federal, state or other tax liability that
may result in the future from maintenance of the Separate Account.  No charges
are currently being made against the Separate Account for such tax.


3.   CONTRACT CHARGES

     Deductions for the administrative expense, and mortality and expense risks
assumed by the company are calculated daily, at an annual rate, on the average
daily net asset value of the Portfolios and are paid to the Company.  The
annual rate as a percentage of each Portfolio's net asset value, for the
administrative expenses is .15% and the annual rate of the mortality and
expense risks is 1.25%.  The annual rate for the enhanced death benefit option
is .15%.  For the year ended December 31, 1995, deductions for administrative
expenses and mortality and expense risk charges totaled $20.

     An annual maintenance charge of $30 on each contract may be imposed on the
contract anniversary during the accumulation period for the maintenance of the
contract.  No maintenance charge is made if the contract value on the contract
anniversary is at least $40,000.

     A contingent deferred sales charge is applicable to certain withdrawal
amounts pursuant to the contract and is payable to the Company.  There were no
contingent deferred sales charges collected for 1995.

     There are other deductions from, and expense (including management fees
paid to the investment adviser and other expenses) paid out of the assets of
the Trust.  As full compensation for its services under the Investment Advisory
Agreement, the Trust incurs a monthly fee from the Adviser based on annual
rates which range from .45% to .90% based on the average daily net assets of
each Portfolio.  The Advisor, has agreed to waive is advisory fee for each of
the Portfolios for the initial six (6) months of each Portfolios investment
operations.


4.   INVESTMENTS

     Fund shares are purchased at net asset value with net contract payments
(contract purchase payments less surrenders) and with reinvestment of
distributions made by the Portfolios.  The aggregate cost of purchases and
proceeds from sales of investments for the period ended December 31, 1995, were
$6,212,552 and $15,264, respectively.  The cost of total investments owned at
December 31, 1995, was the same for financial reporting and federal income tax
purposes.  At December 31, 1995, total unrealized appreciation was $220,973.


5.   NET INCREASE (DECREASE) IN ACCUMULATION UNITS 
 
     The increase (decrease) in accumulation units for the period from
October 10, 1995 (commencement of operations) through December 31, 1995, is as
follows:

                  Global Advisors  Global Advisors   BEA Growth    Credit Suisse
                    Money Market    Growth Equity    and Income    International
                     Portfolio        Portfolio      Portfolio       Portfolio
                  ---------------  ---------------   ----------    -------------
<TABLE>


Standard Death
 Benefit: 
 
 <S>              <C>              <C>             <C>              <C>

Increase for
 payments
 received         $   3,377.2      $      92.4     $      35.8      $      5.8
 
Increase
 (decrease) for
 inter-fund
 transfers             (912.8)            31.8           426.0           424.8
                  -----------      -----------     -----------      ----------

Units, at end of
 period               2,464.4            124.2           461.8           430.6 
                  ===========      ===========     ===========      ==========


Enhanced Death
 Benefit:
 
Increased for
 payments
 received                24.9                0               0               0
                 ------------      -----------     -----------      ----------

Units, at end
 of period               24.9                0               0               0
                 ============      ===========     ===========      ==========


6.   DISTRIBUTION AGREEMENT

     WNL Brokerage Services, Inc. ("WNL Brokerage"), a wholly-owned subsidiary
of WNL Holding Corp., acts as the principal underwriter of the contracts funded
by the Separate Account.  WNL Brokerage is registered as a broker-dealer under
the Securities Exchange Act of 1934 and is a member of the National Association
of Securities Dealers, Inc.  The contracts are sold by registered
representatives of the Company, who are also insurance agents under state law.


7.   RELATED PARTIES 

     Through December 31, 1995, the Company contributed capital in the amount
of $6.1 million to the Separate Account.  The capital was contributed to
provide diversification and to enhance investment performance.  The capital
contributions were made to the Portfolios as participants made specific
selections within the options available to them.  The capital will be removed
as the funds grow large enough to meet the diversification requirements without
the additional capital.  Dividend income reinvested, realized gain distribution
reinvested and unrealized gains related to the contributed capital for the year
ended December 31, 1995, was $51,829, $9,778 and $220,899, respectively.


<PAGE>
7.   RELATED PARTIES (CONTINUED)

     Subsequent to year end, the remaining Portfolios, American Capital
Emerging Growth Portfolio, BlackRock Managed Bond Portfolio, Quest for Value
Asset Allocation Portfolio, and Salomon Brothers U.S. Government Securities
Portfolio, were funded by the Company in the following amounts:


</TABLE>
<TABLE>

     <S>                                                      <C>   
     American Capital Emerging Growth Portfolio               $     500,000

     BlackRock Managed Bond Portfolio                             3,000,000 

     Quest for Value Asset Allocation Portfolio                   1,000,000

     Salomon Brothers U.S. Government Securities Portfolio        2,000,000
                                                              -------------
                                                              $   6,500,000
                                                              =============




<PAGE>
                           INDEX TO FINANCIAL STATEMENTS

                                                                        PAGE
                                                                        ----
Report of Independent Accountants                                       F-2
Balance Sheet as of December 31, 1995 and 1994                          F-3
Statement of Operations for the years ended December 31, 1995,
  1994 and 1993                                                         F-4
Statement of Shareholder's Equity for the years ended December 31,
  1995, 1994 and 1993                                                   F-5
Statement of Cash Flows for the years ended December 31, 1995,
  1994 and 1993                                                         F-6
Notes to Financial Statements                                           F-7
Report of Independent Accountants on Financial Statement Schedule       F-26
Financial Statement Schedule:
  Schedule VI-Reinsurance for the years ended December 31, 1995,
    1994 and 1993                                                       F-27



                                       F-1
<PAGE>
                          REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
Western National Life Insurance Company

     We have audited the accompanying balance sheet of Western National Life
Insurance Company as of December 31, 1995 and 1994, and the related
statements of operations, shareholder's equity, and cash flows for each of
the three years in the period ended December 31, 1995.  These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based
on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Western National
Life Insurance Company as of December 31, 1995 and 1994, and the results of
its operations and its cash flows for each of the three years in the period
ended December 31, 1995, in conformity with generally accepted accounting
principles.


                                      COOPERS & LYBRAND L.L.P.

Houston, Texas
February 1, 1996




                                       F-2
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                                   BALANCE SHEET

                            DECEMBER 31, 1995 AND 1994
                               (DOLLARS IN MILLIONS)

                 ASSETS                                  1995      1994
                 ------                                  ----      ----

</TABLE>
<TABLE>
<S>                                                   <C>        <C>
Investments:
  Fixed maturities-actively managed
    at fair value (amortized cost:
    1995-$7,654.5; 1994-$7,604.8)                     $7,996.7   $6,999.5
  Fixed maturities-held to maturity
    at amortized cost (fair value:
    1995-$2.1; 1994-$1.6)                                  1.1        1.1
  Equity securities at fair value
    (cost: 1995-$0.8; 1994 $5.7)                           0.8        5.3
  Mortgage loans                                          86.5       87.3
  Credit-tenant loans                                    249.7      243.7
  Policy loans                                            68.3       72.6
  Other invested assets                                   24.5       11.4
  Short-term investments                                 414.8       25.8
                                                      --------   --------
    Total investments                                  8,842.4    7,446.7
Accrued investment income                                131.7      134.6
Reinsurance receivables                                    1.8       75.1
Cost of policies purchase                                 35.8      104.2
Cost of policies produced                                228.7      365.3
Deferred income taxes                                        -      151.6
Other assets                                              20.8       30.5
                                                      --------   --------
    Total assets                                      $9,261.2   $8,308.0
                                                      ========   ========
</TABLE>
           LIABILITIES AND SHAREHOLDER'S EQUITY
           ____________________________________
<TABLE>
  <S>                                                 <C>        <C>
Liabilities:
  Insurance liabilities                               $7,915.8   $7,776.1
  Investment borrowings                                  257.3       30.6
  Deferred income taxes                                  118.4          -
  Other liabilities                                       25.0       19.3
                                                      ________   ________

    Total liabilities                                  8,316.5    7,826.0
                                                      ________   ________
Shareholder's equity:
  Common stock and additional
    paid-in capital (par value $50 per share;
    authorized:  1995 100,000; 1994 30,000;
    issued and outstanding:  1995 50,000;
    1994 30,000)                                         322.6      322.6
  Unrealized appreciation (depreciation)
    of investments, net                                  125.2     (322.1)
  Retained earnings                                      496.9      481.5
                                                      --------   --------
    Total shareholder's equity                           944.7      482.0
                                                      --------   --------
    Total liabilities and shareholder's equity        $9,261.2   $8,308.0
                                                      ========   ========
</TABLE>

     The accompanying notes are an integral part of the financial statements.

                                        F-3
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY

                              STATEMENT OF OPERATIONS
               FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                               (DOLLARS IN MILLIONS)


                                         1995           1994           1993
                                         ----           ----            ----
<TABLE>
<S>                                   <C>             <C>            <C>
Revenues:  Insurance policy income    $   26.4        $  26.3        $   21.8
  Net investment income                  666.0          638.2           610.1
  Net trading income                         -            3.7            49.6
  Net realized gains (losses)           (126.2)         (52.9)           92.7
                                      --------        -------         -------
       Total revenues                    566.2          615.3           774.2
                                      --------        -------         -------

Benefits and expenses:
  Insurance policy benefits              108.3          104.7           101.9
  Change in future policy benefits
    and other liabilities                 14.1           13.6            19.3
  Interest expense on annuities
    and financial products               364.9          344.2           333.1
  Interest expense on investment
    borrowings                             8.6            7.3             6.2
  Amortization related to operations      37.1           20.1            16.5
  Amortization and change in future
    policy benefits related to
    realized gains (losses)              (29.8)         (16.8)           84.3
  Other operating costs and expenses      41.3           16.1             8.4
                                      --------        -------         -------

       Total benefits and expenses       544.5          489.2           569.7
                                      --------        -------         -------

       Income before income taxes         21.7          126.1           204.5
Income tax expense                         6.3           45.1            74.5
                                      --------        -------         -------

       Net income                     $   15.4        $  81.0         $ 130.0
                                      ========        =======         =======
</TABLE>

     The accompanying notes are an integral part of the financial statements.


                                        F-4
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY

                         STATEMENT OF SHAREHOLDER'S EQUITY
               FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                               (DOLLARS IN MILLIONS)


                                       1995           1994            1993
                                       ----           ----            ----
<TABLE>
<S>                                  <C>            <C>             <C>
Common stock and additional
  paid-in capital:
  Balance, beginning of year         $ 322.6        $ 322.6         $ 263.8
    Capital contribution                   -              -            58.8
                                     -------        -------         -------
  Balance, end of year               $ 322.6        $ 322.6         $ 322.6
                                     =======        =======         =======

Unrealized appreciation
  (depreciation) of investments,
  net:
  Balance, beginning of year         $(322.1)       $  37.8         $  14.2
    Change in unrealized
      appreciation
      (depreciation), net              447.3         (359.9)           23.6
                                     -------        -------         -------
  Balance, end of year               $ 125.2        $(322.1)        $  37.8
                                     =======        =======         =======

Retained earnings:
  Balance, beginning of year         $ 481.5        $ 400.5         $ 344.3
    Net income                          15.4           81.0           130.0
    Dividends on common stock              -              -           (73.8)
                                     -------        -------         -------

  Balance, end of year               $ 496.9        $ 481.5         $ 400.5
                                     =======        =======         =======

      Total shareholder's equity     $ 944.7        $ 482.0         $ 760.9
                                     =======        =======         =======
</TABLE>

     The accompanying notes are an integral part of the financial statements.


                                      F-5
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                              STATEMENT OF CASH FLOWS
               FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                               (DOLLARS IN MILLIONS)



                                          1995          1994           1993
                                          ----          ----           ----
<TABLE>
<S>                                     <C>          <C>            <C>
Cash flows from operating activities:
  Net income                            $  15.4      $   81.0       $  130.0
  Adjustments to reconcile net income
    to net cash provided by operating
    activities:
      Amortization and depreciation         7.3           0.9           63.2
      Realized (gains) losses on
        investments, net                  119.4          47.1          (97.9)
      Income taxes                         60.7          26.6          (39.8)
      Increase in insurance liabilities   116.0          22.3           46.0
      Interest credited to insurance
        liabilities                       370.2         348.7          340.4
      Fees charged to insurance
        liabilities                        (4.2)         (4.7)          (4.1)
      Amortization (accrual) of
        investment income, net              3.7         (14.2)         (37.1)
      Deferral of cost of policies
        produced                          (62.2)        (57.4)         (42.2)
      Change in trading account
        securities                            -          60.8           71.7
      Other                                (0.4)          6.4          (89.1)
                                       --------      --------       --------
        Net cash provided by
          operating activities            625.9         517.5          341.1
                                       --------      --------       --------
Cash flows from investing activities:
  Sales of investments                  3,151.9       3,482.8        3,705.7
  Maturities and redemptions of
    investments                           376.3         441.6        1,145.6
  Purchases of investments             (3,686.4)     (4,568.5)      (5,309.1)
                                       --------      --------       --------
        Net cash used in
          investing activities           (158.2)       (644.1)        (457.8)
                                       --------      --------       --------
Cash flows from financing activities:
  Deposits to insurance liabilities       747.2         728.8          545.0
  Withdrawals from insurance
    liabilities                        (1,052.5)       (662.2)        (456.6)
  Capital contributions                       -             -           58.8
  Dividends on common stock                   -             -          (73.8)
  Investment borrowings, net              226.6        (189.9)         127.4
                                       --------      --------       --------
    Net cash provided by (used in)
      financing activities                (78.7)       (123.3)         200.8
                                       --------      --------       --------
        Net increase (decrease) in
          short-term investments          389.0        (249.9)          84.1

Short-term investments-beginning
  of year                                  25.8         275.7          191.6
                                       --------      --------       --------
Short-term investments-end of year     $  414.8      $   25.8       $  275.7
                                       ========      ========       ========

Supplemental cash flow disclosure:
  Income taxes (refunded) paid, net    $   (4.7)     $   17.9       $  111.9
                                       ========      ========       ========

  Interest paid on investment
    borrowings                         $    8.0      $    7.9       $    5.7
                                       ========      ========       ========

</TABLE>

     The accompanying notes are an integral part of the financial statements.

                                     F-6
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY

                           NOTES TO FINANCIAL STATEMENTS

                               ____________________


1.  SIGNIFICANT ACCOUNTING POLICIES:

ORGANIZATION, NATURE OF OPERATIONS AND BASIS OF PRESENTATION

     Western National Life Insurance Company (the "Company") is a State of
Texas domiciled life insurance company that was founded in 1944.  The Company
is a wholly-owned subsidiary of Western National Corporation ("Western
National").  Effective December 31, 1993, the Company's former parent,
Bankers National Life Insurance Company ("Bankers National"), a life
insurance company domiciled in the State of Texas and wholly-owned subsidiary
of Conseco, Inc. ("Conseco"), sold all of the outstanding shares of the
Company to an insurance holding company subsidiary of Conseco ("Conseco
Holding").  In February 1994, Conseco Holding transferred ownership of the
Company to Western National, an insurance holding company formed by Conseco. 
The transactions were approved by the Texas Department of Insurance.  Western
National completed an initial public offering of its common stock in February
1994 whereby Conseco Holding retained approximately 40% ownership of Western
National's common stock.  In December 1994, a wholly-owned life insurance
subsidiary of American General Corporation acquired Conseco Holding's shares
of Western National's common stock.

     Certain amounts from prior periods were reclassified to be consistent
with the 1995 statement of cash flows classification.  The Company
reclassified realized gains on investments in the amounts of $97.7 million in
1993 as reductions from cash provided from operating activities rather than
as reductions in sales proceeds of investments (which are classified as
investing activities).  This reclassification decreased cash flows from
operating activities and increased cash flows from investing activities for
1993 as compared with the amount previously reported, by the amount of the
realized gain.

     The Company develops, markets and issues annuity products through niche
distribution channels.  The Company sells single premium deferred annuities
to the savings and retirement markets through financial institutions
(primarily banks and thrifts), flexible and single premium deferred annuities
to the tax-qualified and nonqualified retirement markets through personal
producing general agents, and single premium immediate annuities to the
structured settlement market through specialty brokers.  The Company also
markets Single Premium Immediate Annuities ("SPIAs"), other than structured
settlement SPIAs, through its financial institutions and personal producing
general agent distribution channels.  Additionally, the Company directly
markets single and flexible premium deferred annuities through an affiliate.
The Company introduced a variable annuity product in late 1995, which it
markets through its financial institution, PPGA and direct-marketing
channels.  Sales of single premium deferred annuities comprised 79%, 82%, and
72% of net premiums collected in 1995, 1994, and 1993, respectively.

OVERALL EFFECT OF ESTIMATES

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

INVESTMENTS

     Fixed maturity investments ("fixed maturities") are debt securities that
have original maturities greater than one year and are comprised of
investments such as U.S.Treasury securities, mortgage-backed securities,
corporate bonds and redeemable preferred stocks. Equity securities would
include common and non-redeemable preferred stocks.  Effective December
31,1993, the Company adopted Statement of Financial Accounting Standards No.
115, ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY SECURITIES ("SFAS
115"), and, accordingly, classifies its fixed maturities and equity
securities into the following categories:

                                      F-7
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     -   Actively managed fixed maturities and equity securities are
         securities that may be sold prior to maturity due to changes that    
         might occur in market interest rates, changes in prepayment risk,    
         the Company's management of its income tax position, general         
         liquidity needs, increase in loan demand, the need to increase       
         regulatory capital or similar factors.  Actively managed securities  
         are carried at estimated fair value and the net unrealized gains     
         (losses) are recorded as a component of shareholder's equity, net of 
         tax and related adjustments described below.  All but $1.1 million   
         of the Company's fixed maturities and equity securities were         
         classified as actively managed as of December 31, 1995 and 1994.

      -  Held to maturity securities are those debt securities which the
         Company has the ability and positive intent to hold to maturity, and
         are carried at amortized cost.  The Company may dispose of such
         securities under certain unforeseen circumstances, such as issuer
         credit deterioration or changes in regulatory requirements.  The
         Company had $1.1 million of securities classified as held to
         maturity as of December 31, 1995 and 1994.

     -   Trading account securities are fixed maturity and equity securities
         that are bought and held primarily for the purpose of selling them
         in the near term. Trading account securities are carried at
         estimated fair value and the net unrealized gains (losses) are
         included as a component of net trading income.  The Company
         suspended its trading account activities in 1994 and, accordingly,
         had no securities classified as trading as of December 31, 1995 and
         1994.

     Changes in interest rates have a direct, inverse impact on the market
value of fixed-income investments.  It is reasonably possible that changes in
interest rates will occur in the near term and, as a result of SFAS 115, such
changes will have a material impact on the carrying value of actively managed
fixed maturity and equity securities, with an offsetting effect to
stockholder's equity, net of the related effects on cost of policies
purchased and produced and deferred income taxes.

     Anticipated returns, including realized gains and losses, from the
investment of policyholder balances are considered in determining the
amortization of the cost of policies purchased and the cost of policies
produced. When actively managed fixed maturity and equity securities are
stated at fair value, an adjustment is made to the cost of policies purchased
and the cost of policies produced equal to the change in amortization that
would have been recorded if such securities had been sold at their fair value
and the proceeds reinvested at current yields. Furthermore, if future yields
expected to be earned on such securities decline, it may be necessary to
increase certain insurance liabilities. Adjustments to such liabilities are
required when their balances, in addition to future net cash flows including
investment income, are insufficient to cover future benefits and expenses.

     Mortgage loans and credit-tenant loans are carried at amortized cost. 
Policy loans are carried at their current unpaid principal balance.  Fees
received and costs incurred in connection with the Company's origination of
these loans are deferred, and are amortized as yield adjustments over their
remaining contractual lives in accordance with SFAS 91.  Short-term
investments, which principally include commercial paper, cash and other
financial instruments with original maturities of typically 90 days or less,
are carried at amortized cost.

     Discounts and premiums of investment securities to par are amortized as
yield adjustments over the contractual lives of the underlying securities and
callable corporate bonds.  Principal prepayments can alter the cash flow
pattern and yield of prepayment-sensitive investments such as mortgage-backed
securities ("MBS").  The accretion of discount and amortization of premium
takes into consideration actual and estimated principal prepayments.  In the
case of MBS, the Company utilizes estimated prepayment speed information
obtained from published sources or from estimates developed by its investment
advisor.  The effects on the yield of  a security from changes in principal
prepayments are recognized retrospectively, except for interest only or
residual interests in structured securities which are recognized
prospectively.  The degree to which a security is susceptible to yield
adjustments is influenced by the difference between its carrying value and
par, the relative sensitivity of the underlying assets backing the securities
to changing interest rates, and the repayment priority of the securities in
the overall securitization structure.  Prepayments may also reduce future
yield to the extent that proceeds are reinvested in a lower rate environment.


                                     F-8
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     The Company manages the extent of these risks by (i) principally
purchasing securities which are backed by collateral with lower prepayment
sensitivity (such as MBS priced at or near par value that are highly
seasoned), (ii) avoiding securities with values heavily influenced by changes
in prepayments (such as interest-only and principal-only securities), and
(iii) purchasing securities with prepayment protected structures.

       The specific identification method is used to account for the
disposition of investments. The differences between the sales proceeds and
the carrying values are reported as gains (losses), or in the case of
prepayments, as adjustments to investment income.  Declines in values of
investments which are considered other than temporary are recognized as
realized losses.  Subsequent recoveries in value are recognized only when the
investments are sold.

     The Company occasionally uses derivative financial instruments to alter
interest rate exposure arising from mismatches between assets and
liabilities.  Certain of the Company's fixed maturities are floating-rate
instruments.  In an effort to reasonably closely match the average duration
of assets and liabilities, the Company has entered into interest rate swap
contracts that effectively convert the floating-rate securities to fixed-rate
instruments.  Specifically, the Company contracts with counterparties to
exchange, at specified intervals, the difference between fixed-rate and
floating-rate interest amounts calculated by reference to an agreed notional
amount.  The Company pays the floating rate and receives the fixed rate, with
the net difference charged or credited as an adjustment to investment income. 
The Company's investment guidelines provide that all swap contracts must be
either (i) with parties rated "A" or better by a nationally recognized
statistical rating service, and/or (ii) secured by collateral approved by the
Company's Investment Committee.

     The Company occasionally enters into mortgage dollar roll and reverse
repurchase transactions (collectively, "dollar rolls") when earnings
enhancement opportunities arise.  Dollar rolls are agreements with an outside
source, usually broker/dealers, to sell mortgage- backed securities and then,
at a predetermined date, to buy back "substantially the same securities". 
The Company's investment guidelines require that the original term of a
dollar roll be no longer than 30 days and that all proceeds of such
short-term transactions be invested in short-term investments.  The
securities involved must also have been issued, assumed or guaranteed by the
Government National Mortgage Association ("GNMA"), the Federal National
Mortgage Association ("FNMA"), or the Federal Home Loan Mortgage Corporation
("FHLMC").

     The Company enters into dollar rolls whenever a positive spread can be
realized from the implicit interest cost of the investment borrowings and the
reinvestment of the proceeds in short-term financial instruments.  Because
both sides of the transaction are entered into on the basis of short-term,
money-market rates, dollar rolls involve no duration risk while providing an
enhancement to investment income.  The Company's dollar rolls are accounted
for as short-term investment borrowings, with like amounts included in
short-term investments.  The carrying values of the Company's investment
borrowings are assumed to approximate estimated fair value.  

COST OF POLICIES PURCHASED

     The cost of policies purchased represents the portion of Conseco's cost
of acquiring the Company in 1987 that was attributable to the value of the
right to receive future cash flows from insurance contracts existing at the
date of acquisition. The value of the cost of policies purchased is the
actuarially determined present value of the projected future cash flows from
the acquired policies.

     Expected future cash flows used in determining the cost of policies
purchased are based on actuarially determined projections of future premium
collection, mortality, surrenders, benefit payments, operating expenses,
changes in insurance liabilities, investment yields on the assets held to
back such policy liabilities and other factors. These projections take into
account all factors known or expected at the valuation date based on the
collective judgment of the management of the Company. Actual experience on
purchased business may vary from projections due to differences in renewal
premiums collected, investment spread, investment gains (losses), mortality
and morbidity costs and other factors. These variances from original
projections, whether positive or negative, are included in net income as they
occur. To the extent that these variances indicate that future cash flows
will differ from those reflected in the scheduled amortization of the cost of
policies purchased, current and future amortization is adjusted. Therefore,
when the Company sells fixed

                                       F-9
<PAGE>
                       WESTERN NATIONAL LIFE INSURANCE COMPANY

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


maturities and recognizes a gain (loss) it also reduces (increases) the
future investment spread because the proceeds from the sale of investments
are reinvested at a lower (higher) earnings rate and amortization is
increased (decreased) to reflect the change in the incidence of cash flows. 
The discount rate used to determine such value is the current rate of return
the Company would require to justify the investment.

     The cost of policies purchased is amortized (with interest at the same
rate used to determine the discounted value of the asset) based on the
incidence of the expected cash flows. Recoverability of the cost of policies
purchased is evaluated regularly by comparing the current estimate of
expected future cash flows (discounted at the rate of interest that accrues
to the policies) to the unamortized asset balance by line of insurance
business. If such current estimate indicates that the existing insurance
liabilities, together with the present value of future net cash flows from
the business, will not be sufficient to recover the cost of policies
purchased, the difference is charged to expense. Amortization is also
adjusted for the current and future years to reflect (i) the revised estimate
of future cash flows and (ii) the revised interest rate (but not greater than
the rate initially used and not lower than the rate of interest earned on
invested assets) at which the discounted present value of such expected
future profits equals the unamortized asset balance.  Expected future cash
flows used in determining the amortization pattern and recoverability of cost
of policies purchased is based on historical gross profits and management's
estimates and assumptions regarding future investment spreads, maintenance
expenses, and persistency of the block of business.  The accuracy of the
estimates and assumptions are impacted by several factors, including factors
outside the control of management such as movements in interest rates and
competition from other investment alternatives.  It is reasonably possible
that conditions impacting the estimates and assumptions will change and that
such changes will result in future adjustments to cost of policies purchased.

COST OF POLICIES PRODUCED

     Costs of producing new business (primarily commissions and certain costs
of policy issuance and underwriting) which vary with and are primarily
related to the production of new business, are deferred to the extent
recoverable from future profits. Such costs are amortized with interest as
follows:

     -   For universal life-type contracts and investment-type contracts, in
         relation to the present value of expected gross profits from these
         contracts, discounted using the interest rate credited to the
         policy;

     -   For immediate annuities with mortality risks, in relation to the
         present value of benefits to be paid;

     -   For traditional life contracts, in relation to future anticipated
         premium revenue using the same assumptions that are used in
         calculating the insurance liabilities.

     Recoverability of the unamortized balance of the cost of policies
produced is evaluated regularly. For universal life-type contracts and
investment-type contracts, the accumulated amortization is adjusted (whether
an increase or a decrease) whenever there is a material change in the
estimated gross profits expected over the life of a block of business in
order to maintain a constant relationship between cumulative amortization and
the present value (discounted at the rate of interest that accrues to the
policies) of expected gross profits. For most other contracts, the
unamortized asset balance is reduced by a charge to income only when the sum
of the present value of future cash flows and the policy liabilities is not
sufficient to cover such asset balance.

     Expected gross profits used in determining the amortization pattern and
recoverability of cost of policies produced is based on historical gross
profits and management's estimates and assumptions regarding future
investment spreads, maintenance expenses, and persistency of the block of
business.  The accuracy of the estimates and assumptions are impacted by
several factors, including factors outside the control of management such as
movements in interest rates and competition from other investment
alternatives.  It is reasonably possible that conditions impacting the
estimates and assumptions will change and that such changes will result in
future adjustments to cost of policies produced.


                                   F-10
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


INSURANCE LIABILITIES, RECOGNITION OF INSURANCE POLICY INCOME
  AND RELATED BENEFITS AND EXPENSES

     Reserves for universal life-type and investment-type contracts are based
on the contract account balance, if future benefit payments in excess of the
account balance are not guaranteed, or on the present value of future benefit
payments when such payments are guaranteed. Additional increases to insurance
liabilities are made if future cash flows, including investment income, are
insufficient to cover future benefits and expenses.

     For investment contracts without mortality risk (such as deferred
annuities and immediate annuities with benefits paid for a period certain)
and for contracts that permit the Company or the insured to make changes in
the contract terms (such as single premium whole life and universal life),
premium deposits and benefit payments are recorded as increases or decreases
in a liability account rather than as revenue and expense. Amounts charged
against the liability account for the cost of insurance, policy
administration and surrender penalties are recorded as revenues. Interest
credited to the liability account and benefit payments made in excess of the
contract liability account balance are charged to expense. 

     Reserves for traditional and limited-payment contracts are generally
calculated using the net level premium method and assumptions as to
investment yields, mortality, withdrawals and dividends. The assumptions are
based on projections of past experience and include provisions for possible
adverse deviation. These assumptions are made at the time the contract is
issued or, in the case of contracts acquired by purchase, at the purchase
date.

     For traditional insurance contracts, premiums are recognized as income
when due. Benefits and expenses are associated with earned premiums so as to
result in their recognition over the premium-paying period of the contracts.
Such recognition is accomplished through the provision for future policy
benefits and the amortization of deferred policy acquisition costs.

     For contracts with mortality risk, but with premiums paid for only a
limited period (such as single premium immediate annuities with benefits paid
for the life of the annuitant), the accounting treatment is similar to
traditional contracts. However, the excess of the gross premium over the net
premium is deferred and recognized in relation to the present value of
expected future benefit payments.

     Liabilities for incurred claims are determined using historical
experience and represent an estimate of the present value of the ultimate net
cost of all reported and unreported claims. Management believes these
estimates are adequate. Such estimates are periodically reviewed and any
adjustments are reflected in current operations.

REINSURANCE

     In the normal course of business, the Company seeks to limit its
exposure to loss on any single policy and to recover a portion of benefits
paid by ceding reinsurance to other insurance enterprises or reinsurers under
excess coverage and coinsurance contracts. The Company has set its retention
limit for acceptance of risk on life insurance policies at various levels up
to $0.8 million.  Assets and liabilities relating to reinsurance contracts
are reported gross of the effects of reinsurance.  Reinsurance receivables
and prepaid reinsurance premiums, including amounts related to insurance
liabilities, are reported as assets.

INCOME TAXES

     Pursuant to a tax sharing agreement, the Company was included in
Conseco's consolidated tax return beginning January 1, 1993. Under the
agreements, income taxes were allocated based upon separate return
calculations with certain adjustments.  Commencing with the income tax
reporting period ended December 31, 1994, the Company has filed separate life
insurance company tax returns.

     Deferred income taxes are provided for the future tax effects of
temporary differences between the tax bases of assets and liabilities and
their financial reporting amounts, measured using the enacted tax rates and
laws that will be in effect

                                      F-11
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


when the differences are expected to reverse. The Company provides a
valuation allowance, if necessary, to reduce deferred tax assets, if any, to
their estimated realizable value.

2.   INVESTMENTS:

     The amortized cost, gross unrealized gains and losses, estimated fair
value and carrying value of actively managed and held to maturity fixed
maturities were as follows:

                                      December 31, 1995
                    --------------------------------------------------------
                                  Gross       Gross     Estimated
                    Amortized   Unrealized  Unrealized    Fair      Carrying
                      Cost        Gains       Losses      Value      Value
                    ----------  ----------  ----------  ---------   --------
                                     (Dollars in millions)

<TABLE>
<S>                 <C>          <C>        <C>         <C>        <C>
Actively managed:
  U.S. Treasury
    securities and
    obligations of
    U.S. government
    corporations
    and agencies    $   57.8     $  2.2     $     -     $   60.0   $   60.0
  Obligations of
    states and
    political
    subdivisions       169.8        5.7         2.7        172.8      172.8
  Public utility
    securities       1,335.1       51.1        10.2      1,376.0    1,376.0
  Other corporate
    securities       3,800.3      241.9         9.2      4,033.0    4,033.0
  Mortgage-backed
    securities       2,291.5        0.3         6.9      2,354.9    2,354.9
                    --------     ------     -------    ---------  ---------
    Total actively
      managed       $7,654.5     $371.2     $  29.0    $ 7,996.7  $ 7,996.7
                    ========     ======     =======    =========  =========

Held to maturity-
  obligations of
  states and
  political
  subdivisions      $    1.1     $  1.0     $     -    $     2.1  $     1.1
                    ========     ======     =======    =========  =========

</TABLE>
                                      December 31, 1995
                   --------------------------------------------------------
                                 Gross       Gross      Estimated
                   Amortized   Unrealized  Unrealized     Fair     Carrying
                      Cost       Gains       Losses       Value      Value
                  ----------   ----------  ----------   ---------  --------
                                    (Dollars in millions)
<TABLE>
<S>               <C>          <C>        <C>         <C>       <C>
Actively managed:
  U.S. Treasury
   securities and
   obligations of
   U.S. government
   corporations
   and agencies   $    76.7    $    -     $    8.3    $   68.4  $    68.4
  Obligations of
   states and
   political
   subdivisions       226.6         -         18.8       207.8      207.8
  Public utility
   securities       1,767.9       6.7        190.3     1,584.3    1,584.3
  Other corporate
   securities       3,299.6      17.3        251.0     3,065.9    3,065.9
  Mortgage-backed
   securities       2,234.0      15.4        176.3     2,073.1    2,073.1
                  ---------    ------     --------   ---------  ---------
   Total actively
    managed       $ 7,604.8    $ 39.4     $  644.7   $ 6,999.5  $ 6,999.5
                  =========    ======     ========   =========  =========

Held to maturity-
  obligations
  of states and
  political
  subdivisions    $     1.1    $  0.5     $      -   $     1.6  $     1.1
                  =========    ======     ========   =========  =========
</TABLE>

                                     F-12
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     The following table sets forth the amortized cost and estimated fair
value of fixed maturities as of December 31, 1995, based upon the source of
the estimated fair value:

                                                                 Estimated
                                                 Amortized         Fair
                                                   Cost            Value
                                                 ---------       ---------
                                                   (Dollars in millions)
<TABLE>
     <S>                                         <C>             <C>
     Nationally recognized pricing services      $ 6,608.0       $  6,907.7
     Broker-dealer market makers                   1,028.1          1,072.6
     Internally developed methods                     19.5             18.5
                                                 ---------        ---------
       Total fixed maturities                    $ 7,655.6        $ 7,998.8
                                                 =========        =========
</TABLE>

     The following table sets forth the quality of total fixed maturities as
of December 31, 1995, classified in accordance with the highest rating by a
nationally recognized statistical rating organization or, as to $96.5 million
of fixed maturities not commercially rated, then based on ratings assigned by
the National Association of Insurance Commissioners ("NAIC") as follows (for
purposes of the table, and only for fixed maturities not commercially rated: 
NAIC Class 1 securities would be included in the "A" rating; Class 2, "BBB-";
Class 3, "BB-"; and Classes 4-6, "B" and below):

                                              Estimated Fair Value as a % of:
                                             --------------------------------
Commercial      Amortized  Carrying   Fair     Fixed    Amortized    Total
  Rating          Cost       Value    Value  Maturities   Cost    Investments
- ----------      ---------  --------  ------  ---------- --------- -----------
                    (Dollars in millions)
<TABLE>
<S>             <C>        <C>       <C>        <C>      <C>         <C>
AAA             $2,570.1   $2,641.3  $2,641.3   33.0%    102.8%      29.9%
AA                 760.8      788.5     788.5    9.9     103.7        8.9
A                1,999.4    2,107.3   2,107.3   26.3     105.4       23.8
BBB+               730.4      790.1     790.1    9.9     108.2        9.0
BBB                854.8      902.9     902.9   11.3     105.6       10.2
BBB-               428.1      449.2     449.2    5.6     104.9        5.1
                --------   --------  --------  -----     -----      -----
 Total
 investment
 grade           7,343.6    7,679.3   7,679.3   96.0     104.6       86.9

BB+                 38.4       40.2      40.2    0.5     104.6        0.4
BB                  65.0       67.8      67.8    0.9     104.3        0.8
BB-                118.9      120.2     120.2    1.5     101.1        1.4
B and below         89.7       90.3      91.3    1.1     101.8        1.0
                --------   --------  --------  -----     -----      -----
 Total below
 investment
   grade           312.0      318.5     319.5    4.0     102.4        3.6
                --------   --------  --------  -----     -----      -----
  Total fixed
   maturities   $7,655.6   $7,997.8  $7,998.8  100.0%    104.5%      90.5%
                ========   ========  ========  =====     =====      =====

</TABLE>

                                      F-13
<PAGE>
                     WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     The amortized cost and estimated fair value of fixed maturities by
contractual maturity as of December 31, 1995 were as follows:

                                                                  Estimated
                                                     Amortized       Fair
                                                       Cost          Value
                                                     _________    _________
                                                      (Dollars in millions)
<TABLE>

     <S>                                             <C>         <C>
     Actively managed:
       Due in one year or less                       $     6.8   $     6.8
       Due after one year through five years             568.0       588.3
       Due after five years through ten years          1,947.6     2,054.1
       Due after ten years                             2,840.6     2,992.6
                                                     ---------    --------
         Subtotal                                      5,363.0     5,641.8
       Mortgage-backed securities                      2,291.5     2,354.9
                                                     ---------    --------
         Total actively managed                        7,654.5     7,996.7
     Held to maturity:
       Due after ten years                                 1.1         2.1
                                                     ---------   ---------
         Total fixed maturities                      $ 7,655.6   $ 7,998.8
                                                     =========   =========
</TABLE>

     Actual maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations, with or without
call or prepayment penalties, and because most mortgage-backed securities
provide for periodic payments throughout their lives.

     Net investment income consisted of the following:

                                                    1995      1994     1993
                                                   ------    ------   ------
                                                     (Dollars in millions)
<TABLE>
       <S>                                         <C>       <C>      <C>
       Fixed maturities                            $610.1    $593.8   $568.8
       Equity securities                              0.2       0.9      1.1
       Mortgage loans                                 9.4      11.7      7.2
       Credit-tenant loans                           23.9      20.9     21.1
       Policy loans                                   4.4       4.4      4.4
       Other invested assets                          9.8       2.8      1.7
       Short-term investments                        12.8      11.3     12.3
                                                   ------    ------   ------
         Gross investment income                    670.6     645.8    616.6
       Investment expenses                            4.6       7.6      6.5
                                                   ------    ------   ------
         Net investment income                     $666.0    $638.2   $610.1
                                                   ======    ======   ======
</TABLE>

     The carrying value of investments not accruing investment income totaled
$0.6 million, $13.6 million, and $7.1 million at December 31, 1995, 1994 and
1993, respectively.  The  Company had no fixed maturities in default as to
the payment of principal or interest at December 31, 1995, as compared to
$13.6 million at December 31, 1994 and $7.1 million at December 31, 1993. 
During 1995, 1994 and 1993, the Company recorded writedowns of fixed
maturities totaling $6.4 million, $0.4 million and $7.7 million,
respectively.

     The proceeds from sales of actively managed fixed maturities were
$3,151.9 million, $3,482.8 million, and $3,705.7 million for the years ended
December 31, 1995, 1994 and 1993, respectively.  Since September 30, 1992,
there have been no purchases, maturities or sales of fixed maturities
classified as held to maturity.



                                      F-14
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)

     Net trading income was as follows:
                                                      1995    1994    1993
                                                     ------  ------  ------
                                                      (Dollars in millions)
<TABLE>
       <S>                                          <C>      <C>      <C>
       Gross trading gains                          $     -  $  6.2   $ 70.8
       Gross trading losses                               -    (1.7)   (18.4)
                                                    -------  ------   ------
         Net realized gains from trading account
           securities before expenses                     -     4.5     52.4
       Trading expenses                                   -     0.8      2.8
                                                    -------  ------   ------
         Net trading income                         $     -  $  3.7   $ 49.6
                                                    =======  ======   ======
</TABLE>

     During 1994 and 1993, the Company transferred trading account securities
with carrying values of $73.3 million and $120.5 million, respectively, to
the actively managed fixed maturities category.  The Company suspended
trading account activities during 1994.

     Net realized gains (losses) were as follows:
                                                   1995       1994     1993
                                                 --------   -------- --------
                                                     (Dollars in millions)
<TABLE>
       <S>                                       <C>         <C>      <C>
       Fixed maturities:
         Gross realized gains                    $   17.8    $ 34.4   $129.9
         Gross realized losses                     (128.6)    (80.4)   (17.2)
         Decline in net realizable value
           that is other than temporary              (6.4)     (0.4)    (7.7)
                                                  -------    ------   ------
                                                   (117.2)    (46.4)   105.0
       Equity securities                              0.8         -     (1.1)
       Mortgages loans                                  -         -     (5.9)
       Other                                         (3.0)     (0.7)    (0.1)
                                                  -------    ------   ------
         Net realized gains (losses) before
           expenses                                (119.4)    (47.1)    97.9
       Investment expenses                            6.8       5.8      5.2
                                                  -------    ------   ------
         Net realized gains (losses)              $(126.2)   $(52.9)  $ 92.7
                                                  =======    ======   ======
</TABLE>

     Changes in unrealized appreciation (depreciation) on investments carried
at estimated fair value, net of the effects on other balance sheet accounts,
were as follows:

                                                 1995      1994      1993
                                                ------   --------   -------
                                                    (Dollars in millions)
<TABLE>
       <S>                                      <C>       <C>       <C>
       Investments carried at estimated
         fair value:
         Actively managed fixed maturities      $947.5    $(837.2)  $118.6
         Equity securities                         0.4       (0.4)     0.3
         Trading account securities                  -          -     (1.1)
         Other                                    11.0          -        -
                                                ------    -------   ------
           Change in unrealized appreciation
             (depreciation), gross               958.9     (837.6)   117.8
       Less effect on other balance sheet
         accounts:
         Cost of policies purchased              (63.7)      44.9     (0.9)
         Cost of policies produced              (196.7)     215.9    (68.1)
         Insurance liabilities                   (36.3)      36.9    (12.1)
         Other liabilities                        25.8      (13.6)       - 
         Deferred income taxes                  (240.7)     193.6    (13.1)
                                               -------    -------   ------
          Change in unrealized appreciation
             (depreciation), net               $ 447.3    $(359.9)  $ 23.6
                                               =======    =======   ======
</TABLE>


                                     F-15
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     At December 31, 1995, the aggregate carrying value of the Company's MBS
portfolio was $2,354.9 million, consisting of $1,253.4 million of agency
pass-throughs and $1,101.5 million of collateralized mortgage obligations
("CMOs").  The following table sets forth the carrying value of the Company's
MBS portfolio by structural type and underlying collateral coupon class as of
December 31, 1995:

                                       Collateral Coupon Class
                      -------------------------------------------------------
                        7% and    7.01-      8.01-        9.01%
  MBS Type              Below     8.00%      9.00%      and Above     Total
  --------             --------  --------   --------    ---------    --------
                                       (Dollars in millions)
<TABLE>
<S>                    <C>       <C>        <C>          <C>         <C>
Agency pass-throughs   $  744.7  $  460.1   $   36.1     $   12.5    $1,253.4
CMOs:
  PACs, TACs and VADMs    185.0     114.6        5.2          2.9       307.7
  Sequentials               2.6      91.5      140.0        224.2       458.3
  Supports and other       19.9      20.8        5.3          3.6        49.6
  Mezzanines and
    subordinates              -      24.3        7.3          8.2        39.8
  Z-tranches                  -         -        2.7         22.9        25.6
  ARMs and floaters         (a)       (a)        (a)          (a)       220.5
                                                                     --------
    Total CMOs                                                        1,101.5
                                                                     --------
      Total MBS                                                      $2,354.9
                                                                     ========
</TABLE>
_______________
(a)  The collateral coupon rates are not meaningful as they reset
     periodically in accordance with changes in market interest rates.


     At December 31, 1995, the Company had total mortgage loans of $86.5
million, or 1.0% of total invested assets, consisting of $49.2 million of
commercial mortgages, $0.1 million of residential and farm mortgages, and
$37.2 million of mortgage investments in junior and residual interests of
CMOs ("CMO residuals").  Approximately 70% of the commercial mortgages were
on properties located in four states - Florida (28%), Indiana (22%), Texas
(11%) and Virginia (9%), respectively.  No other state comprised greater than
7% of the total commercial mortgage loan balance.

     The CMO residuals entitle the Company to the excess cash flows arising
from the difference between (i) the cash flows required to make principal and
interest payments on the other tranches of the CMO and (ii) the actual cash
flows received on the mortgage loan assets backing the CMO.  If prepayments
or credit losses on the underlying mortgage loan assets vary from
projections, the total cash flows to the Company could differ from
projections.  Changes in projected cash flows which impact the yields of the
CMO residuals are recognized in investment income prospectively.  If the
carrying value of CMO residuals exceed the projected cash flows discounted at
a risk free rate, the carrying value is adjusted to fair value and a realized
loss is recognized.

     During 1993, the Company realized losses on mortgage loans of
approximately $5.9 million, consisting principally of $5.8 million of
permanent writedowns on the mortgage residuals.  There were no mortgage loan
writedowns in 1994 or 1995.  At December 31, 1995, the Company had $0.6
million of mortgage loans on nonaccrual status, which were subsequently paid
in full.

     At December 31, 1995, the Company held $249.7 million, or 2.8% of total
invested assets, of credit-tenant loans ("CTLs").  CTLs are mortgage loans
for commercial properties which require, as stipulated by the Company's
underwriting guidelines, (i) the lease of the principal tenant to be assigned
to the Company (including the direct receipt by the Company of the tenant's
lease payments) and to produce adequate cash flow to fund the requirements of
the loan and (ii) the principal tenant (or the guarantor of such tenant's
obligations) to have a credit rating of generally at least "BBB" or its
equivalent.  The underwriting guidelines take into account such factors as
the lease terms on the subject

                                      F-16
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


property; the borrower's management ability, including business experience,
property management capabilities and financial soundness; and such economic,
demographic or other factors that may affect the income generated by the
property or its value.  The underwriting guidelines also require a
loan-to-value ratio of 75% or less.  Because CTLs are principally
underwritten on the basis of the creditworthiness of the tenant rather than
on the value of the underlying property, they are classified as a separate
class of securities for financial reporting purposes.  As with commercial
mortgage loans, CTLs are additionally secured by liens on the underlying
property.

     As part of its investment strategy, the Company enters into mortgage
dollar roll and reverse repurchase transactions principally to increase
investment earnings and to improve liquidity.  These transactions are
terminable after 30 days and are accounted for as short-term investment
borrowings, with the proceeds of such borrowings reinvested in short-term
financial instruments.  They are collateralized by mortgage-backed agency
pass-throughs with fair values approximating the underlying loan value.  Such
borrowings were $257.3 million and $30.6 million at December 31, 1995, and
1994, respectively.

     At December 31, 1995, the Company had outstanding interest rate swap
agreements with total notional contract amounts of $330.0 million and which
expire at various dates through 1999.  At December 31, 1995, the average
contractual floating-pay and fixed-receipt rates approximated 5.9% and 7.3%,
respectively.  Based on these rates, the Company's interest rate swaps had an
estimated fair value of a positive $12.2 million as of December 31, 1995.

     The Company had no investments in any entity in excess of 10% of
shareholder's equity as of December 31, 1995, other than investments issued,
assumed or guaranteed by the U.S. government, such as agency pass-throughs.

3.   INSURANCE LIABILITIES:

     Insurance liabilities consisted of the following:

                                            Interest
               Withdrawal     Mortality       Rate          December 31,
                                                        ---------------------
               Assumption     Assumption   Assumption     1995        1994
               ----------     ----------   ----------   --------    --------
                                                        (Dollars in millions)
<TABLE>
<S>                <C>            <C>         <C>      <C>         <C>
Future policy
  benefits:
  Investment
   contracts       N/A            N/A         (d)      $6,566.5    $6,476.6
  Limited-
   payment
   contracts       None           (b)         4%-11%    1,267.2     1,215.6
  Traditional
   life
   insurance
   contracts       (a)            (c)         (e)          32.7        32.8
  Universal
   life-type
   contracts       N/A            N/A         N/A          47.7        49.9
Claims payable
 and other
 policyholders'
 funds             N/A            N/A         N/A           1.7         1.2
                                                        -------    --------
   Total
   insurance
   liabilities                                         $7,915.8    $7,776.1
                                                       ========    ========
</TABLE>

(a)  Company experience.
(b)  Principally the 1984 United States Population Table.
(c)  Principally modifications of the 1965-70 Basic, Select and Ultimate
     Tables.
(d)  In 1995 and 1994, approximately 93% of this liability represented
     account balances where future benefits were not guaranteed and 7%
     represented the present value of guaranteed future benefits determined
     using interest rates ranging from 3% to 12%.
(e)  Various, ranging from 3% to 6% in 1995 and 1994.

     Realized gains on fixed maturities during 1994 and 1993 reduced the
expected future yields on the investment of policyholder balances to the
extent that future cash flows on certain products were insufficient to cover
future benefits and expenses. Accordingly, additional estimated insurance
liabilities of $2.2 million and $37.1 million were established by a charge to
expense in 1994 and 1993, respectively.  No additions to liabilities were
required in 1995.


                                      F-17
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


4.   REINSURANCE:

     The Company enters into reinsurance agreements with various companies to
reinsure risks in excess of its retention limits. To the extent that
reinsuring companies are unable to meet obligations under these agreements,
the Company remains contingently liable.  The Company evaluates the financial
conditions of its reinsurers to minimize its exposure to significant losses
from reinsurer insolvencies.

     Direct and assumed life insurance in force totaled $628.6 million,
$706.3 million and $799.2 million at December 31, 1995, 1994 and 1993,
respectively and ceded life insurance in force totaled $286.1 million, $329.1
million and $388.5 million at December 31, 1995, 1994 and 1993, respectively.

     The cost of ceded policies containing mortality risks totaled $1.3
million in 1995 and 1994 and $2.0 million in 1993, and was deducted from
insurance premium revenue.  Reinsurance recoveries netted against insurance
policy benefits totaled $4.5 million, $3.5 million and $8.9 million in 1995,
1994 and 1993, respectively.

     Effective October 1, 1995 and March 31, 1993, the Company recaptured
certain annuity business with assets approximately equal to statutory
insurance liabilities of $71.8 million and $1,347.7 million, respectively,
that had previously been ceded.  On June 30, 1993, the Company recaptured
certain annuity business with insurance liabilities of $156.5 million that
had previously been reinsured.  Assets with a fair value approximating the
insurance liabilities were transferred to the Company.

5.   INCOME TAXES:

     The components of income tax included in the balance sheet are as
follows:

                                                         December 31,
                                                    ---------------------
                                                      1995         1994
                                                    --------     --------
                                                    (Dollars in millions)
<TABLE>
     <S>                                            <C>          <C>
     Deferred income tax liabilities:
       Investments                                  $  20.0      $  18.5
       Cost of policies produced and purchase         118.4         96.6
       Unrealized appreciation of investments          67.5            -
       Other                                              -          2.9
                                                    -------      -------
         Gross deferred income tax liabilities        205.9        118.0
     Deferred income tax assets:
       Insurance liabilities                           76.7         96.4
       Unrealized depreciation of investments             -        173.2
       Other                                           10.8            -
                                                    -------      -------
         Gross deferred income tax assets              87.5        269.6
                                                    -------      -------
     Net deferred income tax assets (liabilities)   $(118.4)     $ 151.6
                                                    =======      =======
</TABLE>

     Income tax expense was as follows:
                                             1995         1994        1993
                                            --------     --------    --------
                                                  (Dollars in millions)
<TABLE>
       <S>                   <C>            <C>          <C>         <C>
       Current tax provision (benefit)      $ (23.0)     $   (5.0)   $ 105.3
       Deferred tax provision (benefit)        29.3          50.1      (30.8)
                                            -------       -------    -------
         Income tax expense                 $   6.3      $   45.1    $  74.5
                                            =======      ========    =======
</TABLE>
                                       F-18
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     Income tax expense differed from that computed at the applicable federal
statutory rate (35% during 1995, 1994 and 1993) for the following reasons:

                                               1995         1994      1993
                                             --------     --------   --------
                                                    (Dollars in millions)
<TABLE>
  <S>                                        <C>          <C>        <C>
  Federal tax on income before income taxes
    at statutory rates                       $    7.6     $   44.2   $   71.6
     State taxes                                  0.5          0.5        1.6
     Additional tax on unrealized gains and
       income of prior periods related to
       increase in corporate income tax rate        -            -        0.5
     Various adjustments                         (1.8)         0.4        0.8
                                             --------     --------   --------
         Income tax expense                  $    6.3     $   45.1   $   74.5
                                             ========     ========   ========
</TABLE>

     During 1995, the Company assigned its right to tax benefits related to
realized investment losses generated during 1995 to an affiliate in return
for cash payments equal to the tax benefits.  During 1995, the Company
received $36.9 million and at December 31, 1995, $9.7 million, included in
other assets, related to the remaining 1995 tax benefits receivable from the
affiliate.

6.   FAIR VALUE OF FINANCIAL INSTRUMENTS:

     Statement of Financial Accounting Standards No. 107, DISCLOSURES ABOUT
FAIR VALUES OF FINANCIAL INSTRUMENTS ("SFAS 107") requires disclosures of
fair value information about financial instruments, and includes assets and
liabilities recognized or not recognized in the balance sheet, for which it
is practicable to estimate their fair value.  In cases where quoted market
prices are not available, fair values are based on estimates using discounted
cash flow or other valuation techniques. Those techniques are significantly
affected by the assumptions used, including the discount rates and estimates
of the amount and timing of future cash flows.  SFAS 107 excludes certain
insurance liabilities and other non-financial instruments from its disclosure
requirements, such as the amount for the value associated with customer or
agent relationships, the expected interest margin (interest earnings over
interest credited) to be earned in the future on investment-type products, or
other intangible items.  Accordingly, the aggregate fair value amounts
presented herein do not necessarily represent the underlying value of the
Company; likewise, care should be exercised in deriving conclusions about the
Company's business or financial condition based on the fair value information
presented herein.

     The following methods and assumptions were used by the Company in
determining estimated fair values of financial instruments:

     FIXED MATURITIES AND EQUITY SECURITIES:  The estimated fair values for
     fixed maturities are based on quoted market prices, where available. For
     fixed maturities not actively traded, the estimated fair values are
     determined using values obtained from independent pricing services or,
     in the case of private placements, are determined by discounting
     expected future cash flows using a current market rate applicable to the
     yield, credit  quality, and maturity of the securities. The estimated
     fair values for equity securities are based on quoted market prices.

     SHORT-TERM INVESTMENTS:  The carrying values approximate estimated fair
     value.

     MORTGAGE LOANS, CREDIT-TENANT LOANS, AND POLICY LOANS:  The estimated
     fair values for mortgage loans, CTLs and policy loans are determined by
     discounting future expected cash flows using interest rates currently
     being offered for similar loans to borrowers with similar credit
     ratings.

     OTHER INVESTED ASSETS:  The estimated fair values are determined using
     quoted market prices for similar instruments.

     INSURANCE LIABILITIES FOR INVESTMENT CONTRACTS:  The estimated fair
     values are determined using discounted cash flow calculations based on
     interest rates currently being offered for similar contracts with
     maturities consistent with those remaining for the contracts being
     valued. The estimated fair values of the insurance liabilities for
     investment contracts 

                                      F-19
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     were approximately equal to the carrying values as of December 31, 1995
     and 1994, because interest rates credited on the vast majority of
     account balances  approximate current rates paid on similar investments
     and are not generally guaranteed beyond one year.  Fair values for the
     Company's insurance liabilities other than those for investment-type
     insurance contracts are not required to be disclosed.  However, the
     estimated fair values of liabilities for all insurance contracts are
     taken into consideration in the Company's overall management of interest
     rate risk, which minimizes exposure to changing interest rates through
     the matching of investment maturities with amounts due under insurance
     contracts.

     INVESTMENT BORROWINGS:  The carrying values approximate estimated fair
     value.

     The estimated fair values and carrying values of the Company's financial
instruments were as follows:

                                                     December 31,
                                       --------------------------------------
                                               1995               1994
                                       ------------------  ------------------
                                        Fair     Carrying   Fair     Carrying
                                        Value      Value    Value      Value
                                       --------  --------  --------  --------
                                                 (Dollars in millions)
<TABLE>
Assets:
<S>                                    <C>       <C>       <C>       <C>
Fixed maturities and equity
   securities                          $7,999.6  $7,998.6  $7,006.4  $7,005.9
  Mortgage loans, credit-tenant
   loans and policy loans                 400.0     404.5     377.6     403.6
  Other invested assets                    24.5      24.5      11.8      11.4
  Short-term investments                  414.8     414.8      25.8      25.8
Liabilities:
  Insurance liabilities for
   investment contracts                 6,566.5   6,566.5   6,476.6   6,476.6
  Investment borrowings                   257.3     257.3      30.6      30.6

</TABLE>

7.   SHAREHOLDER'S EQUITY:

     Generally, dividends that can be paid by the Company during any
twelve-month period cannot exceed the greater of statutory net gain from
operations (excluding realized gains on investments) for the preceding year
or 10% of statutory surplus at the end of the preceding year. In 1996, the
Company can pay dividends of up to $42.4 million.

     During 1995, the Company increased its authorized number of common stock
shares from 30,000 shares to 100,000 shares and issued a stock dividend of
20,000 shares.  The stock dividend was accounted for as a stock split.

                                     F-20
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     The components of the balance sheet caption "unrealized appreciation
(depreciation) of investments, net" in shareholder's equity are summarized as
follows:

                          December 31, 1995            December 31, 1994
                   ----------------------------    ------------------------
                              Effect of                    Effect of
                     Cost    Fair Value  Carrying  Cost   Fair Value Carrying
                    Basis   Adjustments   Value   Basis  Adjustments  Value
                   ------   -----------  -------- -----  ---------- --------
                                      (Dollars in millions)
<TABLE>

<S>                <C>       <C>      <C>       <C>       <C>       <C>
INVESTMENTS:
 Actively managed
  fixed maturities $7,654.5  $ 342.2  $7,996.7  $7,604.8  $(605.3)  $6,999.5
  Equity
   securities           0.8        -       0.8       5.7     (0.4)       5.3
  Other invested
   assets              13.5     11.0      24.5         -        -          - 
                   --------  -------  --------  --------  --------  --------
                    7,668.8    353.2   8,022.0   7,610.5    (605.7)  7,004.8

OTHER BALANCE
 SHEET ITEMS:
  Cost of policies
    purchased          75.8    (40.0)     35.8      80.5      23.7     104.2
  Cost of policies
    produced          325.1    (96.4)    228.7     265.0     100.3     365.3
  Insurance
   liabilities     (7,879.5)   (36.3) (7,915.8) (7,776.1)        -  (7,776.1)
  Other
   liabilities        (37.2)    12.2     (25.0)     (5.7)    (13.6)    (19.3)
  Deferred income
   taxes              (50.9)   (67.5)    (118.4)   (21.6)    173.2     151.6
                              ------                        ------
  Unrealized
   appreciation
   (depreciation)
   of investments,
   net                       $ 125.2                       $(322.1)
                             =======                       =======
</TABLE>

8.   COMMITMENTS AND CONTINGENCIES:

COMMITMENTS

     The Company leases office space and equipment under noncancellable
operating leases. The approximate future minimum lease rental commitments
under such leases as of December 31, 1995 are as follows (dollars in
thousands):

          YEAR ENDING DECEMBER 31,
<TABLE>
               <C>                     <C>
               1996                    $  976
               1997                       989
               1998                     1,001
               1999                       992
               2000                       968
               Thereafter               1,986
                                       ------
                                       $6,912
                                       ======
</TABLE>

     Rent expense was $752,000, $788,000 and $679,000 in 1995, 1994, and
1993, respectively.

     The Company has an investment in a limited partnership that invests in
other insurance companies.  The Company was committed to provide up to $25.0
million in additional capital contributions.  At December 31, 1995, the
funded and unfunded portions of this commitment were $4.8 million and $20.2
million, respectively.  Subsequent to year end, the general partner announced
its intention to terminate the limited partnership, and to make distributions
to the limited partners as soon as is practicable.  If such termination
occurs, Western will no longer be committed to make additional capital
contributions.

CONTINGENCIES

     Assessments are levied on the Company from time to time by guaranty fund
associations of states in which it is licensed to provide for payment of
covered claims or to meet other insurance obligations, subject to prescribed
limits, of insolvent insurance enterprises.  Assessments are allocated to an
insurer based on the ratio of premiums written by an

                                       F-21
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


insurer to total premiums written in the state.  The terms of the assessments
depend on how each guaranty fund association elects to fund its obligations. 
Assessments levied by certain states may be recoverable through a reduction
in future premium taxes.  The Company provides a liability, net of discount
and estimated premium tax offsets, for estimated future assessments of known
insolvencies.  Expense recorded for guaranty fund assessments was $27.6
million, $5.7 million, and $1.7 million in 1995, 1994, and 1993,
respectively.  Included in other liabilities is a reserve for guaranty fund
assessments of $29.2 million, $7.4 million and $4.8 million, at December 31,
1995, 1994 and 1993, respectively.  The Company determines guaranty fund
liabilities by utilizing a report prepared annually by the National
Organization of Life and Health Insurance Guaranty Associations which
provides estimates of assessments by insolvency.  Although management
believes the provision for guaranty fund assessments is adequate for all
known insolvencies, and does not currently anticipate the need for any
material additions to the reserve for known insolvencies.  However, it is
reasonably possible that the estimates on which the provision is based will
change and that such changes will result in future adjustments.

     From time to time, the Company is involved in lawsuits which are related
to its operations.  In most cases, such lawsuits involve claims under
insurance policies or other contracts of the Company.  None of the lawsuits
currently pending, either individually or in the aggregate, is expected to
have a material effect on the Company's financial condition or results of
operations.

9.   EMPLOYEE BENEFIT PLAN:

     The Company sponsors a qualified defined contribution plan (the "Plan")
covering all full-time employees.  The Plan provides for the Company to
match, with equivalent value of Western National stock, 50% of a
participant's voluntary contributions up to 4% of a participant's
compensation (subject to certain Internal Revenue Code limitations).  The
Company can also elect to make additional discretionary contributions to the
Plan.  For 1995, the Company made a matching contribution in an amount equal
to 50% of each participant's elective contributions, up to 6% of annual
compensation (subject to Internal Revenue Code limitations).  The Company's
Supplemental Plan is an unfunded, nonqualified plan that provides to certain
employees similar benefits that cannot be provided by a qualified defined
contribution plan due to Internal Revenue Code limitations.  Participants can
also defer additional amounts of salary and bonus under the Supplemental
Plan, but there is no employer match for such additional contributions. 
Expense recorded related to the Company's matching contributions under both
plans was approximately $232,000, $92,000 and $66,000 in 1995, 1994 and 1993,
respectively.

10.  RELATED PARTY TRANSACTIONS:

     The Company is a party to a modified coinsurance agreement with American
General Life Insurance Company, a subsidiary of American General, which
provides for the parties to jointly market annuity policies in the structured
settlement market and for such policies to be administered by the Company. 
Under the agreement, American General Life Insurance Company issues the
policies, and a portion of each risk, normally 50%, is reinsured by the
Company.  The parties share expenses and profits under the arrangement pro
rata.

     Effective November 1, 1995, an affiliate provides the Company with
investment advisory services previously provided directly by Conseco. 
Investment advisory expenses charged by the affiliate totalled $1.7 million
during 1995.

     The Company was an affiliate of Conseco during all of 1993 and up until
December 23, 1994.  The transactions described below occurred during 1993 and
1994.

     Through December 31, 1993, the Company operated primarily without direct
employees through investment management and other management and service
agreements with subsidiaries of Conseco.  Commencing in 1994, certain
functions not related to investments were staffed directly by the Company. 
Total fees incurred by the Company under such agreements were $17.3 million
and $18.7 million for 1994 and 1993, respectively.


                                      F-22
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     In addition, the Company received reimbursement for shared expenses from
subsidiaries and affiliates of Conseco through service agreements.  Total
amounts received under such agreements were $0.7 million and $4.1 million for
1994 and 1993, respectively.

     In December 1993, the Company paid Conseco a dividend of $73.8 million,
and Conseco made a $58.8 million capital contribution to the Company.

     In December 1993, the Company sold to Conseco certain actively managed
fixed maturities and equity securities for $18.0 million and realized a $4.2
million gain. The proceeds from the sale were included in amounts due from
affiliates at December 31, 1993. The entire balance due from affiliates at
December 31, 1993 was collected in cash in February 1994.

     Reinsurance receivables of $73.5 million and $73.0 million at December
31, 1994 and 1993, respectively, were related to insurance ceded to a Conseco
affiliate in 1991.  This reinsurance was recaptured on October 1, 1995. 

11.  OTHER OPERATING STATEMENT DATA:

     Insurance policy income consisted of the following:

                                          1995         1994        1993
                                       ---------     ---------    --------
                                              (Dollars in millions)
<TABLE>
<S>                                    <C>           <C>         <C>
Direct premiums collected              $   779.6     $  751.9    $  563.0
Reinsurance ceded                           (0.9)        (1.2)       (2.0)
                                       ---------     --------    --------
  Premiums collected, net
    of reinsurance                         778.7        750.7       561.0
Less premiums on universal
 life and investment contracts
 without mortality risk which
 are recorded as additions to
 insurance liabilities                    (757.0)      (729.6)     (545.0)    
                                       ---------     --------    --------
    Premiums on products with
      mortality risk, recorded
      as insurance policy income            21.7         21.1        16.0
Amortization of deferred revenue             0.5          0.4         1.7
Fees and surrender charges                   4.2          4.8         4.1
                                       ---------     --------    --------
    Insurance policy income            $    26.4     $   26.3    $   21.8
                                       =========     ========    ========
</TABLE>

     The changes in the cost of policies purchased were as follows:

                                          1995         1994         1993
                                        ---------    ---------    --------
                                               (Dollars in millions)
<TABLE>
<S>                                     <C>          <C>         <C>
Balance, beginning of year before
 effect of fair value adjustments
 of actively managed fixed maturities   $   80.5     $   83.1    $    99.8
    Scheduled amortization                  (4.7)        (4.9)        (2.7)
    Amortization related to realized
      gains and losses                         -          2.3        (14.0)
                                        --------     --------    ---------
Balance, end of year before effect
 of fair value adjustments of
 actively managed fixed maturities          75.8         80.5         83.1
Effect of fair value adjustment
 of actively managed fixed maturities      (40.0)        23.7        (21.2)
                                        --------     --------    ---------
Balance, end of year                    $   35.8     $  104.2    $    61.9
                                        ========     ========    =========
</TABLE>

                                       F-23
<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     The changes in the cost of policies produced were as follows:

                                      1995             1994          1993
                                    ---------        ---------     --------
                                              (Dollars in millions)
<TABLE>
<S>                                 <C>              <C>           <C>
Balance, beginning of year
 before effect of fair value
 adjustments of actively managed
 fixed maturities                   $  265.0         $  200.5      $  133.2
    Acquisition costs incurred          62.2             62.4          42.2
    Scheduled amortization             (34.0)           (15.1)        (13.8)
    Amortization related to
     realized gains and losses          29.8             16.7         (33.2)
    Amortization of deferred
     revenue                             0.5              0.5           1.7
    Effects of reinsurance               1.6                -          70.4
                                    --------         --------      --------
Balance, end of year before
 effect of fair value
 adjustments of actively
 managed fixed maturities              325.1            265.0         200.5
Effect of fair value adjustment
 of actively managed fixed
 maturities                            (96.4)           100.3        (115.6)
                                    --------         --------      --------
Balance, end of year                $  228.7         $  365.3      $   84.9
                                    ========         ========      ========
</TABLE>

     Based on current conditions and assumptions as to future events on all
policies in force, approximately 5% to 6% of the cost of policies purchased
as of December 31, 1995, excluding the effect of fair value adjustments for
actively managed fixed maturities, is expected to be amortized in each of the
next five years. The average discount rate for the cost of policies purchased
was approximately 19% for the year ended December 31, 1995.

12.  STATUTORY INFORMATION:

     Statutory accounting practices prescribed or permitted for the Company
by regulatory authorities differ from generally accepted accounting
principles. The Company reported the following amounts to regulatory
agencies:

                                                           December 31,
                                                     ---------------------
                                                       1995         1994
                                                     --------     --------
                                                     (Dollars in millions)
<TABLE>
     <S>                                             <C>          <C>
     Statutory capital and surplus                   $  426.1     $  375.7
     Asset valuation reserve                             91.1         81.3
     Interest maintenance reserve                       105.3        175.4
                                                     --------     --------
          Total                                      $  622.5     $  632.4
                                                     ========     ========
</TABLE>

     Statutory accounting practices require that certain investment-related
portions of surplus, called the asset valuation reserve ("AVR") and the
interest maintenance reserve ("IMR"), be appropriated and reported as
liabilities. The purpose of these reserves is to stabilize statutory surplus
against fluctuations in the market value of investments.  The AVR captures
realized and unrealized investment gains and losses related to changes in
creditworthiness.  The IMR captures realized investment gains and losses on
debt instruments resulting from changes in interest rates and provides for
subsequent amortization of such amounts into statutory net income on a basis
reflecting the remaining life of the assets sold.

                                       F-24

<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY 

                     NOTES TO FINANCIAL STATEMENTS-(CONTINUED)


     The following table compares the pre-tax income determined on a
statutory accounting basis with such income reported herein in accordance
with generally accepted accounting principles:

                                       1995             1994          1993
                                     ---------        ---------     --------
                                               (Dollars in millions)
<TABLE>
<S>                                  <C>              <C>           <C>
Statutory net gain from operations   $    51.6        $    68.8     $   89.7
  IMR amortization                        (8.7)           (13.5)        (8.9)
  Realized gains (losses)               (118.2)           (39.4)       169.1
                                     ---------        ---------     --------
Pre-tax statutory income before
 transfers to and from and
 amortization of tax IMR                 (75.3)            15.9        249.9
Net effect of adjustments for
 generally accepted accounting
 principles                               97.0            110.2        (45.4)
                                     ---------        ---------     --------
  Pre-tax income, generally
   accepted accounting principles    $    21.7        $   126.1     $  204.5
                                     =========        =========     ========
</TABLE>

                                      F-25
<PAGE>
                          REPORT OF INDEPENDENT ACCOUNTANTS
                         ON FINANCIAL STATEMENT SCHEDULES


To the Board of Directors of
Western National Life Insurance Company

     Our report on the financial statements of Western National Life
Insurance Company is included on page F-2 of this Form N-4. In connection
with our audits of such financial statements, we have also audited the
related financial statement schedules listed in the index on page F-1 of this
Form N-4.

     In our opinion, the financial statement schedules referred to above,
when considered in relation to the basic financial statements taken as a
whole, present fairly, in all material respects, the information required to
be included therein.


                                      COOPERS & LYBRAND L.L.P.

Houston, Texas
February 1, 1996
                                        F-26
<PAGE>
                       WESTERN NATIONAL LIFE INSURANCE COMPANY

                                    SCHEDULE VI

                                    REINSURANCE
               FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                               (DOLLARS IN MILLIONS)

                                         1995          1994          1993
                                       ---------     ---------     --------
                                               (Dollars in millions)
<TABLE>
<S>                                    <C>           <C>           <C>
Life insurance in force:
  Direct                               $   626.0     $   703.1     $  795.4
  Assumed                                    2.6           3.2          3.8
  Ceded                                   (286.1)       (329.1)      (388.5)
                                       ---------     ---------     --------
    Net insurance in force             $   342.5     $   377.2     $  410.7
                                       =========     =========     ========

    Percentage of assumed to net             0.7%          0.8%         0.9%

Premiums recorded as revenue for
 generally accepted accounting
 principles:

  Direct                                    23.0          22.4         18.0
  Ceded                                     (1.3)         (1.3)        (2.0)
                                       ---------     ---------     --------
    Net premiums                       $    21.7     $    21.1     $   16.0
                                       =========     =========     ========
    Percentage of assumed to net               -%            -%           -%


                                     F-27

                                    PART C


                                    PART C
                              OTHER INFORMATION


ITEM 24.   FINANCIAL STATEMENTS AND EXHIBITS

A.   FINANCIAL STATEMENTS
   
The  following  financial  statements  of the Separate Account are included
in Part B hereof:

     1.  Report of Independent Accountants.
     2.  Statement of Assets and Liabilities for December 31, 1995 for
         WNL Separate Account A.
     3.  Statement of Operations for the Period from October 10, 1995
         (Commencement of Operations) through December 31, 1995.
     4.  Statement of Changes in Net Assets for the Period from October
         10, 1995 (Commencement of Operations) through December 31, 1995.
     5.  Notes to Financial Statements.    
   
The following financial statements of the Company are included in Part B 
hereof:

     1.  Report of Independent Accountants.
     2.  Balance Sheet - December 31, 1995 and 1994.
     3.  Statement of Operations for the years ended December 31, 1995, 1994
         and 1993.
     4.  Statement of Shareholder's Equity for the years ended December 31,
         1995, 1994 and 1993.
     5.  Statement of Cash Flows for the years ended December 31, 1995, 1994
         and 1993.
     6.  Notes to Financial Statements.    


B.   EXHIBITS

     1.  Resolution of Board of Directors of the Company authorizing the
         establishment of the Separate Account.*

     2.  Not Applicable.

     3.  (a)  Form of Principal Underwriter's Agreement.*
         (b)  Service Agreement (to be filed by amendment)

     4.  Individual Fixed and Variable Deferred Annuity Contract.*

     5.  Application Form.*

     6.  (i)  Copy of Articles of Incorporation of the Company.*
         (ii) Copy of the Bylaws of the Company.*

     7.  Not Applicable.

     8.  Not Applicable.

     9.  Opinion and Consent of Counsel

    10.  Consent of Independent Accountants

    11.  Not Applicable.

    12.  Not Applicable.

    13.  Calculation of Performance Information (to be filed by amendment).

    14.  Not Applicable.

    15.  Company Organizational Chart.*
  

    *  Incorporated by reference to Registrant's Form N-4 as filed on November
11, 1994 (File No. 33-86464)

ITEM 25.  DIRECTORS AND OFFICERS OF THE DEPOSITOR

   The following are the Officers and Directors of the Company:    


</TABLE>
<TABLE>
<CAPTION>
<S>                         <C>
Name and Principal          Position and Offices
 Business Address           with Depositor

Michael J. Poulos           Chairman of the Board, Director, President,
5555 San Felipe, Suite 900  and Chief Executive Officer
Houston, TX  77056
   
Michael J. Akers            Director, Executive Vice President and Chief
5555 San Felipe, Suite 900  Actuary    
Houston, TX  77056
   
William O. Daniel           Director, Executive Vice President and Chief
205 E. 10th Street          Administration Officer    
Amarillo, TX  79101-3546

John A. Graf                Director, Executive Vice President and Chief
5555 San Felipe, Suite 900  Marketing Officer
Houston, TX  77056

Arthur R. McGimsey          Director, Executive Vice President and Chief
5555 San Felipe, Suite 900  Financial Officer
Houston, TX  77056
   
Richard W. Scott            Director, Executive Vice President, General
5555 San Felipe, Suite 900  Counsel and Chief Investment Officer    
Houston, TX  77056
   
Bruce R. Abrams             Senior Vice President - Marketing    
1000 Victors Way
Ann Arbor, MI  48108
   
Dwight L. Cramer            Senior Vice President - Law and Secretary    
5555 San Felipe, Suite 900
Houston, TX  77056
   
Robert E. Steele            Senior Vice President - Marketing    
205 E. 10th Street
Amarillo, TX  79101-3546
   
Benjamin F. Ward            Senior Vice President - Marketing
5555 San Felipe, Suite 900
Houston, TX 77056

Christopher B. Aldridge     Vice President - Marketing
5555 San Felipe, Suite 900
Houston, TX 77056

Darryl D. Allen             Vice President - Specialty Operations
205 E. 10th Street
Amarillo, TX  79101-3546

C. Thomas Campbell          Vice President - Information Systems
205 E. 10th Street
Amarillo, TX 79101-3546    

Patrick E. Grady            Vice President and Treasurer
5555 San Felipe, Suite 900
Houston, TX  77056
   
Kent Lamb                   Vice President and Controller    
5555 San Felipe, Suite 900
Houston, TX  77056
   
Jerry L. Livers             Vice President - Marketing    
5555 San Felipe, Suite 900
Houston, TX  77056
   
Joseph S. Maniscalco        Vice President and Assistant Treasurer    
5555 San Felipe, Suite 900
Houston, TX  77056

Franklin H. Rodgers, Jr.    Vice President and General Auditor
205 E. 10th Street
Amarillo, TX  79101-3546

Rosemarie Shoemaker         Vice President - Financial Institutions
5555 San Felipe, Suite 900
Houston, TX  77056
   
Garry Watts                 Vice President - Marketing    
5555 San Felipe, Suite 900
Houston, TX  77056
</TABLE>



ITEM 26.  PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR
          OR REGISTRANT

The  Company  organizational  chart was included as Exhibit 15 in Registrant's
Form N-4, as filed on November 11, 1994.

ITEM 27.  NUMBER OF CONTRACT OWNERS
   
As  of April 29,  1996,  there  were 87 Qualified Contract Owners and
25 Non-Qualified Contract Owners.    

ITEM 28.  INDEMNIFICATION

The Bylaws (Article VI - Section 1) of the Company provide that:

The  Corporation  shall  indemnify  any  person  who  was or is a party, or is
threatened  to  be  made  a  party,  to  any threatened, pending, or completed
action,  suit  or  proceeding,  whether  civil,  criminal,  administrative, or
investigative,  by  reason of the fact that he is or was a director or officer
of  the Corporation, or is or was serving at the request of the Corporation as
a  director,  officer,  employee or agent of another corporation, partnership,
joint  venture,  trust  or  other  enterprise  (collectively, "Agent") against
expenses (including attorneys' fees), judgments, fines, penalties, court costs
and  amounts  paid  in  settlement  actually and reasonably incurred by him in
connection  with such action, suit or proceeding if he acted in good faith and
in  a  manner  he  reasonably  believed  to  be  in or not opposed to the best
interests  of  the  Corporation,  and,  with respect to any criminal action or
proceeding,  had no reasonable cause to believe his conduct was unlawful.  The
termination  of any action, suit, or proceeding by judgment, order, settlement
(whether  with  or  without court approval), conviction or upon a plea of NOLO
CONTENDERE  or its equivalent, shall not, of itself, create a presumption that
the  Agent  did  not  act  in  good  faith and in a manner which he reasonably
believed  to  be  in  or not opposed to the best interests of the Corporation,
and,  with  respect  to  any  criminal action or proceeding, had no reasonable
cause  to believe that his conduct was unlawful.  If several claims, issues or
matters  are  involved, an Agent may be entitled to indemnification as to some
matters  even  though he is not entitled as to other matters.  Any director or
officer  of the Corporation serving in any capacity of another corporation, of
which  a  majority  of  the  shares  entitled  to  vote in the election of its
directors is held, directly or indirectly, by the Corporation, shall be deemed
to be doing so at the request of the Corporation.

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

ITEM 29.  PRINCIPAL UNDERWRITERS

     (a)  Not Applicable.

     (b)  WNL Brokerage Services, Inc. ("WNL Brokerage") is the principal
underwriter  for  the  Contracts.   The following persons are the officers and
directors of WNL Brokerage.

<TABLE>
<CAPTION>
<S>                         <C>
Name and Principal          Position and Offices
 Business Address           with Underwriter

Kurt R. Fredland            Chief Executive Officer and Director
5555 San Felipe, Suite 900
Houston, TX  77056
       
   
Beverli J. Lee              Chief Compliance Officer and Chief Legal
5555 San Felipe, Suite 900  Officer and Director    
Houston, TX  77056

Bruce R. Abrams             Vice President and Director
1000 Victors Way
Houston, TX  77056

Dwight L. Cramer            Secretary
5555 San Felipe, Suite 900
Houston, TX  77056
</TABLE>



     (c)  Not Applicable.

ITEM 30.  LOCATION OF ACCOUNTS AND RECORDS
   
Persons maintaining  physical  possession  of  the  accounts,  books or 
documents of the Separate  Account required to be maintained by Section
31(a) of the Investment Company Act of 1940 and the rules promulgated 
thereunder include Joseph S. Maniscalco, Vice President and Assistant
Treasurer of the Company, whose address is 5555 San Felipe, Houston,
Texas 77056.  In addition, certain required records are maintained by
the third party administrator, Financial Advisory Services, Inc., whose
address is 95 Bridge Street, P.O. Box 479, Haddam, Connecticut 06438.    

ITEM 31.  MANAGEMENT SERVICES

Not Applicable.

ITEM 32.  UNDERTAKINGS

     a.  Registrant hereby undertakes to file a post-effective amendment to
this  registration  statement as frequently as is necessary to ensure that the
audited financial statements in the registration statement are never more than
sixteen  (16)  months  old  for  so long as payment under the variable annuity
contracts may be accepted.

     b.  Registrant hereby undertakes to include either (1) as part of any
application  to purchase a contract offered by the Prospectus, a space that an
applicant can check to request a Statement of Additional Information, or (2) a
postcard  or  similar  written  communication  affixed  to  or included in the
Prospectus that the applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant hereby undertakes to deliver any Statement of Additional
Information  and  any  financial statement required to be made available under
this Form promptly upon written or oral request.

                               REPRESENTATIONS

The  Company  hereby represents that it is relying upon Investment Company Act
Rule  6c-7.    The  Company further represents that paragraphs (a)-(d) of Rule
6c-7 have been complied with.

The  Company  hereby  represents  that  it  is relying upon a No-Action Letter
issued  to  the  American  Council  of  Life Insurance dated November 28, 1988
(Commission ref. IP-6-88) and that the following provisions have been complied
with:

     1.  Include appropriate disclosure regarding the redemption restrictions
imposed  by  Section  403(b)(11) in each registration statement, including the
prospectus, used in connection with the offer of the contract;

     2.  Include appropriate disclosure regarding the redemption restrictions
imposed  by Section 403(b)(11) in any sales literature used in connection with
the offer of the contract;

     3.  Instruct sales representatives who solicit participants to purchase
the  contract  specifically  to  bring  the redemption restrictions imposed by
Section 403(b)(11) to the attention of the potential participants;

     4.  Obtain from each plan participant who purchases a Section 403(b)
annuity contract, prior to or at the time of such purchase, a signed statement
acknowledging  the  participant's  understanding  of  (1)  the restrictions on
redemption  imposed  by  Section  403(b)(11),  and  (2)  other  investment
alternatives  available  under  the  employer's  Section 403(b) arrangement to
which the participant may elect to transfer his contract value.

                                  SIGNATURES


As  required  by  the Securities Act of 1933 and the Investment Company Act of
1940,  the  Registrant  certifies that it meets the requirements of Securities
Act  Rule  485(b)  for  effectiveness  of  this registration statement and has
caused  this Registration Statement to be signed on its behalf, in the City of
Houston, and State of Texas on this 25th day of April, 1996.

<TABLE>
<CAPTION>
<S>                           <C>
                              WNL SEPARATE ACCOUNT A
                              ---------------------------------------
                              Registrant

                         By:  WESTERN NATIONAL LIFE INSURANCE
                              ---------------------------------------
                              COMPANY
                              ---------------------------------------


                         By:  /S/ DWIGHT L. CRAMER
                              ---------------------------------------
                               Senior Vice President  - Law and
                                      Corporate Secretary


                         By:  WESTERN NATIONAL LIFE INSURANCE COMPANY
                              ---------------------------------------
                              Depositor


                         By:  /S/ DWIGHT L. CRAMER
                              ---------------------------------------
                               Senior Vice President  - Law and
                                      Corporate Secretary



</TABLE>




As  required  by  the  Securities Act of 1933, this Registration Statement has
been  signed  by  the  following  persons  in  the capacities and on the dates
indicated.

<TABLE>
<CAPTION>
<S>                  <C>                                 <C>
Michael J. Poulos*   Chairman, Director, President       4/25/96
- -------------------                                      -------
Michael J. Poulos    and Chief Executive Officer         Date



/s/RICHARD W. SCOTT  Director, Executive Vice            4/25/96
- -----------------    President, General Counsel, and     -------
Richard W. Scott     Chief Investment Officer            Date

John A. Graf*        Director, Executive Vice President  4/25/96
- -------------------                                      -------    
John A. Graf         and Chief Marketing Officer         Date



Arthur R. McGimsey*  Director, Executive Vice President  4/25/96
- -------------------                                      --------
Arthur R. McGimsey   and Chief Financial Officer         Date




                     Director, Executive Vice President 
- -----------------                                        ---------
William O. Daniel    and Chief Administration Officer    Date


Michael J. Akers*    Director, Executive Vice President  4/25/96
- -------------------                                      --------
Michael J. Akers     and Chief Actuary                   Date
</TABLE>



                              *By Power of Attorney


                               By: /s/ DWIGHT L. CRAMER
                                   __________________________________________













                                   EXHIBITS

                                      TO

                        POST-EFFECTIVE AMENDMENT NO. 1

                                      TO

                                   FORM N-4

                                     FOR

                            WNL SEPARATE ACCOUNT A

                                      OF

                   WESTERN NATIONAL LIFE INSURANCE COMPANY


                              INDEX TO EXHIBITS

EXHIBIT                                                              PAGE

EX-99.B9      Opinion and Consent of Counsel

EX-99.B10     Consent of Independent Accountants




Blazzard, Grodd & Hasenauer, P.C.
943 Post Road East
Westport, CT 06880
(203) 226-7866

April 30, 1996

Board of Directors
Western National Life
   Insurance Company
5555 San Felipe
Suite 900
Houston, TX 77056

RE:  Opinion of Counsel - WNL Separate Account A

Gentlemen:

You  have  requested our Opinion of Counsel in connection with the filing with
the  Securities  and  Exchange  Commission  of a Post-Effective Amendment to a
Registration  Statement  on  Form  N-4  for the Individual Fixed and Variable
Deferred Annuity Contracts with Flexible Purchase Payments (the "Contracts") 
to be issued  by  Western  National Life Insurance Company and its separate 
account, WNL Separate Account A.

We  have  made  such examination of the law and have examined such records and
documents  as  in  our  judgment  are necessary or appropriate to enable us to
render the opinions expressed below.

We are of the following opinions:

     1.  Western National Life Insurance Company is a valid and existing stock
life insurance company of the state of Texas.

     2.  WNL Separate Account A is a separate investment account of Western
Naitonal  Life  Insurance Company created and validly existing pursuant to the
Texas Laws and the Regulations thereunder.

     3.  Upon the acceptance of purchase payments made by an Owner pursuant to
a  Contract  issued  in  accordance  with  the  Prospectus  contained  in  the
Registration  Statement and upon compliance with applicable law, such an Owner
will  have  a  legally-issued, fully paid, non-assessable contractual interest
under such Contract.

You  may  use  this  opinion  letter,  or a copy thereof, as an exhibit to the
Registration Statement.

We  consent  to  the  reference to our Firm under the caption "Legal Opinions"
contained in the Statement of Additional Information which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /S/ LYNN KORMAN STONE
    _____________________________________
    Lynn Korman Stone

                      CONSENT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors of
     WNL Separate Account A


We  consent  to  the  inclusion  in  Post-Effective  Amendment  No.  1  to the
Registration  Statement  of  WNL Separate Account A (File No. 33-86464) of our
reports  dated  February  1,  1996 and February 16, 1996, on our audits of the
financial  statements  of  Western  National  Life  Insurance  Company and WNL
Separate Account A, respectively. We also consent to the reference to our Firm
under the caption "Experts."



                                        COOPERS & LYBRAND, L.L.P.



Houston, Texas
April 26, 1996


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