WNL SEPARATE ACCOUNT A
497, 1997-07-09
Previous: RESIDENTIAL ASSET SECURITIES CORP, 8-K, 1997-07-09
Next: WNL SERIES TRUST, 497, 1997-07-09




                   WESTERN NATIONAL LIFE INSURANCE COMPANY
   Executive  Office:                           Annuity Service Office:
5555 San Felipe, Suite 900  1290 Silas Deane Highway     P.O. Box 290721
Houston, TX 77056           Wethersfield, CT 06109-4303  Wethersfield, CT
                                                           06129-0721
713-888-7800                                  1-800-910-4455    

           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,
however,  Purchase  Payments initially may 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:  BEA Growth and Income Portfolio, BlackRock Managed Bond Portfolio,
Credit  Suisse  International  Equity  Portfolio,  EliteValue Asset Allocation
Portfolio,  Global  Advisors  Growth  Equity  Portfolio, Global Advisors Money
Market  Portfolio,  Salomon Brothers U.S. Government Securities Portfolio, and
Van  Kampen  American  Capital  Emerging  Growth  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  (the  "SAI")  which is available at no
charge.  The  SAI  has  been filed with the Securities and Exchange Commission
(the  "SEC") and is incorporated herein by reference. The Table of Contents of
the  SAI  can  be  found on Page 28 of this Prospectus. For a copy of the SAI,
call  1-800-910-4455  or  write to the Company's Annuity Service Office at the
address  listed  above.

INQUIRIES:

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

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

This  Prospectus  and  the  SAI  are  dated  May  1,  1997.
This  Prospectus  should  be  kept  for  future  reference.
<PAGE>
<TABLE>
<CAPTION>

                               TABLE OF CONTENTS

                                                                   Page
<S>                                                                <C>
DEFINITIONS                                                           1
HIGHLIGHTS                                                            2
FEE TABLE                                                             4
CONDENSED FINANCIAL INFORMATION                                       6
THE COMPANY                                                           7
THE SEPARATE ACCOUNT                                                  8
WNL SERIES TRUST                                                      8
  BEA Growth and Income Portfolio                                     8
  BlackRock Managed Bond Portfolio                                    8
  Credit Suisse International Equity Portfolio                        9
  EliteValue Asset Allocation Portfolio                               9
  Global Advisors Growth Equity Portfolio                             9
  Global Advisors Money Market Portfolio                              9
  Salomon Brothers U.S. Government Securities Portfolio               9
  Van Kampen American Capital Emerging Growth Portfolio              10
  Voting Rights                                                      10
  Substitution of Securities                                         10
CHARGES AND DEDUCTIONS                                               10
  Deduction for Contingent Deferred Sales Charge (Sales Load)        10
  Reduction or Elimination of the Contingent Deferred Sales Charge   11
  Deduction for Mortality and Expense Risk Charge                    11
  Deduction for Enhanced Death Benefit Charge                        11
  Deduction for Administrative Charge                                12
  Deduction for Contract Maintenance Charge                          12
  Deduction for Premium and Other Taxes                              12
  Deduction for Expenses of the Trust                                12
THE CONTRACTS                                                        12
   Owner                                                             12
  Joint Owners                                                       13
  Annuitant                                                          13
  Assignment                                                         13
PURCHASE PAYMENTS AND CONTRACT VALUE                                 13
  Purchase Payments                                                  13
  Allocation of Purchase Payments                                    14
  Bonus                                                              14

<PAGE>
  Dollar Cost Averaging                                              14
  Contract Value                                                     14
  Accumulation Units                                                 15
  Accumulation Unit Value                                            15
TRANSFERS                                                            15
  Transfers Prior to the Annuity Date                                15
  Transfers During the Annuity Period                                16
  Sweep Account Program                                              16
ASSET ALLOCATION PROGRAMS                                            17
  Asset Allocation - Portfolio Rebalancing                           17
  Asset Allocation - Financial Intermediaries                        17
WITHDRAWALS                                                          17
  Systematic Withdrawal Option                                       18
  Texas Optional Retirement Program                                  18
  Suspension or Deferral of Payments                                 18
PROCEEDS PAYABLE ON DEATH                                            19
  Death of Owner During the Accumulation Period                      19
  Death Benefit Amount During the Accumulation Period                19
  Enhanced Death Benefit Amount During the Accumulation Period       19
  Death Benefit Options During the Accumulation Period               19
  Death of Owner During the Annuity Period                           20
  Death of Annuitant                                                 20
  Payment of Death Benefit                                           20
  Beneficiary                                                        20
  Change of Beneficiary                                              20
ANNUITY PROVISIONS                                                   20
  General                                                            20
  Annuity Date                                                       20
  Selection or Change of an Annuity Option                           21
  Frequency and Amount of Annuity Payments                           21
  Annuity                                                            21
  Fixed Annuity                                                      21
  Variable Annuity                                                   21
  Annuity Options                                                    21
DISTRIBUTOR                                                          22
ADMINISTRATION OF THE CONTRACTS                                      22

<PAGE>
PERFORMANCE INFORMATION                                              22
  Money Market Sub-Account                                           22
  Other Sub-Accounts                                                 22
TAX STATUS                                                           23
  General                                                            23
  Diversification                                                    24
  Multiple Contracts                                                 24
  Contracts Owned by Other than Natural Persons                      25
  Tax Treatment of Assignments                                       25
  Income Tax Withholding                                             25
  Tax Treatment of Withdrawals - Non-Qualified Contracts             25
  Qualified Plans                                                    25
  Tax Treatment of Withdrawals - Qualified Contracts                 26
  Tax-Sheltered Annuities - Withdrawal Limitations                   27
  Section 457 - Deferred Compensation Plans                          27
FINANCIAL STATEMENTS                                                 27
LEGAL PROCEEDINGS                                                    27
TABLE OF CONTENTS OF THE SAI                                         28
</TABLE>

<PAGE>
                                  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.
ADMINISTRATIVE  CHARGE: A deduction from the Separate Account which equals, on
an  annual  basis,  .15%  of the average daily net asset value of the Separate
Account.
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/that will receive the death
benefit.
BONUS:  An  additional  amount paid by the Company, equal to 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 that 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.
MORTALITY  AND EXPENSE RISK CHARGE: An amount deducted by the Company from the
Separate  Account each Valuation Period which is equal, on an annual basis, to
1.25%  of  the  average  daily  net  asset  value  of  the  Separate  Account.
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").

<PAGE> 1
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, at its street 
address 1290 Silas Deane Highway, Wethersfield, CT 06109-4303, or its mailing
address, P.O. Box  290721,  Wethersfield,  CT  06129-0721.    

                                  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 10 calendar
days  after  its  receipt  by  the  Owner  (or,  if  the Contract is issued in
California,  30  calendar  days  after  the date of receipt if the Owner is 60
years  old  as  of  the Issue Date, or 20 calendar days of the date of receipt
with  respect  to  the  circumstances  described in (c) below). (See "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 14) next computed after receipt of
the  Contract  by  the  Company  at  its Annuity Service Office, except in the
following  circumstances:  (a)  when  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 15 days from the Issue Date (or 25 days in the case of Contracts
described  under  (c)  above).  Upon  the  expiration of the 15-day period (or
25-day  period  with  respect  to  Contracts  described  under (c) above), 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.")

<PAGE> 2
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 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  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  10% federal income tax penalty that may be applied to the income
portion  of  any  distribution  from  the  Contracts.  However,  under certain
circumstances, the penalty is not imposed. (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."

For  Contracts  purchased  in  connection  with  403(b)  plans, withdrawals of
amounts  attributable  to  contributions  made  pursuant to a salary reduction
agreement  (as defined in Section 403(b)(11) of the Internal Revenue Code) are
limited  to  circumstances  only  when  the Owner: (a) attains age 59 1/2; (b)
separates  from service; (c) dies; (d) becomes disabled (within the meaning of
Section  72(m)(7)  of  the  Internal  Revenue  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:  (a) salary reduction
contributions  made  after  December 31, 1988; (b) income attributable to such
contributions;  and (c) 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 SEC 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.

<PAGE> 3
<TABLE>
<CAPTION>

                                    WNL SEPARATE ACCOUNT A FEE TABLE
                                  CONTRACT OWNER TRANSACTION EXPENSES


Contingent Deferred Sales Charge                    Length of Time           Charge
       (see Note 2 below)                       From Purchase Payment  (as a percentage of
                                                  (Number of Years)     Purchase Payment)
<S>                                             <C>                    <C>
                                                         1                       5%
                                                         2                       5%
                                                         3                       5%
                                                         4                       4%
                                                         5                       3%
                                                         6                       2%
                                                         7                       1%
                                                     8 or more                   0%
Transfer Fee (see Note 3 below)                                               None
Contract Maintenance Charge (see Note 4 below)                         $30 per Contract per Contract Year
</TABLE>


<TABLE>
<CAPTION>

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

<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%

<TABLE>
<CAPTION>

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


                                                 Management   Other Expenses   Total Annual
                                                    Fees*     (after expense     Expenses
                                                             reimbursement)**
<S>                                           <C>            <C>               <C>
BEA Growth and Income Portfolio                     .75%             .12%           .87%
BlackRock Managed Bond Portfolio                    .55%             .12%           .67%
Credit Suisse International Equity Portfolio        .90%             .12%          1.02%
EliteValue Asset Allocation Portfolio               .65%             .12%           .77%
Global Advisors Growth Equity Portfolio             .61%             .12%           .73%
Global Advisors Money Market Portfolio              .45%             .12%           .57%
Salomon Brothers
  U.S. Government Securities Portfolio              .475%            .12%           .595%
Van Kampen American Capital
  Emerging Growth Portfolio                         .75%             .12%           .87%
<FN>
     *  WNL INVESTMENT ADVISORY SERVICES, INC., THE TRUST'S INVESTMENT ADVISER
("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, 1998.
(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, 1998. 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>

<PAGE> 4
                                   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 or (b) if the Contract is not surrendered or if
the  Contract  is  annuitized.

<TABLE>
<CAPTION>

                                                            Time Periods

                                                1 year   3 years   5 years  10 years
<S>                                            <C>       <C>       <C>      <C>
BEA Growth and Income Portfolio                a)$73.84  $ 123.39  $155.58  $268.46
                                               b) 23.84     73.39   125.58   268.46
BlackRock Managed Bond Portfolio               a)$71.74  $ 117.07  $144.99  $247.19
                                               b) 21.74     67.07   114.99   247.19
Credit Suisse International Equity Portfolio   a)$75.41  $ 128.12  $163.45  $284.14
                                               b) 25.41     78.12   133.45   284.14
EliteValue Asset Allocation Portfolio          a)$72.79  $ 120.23  $150.30  $257.88
                                               b) 22.79     70.23   120.30   257.88
Global Advisors Growth Equity Portfolio        a)$72.37  $ 118.97  $148.18  $253.61
                                               b) 22.37     68.97   118.18   253.61
Global Advisors Money Market Portfolio         a)$70.69  $ 113.89  $139.67  $236.38
                                               b) 20.69     63.89   109.67   236.38
Salomon Brothers                               a)$70.95  $ 114.69  $141.00  $239.09
  U.S. Government Securities Portfolio         b) 20.95     64.69   111.00   239.09
Van Kampen American Capital                    a)$73.84  $ 123.39  $155.58  $268.46
  Emerging Growth Portfolio                    b) 23.84     73.39   125.58   268.46
</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 or (b) if the Contract is not surrendered or if
the  Contract  is  annuitized.

<TABLE>
<CAPTION>

                                                           Time Periods

                                               1 year    3 years  5 years  10 years
<S>                                            <C>       <C>      <C>      <C>
BEA Growth and Income Portfolio                a)$75.41  $128.12  $163.45  $284.14
                                               b) 25.41    78.12   133.45   284.14
BlackRock Managed Bond Portfolio               a)$73.31  $121.81  $152.94  $263.19
                                               b) 23.31    71.81   122.94   263.19
Credit Suisse International Equity Portfolio   a)$76.99  $132.83  $171.28  $299.58
                                               b) 26.99    82.83   141.28   299.58
EliteValue Asset Allocation Portfolio          a)$74.36  $124.97  $158.21  $273.72
                                               b) 24.36    74.97   128.21   273.72
Global Advisors Growth Equity Portfolio        a)$73.94  $123.71  $156.10  $269.52
                                               b) 23.94    73.71   126.10   269.52
Global Advisors Money Market Portfolio         a)$72.26  $118.65  $147.65  $252.55
                                               b) 22.26    68.65   117.65   252.55
Salomon Brothers                               a)$72.52  $119.44  $148.97  $255.22
  U.S. Government Securities Portfolio         b) 22.52    69.44   118.97   255.22
Van Kampen American Capital                    a)$75.41  $128.12  $163.45  $284.14
  Emerging Growth Portfolio                    b) 25.41    78.12   133.45   284.14
</TABLE>


<PAGE> 5
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  Withdrawal  Option.")
     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  MORE  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 SAI. This information should be read in
conjunction with the Separate Account's Financial Statements and related notes
thereto, which are included in the SAI. Two sets of unit values are presented,
one  with the Enhanced Death Benefit Charge and one without the Enhanced Death
Benefit  Charge.

<TABLE>
<CAPTION>

                                                          WITHOUT ENHANCED DEATH  WITH ENHANCED DEATH
                                                              BENEFIT CHARGE        BENEFIT CHARGE
<S>                                                       <C>                     <C>
BEA GROWTH AND INCOME SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/95
  Unit value at beginning of period (10/20/95)            $                10.00  Not Applicable
  Unit value at end of period                             $                10.62  Not Applicable
  Number of units outstanding at end of period                            461.8   Not Applicable
  FOR YEAR ENDED 12/31/96
  Unit value at beginning of period                       $                10.62  $              10.62
  Unit value at end of period                             $                11.92  $              11.90
  Number of units outstanding at end of period                         48,634.3              11,709.8
BLACKROCK MANAGED BOND SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/96
  Unit value at beginning of period (1/2/96)              $                10.00  $              10.00
  Unit value at end of period                             $                10.20  $              10.18
  Number of units outstanding at end of period                         14,436.2              11,399.4

<PAGE> 6
CREDIT SUISSE INTERNATIONAL EQUITY SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/95
  Unit value at beginning of period (10/20/95)            $                10.00  Not Applicable
  Unit value at end of period                             $                10.36  Not Applicable
  Number of units outstanding at end of period                            430.6   Not Applicable
  FOR YEAR ENDED 12/31/96
  Unit value at beginning of period                       $                10.36  $              10.36
  Unit value at end of period                             $                11.90  $              11.88
  Number of units outstanding at end of period                         17,186.2               8,510.2
ELITEVALUE ASSET ALLOCATION SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/96
  Unit value at beginning of period (1/2/96)              $                10.00  $              10.00
  Unit value at end of period                             $                12.45  $              12.43
  Number of units outstanding at end of period                         69,575.7              13,965.2
GLOBAL ADVISORS GROWTH EQUITY SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/95
  Unit value at beginning of period (10/20/95)            $                10.00  Not Applicable
  Unit value at end of period                             $                10.33  Not Applicable
  Number of units outstanding at end of period                            124.2   Not Applicable
  FOR YEAR ENDED 12/31/96
  Unit value at beginning of period                       $                10.33  $              10.33
  Unit value at end of period                             $                12.35  $              12.33
  Number of units outstanding at end of period                         68,154.9               5,232.7
GLOBAL ADVISORS MONEY MARKET SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/95
  Unit value at beginning of period (10/10/95)            $                10.00  $              10.00
  Unit value at end of period                             $                10.09  $              10.08
  Number of units outstanding at end of period                          2,464.4                  24.9
  FOR YEAR ENDED 12/31/96
  Unit value at beginning of period                       $                10.09  $              10.08
  Unit value at end of period                             $                10.46  $              10.44
  Number of units outstanding at end of period                        109,837.9               3,403.7
SALOMON BROTHERS U.S. GOVERNMENT SECURITIES SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/96
  Unit value at beginning of period (2/6/96)              $                10.00  $              10.00
  Unit value at end of period                             $                10.16  $              10.14
  Number of units outstanding at end of period                         15,638.1              11,806.1
VAN KAMPEN AMERICAN CAPITAL EMERGING GROWTH SUB-ACCOUNT
  FOR PERIOD ENDED 12/31/96
  Unit value at beginning of period (1/2/96)              $                10.00  $              10.00
  Unit value at end of period                             $                11.70  $              11.68
  Number of units outstanding at end of period                        107,870.9               2,072.6
</TABLE>

                                  THE COMPANY

     Western  National Life Insurance Company (the "Company"), which had $10.1
billion  in  assets  as  of  December  31, 1996, 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.

<PAGE> 7
                             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 SEC 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  the  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 (the "Trust") has been established to act as the funding
vehicle  for  the  Contracts  offered.  The Trust is managed by WNL Investment
Advisory  Services,  Inc.  (the  "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: BEA
Associates  for  the  BEA  Growth  and  Income  Portfolio; BlackRock Financial
Management  for  the  BlackRock  Managed  Bond  Portfolio; Credit Suisse Asset
Management  Ltd.  for  the Credit Suisse International Equity Portfolio; OpCap
Advisors  for  the  EliteValue Asset Allocation Portfolio; State Street Global
Advisors  for  the  Global  Advisors  Growth  Equity  Portfolio and the Global
Advisors Money Market Portfolio; Salomon Brothers Asset Management Inc for the
Salomon Brothers U.S. Government Securities 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  SAI 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.

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.

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.

<PAGE> 8
CREDIT  SUISSE  INTERNATIONAL  EQUITY  PORTFOLIO

     The  Portfolio's  fundamental  investment  objective is long-term capital
appreciation.  The  Portfolio  seeks  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.

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 to preserve capital. In
addition,  the  Portfolio  may also purchase foreign securities, provided they
are  listed  on  a  domestic  or foreign securities exchange or represented by
American Depository Receipts ("ADRs") 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.

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 are
selected  on  the  basis  of a proprietary analytical model of the Portfolio's
Sub-Adviser.  Each  security  is  ranked  according  to  two  separate  and
uncorrelated  measures:  value  and the momentum of Wall Street sentiment. The
Portfolio  invests  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.

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.

<PAGE> 9
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, under normal conditions, invests 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 cycles that the
Sub-Adviser believes have the potential to become major enterprises. While the
Portfolio  invests  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.

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 60 days prior to a
shareholder  meeting  of  the  Trust. Voting instructions will be solicited by
written  communication  at  least  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 SEC
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 Withdrawal 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>

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


<PAGE> 10
     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
"Free Withdrawal Amount"). The Systematic Withdrawal Option may be selected in
lieu  of the 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;  and
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 a 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 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.

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.

<PAGE> 11
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 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 the 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), the Company 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%.  While 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.

<PAGE> 12
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 Internal Revenue Code (the "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 the Company's lock box 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.

<PAGE> 13
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 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 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.  (This
deduction is not applicable  in  New  Jersey.)  The  deduction  will  be  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  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 effect 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  Contract  Value  is  the  sum of the Owner's interest in the General
Account  and  the Sub-Accounts of the Separate Account during the Accumulation
Period.    

<PAGE> 14
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 arbitrarily 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:

     A  is  (i)   the  net  asset  value per share of the Investment Option or
                  Portfolio  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 Enhanced Death Benefit Charge,
              if  any.

     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,  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 four
transfers  per year without a transfer fee during the Accumulation Period. All
transfers  are  subject  to  the  following:

     1.     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 (which will be
deducted from the amount that is transferred). 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.
     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.

<PAGE> 15
     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 four transfers per year free of any transfer fee during the Annuity
Period.  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 (which will be
deducted  from  the  amount  which  is  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.

<PAGE> 16
                           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  elect  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 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.

<PAGE> 17
The  Company  will  pay the amount of any withdrawal from the Separate Account
within  seven 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: (a)
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) incurs a
qualifying  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 withdrawals in a Contract Year
are  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 Free Withdrawal Amount
which is allowable once per Contract Year after the first Contract Anniversary
without  incurring  a  Contingent  Deferred  Sales  Charge.

Systematic withdrawals are 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 (the "NYSE") is closed (other than
customary  weekend  and  holiday  closings);
     2.          Trading  on  the  NYSE  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 SEC, by order, so permits for the
protection  of  Owners;  provided that applicable rules and regulations of the
SEC  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.

<PAGE> 18
                           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  greatest  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  greatest  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;  or
     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  greatest  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 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.

<PAGE> 19
     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 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 
15 days prior  to  the  new  Annuity  Date.    

<PAGE> 20
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 monthly payments
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  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  Option  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 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. See the SAI regarding how Annuity
Payments  and  Annuity  Units  are  calculated.

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  60,  120,  180,  or  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 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.

<PAGE> 21
                                  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 SEC 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 Option 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  average  annual  total return figures
calculated  as  described  in  the  SAI.  The total return figures 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
SAI.  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  NYSE.  The  Dow  Jones  Industrial  Average is an
unmanaged,  weighted average of 30 blue chip industrial corporations listed on
the  NYSE.  Both the Standard & Poor's 500 Composite Stock Price Index and the
Dow  Jones  Industrial  Average  assume  quarterly  reinvestment of dividends.

<PAGE> 22
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 Report 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.

<PAGE> 23
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  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:  (a)  no  more than 55% of the value of the total
assets of the portfolio is represented by any one investment; (b) no more than
70%  of  the  value of the total assets of the portfolio is represented by any
two  investments; (c) no more than 80% of the value of the total assets of the
portfolio is represented by any three investments; and (d) 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
policyowner  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.

<PAGE> 24
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
certain  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 a competent tax adviser 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 adviser 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 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.

<PAGE> 25
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  disclosures  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.

<PAGE> 26
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
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; (f) distributions made to an alternate
payee, pursuant to a qualified domestic relations order; and (g) distributions
from  an  Individual  Retirement Annuity for the purchase of medical insurance
(as described in Section 213(d) (1) (D) of the Code) for the Contract Owner or
Annuitant (as applicable) and his or her spouse and dependents if the Contract
Owner  or Annuitant (as applicable) has received unemployment compensation for
at  least  12  weeks.  This  exception will no longer apply after the Contract
Owner  or Annuitant (as applicable) has been re-employed for at least 60 days.
The  exceptions  stated  in  (d)  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  and,  in  some  cases,  the  later  of  age 70 1/2  or the date of
retirement.  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.

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: (a) 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.
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  who  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. Under a Section 457 Plan, all the Plan
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.  However, for Plans established after August 20,
1996, it is required that Plan assets be held in trust for the benefit of plan
participants and are not subject to the claims of the general creditors of the
employer.  Furthermore,  this  requirement  must be met for all Plans no later
than  January  1,  1999.

                             FINANCIAL STATEMENTS

     Financial  Statements  of  the Company and the Separate Account have been
included  in  the  SAI.

                               LEGAL PROCEEDINGS

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

<PAGE> 27
<TABLE>
<CAPTION>

                               TABLE OF CONTENTS
                  OF THE STATEMENT OF ADDITIONAL INFORMATION

                                                                    Page
<S>                                                                 <C>
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                                                     6
FINANCIAL STATEMENTS                                                   6
</TABLE>



<PAGE> 28

                    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 (THE "SAI")
SHOULD  BE  READ IN CONJUNCTION WITH THE PROSPECTUS DATED MAY 1, 1997, 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 1-800-910-4555, OR WRITE THE COMPANY AT
P.O.  BOX  290721,  WETHERSFIELD,  CT  06129-0721.
THIS  SAI  IS  DATED  MAY  1,  1997.

<PAGE>
<TABLE>
<CAPTION>

                               TABLE OF CONTENTS


                                                        Page
<S>                                                     <C>

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
Annuity Unit                                               6
Financial Statements                                       6
</TABLE>




<PAGE>
                                    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 WNL Separate Account A
(the  "Separate  Account").  As  of  December  31,  1996,  the initial capital
contributed  by  the Company represented approximately 61% 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, 1996 and 1995, and the
related  statements of income, shareholders' equity and cash flows for each of
the  three  years  in the period ended December 31, 1996, and the statement of
assets  and  liabilities  of the Separate Account as of December 31, 1996, and
the  related statement of operations for the year ended December 31, 1996, and
the  statement  of changes in net assets for the year ended December 31, 1996,
and  the  period  from  October  10, 1995 (commencement of operations) through
December  31,  1995,  all of which are included in the SAI, 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.  For  the  seven  calendar  days  ending  December  31, 1996, the
annualized  effective  yield  for the Global Advisors Money Market Sub-Account
was  3.66%  and  the  yield  was  3.60%.

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.

For  the seven calendar days ended December 31, 1996, the annualized effective
yield  and  yield  for the Global Advisors Money Market Sub-Account calculated
with  the  applicable  Enhanced  Death  Benefit  Charge  was  3.50% and 3.45%,
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  "SEC"). 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:

                               P (1 + T )n = ERV
   Where:
        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.

In addition to total return data, the Company may include yield information in
its  advertisements.  Each  Sub-Account  (other than the Global Advisors Money
Market  Sub-Account)  for  which the Company will advertise yield, 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:

                                       a-b
                                       ---
                          Yield = 2 [( cd  + 1)6 - 1]
   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

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  (the "Trust") depicted in the chart below commenced on the
following  dates:
<TABLE>
<CAPTION>


Portfolio                                     Inception Date
- --------------------------------------------  --------------
<S>                                           <C>

BEA Growth and Income Portfolio                     10/20/95
BlackRock Managed Bond Portfolio                    01/02/96
Credit Suisse International Equity Portfolio        10/20/95
EliteValue Asset Allocation Portfolio               01/02/96
Global Advisors Growth Equity Portfolio             10/20/95
Global Advisors Money Market Portfolio              10/10/95
Salomon Brothers U.S. Government
   Securities Portfolio                             02/06/96
Van Kampen American Capital Emerging
   Growth Portfolio                                 01/02/96
</TABLE>



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,  1996
<TABLE>
<CAPTION>

Chart  1
- --------


  Sub-Accounts                                One Year   From Inception
- --------------------------------------------  ---------  ---------------
<S>                                           <C>        <C>

BEA Growth and Income Portfolio                   7.21%           10.81%
BlackRock Managed Bond Portfolio              N/A                 (2.84)
Credit Suisse International Equity Portfolio      9.89            10.63 
EliteValue Asset Allocation Portfolio         N/A                 20.10 
Global Advisors Growth Equity Portfolio          14.76            14.34 
Global Advisors Money Market Portfolio           (1.41)           (1.41)
Salomon Brothers U.S. Government
   Securities Portfolio                       N/A                 (3.06)
Van Kampen American Capital Emerging
   Growth Portfolio                           N/A                 12.76 
</TABLE>


<TABLE>
<CAPTION>

Chart  2
- --------


    Sub-Accounts                              One Year   From Inception
- --------------------------------------------  ---------  ---------------
<S>                                           <C>        <C>

BEA Growth and Income Portfolio                   7.06%           10.66%
BlackRock Managed Bond Portfolio              N/A                 (2.99)
Credit Suisse International Equity Portfolio      9.74            10.48 
EliteValue Asset Allocation Portfolio         N/A                 19.95 
Global Advisors Growth Equity Portfolio          14.61            14.19 
Global Advisors Money Market Portfolio           (1.56)           (1.56)
Salomon Brothers U.S. Government
   Securities Portfolio                       N/A                 (3.20)
Van Kampen American Capital Emerging
   Growth Portfolio                           N/A                 12.61 
</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 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:  (a)  are  not
predetermined  as  to  dollar  amount and (b) 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.

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.

                             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.


                     This space intentionally left blank.


<PAGE>












                    WESTERN NATIONAL LIFE INSURANCE COMPANY

                            WNL SEPARATE ACCOUNT A

                             FINANCIAL STATEMENTS
                    WITH REPORT OF INDEPENDENT ACCOUNTANTS
                     FOR THE YEAR ENDED DECEMBER 31, 1996
         AND THE PERIOD OCTOBER 10, 1995 (COMMENCEMENT OF OPERATIONS)
                           THROUGH DECEMBER 31, 1995







<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, 1996, the related statement of
operations  for the year then ended and the statement of changes in net assets
for  the  year  ended  December  31,  1996,  and  the  period 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  audits.

     We  conducted  our  audits in accordance with generally accepted auditing
standards.    Those  standards  require that we plan and perform our audits 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, 1996, 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  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 WNL Separate
Account  A  as of December 31, 1996, and the results of its operations for the
year then ended, and the changes in its net assets for the year ended December
31, 1996, and the period October 10, 1995 (commencement of operations) through
December  31,  1995,  in  conformity  with  generally  accepted  accounting
principles.



                              COOPERS  &  LYBRAND  L.L.P.


Houston,  Texas
February  20,  1997




WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
WNL  SEPARATE  ACCOUNT  A
STATEMENT  OF  ASSETS  AND  LIABILITIES
DECEMBER  31,  1996


<PAGE>

<TABLE>
<CAPTION>

                                         GLOBAL ADVISORS   GLOBAL ADVISORS   BEA GROWTH     CREDIT SUISSE
                                           MONEY MARKET     GROWTH EQUITY    AND INCOME     INTERNATIONAL
                                            PORTFOLIO         PORTFOLIO       PORTFOLIO   EQUITY PORTFOLIO
                                         ----------------  ----------------  -----------  -----------------
<S>                                      <C>               <C>               <C>          <C>
ASSETS
Investments:
  Net asset value per share              $           1.00  $          11.85  $     11.04  $           10.67
                                         ================  ================  ===========  =================
  Number of shares                              1,291,024           288,620      284,882            255,681
                                         ================  ================  ===========  =================
  Identified cost                        $      1,291,024  $      3,013,782  $ 2,934,285  $       2,611,792
                                         ================  ================  ===========  =================
  Market value                           $      1,291,024  $      3,420,466  $ 3,145,099  $       2,726,982
                                         ----------------  ----------------  -----------  -----------------

NET ASSETS                               $      1,291,024  $      3,420,466  $ 3,145,099  $       2,726,982
                                         ================  ================  ===========  =================

Net assets attributable to:
  Contract owners                        $      1,184,456  $        906,522  $   719,168  $         305,608
  Western National Life
    Insurance Company
      (Note 7)                           $        106,568  $      2,513,944  $ 2,425,931  $       2,421,374
                                         ----------------  ----------------  -----------  -----------------

                                         $      1,291,024  $      3,420,466  $ 3,145,099  $       2,726,982
                                         ================  ================  ===========  =================

Accumulation units of contract owners:
  Standard benefit units                        109,837.9          68,154.9     48,634.3           17,186.2
  Enhanced benefit units                          3,403.7           5,232.7     11,709.8            8,510.2

Accumulation value per unit:
  Standard benefit units                 $         10.460  $         12.354  $    11.922  $          11.900
  Enhanced benefit units                           10.441            12.331       11.900             11.878

</TABLE>




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

WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
WNL  SEPARATE  ACCOUNT  A
STATEMENT  OF  ASSETS  AND  LIABILITIES
DECEMBER  31,  1996


<PAGE>

<TABLE>
<CAPTION>

                                            VAN KAMPEN
                                         AMERICAN CAPITAL     BLACKROCK      SALOMON BROTHERS        ELITEVALUE
                                          EMERGING GROWTH   MANAGED BOND      U.S. GOVERNMENT     ASSET ALLOCATION
                                             PORTFOLIO        PORTFOLIO    SECURITIES PORTFOLIO       PORTFOLIO
                                         -----------------  -------------  ---------------------  -----------------
<S>                                      <C>                <C>            <C>                    <C>
ASSETS
Investments:
  Net asset value per share              $           11.54  $        9.78  $                9.79  $           12.32
                                         =================  =============  =====================  =================
  Number of shares                                 163,082        345,168                239,683            187,301
                                         =================  =============  =====================  =================
  Identified cost                        $       1,881,215  $   3,438,965  $           2,387,738  $       2,000,144
                                         =================  =============  =====================  =================
  Market value                           $       1,881,837  $   3,376,118  $           2,346,717  $       2,307,038
                                         -----------------  -------------  ---------------------  -----------------

NET ASSETS                               $       1,881,837  $   3,376,118  $           2,346,717  $       2,307,038
                                         =================  =============  =====================  =================

Net assets attributable to:
  Contract owners                        $       1,286,566  $     263,271  $             278,697  $       1,040,024
  Western National Life
    Insurance Company
      (Note 7)                           $         595,271  $   3,112,847  $           2,068,020  $       1,267,014
                                         -----------------  -------------  ---------------------  -----------------

                                         $       1,881,837  $   3,376,118  $           2,346,717  $       2,307,038
                                         =================  =============  =====================  =================

Accumulation units of contract owners:
  Standard benefit units                         107,870.9       14,436.2               15,638.1           69,575.7
  Enhanced benefit units                           2,072.6       11,399.4               11,806.1           13,965.2

Accumulation value per unit:
  Standard benefit units                 $          11.702  $      10.198  $              10.163  $          12.453
  Enhanced benefit units                            11.681         10.180                 10.144             12.430

</TABLE>




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

WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
WNL  SEPARATE  ACCOUNT  A
STATEMENT  OF  OPERATIONS
FOR  THE  YEAR  ENDED  DECEMBER  31,  1996


<PAGE>

<TABLE>
<CAPTION>

                                     GLOBAL ADVISORS   GLOBAL ADVISORS   BEA GROWTH     CREDIT SUISSE
                                       MONEY MARKET     GROWTH EQUITY    AND INCOME     INTERNATIONAL
                                        PORTFOLIO         PORTFOLIO       PORTFOLIO   EQUITY PORTFOLIO
                                     ----------------  ----------------  -----------  -----------------
<S>                                  <C>               <C>               <C>          <C>
INVESTMENT INCOME
Income:
  Dividends                          $         37,566  $         47,555  $   120,147  $          87,920

Expenses:
  Mortality and expense risk
    and administrative fees                     9,039             5,211        5,145              2,464
                                     ----------------  ----------------  -----------  -----------------

    Net investment income (loss)               28,527            42,344      115,002             85,456

REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS
  Net realized gain (loss)
    on sale of Trust shares                      0000             2,446          649              3,291

  Net unrealized gain (loss)
    on investments                               0000           345,342      118,099             48,275

  Capital gain distributions
   from the Trust                                0000           123,806      102,803            223,678
                                     ----------------  ----------------  -----------  -----------------

      Net realized and unrealized
        gain (loss) on investments               0000           471,594      221,551            275,244
                                     ----------------  ----------------  -----------  -----------------

      Increase in net assets
        resulting from operations    $         28,527  $        513,938  $   336,553  $         360,700
                                     ================  ================  ===========  =================

</TABLE>




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

WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
WNL  SEPARATE  ACCOUNT  A
STATEMENT  OF  OPERATIONS
FOR  THE  YEAR  ENDED  DECEMBER  31,  1996


<PAGE>

<TABLE>
<CAPTION>

                                        VAN KAMPEN
                                     AMERICAN CAPITAL     BLACKROCK        SALOMON BROTHERS        ELITEVALUE
                                     EMERGING GROWTH     MANAGED BOND      U.S. GOVERNMENT      ASSET ALLOCATION
                                        PORTFOLIO         PORTFOLIO      SECURITIES PORTFOLIO       PORTFOLIO
                                    ------------------  --------------  ----------------------  -----------------
<S>                                 <C>                 <C>             <C>                     <C>
INVESTMENT INCOME
Income:
  Dividends                         $           5,070   $     189,281   $             121,541   $          26,046

Expenses:
  Mortality and  expense risk
    and  administrative fees                    9,843           2,200                   2,349               5,528
                                    ------------------  --------------  ----------------------  -----------------

      Net investment income (loss)             (4,773)        187,081                 119,192              20,518

REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS
  Net realized gain (loss) on
    on sale of Trust shares                    83,267            (116)                   (225)              2,490

  Net unrealized gain
   (loss) on investments                          622         (62,846)                (41,021)            306,894

  Capital gain distributions
    from the Trust                             49,696            0000                    0000              28,615
                                    ------------------  --------------  ----------------------  -----------------

    Net realized and unrealized
      gain (loss) on investments              133,585         (62,962)                (41,246)            337,999
                                    ------------------  --------------  ----------------------  -----------------

    Increase in net assets
      resulting from operations     $         128,812   $     124,119   $              77,946   $         358,517
                                    ==================  ==============  ======================  =================


</TABLE>




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

WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
WNL  SEPARATE  ACCOUNT  A
STATEMENT  OF  CHANGES  IN  NET  ASSETS
FOR  THE  YEAR  ENDED  DECEMBER  31,  1996


<PAGE>

<TABLE>
<CAPTION>

                                      GLOBAL ADVISORS    GLOBAL ADVISORS    BEA GROWTH     CREDIT SUISSE
                                       MONEY MARKET       GROWTH EQUITY     AND INCOME     INTERNATIONAL
                                         PORTFOLIO          PORTFOLIO       PORTFOLIO     EQUITY PORTFOLIO
                                     -----------------  -----------------  ------------  ------------------
<S>                                  <C>                <C>                <C>           <C>
INCREASE IN NET ASSETS
 FROM OPERATIONS:
  Net investment income (loss)       $         28,527   $         42,344   $   115,002   $          85,456

  Net realized gain (loss)
    on investments                               0000              2,446           649               3,291

  Net unrealized gain (loss)
    on investments                               0000            345,342       118,099              48,275

  Realized gain distributions
    reinvested                                   0000            123,806       102,803             223,678
                                     -----------------  -----------------  ------------  ------------------

      Increase in net assets
        from operations                        28,527            513,938       336,553             360,700

INCREASE (DECREASE) IN NET
  ASSETS FROM VARIABLE ANNUITY
  CONTRACT TRANSACTIONS:
  Contract purchase payments                5,880,850             65,850        65,642              12,334

  Surrenders and withdrawals                   (3,961)            (2,169)       (3,500)             (9,327)

  Transfers to general accounts              (483,232)              0000          0000                0000

  Intra-portfolio transfers                (4,257,439)           770,208       610,085             280,251
                                     -----------------  -----------------  ------------  ------------------

      Increase in net assets
        from variable annuity
        contract transactions               1,136,218            833,889       672,227             283,258

CAPITAL CONTRIBUTION FROM
  WESTERN NATIONAL LIFE
   INSURANCE COMPANY                             0000               0000          0000                0000
                                     -----------------  -----------------  ------------  ------------------

      Total increase in net assets          1,164,745          1,347,827     1,008,780             643,958

      Net assets at beginning
        of year                               126,279          2,072,639     2,136,319           2,083,024
                                     -----------------  -----------------  ------------  ------------------

      Net assets at end of year      $      1,291,024   $      3,420,466   $ 3,145,099   $       2,726,982
                                     =================  =================  ============  ==================

</TABLE>




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

WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
WNL  SEPARATE  ACCOUNT  A
STATEMENT  OF  CHANGES  IN  NET  ASSETS
FOR  THE  YEAR  ENDED  DECEMBER  31,  1996


<PAGE>

<TABLE>
<CAPTION>

                                         VAN KAMPEN
                                      AMERICAN CAPITAL     BLACKROCK        SALOMON BROTHERS         ELITEVALUE
                                      EMERGING GROWTH     MANAGED BOND      U.S. GOVERNMENT       ASSET ALLOCATION
                                         PORTFOLIO         PORTFOLIO      SECURITIES PORTFOLIO       PORTFOLIO
                                     ------------------  --------------  ----------------------  ------------------
<S>                                  <C>                 <C>             <C>                     <C>
INCREASE IN NET ASSETS
 FROM OPERATIONS:
  Net investment  income (loss)      $          (4,773)  $     187,081   $             119,192   $          20,518

  Net realized gain (loss)
    on investments                              83,267            (116)                   (225)              2,490

  Net unrealized gain (loss)
    on investments                                 622         (62,846)                (41,021)            306,894

  Realized gain distributions
    reinvested                                  49,696            0000                    0000              28,615
                                     ------------------  --------------  ----------------------  ------------------

  Increase in net assets from
    operations                                 128,812         124,119                  77,946             358,517

INCREASE (DECREASE) IN NET
  ASSETS FROM VARIABLE ANNUITY
  CONTRACT TRANSACTIONS:
  Contract purchase payments                   122,596           1,882                     400              31,419

  Surrenders and withdrawals                    (4,606)           (915)                (10,042)            (12,454)

  Transfers to general account                    0000            0000                    0000                0000
                                     ------------------  --------------  ----------------------  ------------------

  Intra-portfolio transfers                  1,135,035         251,032                 278,413             929,556

      Increase in net assets from
        variable annuity contract
        transactions                         1,253,025         251,999                 268,771             948,521

CAPITAL CONTRIBUTION FROM
 WESTERN NATIONAL LIFE
 INSURANCE COMPANY                             500,000       3,000,000               2,000,000           1,000,000
                                     ------------------  --------------  ----------------------  ------------------

      Total increase in net assets           1,881,837       3,376,118               2,346,717           2,307,038

      Net assets at beginning
        of year                                   0000            0000                    0000                0000
                                     ------------------  --------------  ----------------------  ------------------

      Net assets at end of year      $       1,881,837   $   3,376,118   $           2,346,717   $       2,307,038
                                     ==================  ==============  ======================  ==================

</TABLE>




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

WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
WNL  SEPARATE  ACCOUNT  A
STATEMENT  OF  CHANGES  IN  NET  ASSETS
FOR  THE  PERIOD  OCTOBER  10,  1995  (COMMENCEMENT  OF  OPERATIONS)
THROUGH  DECEMBER  31,  1995


<PAGE>

<TABLE>
<CAPTION>

                                          GLOBAL ADVISORS   GLOBAL ADVISORS   BEA GROWTH     CREDIT SUISSE
                                           MONEY MARKET      GROWTH EQUITY    AND INCOME     INTERNATIONAL
                                             PORTFOLIO         PORTFOLIO       PORTFOLIO   EQUITY PORTFOLIO
                                         -----------------  ----------------  -----------  -----------------
<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                                   0000             61,341       92,715             66,917

  Realized gain distributions
    reinvested                                       0000               0000        9,791               0000
                                         -----------------  ----------------  -----------  -----------------

      Increase in net assets from
        operations                                  1,217             71,375      131,453             78,598

INCREASE (DECREASE) IN NET
  ASSETS FROM VARIABLE ANNUITY
  CONTRACT TRANSACTIONS:
  Contract purchase payments                       34,261                946          373                 59

  Transfers to general account                        (21)              0000         0000               0000

  Intra-portfolio transfers                        (9,178)               318        4,493              4,367
                                         -----------------  ----------------  -----------  -----------------

      Increase in net assets from
        variable annuity contract
        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  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,  and it 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  "Adviser"),  an
affiliate  of  the  Company.    As  of December 31, 1996, the Trust portfolios
available  to contract holders through the various sub-accounts ("Portfolios")
are  as  follows:

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

As  of  December  31, 1995, 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.  The remaining
four  funds  were  actively  funded  during  1996.

In  addition  to  the  eight sub-accounts above, a contract owner may allocate
contract  funds  to  a  fixed  account, which is part of the Company's general
account.

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 variable annuity contract transactions in the statement of changes
in net assets.  There is no assurance that the investment objectives of any of
the Portfolios will be met.  Contract owners bear the complete investment risk
for  purchase  payments  allocated  to  a  sub-account.

2.          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.
Changes  in  the  economic  environment  have a direct impact on the net asset
value per share of a portfolio.  It is reasonably possible that changes in the
economic  environment  will  occur in the near term and that such changes will
have  a  material  effect  on  the net asset value per share of the portfolios
included  in  the  Trust.

     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 first-in, first-out for
financial  reporting  and  federal  income  tax  purposes.

NOTES  TO  FINANCIAL  STATEMENTS  (CONTINUED)

     ANNUITY  RESERVES

At December 31, 1996 and 1995, the Separate Account did not have any contracts
in the annuity payout phase; therefore, no future policy benefit 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.

     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 and the reported
amounts  of  revenue  and  expenses  during  the period.  Actual results could
differ  from  those  estimates.

3.          CONTRACT  CHARGES:

Deductions  for  the  administrative  expenses 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 attributable to the contract owners
and  are paid to the Company.  The annual rate for the administrative expenses
is .15% and the annual rate for 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,  1996,  deductions for administrative expenses and mortality and
expense  risk  charges  were  $4,390  and  $37,389,  respectively.

An  annual  maintenance charge of $30 per contract is assessed on the contract
anniversary  during  the  accumulation  period  for  the  maintenance  of  the
contract.  The maintenance charge is not assessed if the contract value on the
contract  anniversary  equals or exceeds $40,000.  Maintenance charges totaled
$600  for  the  year  ended  December  31,  1996.

A  contingent  deferred  sales  charge  is  applicable  to  certain  contract
withdrawals  pursuant  to the contract and is payable to the Company.  For the
year  ended  December  31,  1996,  deferred  sales  charges  totaled  $959.

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.    As  full compensation for its services under the Investment Advisory
Agreement,  the  Adviser receives a monthly fee from the Trust based on annual
rates  which  range from .45% to .90% based on the average daily net assets of
each  Portfolio.    The  Adviser  has  agreed  to  waive  that  portion of its
management fee which is in excess of the amount payable by the Adviser to each
sub-adviser  pursuant  to  the  respective  subadvisory  agreements  for  each
portfolio until May 1, 1997.  In addition, the Company has agreed 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.

For the year ended December 31, 1996, the Adviser waived advisory fees and the
Company  reimbursed  operating  expenses  as  follows:

<TABLE>
<CAPTION>

                                                         ADVISORY
                                                           FEES      EXPENSES
                                                          WAIVED    REIMBURSED
                                                         ---------  -----------
<S>                                                      <C>        <C>
  BEA Growth and Income Portfolio                        $   9,918  $    62,218
  BlackRock Managed Bond Portfolio                          12,335       39,849
  Credit Suisse International Equity Portfolio              10,342       73,107
  Global Advisors Growth Equity Portfolio                    9,010       58,668
  Global Advisors Money Market Portfolio                     1,984       47,013
  EliteValue Asset Allocation Portfolio                      6,128       36,700
  Salomon Brothers U.S. Government Securities Portfolio      7,227       32,867
  Van Kemper American Capital Emerging Growth Portfolio      5,171       67,677
</TABLE>



4.          PURCHASE  AND  SALE  OF  INVESTMENTS:

Portfolio  shares  are purchased at net asset value with net contract payments
(contract purchase payments less surrenders) and with reinvestment of dividend
and  capital  distributions  made  by  the  Portfolios.  The aggregate cost of
purchases and proceeds from sales of investment in Trust shares for the period
ended  December  31,  1996, was $21,165,690 and $7,804,034, respectively.  The
cost  of total investments in Trust shares owned at December 31, 1996, was the
same for financial reporting and federal income tax purposes.  At December 31,
1996,  gross  unrealized  appreciation  on  Trust  shares and depreciation was
$1,042,204  and  $103,868,  respectively.

5.          NET  INCREASE  (DECREASE)  IN  ACCUMULATION  UNITS:

The  increase (decrease) in accumulation units for the year ended December 31,
1996, and for the period October 10, 1995 (commencement of operations) through
December  31,  1995,  are  as  follows:

     For  the  year  ended  December  31,  1996:

<TABLE>
<CAPTION>

                                         GLOBAL ADVISORS   GLOBAL ADVISORS   BEA GROWTH     CREDIT SUISSE
                                           MONEY MARKET     GROWTH EQUITY    AND INCOME     INTERNATIONAL
                                            PORTFOLIO         PORTFOLIO       PORTFOLIO   EQUITY PORTFOLIO
                                         ----------------  ----------------  -----------  -----------------
<S>                                      <C>               <C>               <C>          <C>
  Standard benefit units:
    Outstanding at beginning of year             2,464.4             124.2        461.8              430.6
    Increased for payments received            500,186.2           5,781.3      4,927.3              978.8
    Decrease for surrendered contracts            (386.1)           (193.0)      (308.2)            (497.1)
    Change for net inter-fund exchanges       (392,426.6)         62,442.4     43,553.4           16,273.9
                                         ----------------  ----------------  -----------  -----------------

    Outstanding at end of period               109,837.9          68,154.9     48,634.3           17,186.2
                                         ================  ================  ===========  =================

  Enhanced benefit units:
    Outstanding at beginning of year                24.9
    Increased for payments received             71,973.9               3.6        933.4              108.1
    Decrease for surrendered contracts                                             (2.5)            (629.8)
    Change for net inter-fund exchanges        (68,595.1)          5,229.1     10,778.9            9,031.9
                                         ----------------  ----------------  -----------  -----------------

    Outstanding at end of period                 3,403.7           5,232.7     11,709.8            8,510.2
                                         ================  ================  ===========  =================

</TABLE>



<PAGE>


<TABLE>
<CAPTION>


                                            VAN KAMPEN
                                         AMERICAN CAPITAL     BLACKROCK      SALOMON BROTHERS        ELITEVALUE
                                          EMERGING GROWTH   MANAGED BOND      U.S. GOVERNMENT     ASSET ALLOCATION
                                             PORTFOLIO        PORTFOLIO    SECURITIES PORTFOLIO       PORTFOLIO
                                         -----------------  -------------  ---------------------  -----------------
<S>                                      <C>                <C>            <C>                    <C>
  Standard benefit units:
    Outstanding at beginning of year
    Increased for payments received              10,902.4          154.5                                   2,570.1
    Decrease for surrendered contracts             (387.3)         (94.3)                (155.7)            (357.2)
    Change for net inter-fund exchanges          97,355.8       14,376.0               15,793.8           67,362.8
                                         -----------------  -------------  ---------------------  -----------------
    Outstanding at end of period                107,870.9       14,436.2               15,638.1           69,575.5
                                         =================  =============  =====================  =================

  Enhanced benefit units:
    Outstanding at beginning of year
    Increased for payments received                                 41.6                   41.4              237.0
    Decrease for surrendered contracts                                                   (855.9)            (769.0)
    Change for net inter-fund exchanges           2,072.6       11,357.8               12,620.6           14,497.2
                                         -----------------  -------------  ---------------------  -----------------
    Outstanding at end of period                  2,072.6       11,399.4               11,806.1           13,965.2
                                         =================  =============  =====================  =================

</TABLE>



     For  the  period  October  10,  1995 (commencement of operations) through
December  31,  1995:

<TABLE>
<CAPTION>

                                         GLOBAL ADVISORS   GLOBAL ADVISORS  BEA GROWTH   CREDIT SUISSE
                                           MONEY MARKET     GROWTH EQUITY   AND INCOME   INTERNATIONAL
                                            PORTFOLIO         PORTFOLIO     PORTFOLIO   EQUITY PORTFOLIO
                                         ----------------  ---------------  ----------  ----------------
<S>                                      <C>               <C>              <C>         <C>
  ACCUMULATION UNITS:
  Standard benefit units:
    Increased for payments received              3,377.2              92.4        35.8               5.8
    Change for net inter-fund exchanges           (912.8)             31.8       426.0             424.8
                                         ----------------  ---------------  ----------  ----------------

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

  Enhanced benefit units:
    Increased for payments received                 24.9
                                         ----------------

    Outstanding at end of period                    24.9
                                         ================

</TABLE>



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:

During  1996,  the  Company  contributed  additional  capital in the amount of
$6,500,000  to the Separate Account.  Total capital contributed by the Company
to  the  Separate  Account  was  $12,600,000  through  December 31, 1996.  The
capital  was  contributed to provide diversification and to enhance investment
performance.    The  capital will be removed as the funds grow large enough to
meet  the  diversification  requirements  without  the  additional  capital.
Dividends,  realized  gain  distributions  and unrealized gains related to the
contributed  capital  for  the  year  ended  December 31, 1996, were $519,994,
$407,609  and  $922,062,  respectively.

<PAGE>


                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

                                                                                        PAGE
- --------------------------------------------------------------------------------------    
<S>                                                                                     <C>
Report of Independent Accountants                 2
Balance Sheet as of December 31, 1996 and 1995    3
Statement of Operations for the years ended December 31, 1996, 1995 and 1994            F-4
Statement of Shareholder's Equity for the years ended December 31, 1996, 1995 and 1994  F-5
Statement of Cash Flows for the years ended December 31, 1996, 1995 and 1994            F-6
Notes to Financial Statements                     7
Report of Independent Accountants on Financial Statement Schedule                       F-26
Financial Statement Schedule:
  Schedule VI-Reinsurance for the years ended December 31, 1996, 1995 and 1994          F-27

</TABLE>




<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, 1996 and 1995, and the related statements
of  operations,  shareholder's  equity,  and  cash flows for each of the three
years  in  the period ended December 31, 1996.  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, 1996 and 1995, and the results of
its  operations  and  its cash flows for each of the three years in the period
ended  December  31,  1996,  in  conformity with generally accepted accounting
principles.



                              COOPERS  &  LYBRAND  L.L.P.

Houston,  Texas
February  5,  1997




<PAGE>

WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
BALANCE  SHEET
DECEMBER  31,  1996  AND  1995
(DOLLARS  IN  MILLIONS)

<TABLE>
<CAPTION>


  ASSETS                                                               1996       1995
- -------------------------------------------------------------------  ---------  --------
<S>                                                                  <C>        <C>
INVESTMENTS:
  Fixed maturities-actively managed at fair value (amortized cost:
    1996-$8,738.4; 1995-$7,654.5):                                   $ 8,842.5  $7,996.7
  Fixed maturities-held to maturity at amortized cost (fair value:
    1995-$2.1)                                                                       1.1
  Equity securities at fair value (cost: 1995 $0.8)                                  0.8
  Mortgage loans                                                         122.7      86.5
  Credit-tenant loans                                                    208.5     249.7
  Policy loans                                                            66.8      68.3
  Other invested assets                                                   24.5      24.5
  Short-term investments                                                 105.8     414.8
                                                                     ---------  --------
      Total investments                                                9,370.8   8,842.4

Accrued investment income                                                156.6     131.7
Funds held by reinsurer and reinsurance receivables                       98.0       1.8
Cost of policies purchased                                                50.4      35.8
Cost of policies produced                                                380.2     228.7
Other assets                                                              15.7      20.8
                                                                     ---------  --------
      Total assets                                                   $10,071.7  $9,261.2
                                                                     =========  ========

      LIABILITIES AND SHAREHOLDER'S EQUITY
- -------------------------------------------------------------------                     
LIABILITIES:
  Insurance liabilities                                              $ 8,679.9  $7,915.8
  Investment borrowings and due to brokers                               156.3     257.3
  Deferred income taxes                                                   96.4     118.4
  Other liabilities                                                       44.1      25.0
                                                                     ---------  --------
      Total liabilities                                                8,976.7   8,316.5
                                                                     ---------  --------

SHAREHOLDER'S EQUITY:
  Common stock and additional paid-in capital
    (par value $50 per share; 100,000 shares authorized;
    50,000 shares issued and outstanding)                                448.5     322.6
  Unrealized appreciation of investments, net                             39.1     125.2
  Retained earnings                                                      607.4     496.9
                                                                     ---------  --------
      Total shareholder's equity                                       1,095.0     944.7
                                                                     ---------  --------

      Total liabilities and shareholder's equity                     $10,071.7  $9,261.2
                                                                     =========  ========

</TABLE>








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

<PAGE>
WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
STATEMENT  OF  OPERATIONS
FOR  THE  YEARS  ENDED  DECEMBER  31,  1996,  1995  AND  1994
(DOLLARS  IN  MILLIONS)

<TABLE>
<CAPTION>

                                                            1996      1995     1994
                                                           -------  --------  -------
<S>                                                        <C>      <C>       <C>
Revenues:
  Insurance policy income                                  $ 91.0   $  26.4   $ 26.3 
  Net investment income                                     703.1     662.2    638.2 
  Equity in earnings of partnership investments               7.0       3.8          
  Net trading income                                                             3.7 
  Net realized losses                                        (2.3)   (126.2)   (52.9)
                                                           -------  --------  -------
      Total revenues                                        798.8     566.2    615.3 
                                                           -------  --------  -------

Benefits and expenses:
  Insurance policy benefits                                 109.6     108.3    104.7 
  Change in future policy benefits and other liabilities     74.6      14.1     13.6 
  Interest expense on annuities and financial products      381.7     364.9    344.2 
  Interest expense on investment borrowings                   8.1       8.6      7.3 
  Amortization related to operations                         41.6      37.1     20.1 
  Amortization and change in future policy benefits
    related to realized gains (losses)                        0.6     (29.8)   (16.8)
  Other operating costs and expenses                         13.5      41.3     16.1 
                                                           -------  --------  -------
      Total benefits and expenses                           629.7     544.5    489.2 
                                                           -------  --------  -------
      Income before income taxes                            169.1      21.7    126.1 
Income tax expense                                           59.1       6.3     45.1 
                                                           -------  --------  -------
      Net income                                           $110.0   $  15.4   $ 81.0 
                                                           =======  ========  =======

</TABLE>

























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

<PAGE>
WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
STATEMENT  OF  SHAREHOLDER'S  EQUITY
FOR  THE  YEARS  ENDED  DECEMBER  31,  1996,  1995  AND  1994
(DOLLARS  IN  MILLIONS)

<TABLE>
<CAPTION>


                                                               1996       1995      1994
                                                             ---------  --------  --------
<S>                                                          <C>        <C>       <C>
Common stock and additional paid-in capital:
  Balance, beginning of year                                 $  322.6   $ 322.6   $ 322.6 
    Capital contribution from parent                            125.9                     
                                                             ---------  --------  --------
  Balance, end of year                                       $  448.5   $ 322.6   $ 322.6 
                                                             =========  ========  ========

Unrealized appreciation (depreciation) of investments, net:
  Balance, beginning of year                                 $  125.2   $(322.1)  $  37.8 
    Change in unrealized appreciation (depreciation), net       (86.1)    447.3    (359.9)
                                                             ---------  --------  --------
  Balance, end of year                                       $   39.1   $ 125.2   $(322.1)
                                                             =========  ========  ========

Retained earnings:
  Balance, beginning of year                                 $  496.9   $ 481.5   $ 400.5 
    Beginning balance for WNL Investment
      Advisory Services, Inc.                                     0.5                     
  Net income                                                    110.0      15.4      81.0 
                                                             ---------  --------  --------
  Balance, end of year                                       $  607.4   $ 496.9   $ 481.5 
                                                             =========  ========  ========
  Total shareholder's equity                                 $1,095.0   $ 944.7   $ 482.0 
                                                             =========  ========  ========

</TABLE>





























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

<PAGE>
WESTERN  NATIONAL  LIFE  INSURANCE  COMPANY
STATEMENT  OF  CASH  FLOWS
FOR  THE  YEARS  ENDED  DECEMBER  31,  1996,  1995  AND  1994
(DOLLARS  IN  MILLIONS)

<TABLE>
<CAPTION>


                                                             1996        1995        1994
                                                          ----------  ----------  ----------
<S>                                                       <C>         <C>         <C>
Cash flows from operating activities:
  Net income                                              $   110.0   $    15.4   $    81.0 
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Amortization and depreciation                            42.6         7.3         0.9 
      Realized (gains) losses on investments, net              (2.5)      119.4        47.1 
      Income taxes                                             50.4        60.7        26.6 
      Increase in insurance liabilities                         8.2       116.0        22.3 
      Interest credited to insurance liabilities              391.8       370.2       348.7 
      Fees charged to insurance liabilities                    (4.4)       (4.2)       (4.7)
      Amortization (accrual) of investment income, net        (27.3)        3.7       (14.2)
      Deferral of cost of policies produced                  (120.7)      (62.2)      (57.4)
      Change in trading account securities                                             60.8 
      Other                                                    (9.0)       (0.4)        6.4 
                                                          ----------  ----------  ----------
        Net cash provided by operating activities             439.1       625.9       517.5 
                                                          ----------  ----------  ----------

Cash flows from investing activities:
  Sales of investments                                      3,086.8     3,151.9     3,482.8 
  Maturities and redemptions of investments                   431.0       376.3       441.6 
  Purchases of investments                                 (4,571.8)   (3,686.4)   (4,568.5)
                                                          ----------  ----------  ----------
     Net cash used in investing activities                 (1,054.0)     (158.2)     (644.1)
                                                          ----------  ----------  ----------

Cash flows from financing activities:
  Deposits to insurance liabilities                         1,711.3       747.2       728.8 
  Withdrawals from insurance liabilities                   (1,402.7)   (1,052.5)     (662.2)
  Capital contribution from parent                            125.9                         
  Investment borrowings, net                                 (128.6)      226.6      (189.9)
                                                          ----------  ----------  ----------
    Net cash provided by (used in) financing activities       305.9       (78.7)     (123.3)
                                                          ----------  ----------  ----------
       Net increase (decrease) in short-term investments     (309.0)      389.0      (249.9)

Short-term investments-beginning of year                      414.8        25.8       275.7 
                                                          ----------  ----------  ----------
Short-term investments-end of year                        $   105.8   $   414.8   $    25.8 
                                                          ==========  ==========  ==========

Supplemental cash flow disclosure:
  Income taxes (refunded) paid, net                       $   (25.4)  $    (4.7)  $    17.9 
                                                          ==========  ==========  ==========

  Interest paid on investment borrowings                  $     8.4   $     8.0   $     7.9 
                                                          ==========  ==========  ==========

</TABLE>









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

<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").    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.    On December 23, 1994, AGC Life Insurance Company
("AGC  Life"),  a  Missouri-domiciled  life  insurer,  purchased the remaining
shares  of  common  stock  held  by  Conseco.    These  shares  represented
approximately 40% of Western National's outstanding common stock.  AGC Life is
a wholly-owned subsidiary of American General Corporation, a Texas corporation
("AGC").    References  to    "American General" are references to AGC and its
direct  and  indirect  majority  controlled  subsidiaries.  As of December 31,
1996, American General owned  approximately a 46.2% equity interest in Western
National.   The increase in  American General's equity interest was the result
of  Western  National issuing preferred stock to American General in September
1996.

     WNL Investment Advisory Services, Inc. ("WNLIAS") was formed primarily to
manage  the  Company's  investment portfolio and to own certain investments of
the  Company.    WNLIAS is an investment subsidiary as defined by the National
Association  of  Insurance  Commissioners.    During  1996, investments of the
Company,  consisting  of  mortgage loans, CMO residual investments and certain
credit-tenant loans were transferred to WNLIAS in exchange for preferred stock
and  cash  in  an  amount  equal  to  the  statutory  carrying  value  of  the
investments.   The Company and WNLIAS are subsidiaries of Western National and
are  under  common  management control.  The accompanying financial statements
include the accounts of WNLIAS as of and for the year ended December 31, 1996.
The  Company's  investment  in WNLIAS preferred stock, intercompany investment
advisory  fees,  and  other  intercompany  accounts  have  been  eliminated.

     The  Company  develops, markets and issues annuity products through niche
distribution  channels.    The Company sells deferred annuities, including its
proprietary  fixed  annuities,  to  the savings and retirement markets through
financial  institutions  (principally  banks  and thrifts), and sells deferred
annuities  to  both  the  tax-qualified  and  nonqualified  retirement markets
through  personal  producing general agents ("PPGAs").  The Company also sells
deferred  annuities  through  its  direct  sales  operations.    Under a joint
marketing  arrangement with American General Life Insurance Company ("AGLIC"),
the Company markets and coinsures single premium immediate annuities ("SPIAs")
through  specialty  brokers  to the structured settlement market.  The Company
also  sells  SPIAs  (other  than  structured  settlement  SPIAs)  through  its
financial   institution and PPGA distribution channels.  The Company commenced
sales  of its first variable annuity product in fourth quarter 1995.  Sales of
deferred  annuities through financial institutions comprised 82%, 68%, and 74%
of  net    premiums  collected  in  1996, 1995, and 1994, respectively.  Sales
through  a    single  financial  institution  comprised  45%  of  net premiums
collected  in  1996.

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.  WESTERN NATIONAL LIFE
INSURANCE  COMPANY
NOTES  TO  FINANCIAL  STATEMENTS  (CONTINUED)



     The Company follows the provisions of 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:

     -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 of the Company's fixed maturities
and  equity  securities were classified as actively managed as of December 31,
1996,  compared  to  all  but  $1.1  million  at  December  31,  1995.

     -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 no securities classified as held to
maturity  as  of  December  31, 1996, compared to $1.1 million at December 31,
1995.

     -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  had  no  trading  account activities in 1996 or 1995.

     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.

     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.

     Other  invested  assets include investments in limited partnerships.  The
Company  follows  the  equity  method  of  accounting  for  these investments.
Limited  partnership  investments  are  likely to result in a higher degree of
volatility  in  reported earnings than is typically the case with fixed income
investments,  and present a greater risk of loss, as they reflect claims on an
issuer's  capital  structure  junior to that of most fixed-income investments.

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 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.


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.

INCOME  TAXES

     Pursuant  to  a  tax  sharing  agreement,  the  Company  was  included in
Conseco's  consolidated  tax  return  beginning  January  1,  1993.  Under the
agreement, 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.    WNLIAS  is included in the consolidated tax return of Western
National.

     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 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:

<PAGE>

<TABLE>
<CAPTION>
                                                          DECEMBER  31,  1996
                                                          -------------------
                                       GROSS        GROSS      ESTIMATED
                                     AMORTIZED   UNREALIZED   UNREALIZED     FAIR    CARRYING
                                        COST        GAINS       LOSSES      VALUE      VALUE
                                     ----------  -----------  -----------  --------  ---------
                                                         (DOLLARS IN MILLIONS)
<S>                                  <C>         <C>          <C>          <C>       <C>
Actively managed:
  U.S. Treasury securities and
    obligations of U.S. government
     corporations and agencies       $     20.8  $       0.6  $         -  $   21.4  $    21.4
  Obligations of states and
    political subdivisions                224.1          2.6          4.7     222.0      222.0
  Public utility securities             1,251.6         21.0         30.4   1,242.2    1,242.2
  Other corporate securities            4,583.6        140.0         36.2   4,687.4    4,687.4
  Asset-backed securities                 349.3          5.2          2.6     351.9      351.9
  Mortgage-backed securities            2,309.0         28.4         19.8   2,317.6    2,317.6
                                     ----------  -----------  -----------  --------  ---------
      Total actively managed         $  8,738.4  $     197.8  $      93.7  $8,842.5  $ 8,842.5
                                     ==========  ===========  ===========  ========  =========

</TABLE>



<TABLE>
<CAPTION>

                                                          DECEMBER  31,  1995
                                                          -------------------
                                        GROSS        GROSS      ESTIMATED
                                      AMORTIZED   UNREALIZED   UNREALIZED     FAIR    CARRYING
                                         COST        GAINS       LOSSES      VALUE      VALUE
                                      ----------  -----------  -----------  --------  ---------
                                                         (DOLLARS IN MILLIONS)
<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             3,519.9        233.0          9.1   3,743.8    3,743.8
  Asset-backed securities                  280.4          8.9          0.1     289.2      289.2
  Mortgage-backed securities             2,291.5         70.3          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  $       0.0  $    2.1  $     1.1
                                      ==========  ===========  ===========  ========  =========

</TABLE>



     The  following  table  sets  forth  the amortized cost and estimated fair
value  of  fixed  maturities as of December 31, 1996, based upon the source of
the  estimated  fair  value:

<TABLE>
<CAPTION>

                                         ESTIMATED
                                         AMORTIZED     FAIR
                                            COST      VALUE
                                         ----------  --------
                                        (DOLLARS IN MILLIONS)
<S>                                      <C>         <C>
Nationally recognized pricing services   $  7,340.4  $7,416.1
Broker-dealer market makers                 1,176.4   1,204.8
Internally developed methods                  221.6     221.6
                                         ----------  --------
    Total fixed maturities               $  8,738.4  $8,842.5
                                         ==========  ========

</TABLE>


     The  following  table sets forth the quality of total fixed maturities as
of  December  31,  1996, classified in accordance with the highest rating by a
nationally recognized statistical rating organization or, as to $159.1 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):
<TABLE>
<CAPTION>

                                                                                   FAIR  VALUE
                                                                        AS A % OF   AS A % OF   AS A % OF
                                   AMORTIZED    CARRYING      FAIR        FIXED     AMORTIZED      TOTAL
COMMERCIAL RATING                     COST       VALUE       VALUE     MATURITIES      COST     INVESTMENTS
- ---------------------------------  ----------  ----------  ----------  -----------  ----------  ------------
                                                            (DOLLARS IN MILLIONS)
<S>                                <C>         <C>         <C>         <C>          <C>         <C>
  AAA                              $  2,491.6  $  2,498.9  $  2,498.9        28.3%      100.3%         26.7%
  AA                                    801.0       801.6       801.6         9.1       100.1           8.5 
  A                                   2,461.4     2,500.4     2,500.4        28.3       101.6          26.7 
  BBB+                                  834.1       855.4       855.4         9.7       102.6           9.1 
  BBB                                   991.8     1,009.2     1,009.2        11.4       101.8          10.8 
  BBB-                                  553.3       558.3       558.3         6.2       100.9           5.9 
                                   ----------  ----------  ----------  -----------  ----------  ------------
    Total investment grade            8,133.2     8,223.8     8,223.8        93.0       101.1          87.7 
                                   ----------  ----------  ----------  -----------  ----------  ------------
  BB+                                   138.5       140.9       140.9         1.6       101.7           1.6 
  BB                                     75.4        77.5        77.5         0.9       102.8           0.8 
  BB-                                   165.2       171.7       171.7         1.9       103.9           1.8 
  B and below                           226.1       228.6       228.6         2.6       101.1           2.4 
                                   ----------  ----------  ----------  -----------  ----------  ------------
    Total below investment grade        605.2       618.7       618.7         7.0       102.2           6.6 
                                   ----------  ----------  ----------  -----------  ----------  ------------
    Total fixed maturities         $  8,738.4  $  8,842.5  $  8,842.5       100.0%      101.2%         94.3%
                                   ==========  ==========  ==========  ===========  ==========  ============

</TABLE>



     The  amortized  cost  and  estimated  fair  value  of fixed maturities by
contractual  maturity  as  of  December  31,  1996,  were  as  follows:

<TABLE>
<CAPTION>
                                                     ESTIMATED
                                          AMORTIZED     FAIR
                                             COST      VALUE
                                          ----------  --------
                                       (DOLLARS  IN  MILLIONS)
<S>                                       <C>       <C>
  Due in one year or less                 $   66.7  $   68.6
  Due after one year through five years      619.5     629.8
  Due after five years through ten years   2,437.9   2,482.6
  Due after ten years                      3,305.3   3,343.9
                                          --------  --------
    Subtotal                               6,429.4   6,524.9
  Mortgage-backed securities               2,309.0   2,317.6
                                          --------  --------
    Total fixed maturities                $8,738.4  $8,842.5
                                          ========  ========

</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:
<PAGE>

<TABLE>
<CAPTION>

                                                   1996     1995     1994
                                                 -------  -------  -------
                                                 (DOLLARS  IN  MILLIONS)
<S>                                              <C>      <C>      <C>
  Fixed maturities                               $656.8   $610.1   $593.8 
  Equity securities                                 0.8      0.2      0.9 
  Mortgage loans                                    9.7      9.4     11.7 
  Credit-tenant loans                              19.8     23.9     20.9 
  Policy loans                                      4.1      4.4      4.4 
  Equity in earnings of partnership investments     7.0      3.8          
  Other invested assets                             8.3      6.0      2.8 
  Short-term investments                            6.8     12.8     11.3 
                                                 -------  -------  -------
    Gross investment income                       713.3    670.6    645.8 
  Investment expenses                              (3.2)    (4.6)    (7.6)
                                                 -------  -------  -------
    Net investment income and equity
      in earnings of partnership investments     $710.1   $666.0   $638.2 
                                                 =======  =======  =======

</TABLE>



     The  Company  had  no investments on nonaccrual status as of December 31,
1996,  compared  to  $0.6  million  and $13.6 million at December 31, 1995 and
1994, respectively.  The  Company had no fixed maturities in default as to the
payment  of principal or interest at December 31, 1996 and 1995.  During 1996,
1995  and  1994,  the Company recorded writedowns of fixed maturities totaling
$5.6  million,  $6.4  million,  and  $0.4  million, respectively.  Of the $5.6
million  in  1996,  $1.6  million  of  the  writedowns  were  related to value
impairments  for  credit  risk.

     The  proceeds  from  sales of actively managed fixed maturities were $3.1
billion, $3.2 billion, and $3.5 billion for the years ended December 31, 1996,
1995,  and  1994,  respectively.

     Net  trading income for the year ended December 31, 1994, was as follows:

<TABLE>
<CAPTION>

                                               1994
                                              ------
                                      (DOLLARS IN MILLIONS)
<S>                                           <C>
  Gross trading gains                         $ 6.2 
  Gross trading losses                         (1.7)
                                              ------
    Net realized gains from trading account
       securities before expenses               4.5 
  Trading expenses                             (0.8)
                                              ------
    Net trading income                        $ 3.7 
                                              ======

</TABLE>


     Net  realized  gains  (losses)  were  as  follows:

<TABLE>
<CAPTION>
                                        1996     1995      1994
                                      -------  --------  -------
                                       (DOLLARS  IN  MILLIONS)
<S>                                   <C>      <C>       <C>
  Fixed maturities:
    Gross realized gains              $ 34.0   $  17.8   $ 34.4 
    Gross realized losses              (25.6)   (128.6)   (80.4)
    Decline in net realizable value
      that is other than temporary      (5.6)     (6.4)    (0.4)
                                      -------  --------  -------
                                         2.8    (117.2)   (46.4)
    Equity securities                              0.8          
    Mortgages loans                     (0.2)                   
    Other                                         (3.0)    (0.7)
                                      -------  --------  -------
      Net realized gains (losses)
        before expenses                  2.6    (119.4)   (47.1)
    Investment expenses                 (4.9)     (6.8)    (5.8)
                                      -------  --------  -------
        Net realized gains (losses)   $ (2.3)  $(126.2)  $(52.9)
                                      =======  ========  =======

</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:

<TABLE>
<CAPTION>
                                                  1996      1995      1994
                                                --------  --------  --------
                                                 (DOLLARS  IN  MILLIONS)
<S>                                             <C>       <C>       <C>
  Investments carried at estimated fair value:          
    Actively managed fixed maturities           $(238.1)  $ 947.5   $(837.2)
    Equity securities                                         0.4      (0.4)
    Other                                         (10.1)     11.0           
                                                --------  --------  --------
      Change in unrealized appreciation
        (depreciation), gross                    (248.2)    958.9    (837.6)
  Less effect on other balance sheet accounts:
    Cost of policies purchased                     18.9     (63.7)     44.9 
    Cost of policies produced                      68.3    (196.7)    215.9 
    Insurance liabilities                          36.3     (36.3)     36.9 
    Other liabilities                              (7.8)     25.8     (13.6)
    Deferred income taxes                          46.4    (240.7)    193.6 
                                                --------  --------  --------
      Change in unrealized appreciation
        (depreciation), net                     $ (86.1)  $ 447.3   $(359.9)
                                                ========  ========  ========
</TABLE>



     At  December  31, 1996, the aggregate carrying value of the Company's MBS
portfolio  was $2.3 billion, or 24.5% of total invested assets.  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,
1996:

<TABLE>
<CAPTION>

                                       COLLATERAL  COUPON  CLASS
                                       -------------------------
                                                          9.01%
                                 7% AND   7.01-    8.01-    AND
MBS  TYPE                         BELOW   8.00%    9.00%   ABOVE   TOTAL
- ---------                        ------   -----    -----   -----   -----
                                      (DOLLARS  IN  MILLIONS)
<S>                              <C>      <C>      <C>     <C>     <C>
  Agency pass-throughs           $ 815.7  $ 469.9  $ 29.7  $ 10.9  $1,326.2

  Commercial MBS                    38.2     29.5     1.2              68.9

  CMOs:
    PACs, TACs and VADMs           231.2     45.6     6.1             282.9
    Sequentials                     48.6    141.5    94.5    53.3     337.9
    Supports and other              10.6      3.3                      13.9
    Mezzanines and subordinates     23.3     22.1                      45.4
    Z-tranches                                       28.0              28.0
    ARMs and floaters                (a)      (a)     (a)     (a)     214.4
                                                                   --------
      Total CMOs                                                      922.5
                                                                   --------
        Total MBS/CMOs                                             $2,317.6
                                                                   ========

<FN>

_______________
(a)          The  collateral  coupon  rates  are  not meaningful as they reset
periodically  in  accordance  with  changes  in  market  interest  rates.   In
addition,  such  security  coupons  have been swapped for fixed rate payments.
</TABLE>


     Asset-backed  securities ("ABS") are securitized pools of assets, such as
manufactured  housing  loans  and  credit  card  receivables,  that  are
collateralized  by  the  underlying  loans.    ABS  are  typically  structured
similarly to CMOs or MBS pass-throughs, but are usually not subject to as much
prepayment  risk  as  MBS.    Senior-tranche  ABS  contain  credit enhancement
features that raise the quality of the ABS above that of the underlying loans.
At  December  31,  1996,  the  aggregate  carrying  value of the Company's ABS
portfolio was $351.9 million, or 3.8% of total invested assets.  The following
table  sets  forth  the  carrying  value  of  the  Company's  ABS portfolio by
collateral  type  as  of  December  31,  1996:
<TABLE>
<CAPTION>

                                   CARRYING  VALUE
                                   ---------------
                                (DOLLARS IN   AS  A
     COLLATERAL  TYPE            MILLIONS)   PERCENT
     ----------------             ---------  -------
<S>                                  <C>     <C>
  Manufactured housing loans         $161.0   45.8%
    Credit card receivables            52.2   14.8 
    Home equity loans                  36.9   10.5 
    Home improvement loans             23.6    6.7 
    Energy receivables                 16.7    4.7 
    Airplane leases                    13.5    3.8 
    Farm equipment leases              13.2    3.8 
    All other                          34.8    9.9 
                                     ------  ------
      Total asset-backed securities  $351.9  100.0%
                                     ------  ------
</TABLE>


     At  December  31,  1996,  the  Company had total mortgage loans of $122.7
million,  or  1.3%  of  total  invested assets, consisting of $89.6 million of
commercial  mortgages  and $33.1 million of mortgage investments in junior and
residual  interests  of  CMOs  ("CMO  residuals").    Total  mortgage loans at
year-end  1996  increased  by $36.2 million from year-end 1995.  This increase
reflects  the  Company's  reclassification  during  the second quarter 1996 of
$43.5  million  of  investments  from  the  credit-tenant loan category to the
mortgage  loan  category.    The  reclassified  investments  represented
credit-tenant loans on which the commercial credit rating of the tenant, Kmart
Corp.,  was  downgraded  to  below investment grade status by several national
statistical  rating  services.    Additionally,  approximately  12%  of  the
collateral  underlying  the  Company's  CMO  residuals involved Kmart Corp. at
December 31, 1996.  The Company has not incurred any losses as a result of its
investments  involving  Kmart  Corp.    Approximately  72%  of  the commercial
mortgages  were  on  properties  located in four states - Florida (24%), Texas
(21%),  North Carolina (15%), and Indiana (12%), 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.    The average yield of the
Company's CMO residuals were 9.5% at December 31, 1996.  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  1996,  the  Company recognized $0.2 million of realized losses on
mortgage loans, compared with none in 1995 or 1994.  At December 31, 1996, the
Company  had  no  nonperforming  mortgage  loans.

     At  December  31, 1996, the Company held $208.5 million, or 2.2% of total
invested assets, of credit-tenant loans ("CTLs") compared to $249.7 million at
year-end  1995.    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 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  $134.6  million  and $257.3 million at December 31, 1996 and
1995,  respectively.

     At  December 31, 1996 and 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, 1996 and 1995,
the  average  contractual  floating-pay  rates  approximated  5.7%  and  5.9%,
respectively, and fixed-receipt rates approximated 7.3% for both years.  Based
on  these rates, the Company's interest rate swaps had an estimated fair value
of  a  positive  $4.4  million  and  $12.2  million at year-end 1996 and 1995,
respectively.

     The  Company  had  no  investments  in  any  entity  in  excess of 10% of
shareholder's  equity  or  $91.5  million  as  of December 31, 1996, excluding
investments  issued,  assumed  or  guaranteed  by  the U.S. government or U.S.
government  agencies.    The  Company's  20  non-U.S.  government  issuer
concentrations  were  as  follows:

<TABLE>
<CAPTION>

                                                                 ESTIMATED
                                                     AMORTIZED     FAIR
     COLLATERAL  TYPE                                   COST      VALUE
     ----------------                              ------------  ---------
                                                   (DOLLARS IN MILLIONS)
<C>       <S>                                          <C>       <C>
      1.    GTE Corporation                            $   86.8  $  83.5
      2.    Occidental Petroleum                           75.9     81.0
      3.    Ontario Province                               71.8     68.0
      4.    American Reinsurance                           68.2     67.4
      5.    Telecommunications Inc./TCI International      67.0     64.1
      6.    PaineWebber Group                              66.3     68.8
      7.    May Department Stores                          64.2     63.9
      8.    Philips Electronics NV                         63.8     64.1
      9.    Salomon, Inc.                                  62.9     64.8
     10.    BankAmerica Corporation                        60.5     61.0
     11.    News America Holdings                          59.1     62.7
     12.    Phillips Petroleum                             57.6     64.5
     13.    American Airlines/AMR Corporation              55.3     61.5
     14.    Northern Indiana Public Service                54.9     52.7
     15.    McDonnell Douglas                              54.2     58.7
     16.    Countrywide Credit                             53.8     54.2
     17.    Dayton Hudson                                  53.1     53.8
     18.    Wal-Mart Stores                                52.3     52.8
     19.    Lehman Brothers                                51.8      3.6
     20.    Commonwealth Edison                            51.3     51.0
                                                       --------  -------
                                                       $1,230.8  1,252.1

</TABLE>





<PAGE>
3.          INSURANCE  LIABILITIES:

     Insurance  liabilities  consisted  of  the  following:

<TABLE>
<CAPTION>
                                                             INTEREST
                                   WITHDRAWAL    MORTALITY     RATE        DECEMBER 31,
                                                                           -------------
                                   ASSUMPTION    ASSUMPTION  ASSUMPTION     1996     1995
- ---------------------------------  -----------  -----------  ----------  ---------  --------
                                                    (DOLLARS  IN  MILLIONS)
<S>                                <C>          <C>          <C>         <C>        <C>
  Future policy  benefits:
    Investment contracts           N/A          N/A          (d)         $ 7,274.3  $6,566.5
    Limited-payment contracts      None         (b)          4%-11%        1,328.1   1,267.2
    Traditional life insurance
      contracts                    (a)          (c)          (e)              32.5      32.7
    Universal life-type contracts  N/A          N/A          N/A              43.5      47.7
  Claims payable and other
    policyholders' funds           N/A          N/A          N/A               1.5       1.7
                                                                         ---------  --------
      Total insurance liabilities    -            -            -         $ 8,679.9  $7,915.8
                                                                         =========  ========

<FN>

_______________
(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  1996  and 1995, approximately 95% of this liability represented account
balances  where  future  benefits  were  not guaranteed and 5% 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  1996  and  1995.

</TABLE>



     Realized  gains  on  fixed  maturities  during  1994 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,  an  additional  estimated  insurance
liability of $2.2 million was established by a charge to expense in 1994.   No
additions  to  liabilities  were  required  in  1996  and  1995.

4.          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 contracts.  The Company has set its retention limit for acceptance of
risk  on life insurance policies at various levels up to $0.8 million.  To the
extent  that  reinsuring  companies are unable to meet obligations under these
agreements,  the  Company  remains contingently liable.  The Company evaluates
the  financial  condition  of  its  reinsurers  to  minimize  its  exposure to
significant  losses  from  reinsurer  insolvencies.    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.

     Direct and assumed life insurance in force totaled $561.5 million, $628.6
million,  and  $706.3  million  at  December  31,  1996,  1995,  and  1994,
respectively, and ceded life insurance in force totaled $247.6 million, $286.1
million, and $329.1 million at December 31, 1996, 1995 and 1994, respectively.

     The  cost  of  ceded  policies  containing  mortality  risks totaled $1.5
million  in  1996  and  $1.3  million  in 1995 and 1994, and was deducted from
insurance  premium  revenue.   Reinsurance recoveries netted against insurance
policy  benefits totaled $1.4 million, $4.5 million, and $3.5 million in 1996,
1995,  and  1994,  respectively.
     Effective  October  1,  1995,  the  Company  recaptured  certain  annuity
business  with  assets  approximately  equal to insurance liabilities of $72.8
million  that  had  previously  been  ceded.

     In  October  1995,  the  Company  and  AGC  Life  entered into a modified
coinsurance  agreement.    Under the agreement, AGC Life issues the SPIAs, and
50%  of  each  risk  is reinsured to the Company.  Under this arrangement, the
Company  reports  its  pro  rata  share of premiums and shares in its pro rata
portion of the gain or loss on policies sold.  Pursuant to this arrangement in
1996, the Company assumed $90.9 million of premiums.  The arrangement resulted
in  $91.3  million  of  revenues  and expenses for the Company in 1996.  As of
December  31,  1996, the funds held by reinsurer and the insurance liabilities
resulting  from  this  agreement  were  $96.6  million.

     Since  1994,  the  Company  has  been  a  party  to a standby reinsurance
agreement  for  new  SPDA sales through selected financial institutions, which
becomes effective only if the Company's risk-based capital ratio falls below a
prescribed  level.    No  reinsurance  pursuant  to  this agreement has become
effective.

5.          INCOME  TAXES:

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

<TABLE>
<CAPTION>
                                               DECEMBER  31
                                               ------------
                                              1996     1995
                                              ----     ----
                                          (DOLLARS IN MILLIONS)
<S>                                          <C>      <C>
  Deferred income tax liabilities:
    Investments                              $ 21.1   $  20.0 
    Cost of policies produced and purchased   143.6     118.4 
    Unrealized appreciation of investments     21.1      67.5 
                                             -------  --------
      Gross deferred income tax liabilities   185.8     205.9 
  Deferred income tax assets:
    Insurance liabilities                      80.6      76.7 
    Other                                       8.8      10.8 
                                             -------  --------
      Gross deferred income tax assets         89.4      87.5 
                                             -------  --------
      Net deferred income tax liabilities    $(96.4)  $(118.4)
                                             =======  ========

</TABLE>



     Income  tax  expense  was  as  follows:

<TABLE>
<CAPTION>
                                    1996    1995    1994
                                   -----  -------  ------
                                  (DOLLARS  IN  MILLIONS)
<S>                                <C>    <C>      <C>
  Current tax provision (benefit)  $31.6  $(23.0)  $(5.0)
  Deferred tax provision            27.5    29.3    50.1 
                                   -----  -------  ------
  Income tax expense               $59.1  $  6.3   $45.1 
                                   =====  =======  ======

</TABLE>


     Income  tax expense differed from that computed at the applicable federal
statutory  rate  (35%  during 1996, 1995, and 1994) for the following reasons:
<TABLE>
<CAPTION>

                                              1996    1995    1994
                                             ------  ------  -----
                                           (DOLLARS  IN  MILLIONS)
<S>                                          <C>     <C>     <C>
  Federal tax on income before income taxes 
    at statutory rates                       $59.1   $ 7.6   $44.2
  State taxes                                  0.3     0.5     0.5
  Additional tax on unrealized gains and
    income of prior periods related to
    increase in corporate income tax rate        -       -       -
  Various adjustments                         (0.3)   (1.8)    0.4
                                             ------  ------  -----
  Income tax expense                         $59.1   $ 6.3   $45.1
                                             ======  ======  =====

</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 were approximately equal to
the  carrying  values as of December 31, 1996 and 1995, 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:

<PAGE>

<TABLE>
<CAPTION>
                                                        DECEMBER  31,
                                                        -------------
                                                   1996                1995
                                                   ----                ----
                                               FAIR   CARRYING    FAIR    CARRYING
                                              VALUE    VALUE      VALUE    VALUE
                                            --------  --------  --------  --------
                                                  (DOLLARS  IN  MILLIONS)
<S>                                         <C>       <C>       <C>       <C>
  ASSETS:
    Fixed maturities and equity securities  $8,842.5  $8,842.5  $7,999.6  $7,998.6
    Mortgage loans, credit-tenant loans,
      and policy loans                         396.2     398.0     400.0     404.5
    Other invested assets                       24.5      24.5      24.5      24.5
    Short-term investments                     105.8     105.8     414.8     414.8
  LIABILITIES:
    Insurance liabilities for investment
      contracts                              7,274.3   7,274.3   6,566.5   6,566.5
    Investment borrowings                      156.3     156.3     257.3     257.3

</TABLE>



7.          SHAREHOLDER'S  EQUITY:

     Generally,  dividends that can be paid by the Company during any 12-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 1997, the Company can
pay  dividends  of  up  to  $57.0  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.

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

<TABLE>
<CAPTION>

                                            DECEMBER 31, 1996               DECEMBER 31, 1995
                                            -------------------           -------------------
                                              EFFECT OF                          EFFECT  OF
                                      COST   FAIR VALUE   CARRYING    COST       FAIR VALUE   CARRYING
                                      BASIS  ADJUSTMENTS  VALUE       BASIS      ADJUSTMENTS    VALUE
                                     ---------  --------  ----------  ---------  -------  ----------
                                                         (DOLLARS  IN  MILLIONS)
<S>                                  <C>         <C>      <C>         <C>         <C>      <C>
INVESTMENTS:
  Actively managed fixed maturities  $ 8,738.4   $104.1   $ 8,842.5   $ 7,654.5   $342.2   $ 7,996.7 
  Other invested assets                   23.6      0.9        24.5        13.5     11.0        24.5 
                                     ----------  -------  ----------  ----------  -------  ----------
                                       8,762.0    105.0     8,867.0     7,668.0    353.2     8,021.2 
OTHER BALANCE SHEET ITEMS:
  Cost of policies purchased              71.5    (21.1)       50.4        75.8    (40.0)       35.8 
  Cost of policies produced              408.3    (28.1)      380.2       325.1    (96.4)      228.7 
  Insurance liabilities               (8,679.9)            (8,679.9)   (7,879.5)   (36.3)   (7,915.8)
  Other liabilities                      (39.7)     4.4       (44.1)      (37.2)    12.2       (25.0)
  Deferred income taxes                  (75.3)   (21.1)      (96.4)      (50.9)   (67.5)     (118.4)
                                     ----------  -------  ----------  ----------  -------  ----------
  Unrealized appreciation of
    investments, net                            $  39.1                           $125.2
                                                ========                          =======

</TABLE>



     In  September  1996,  Western  National  generated net proceeds of $125.9
million  from  the  issuance of preferred stock to American General.  Such net
proceeds  were  contributed  to  the  Company.

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,  1996,  are  as follows (dollars in
thousands):
<TABLE>
<CAPTION>

YEAR  ENDING  DECEMBER  31,
- ---------------------------
<S>              <C>
1997               993
1998             1,002
1999               993
2000               968
2001               581
    Thereafter   1,405
                 -----
                 5,942
                 =====

</TABLE>



     Rent  expense  was  $1,018,000, $752,000, and $788,000 in 1996, 1995, and
1994,  respectively.

     Until  May  1, 1997, the Company is committed to reimburse the WNL Series
Trust  for  administrative  expenses  in excess of .12% of the market value of
investments  related  to  variable  annuity  policies  issued  by the Company.
During  1996,  the Company incurred approximately $0.6 million related to this
commitment.

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 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.
Included  in  other  liabilities is a reserve for guaranty fund assessments of
$22.1 million, $29.2 million and $7.4 million, at December 31, 1996, 1995, and
1994,  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  PLANS:

     Western  National  sponsors  a  qualified  defined contribution plan (the
"Plan")  covering  all  full-time employees of the Company.  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  1996  and  1995,  the Company made a matching contribution in an
amount  equal  to  65%  and  50%, respectively, of each participant's elective
contributions,  up  to  6% of annual compensation (subject to Internal Revenue
Code limitations). Subsequent to year end, the Company's matching contribution
was  increased to 75% for 1997 contributions.  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  reimbursement  to  Western National for matching contributions
under  both  plans  was approximately $394,000, $232,000, and $92,000 in 1996,
1995,  and  1994,  respectively.

10.          RELATED  PARTY  TRANSACTIONS:

     See  Note  4 for a description of the modified coinsurance agreement with
AGC  Life.

     The  Company  was  an affiliate of Conseco through December 23, 1994.  In
1994,  the  Company incurred $17.3 million of fees under investment management
and service agreements with Conseco and its subsidiaries.  Subsequent to 1994,
Conseco has continued to provide investment accounting services and investment
advisory  services  for  a  substantial  majority  of the Company's portfolio.
Total  investment  advisory  and  accounting  fees  paid  to Conseco were $7.4
million  and  $7.9  million  for  the  years ended December 31, 1996 and 1995,
respectively.

11.          OTHER  OPERATING  STATEMENT  DATA:

     Insurance  policy  income  consisted  of  the  following:

<TABLE>
<CAPTION>
                                                  1996       1995     1994
                                               ----------  --------  --------
                                                (DOLLARS  IN  MILLIONS)
<S>                                            <C>         <C>       <C>
  Direct premiums collected                    $ 1,625.5   $ 720.4   $ 751.9 
  Reinsurance ceded                                 (1.5)     (0.9)     (1.2)
                                               ----------  --------  --------
  Premiums collected, net                        1,624.0     719.5     750.7 
  Less premiums on universal life and
    investment contracts without mortality
    risk which are recorded as additions to
    insurance liabilities                       (1,613.4)   (697.8)   (729.6)
                                               ----------  --------  --------
  Direct premiums on products with mortality
    risk, recorded as insurance policy income       10.6      21.7      21.1 
  Reinsurance assumed                               71.1                     
  Amortization of deferred revenue                   0.5       0.5       0.4 
  Fees and surrender charges                         4.4       4.2       4.8 
  Other income                                       4.4                     
                                               ----------  --------  --------
    Insurance policy income                    $    91.0   $  26.4   $  26.3 
                                               ==========  ========  ========

</TABLE>



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

<TABLE>
<CAPTION>
                                                  1996     1995    1994
                                                -------  -------  -------
                                                (DOLLARS  IN  MILLIONS)
<S>                                             <C>      <C>      <C>
  Balance, beginning of year before effect of
    fair value adjustments of actively managed
    fixed maturities                            $ 75.8   $ 80.5   $ 83.1 
    Scheduled amortization                        (4.3)    (4.7)    (4.9)
    Amortization related to realized gains
      and losses                                                     2.3 
                                                -------  -------  -------
  Balance, end of year before effect of fair
    value adjustments of actively managed
    fixed maturities                              71.5     75.8     80.5 
  Effect of fair value adjustment of actively
    managed fixed maturities                     (21.1)   (40.0)    23.7 
                                                -------  -------  -------
  Balance, end of year                          $ 50.4   $ 35.8   $104.2 
                                                =======  =======  =======

</TABLE>



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

<TABLE>
<CAPTION>
                                                       1996     1995    1994
                                                     -------  -------  -------
                                                      (DOLLARS  IN  MILLIONS)
<S>                                                  <C>      <C>      <C>
  Balance, beginning of year before effect of
    fair value adjustments of actively managed
    fixed maturities                                 $325.1   $265.0   $200.5 
  Acquisition costs incurred                          120.6     62.2     62.4 
  Scheduled amortization                              (37.3)   (34.0)   (15.1)
  Amortization related to realized gains and losses    (0.6)    29.8     16.7 
  Amortization of deferred revenue                      0.5      0.5      0.5 
  Effects of reinsurance                                         1.6          
                                                     -------  -------  -------
  Balance, end of year before effect of fair value
    adjustments of actively managed fixed
    maturities                                        408.3    325.1    265.0 
  Effect of fair value adjustment of actively
    managed fixed maturities                          (28.1)   (96.4)   100.3 
                                                     -------  -------  -------
  Balance, end of year                               $380.2   $228.7   $365.3 
                                                     =======  =======  =======

</TABLE>



     Based  on  current  conditions and assumptions as to future events on all
policies in force, approximately 6% to 7% of the cost of policies purchased as
of  December  31,  1996,  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,  1996.

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:

<TABLE>
<CAPTION>
                                 DECEMBER  31,
                                 -------------
                                  1996    1995
                                 ------  ------
                            (DOLLARS  IN  MILLIONS)
<S>                              <C>     <C>
  Statutory capital and surplus  $572.4  $426.1
  Asset valuation reserve         109.0    91.1
  Interest maintenance reserve    104.4   105.3
                                 ------  ------
    Total                        $785.8  $622.5
                                 ======  ======
</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.

     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:

<TABLE>
<CAPTION>
                                                1996     1995     1994
                                              -------  --------  -------
                                                (DOLLARS  IN  MILLIONS)
<S>                                           <C>      <C>       <C>
  Statutory net gain from operations          $ 65.3   $  51.6   $ 68.8 
  IMR amortization                              (8.7)     (8.7)   (13.5)
  Realized gains (losses)                       15.1    (118.2)   (39.4)
                                              -------  --------  -------
  Pre-tax statutory income before transfers
    to and from and amortization of tax IMR     71.7     (75.3)    15.9 
  Net effect of adjustments for generally
    accepted accounting principles              97.4      97.0    110.2 
                                              -------  --------  -------
  Pre-tax income, generally accepted
    accounting principles                     $169.1   $  21.7   $126.1 
                                              =======  ========  =======
</TABLE>





<PAGE>
25
                       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  5,  1997


<PAGE>
                      WESTERN NATIONAL LIFE INSURANCE COMPANY

                                  SCHEDULE VI

                                  REINSURANCE
             FOR THE YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
                             (DOLLARS IN MILLIONS)
<TABLE>
<CAPTION>

                                               1996       1995     1994
                                              ------   --------   --------
                                              (DOLLARS  IN  MILLIONS)
<S>                                           <C>       <C>       <C>
  LIFE INSURANCE IN FORCE:
    Direct                                    $ 559.3   $ 626.0   $ 703.1 
    Assumed                                       2.2       2.6       3.2 
    Ceded                                      (247.6)   (286.1)   (329.1)
                                              --------  --------  --------
      Net insurance in force                  $ 313.9   $ 342.5   $ 377.2 
                                              ========  ========  ========
      Percentage of assumed to net                0.7%      0.7%      0.8%

  PREMIUMS RECORDED AS REVENUE FOR GENERALLY
    ACCEPTED ACCOUNTING PRINCIPLES:
    Direct                                       12.1      23.0      22.4 
    Assumed                                      71.1                     
    Ceded                                        (1.5)     (1.3)     (1.3)
                                              --------  --------  --------
      Net premiums                            $  81.7   $  21.7   $  21.1 
                                              ========  ========  ========
      Percentage of assumed to net               87.0%      0.0%      0.0%

</TABLE>










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