LPLA SEPARATE ACCOUNT ONE
485BPOS, 1998-12-30
Previous: LPLA SEPARATE ACCOUNT ONE, 485BPOS, 1998-12-30
Next: LPLA SEPARATE ACCOUNT ONE, 485BPOS, 1998-12-30



                                                             File Nos.333-1779
                                                                      811-8890
==============================================================================

                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549

                                   FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                    [ ]
     Pre-Effective Amendment No.                                           [ ]
     Post-Effective Amendment No. 3                                        [X]
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940            [ ]
     Amendment No. 12                                                      [X]
                      (Check  appropriate  box  or  boxes.)

     LPLA  Separate  Account  One
     ___________________________
     (Exact  Name  of  Registrant)

     London  Pacific  Life  &  Annuity  Company
     _____________________________________
     (Name  of  Depositor)

     3109  Poplarwood  Court,  Raleigh, North Carolina                   27604
     ___________________________________________________             _________
     (Address of Depositor's Principal Executive Offices)           (Zip Code)

Depositor's  Telephone  Number,  including  Area  Code          (919) 790-2243

     Name  and  Address  of  Agent  for  Service
          George  Nicholson
          London  Pacific  Life  &  Annuity  Company
          3109  Poplarwood  Court
          Raleigh,  North  Carolina    27604

     Copies  to:
          Judith  A.  Hasenauer
          Blazzard,  Grodd  &  Hasenauer,  P.C.
          P.O.  Box  5108
          Westport,  CT    06881
          (203)  226-7866

It  is  proposed  that  this  filing  will  become  effective:
   
_____    immediately  upon  filing  pursuant  to  paragraph  (b)  of  Rule 485
__X__    on December 31, 1998  pursuant  to  paragraph  (b)of  Rule  485
_____    60  days  after  filing  pursuant  to  paragraph  (a)(1)  of Rule 485
_____    on  (date)  pursuant  to  paragraph  (a)(1)  of  Rule  485
    
If  appropriate,  check  the  following  box:

     _____   this post-effective amendment designates a new effective date for
a  previously  filed  post-effective  amendment.
   
Title of Securities Registered:
   Individual Variable Annuity Contracts
    

       

<TABLE>
<CAPTION>
                 CROSS REFERENCE SHEET
                (required by Rule 495)

Item No.                                               Location
- --------                                       -------------------------
<S>       <C>                                  <C>

          PART A

Item 1.   Cover Page                           Cover Page

Item 2.   Definitions                          Definitions

Item 3.   Synopsis                             Highlights

Item 4.   Condensed Financial Information      Condensed Financial
                                               Information

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

Item 6.   Deductions and Expenses              Charges and Deductions

Item 7.   General Description of Variable
          Annuity Contracts                    The Contracts

Item 8.   Annuity Period                       Annuity Provisions

Item 9.   Death Benefit                        Proceeds Payable on
                                               Death

Item 10.  Purchases and Contract Value         Contributions and
                                               Contract Value

Item 11.  Redemptions                          Withdrawals

Item 12.  Taxes                                Federal Tax Status

Item 13.  Legal Proceedings                    Legal Proceedings

Item 14.  Table of Contents of the Statement
          of Additional Information            Table of Contents of the
                                               Statement of Additional
                                               Information

          PART B

Item 15.  Cover Page                           Cover Page

Item 16.  Table of Contents                    Table of Contents

Item 17.  General Information and History      The Company

Item 18.  Services                             Not Applicable

Item 19.  Purchase of Securities Being
          Offered.                             Not Applicable

Item 20.  Underwriters                         Distributor

Item 21.  Calculation of Performance Data      Performance Information

Item 22.  Annuity Payments                     Annuity Provisions

Item 23.  Financial Statements                 Financial Statements
</TABLE>


                                     PART C

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

                                     PART A

                      LONDON PACIFIC LIFE & ANNUITY COMPANY

                            LPLA SEPARATE ACCOUNT ONE

                       Supplement dated December 31, 1998


This  supplement  should  be  attached  to your copy of the  Prospectus  for the
variable  annuity  contracts issued by London Pacific Life & Annuity Company and
LPLA Separate Account One.

1. Effective  January 1, 1999, you may no longer allocate  Contributions or make
transfers of Contract Value to the Berkeley U.S.  Quality Bond Portfolio and the
Berkeley Money Market  Portfolio of LPT Variable  Insurance Series Trust. If, as
of January 1, 1999, you are  participating in the Dollar Cost Averaging  Program
and are having amounts transferred from the Berkeley Money Market Sub-Account or
the Berkeley U.S.  Quality Bond Sub-Account to the other  Sub-Accounts,  you may
continue  to have  transfers  made out of these  Sub-Accounts  until there is no
value left in these Sub-Accounts.

2.  Beginning  January 1,  1999,  you may  allocate  Contributions  or  transfer
Contract  Value to the Federated  Prime Money Fund II and the Federated Fund for
U.S.  Government  Securities  II of Federated  Insurance  Series.  Additionally,
beginning  January 1, 1999,  under the Dollar Cost  Averaging  Program,  you may
transfer  amounts  from the  Federated  Prime Money Fund II  Sub-Account  or the
Federated  Fund for U.S.  Government  Securities  II  Sub-Account  to the  other
Sub-Accounts.

Federated  Insurance  Series is a mutual  fund with  eight  separate  investment
portfolios,  two of which are available under the Contracts.  Federated Advisers
is the investment adviser of the Federated Prime Money Fund II and the Federated
Fund for U.S. Government  Securities II. The following  Portfolios are available
under the Contract:

     Federated Prime Money Fund II 
     Federated Fund for U.S. Government Securities II

3. The following  revises  certain  information  in the second  paragraph  under
"Highlights:"

Any  references  to the Berkeley  Money Market  Sub-Account  are deleted and are
replaced with the  Federated  Prime Money Fund II  Sub-Account.  This means that
with  respect  to the  circumstances  described  in  (a),  (b)  and  (c) in that
paragraph,  the Company will  allocate  initial  Contributions  to the Federated
Prime Money Fund II Sub-Account.

4. The following  supplements  certain  information in the LPLA Separate Account
One Fee Table under "LPLA Variable Insurance Series Trust's Annual Expenses:"

Effective  May 1, 1999,  the Company will no longer  voluntarily  reimburse  the
Berkeley U.S. Quality Bond and the Berkeley Money Market  Portfolios'  expenses.
For the year ending December 31, 1999, the "Other Expenses" of the Berkeley U.S.
Quality Bond Portfolio are estimated to be 2.75% and the "Other Expenses" of the
Berkeley Money Market Portfolio are estimated to be 2.25%.

5. The  following  information  is added to the "LPLA  Separate  Account One Fee
Table:"

<TABLE>
<CAPTION>
Federated Insurance Series' Annual Expenses
(as a percentage of the average daily net assets of a Portfolio)



                                        
                                       Management            Other  
Portfolio                                 Fees              Expenses        Total Annual Expenses
- ---------                                 ----              --------        ---------------------
<S>                                       <C>                 <C>                    <C> 
Federated Prime Money Fund II (1)         .50%                .30%                   .80%


Federated Fund for U.S. Government
Securities II (1)                         .60%                .20%                   .80%
<FN>
(1) Without  expense  waivers and  reimbursements,  the total  annual  operating
expenses  for the year  ended  December  31,  1997 would have been 1.00% for the
Federated  Prime Fund II and 1.25% for the  Federated  Fund for U.S.  Government
Securities II.
</FN>
</TABLE>

<TABLE>
<CAPTION>
6. The following information is added under "Examples:"
                                                                               Time Periods
                                                                               ------------

                                                          1 Year       3 Years      Five Years   10 Years
                                                          ------       -------      ----------   --------
Federated Insurance Series Trust

<S>                                                       <C>          <C>          <C>          <C>          
Federated Prime Money Fund II                             $25.02       $78.64       $137.47      $310.92      

Federated Fund for U.S. Government
    Securities II                                         $25.02       $78.64       $137.47      $310.92                 
</TABLE>

7. The following information as of September 30, 1998 is added to the "Condensed
Financial Information" section of the Prospectus:


     Sub-Account Period Ended 9-30-98

Harris Associates Value
   Unit value at beginning of period                $15.08
   Unit value at end of period                       13.54
   No. of units outstanding at end of period       434,330

MFS Total Return
   Unit value at beginning of period                $13.20
   Unit value at end of period                       13.58
   No. of units outstanding at end of period       759,821

Berkeley U.S. Quality Bond
   Unit value at beginning of period                $10.99
   Unit value at end of period                       11.75
   No. of units outstanding at end of period       157,620

Berkeley Money Market
   Unit value at beginning of period                $10.76
   Unit value at end of period                       11.01
   No. of units outstanding at end of period       277,425

Strong Growth
   Unit value at beginning of period                $15.72
   Unit value at end of period                       16.08
   No. of units outstanding at end of period       304,215

Robertson Stephens Diversified Growth
   Unit value at beginning of period                $12.21
   Unit value at end of period                       10.75
   No. of units outstanding at end of period       415,475


Lexington Corporate Leaders
   Unit value at beginning of period                $14.25
   Unit value at end of period                       13.98
   No. of units outstanding at end of period       473,383

Morgan Stanley U.F. High Yield
   Unit value at beginning of period (5/4/98)       $10.00
   Unit value at end of period                        9.46
   No. of units outstanding at end of period        34,125

Morgan Stanley U.F. International Magnum
   Unit value at beginning of period (5/4/98)       $10.00
   Unit value at end of period                        8.28
   No. of units outstanding at end of period       169,233

Morgan Stanley U.F. Emerging Markets Equity
   Unit value at beginning of period (5/4/98)       $10.00
   Unit value at end of period                        6.12
   No. of units outstanding at end of period         7,720

BT Equity 500 Index
   Unit value at beginning of period (5/4/98)       $10.00
   Unit value at end of period                        9.06
   No. of units outstanding at end of period        37,675

8.  The following is added to the Prospectus:

Year 2000

The Company's computer systems related to variable annuity products is Year 2000
compliant. Like other variable annuity companies, The Company would be adversely
affected if the  computer  systems used by the  adviser,  the sub-  advisers and
other  service  providers  to the  Eligible  Funds do not  properly  process and
calculate data-related information and data as of and after January 1, 2000. The
Company  believes the adviser,  sub-advisers  and service  providers  are taking
steps that they believe are reasonably  designed to address the Year 2000 issue.
At this  time,  however,  there can be no  assurance  that  these  steps will be
sufficient to avoid any adverse impact.

9. The Prospectus and Statement of Additional Information are dated December 31,
1998.


                                [GRAPHIC OMITTED]

            INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACTS

                           WITH FLEXIBLE CONTRIBUTIONS

                                    ISSUED BY

                            LPLA SEPARATE ACCOUNT ONE

                                       AND

                      LONDON PACIFIC LIFE & ANNUITY COMPANY

The  Individual  Fixed and Variable  Deferred  Annuity  Contracts  with Flexible
Contributions  (the  "Contracts")  described  in  this  Prospectus  provide  for
accumulation  of Contract  Values on a fixed and  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.")

Contributions  for the  Contracts  will be allocated to a segregated  investment
account of London Pacific Life & Annuity Company (the  "Company")  which account
has been designated LPLA Separate Account One (the "Separate Account") or to the
Company's Fixed Account. Under certain circumstances, however, Contributions may
initially be allocated to the Berkeley Money Market  Sub-Account of the Separate
Account.  (See  "Highlights.")  The  Separate  Account  invests in shares of LPT
Variable  Insurance Series Trust,  Morgan Stanley  Universal Funds,  Inc. and BT
Insurance Funds Trust.  (See "Eligible  Funds.") LPT Variable  Insurance  Series
Trust is a  series  fund  with  eight  Portfolios  currently  available:  Harris
Associates Value Portfolio;  MFS Total Return  Portfolio;  Berkeley U.S. Quality
Bond Portfolio;  Strong  International  Stock  Portfolio;  Berkeley Money Market
Portfolio;  Robertson Stephens Diversified Growth Portfolio; Lexington Corporate
Leaders Portfolio; and Strong Growth Portfolio. Prior to May 1, 1997, the Harris
Associates  Value  Portfolio  was  known  as the  MAS  Value  Portfolio  and the
Robertson  Stephens  Diversified  Growth  Portfolio  was  known as the  Berkeley
Smaller  Companies  Portfolio.  Prior to November 3, 1997,  the  Berkeley  Money
Market  Portfolio and the Berkeley U.S. Quality Bond Portfolio were known as the
Salomon  Money  Market  Portfolio  and  the  Salomon  U.S.  Quality   Portfolio,
respectively.  Shares of the Strong  International Stock Portfolio are no longer
available for investment.  Morgan Stanley Universal Funds, Inc. is a series fund
with  eighteen  portfolios,  the  following  three of  which  are  available  in
connection  with the  Contracts:  High  Yield  Portfolio,  International  Magnum
Portfolio and Emerging Markets Equity  Portfolio.  BT Insurance Funds Trust is a
series fund with six series,  the  following of which is available in connection
with the Contracts: Equity 500 Index Fund.

THE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS  OF, OR GUARANTEED OR ENDORSED BY,
ANY FINANCIAL INSTITUTION,  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 CONTRIBUTIONS.

This  Prospectus  concisely  sets forth the  information a prospective  investor
should know before  investing.  Additional  information  about the  Contracts is
contained in the Statement of Additional  Information ("SAI") which is available
at no charge. The SAI has been filed with the Securities and Exchange Commission
("SEC") and is  incorporated  herein by reference.  The SEC maintains a Web Site
(http://www.sec.gov)  that contains the SAI, material incorporated by reference,
and other information  regarding  registrants that file  electronically with the
SEC.  The  Table  of  Contents  of the  SAI  can be  found  on  Page  22 of this
Prospectus. For the Statement of Additional Information,  call (800) 852-3152 or
write to the Company's  Annuity Service Center at the address listed on the back
page of this Prospectus.

INQUIRIES:

Any  inquiries  can be made by  telephone  or in writing to the Annuity  Service
Center listed on the back page of this Prospectus.

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

This  Prospectus  and the Statement of Additional  Information  are dated May 1,
1998.

This Prospectus should be kept for future reference.

                      [THIS PAGE INTENTIONALLY LEFT BLANK]

<TABLE>
<CAPTION>
                                TABLE OF CONTENTS

                                                                                          PAGE

<S>                                                                                        <C>
 DEFINITIONS ...............................................................................1

 HIGHLIGHTS ................................................................................3

 FEE TABLE..................................................................................4

 CONDENSED FINANCIAL INFORMATION............................................................7

 THE COMPANY................................................................................8

 THE SEPARATE ACCOUNT.......................................................................8

 ELIGIBLE FUNDS.............................................................................8
          LPT Variable Insurance Series Trust...............................................8
          Morgan Stanley Universal Funds, Inc...............................................9
          BT Insurance Funds Trust..........................................................9
          Voting Rights.....................................................................9
          Substitution of Securities........................................................9

 CHARGES AND DEDUCTIONS.....................................................................9
          Deduction for Mortality and Expense Risk Charge...................................9
          Deduction for Administrative Charge .............................................10
          Deduction for Distribution Charge................................................10
          Deduction for Contract Maintenance Charge........................................10
          Deduction for Transfer Fee.......................................................10
          Deduction for Premium and Other Taxes............................................10
          Deduction for Expenses of the Trust..............................................11

 THE CONTRACTS.............................................................................11
          Owner............................................................................11
          Joint Owners ....................................................................11
          Annuitant........................................................................11
          Assignment ......................................................................11

 CONTRIBUTIONS AND CONTRACT VALUE..........................................................11
          Contributions ...................................................................11
          Allocation of Contributions......................................................11
          Dollar Cost Averaging Program ...................................................12
          Rebalancing Program..............................................................12
          Contract Value...................................................................12
          Accumulation Units...............................................................12
          Accumulation Unit Value..........................................................12

 TRANSFERS.................................................................................13
          Transfers During the Accumulation Period.........................................13
          Transfers During the Annuity Period..............................................13

 WITHDRAWALS...............................................................................14
          Systematic Withdrawal Option.....................................................14
          Suspension or Deferral of Payments...............................................14

                                                                                          PAGE

 PROCEEDS PAYABLE ON DEATH.................................................................15
          Death of Owner During the Accumulation Period....................................15
          Death Benefit Amount During the Accumulation Period..............................15
          Death Benefit Options During the Accumulation Period.............................15
          Death of Owner During the Annuity Period.........................................16
          Death of Annuitant...............................................................16
          Payment of Death Benefit.........................................................16
          Beneficiary......................................................................16
          Change of Beneficiary............................................................16

 ANNUITY PROVISIONS........................................................................16
          General..........................................................................16
          Annuity Date.....................................................................16
          Selection or Change of an Annuity Option.........................................17
          Frequency and Amount of Annuity Payments.........................................17
          Annuity .........................................................................17
          Fixed Annuity ...................................................................17
          Variable Annuity ................................................................17
          Annuity Options..................................................................17
                   Option A. Life Annuity..................................................17
                   Option B. Life Annuity with Period Certain of 120 Months................17
                   Option C. Joint and Survivor Annuity....................................17
                   Option D. Period Certain................................................17

 DISTRIBUTOR...............................................................................17

 PERFORMANCE INFORMATION...................................................................18
          Berkeley Money Market Sub-Account................................................18
          Other Sub-Accounts...............................................................18

 FEDERAL TAX STATUS .......................................................................19
          General..........................................................................19
          Diversification..................................................................20
          Contracts Owned by Other than Natural Persons....................................20
          Multiple Contracts...............................................................20
          Tax Treatment of Assignments.....................................................20
          Income Tax Withholding...........................................................21
          Tax Treatment of Withdrawals - Non-Qualified Contracts...........................21
          Qualified Plans..................................................................21
          Tax Treatment of Withdrawals - Qualified Contracts...............................22

 FINANCIAL STATEMENTS......................................................................22

 LEGAL PROCEEDINGS.........................................................................22

 TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION..............................22

 APPENDIX ................................................................................A-1
</TABLE>


                                   DEFINITIONS

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

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,  if any. This amount is applied to the applicable
Annuity Tables to determine Annuity Payments.

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

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

ANNUITY DATE: The date on which Annuity Payments begin.

ANNUITY OPTIONS: Options available for Annuity Payments.

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

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

ANNUITY SERVICE CENTER: The office indicated on the back page of this Prospectus
to which notices,  requests and Contributions  must be sent. All sums payable to
the Company under the Contract are payable only at the Annuity Service Center.

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

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

COMPANY: London Pacific Life & Annuity Company.

CONTRACT ANNIVERSARY: An anniversary of the Issue Date.

CONTRACT  VALUE:  The dollar  value as of any  Valuation  Period of all  amounts
accumulated in the Contract.

CONTRACT  WITHDRAWAL VALUE: The Contract Value less any applicable  Premium Tax,
less any applicable Contract Maintenance Charge.

CONTRACT  YEAR: The first Contract Year is the annual period which begins on the
Issue Date.  Subsequent  Contract  Years begin on each  anniversary of the Issue
Date.

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

EFFECTIVE DATE: The date the Company  declares a Guaranteed  Interest Rate for a
specified Guarantee Period.

ELIGIBLE  FUND: An investment  entity into which assets of the Separate  Account
will be invested.

FIXED ACCOUNT: An investment option within the General Account where the Company
guarantees the rate(s) of interest for a specified Guarantee Period.

FIXED  ANNUITY:  A series of payments  made during the Annuity  Period which are
guaranteed as to dollar amount by the Company.

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

GUARANTEE PERIOD: A one year period, commencing on the Issue Date, for which the
Guaranteed Interest Rate is credited. Upon each Contract Anniversary,  a new one
year Guarantee Period commences.

GUARANTEED  INTEREST  RATE:  The interest rate credited to the Contract Value by
the Company for any given Guarantee Period.

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

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

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

PORTFOLIO:  A segment of an  Eligible  Fund  which  constitutes  a separate  and
distinct class of shares.

PREMIUM TAX: Any premium taxes paid to any governmental  entity assessed against
Contributions or Contract Value.

QUALIFIED  CONTRACTS:  Contracts  issued  under  qualified  plans which  receive
favorable tax treatment under Section 408 of the Code.

SEPARATE  ACCOUNT:  The Company's  separate account  designated as LPLA Separate
Account One.

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

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 Center.



                                   HIGHLIGHTS

Contributions  for the  Contracts  will be allocated to a segregated  investment
account of London Pacific Life & Annuity Company (the  "Company")  which account
has been designated LPLA Separate Account One (the "Separate Account") or to the
Company's Fixed Account. Under certain circumstances, however, Contributions may
initially be allocated to the Berkeley Money Market  Sub-Account of the Separate
Account (see  below).  The  Separate  Account  invests in shares of LPT Variable
Insurance Series Trust,  Morgan Stanley  Universal Funds,  Inc. and BT Insurance
Funds Trust.  Owners bear the investment  risk for all amounts  allocated to the
Separate Account.

The  Contract  may be returned  to the  Company  for any reason  within ten (10)
calendar  days,  or for a longer period in states where  required,  (thirty (30)
calendar days if purchased by  individuals in California who are 60 years of age
or older on the Issue Date,  or twenty (20) calendar days of the date of receipt
with respect to the  circumstances  described in (c) below) after its receipt by
the Owner  ("Right to Examine  Contract").  It may be returned to the Company at
its Annuity  Service  Center (or the agent  through whom it was purchased in the
State of  Washington).  When the  Contract  is  received  by the  Company at its
Annuity Service Center, it will be voided as if it had never been in force. Upon
its return,  the Company  will refund the  Contract  Value next  computed  after
receipt of the Contract by the Company at its Annuity  Service  Center except in
the following circumstances:  (a) where the Contract is purchased pursuant to an
Individual  Retirement Annuity; (b) in those states which require the Company to
refund  Contributions,  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   Contributions,   less
withdrawals.  With  respect to the  circumstances  described in (a), (b) and (c)
above,  the  Company  will  refund  the  greater  of  Contributions,   less  any
withdrawals,   or  the  Contract  Value  (in  Idaho,  the  Company  will  refund
Contributions, less withdrawals), and will allocate initial Contributions to the
Berkeley Money Market  Sub-Account  (except for any Contribution to be allocated
to the Fixed  Account as  elected  by the  Owner) for 15 days after the  Company
first  allocates  the Owner's first  Contribution  (this period may be longer in
certain  states).  Upon the  expiration  of such period plus five (5) days,  the
Sub-Account value of the Berkeley Money Market  Sub-Account will be allocated to
the Separate  Account in  accordance  with the election made by the Owner at the
time the Contract is issued.

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 each Sub-Account 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.")

Each  Valuation  Period,  the  Company  deducts a  Distribution  Charge from the
Separate  Account  which is equal,  on an annual  basis,  to .10% of the average
daily net asset value of each Sub-Account of the Separate  Account.  This charge
compensates the Company for the costs  associated  with the  distribution of the
Contracts. (See "Charges and Deductions - Deduction for Distribution 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 each Sub-Account 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 $36 ($30 in North  Dakota)  from the  Contract  Value.  However,  during  the
Accumulation  Period,  if the Contract  Value on the Contract  Anniversary is at
least  $50,000,  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
$50,000,  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. (See "Charges and Deductions
- - Deduction for Contract Maintenance Charge.")

Under  certain  circumstances,  a  Transfer  Fee may be  assessed  when an Owner
transfers Contract Values between  Sub-Accounts or to or from the Fixed Account.
(See "Charges and Deductions - Deduction for Transfer Fee.")

The Company will not deduct Premium Taxes from an Owner's  Contributions  before
allocating the  Contributions  to the Fixed Account and/or  Sub-Accounts  of the
Separate  Account unless required to pay such taxes under  applicable state law.
The Company's  current practice is to pay the Premium Tax due and deduct the tax
upon full or partial  withdrawals,  payment of a death benefit or purchase of an
annuity under the Contract.  The Company  reserves the right to discontinue  the
deferral of this tax. (See  "Charges and  Deductions - Deduction for Premium and
Other Taxes.")

There is a ten percent (10%)  federal  income tax penalty that may be applied to
the income portion of any distribution from the Contracts.  However, the penalty
is not  imposed  under  certain  circumstances.  See  "Federal  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 "Federal Tax Status."

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

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE

                                    FEE TABLE

     CONTRACT OWNER TRANSACTION EXPENSES
<S>                                                                  <C>
     Sales Charge                                                    None


     Transfer Fee                                                    No charge for first 12 transfers in a Contract Year; thereafter
     (see Note 2 on Page 6)                                          the fee is the lesser of $20 or 2% of the amount transferred.
     Contract Maintenance Charge                                     $36 per Contract per Contract Year.
     (see Note 3 on Page 6)

     SEPARATE ACCOUNT ANNUAL EXPENSES                                Mortality and Expense Risk Charge.................. 1.25%
     (as a percentage of average account value)                      Administrative Charge..............................  .15%
                                                                     Distribution Charge................................  .10%
                                                                                                                        ------
                                                                     Total Separate Account Annual Expenses..............1.50%
</TABLE>

<TABLE>
<CAPTION>
     LPT VARIABLE INSURANCE SERIES TRUST'S ANNUAL EXPENSES
     (as a percentage of the average daily net assets of a Portfolio)

                                                                                           Other Expenses
                                                                     Management           (after expense          Total Annual
                                                                        Fees              reimbursement)*          Expenses*
                                                                        ----              ---------------          ---------

<S>                                    <C>                            <C>                      <C>                    <C>  
     Harris Associates Value Portfolio (1)                         1.00%                    .29%                   1.29%
     MFS Total Return Portfolio                                     .75%                    .54%                   1.29%
     Berkeley U.S. Quality Bond Portfolio                           .55%                    .44%                    .99%
     Strong International Stock Portfolio                           .75%                    .74%                   1.49%
     Berkeley Money Market Portfolio                                .45%                    .44%                    .89%
     Robertson Stephens Diversified Growth Portfolio (2)            .95%                    .44%                   1.39%
     Lexington Corporate Leaders Portfolio                          .65%                    .64%                   1.29%
     Strong Growth Portfolio                                        .75%                    .54%                   1.29%
<FN>
     (1) Prior to May 1, 1997, the Management Fee was .875% of the average daily
net assets of the Portfolio.

     (2)Prior to May 1, 1997,  the Management Fee was 1.00% of the average daily
net assets of the Portfolio.

     * The Company has voluntarily agreed through December 31, 1998 to reimburse
each Portfolio for certain expenses (excluding brokerage  commissions) in excess
of  approximately  the amounts set forth above under "Total Annual Expenses" for
each  Portfolio.  Absent this expense  reimbursement  arrangement,  for the year
ending December 31, 1997, the "Total Annual  Expenses" (on an annualized  basis)
were: 4.22% for the Harris  Associates Value Portfolio;  3.88% for the MFS Total
Return Portfolio;  5.09% for the Berkeley U.S. Quality Bond Portfolio; 4.30% for
the Berkeley Money Market Portfolio;  6.81% for the Strong  International  Stock
Portfolio;  4.44% for the  Strong  Growth  Portfolio;  4.53%  for the  Robertson
Stephens  Diversified  Growth Portfolio;  and 4.08% for the Lexington  Corporate
Leaders Portfolio. The examples following are calculated based upon such expense
reimbursement arrangements.
</FN>
</TABLE>

<TABLE>
<CAPTION>
     MORGAN STANLEY UNIVERSAL FUNDS, INC.'S ANNUAL EXPENSES
     (as a percentage of the average daily net assets of a Portfolio)

                                                                                          Other Expenses
                                                                     Management           (after expense       Total Annual
                                                                        Fees               reimbursement)*       Expenses*
                                                                        ----               ---------------       ---------
<S>                                                                      <C>                   <C>              <C> 
     Morgan Stanley U.F. High Yield Portfolio                            0.0%                  .80%             .80%
     Morgan Stanley U.F. International Magnum Portfolio                  0.0%                 1.15%               1.15%
     Morgan Stanley U.F. Emerging Markets Equity Portfolio               0.0%                 1.75%               1.75%
<FN>
     * The advisers have voluntarily waived receipt of their management fees and
agreed to reimburse the  Portfolio,  if necessary,  if such fees would cause the
total annual  operating  expenses of the Portfolio to exceed the percentages set
forth  above under  "Total  Annual  Portfolio  Expenses."  Absent  this  expense
reimbursement,  for the year ending December 31, 1997, "Management Fees," "Other
Expenses," and "Total Annual  Expenses would have been:  0.50%,  1.18% and 1.68%
for the Morgan Stanley U.F. High Yield  Portfolio;  0.80%,  1.98%, and 2.78% for
the Morgan Stanley U.F.  International  Magnum Portfolio;  and 1.25%,  2.87% and
4.12% for the Morgan Stanley U.F. Emerging Markets Portfolio.
</FN>
</TABLE>

<TABLE>
<CAPTION>
     BT INSURANCE FUNDS TRUST'S ANNUAL EXPENSES
     (as a percentage of the average daily net assets of a Portfolio)

                                                Management        Administrative           Other          Total Annual
                                                   Fees                 Fee              Expenses     Portfolio Expenses
                                                   ----                 ---              --------     ------------------

<S>            <C>            <C>                  <C>             <C>                <C>                     <C> 
     BT Equity 500 Index Fund (1)                  .20%            .02%               .08%                    .30%

<FN>
     (1) Without expense waivers and reimbursements, the total operating expense
for the BT Equity 500 Index Fund would have been 2.78%.
</FN>
</TABLE>


                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

                           EXAMPLES (SEE NOTE 6 BELOW)

An Owner would pay the following expenses on a $1,000 investment,  assuming a 5%
annual return on assets regardless of whether the Contract is surrendered at the
end of each period or if the Contract is annuitized.

<TABLE>
<CAPTION>
                                                                                            TIME PERIODS

     LPT VARIABLE INSURANCE SERIES TRUST                         1 YEAR              3 YEARS           5 YEARS         10 YEARS
                                                                 ------              -------           -------         --------
<S>                                                             <C>                 <C>                <C>              <C>    
      Harris Associates Value Portfolio                         $  30.04            $  94.47           $165.22          $374.10
      MFS Total Return Portfolio                                $  30.04            $  94.47           $165.22          $374.10
      Berkeley U.S. Quality Bond Portfolio                      $  26.96            $  84.78           $148.23          $335.42
      Strong International Stock Portfolio                      $  32.09             $100.94           $176.55          $399.88
      Berkeley Money Market Portfolio                           $  25.94            $  81.55           $142.56          $322.53
      Robertson Stephens Diversified Growth Portfolio           $  31.06            $  97.70           $170.88          $386.99
      Lexington Corporate Leaders Portfolio                     $  30.04            $  94.47           $165.22          $374.10
      Strong Growth Portfolio                                   $  30.04            $  94.47           $165.22          $374.10

     MORGAN STANLEY UNIVERSAL FUNDS, INC.

        Morgan Stanley U.F. High Yield Portfolio                 $25.02              $78.64            $137.47          $310.92
        Morgan Stanley U.F. International                        $28.60              $89.95            $157.29          $356.05
             Magnum Portfolio
        Morgan Stanley U.F. Emerging                             $34.75              $109.34           $191.27          $433.40
             Markets Equity Portfolio

     BT INSURANCE FUNDS TRUST

        BT Equity 500 Index Fund                                 $19.89              $62.48            $109.15          $246.46
<FN>
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 Prospectuses for the Eligible Funds.

2.   Transfers made at the end of the Right to Examine  Contract  period and any
     transfers  made pursuant to an approved  Dollar Cost  Averaging  Program or
     Rebalancing  Program will not be counted in determining  the application of
     the Transfer Fee.

3.   During the  Accumulation  Period,  if the  Contract  Value on the  Contract
     Anniversary is at least  $50,000,  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  $50,000,  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.  In the State of North  Dakota,  the  Contract  Maintenance
     Charge is $30.

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

5.   The  Examples  assume  an  estimated  $25,000  Contract  Value  so that the
     Contract  Maintenance  Charge per $1,000 of net asset value in the Separate
     Account is $1.44.  Such charge would be higher for smaller  Contract Values
     and lower for higher Contract Values.

6.   THE EXAMPLES  SHOULD NOT BE CONSIDERED A  REPRESENTATION  OF PAST OR FUTURE
     EXPENSES. ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.
</FN>
</TABLE>


                         CONDENSED FINANCIAL INFORMATION

The financial statements of the Company and the Separate Account may be found in
the  Statement  of  Additional  Information.  The  table  below  gives  per unit
information  about the  financial  history of each  Sub-Account  for the periods
indicated.  This  information  should be read in conjunction  with the financial
statements and related notes of the Separate  Account  included in the Statement
of Additional Information.

<TABLE>
<CAPTION>
                                                                                                    PERIOD FROM
                                                                           YEAR ENDED              COMMENCEMENT OF
         SUB-ACCOUNT                                                        12-31-97           OPERATIONS TO 12-31-96
         -----------                                                        --------           ----------------------

         Harris Associates Value
<S>                                                                           <C>                      <C>   
              Unit value at beginning of period                               $12.12                   $10.00
              Unit value at end of period                                     $15.08                   $12.12
              No. of units outstanding at end of period                      225,262                   50,583

         MFS Total Return

              Unit value at beginning of period                               $11.03                   $10.00
              Unit value at end of period                                     $13.20                   $11.03
              No. of units outstanding at end of period                      443,010                   82,279

         Berkeley U.S. Quality Bond*

              Unit value at beginning of period                               $10.15                   $10.00
              Unit value at end of period                                     $10.99                   $10.15
              No. of units outstanding at end of period                       87,032                   78,700

         Berkeley Money Market**

              Unit value at beginning of period                               $10.36                   $10.00
              Unit value at end of period                                     $10.76                   $10.36
              No. of units outstanding at end of period                      127,652                   27,763

         Strong International Stock

              Unit value at beginning of period                               $10.58                   $10.00
              Unit value at end of period                                      $9.28                   $10.58
              No. of units outstanding at end of period                      122,491                   40,840

         Strong Growth

              Unit value at beginning of period                               $12,62                   $10.00
              Unit value at end of period                                     $15.72                   $12.62
              No. of units outstanding at end of period                      169,389                   44,555

         Robertson Stephens Diversified Growth

              Unit value at beginning of period                               $10.35                   $10.00
              Unit value at end of period                                     $12.21                   $10.35
              No. of units outstanding at end of period                      236,983                   52,516

         Lexington Corporate Leaders

              Unit value at beginning of period                               $11.51                   $10.00
              Unit value at end of period                                     $14.25                   $11.51
              No. of units outstanding at end of period                      233,629                   29,933
<FN>
     * Prior to November 3, 1997, the Berkeley U.S. Quality Bond Sub-Account was
known as the Salomon U.S. Quality Bond Sub-Account.

     ** Prior to November 3, 1997,  the Berkeley  Money Market  Sub-Account  was
known as the Salomon Money Market Sub-Account.
</FN>
</TABLE>


                                   THE COMPANY

London Pacific Life & Annuity  Company (the  "Company") was organized in 1927 in
North Carolina as a stock life insurance company.  The Company was acquired from
Liberty Life in 1989 and was formerly named Southern Life Insurance Company.

The Company is authorized  to sell life  insurance and annuities in forty states
and the District of Columbia.  The Company's  ultimate  parent is London Pacific
Group  Limited,  an  international  fund  management  firm  chartered in Jersey,
Channel Islands.

                              THE SEPARATE ACCOUNT

The Board of  Directors  of the  Company  adopted a  resolution  to  establish a
segregated  asset account  pursuant to North Carolina  insurance law on November
21, 1994.  This  segregated  asset  account has been  designated  LPLA  Separate
Account  One (the  "Separate  Account").  The  Company  has caused the  Separate
Account to be registered  with the Securities and Exchange  Commission as a unit
investment  trust pursuant to the  provisions of the  Investment  Company Act of
1940.

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

The Company's obligations arising under the Contracts are general obligations.

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

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

                                 ELIGIBLE FUNDS

Purchasers   should  read  the  prospectuses  for  the  funds  carefully  before
investing.  Copies  of  these  prospectuses  are  attached  to this  prospectus.
Additional  prospectuses  and the  Statements of Additional  Information  can be
obtained by calling or writing the Company.

Shares of the  Portfolios  may be offered in  connection  with certain  variable
annuity contracts and variable life insurance policies of various life insurance
companies  which  may or  may  not  be  affiliated  with  the  Company.  Certain
Portfolios  may also be sold  directly  to  qualified  plans.  The  funds do not
believe that  offering  their shares in this manner will be  disadvantageous  to
Owners.

LPT VARIABLE  INSURANCE SERIES TRUST.  LPT Variable  Insurance Series Trust (the
"Trust")  has been  established  to act as one of the funding  vehicles  for the
Contracts  offered.  LPIMC  Insurance  Marketing  Services  (the  "Adviser"),  a
subsidiary  of  the  Company  and a  registered  investment  adviser  under  the
Investment  Advisers Act of 1940, serves as investment adviser to the Trust. The
Adviser has entered into sub-advisory  agreements with professional managers for
investment of the assets of each  Portfolio.  The Sub-Adviser for each Portfolio
is listed under each Portfolio  below.  The  Portfolios  pay monthly  investment
management fees to the Adviser,  and the Adviser pays the sub-advisers for their
services to the Portfolios.  See  "Management of the Trust" in the  Prospectuses
for each Portfolio,  which accompany this Prospectus, for additional information
concerning the Adviser and the Sub-Advisers, including a description of advisory
and sub-advisory fees.

SHARES OF THE STRONG  INTERNATIONAL  STOCK PORTFOLIO ARE NO LONGER AVAILABLE FOR
INVESTMENT.

The following Portfolios are available under the Contract:

          Harris Associates Value Portfolio.  The Sub-Adviser for this Portfolio
          is Harris Associates L.P.

          MFS Total Return  Portfolio.  The  Sub-Adviser  for this  Portfolio is
          Massachusetts Financial Services Company.

          Berkeley  U.S.  Quality  Bond  Portfolio.  The  Sub-Adviser  for  this
          Portfolio is Berkeley Capital  Management.  Prior to November 3, 1997,
          the Portfolio had a different Sub-Adviser.

          Strong  International  Stock  Portfolio.   The  Sub-Adviser  for  this
          Portfolio is Strong Capital Management, Inc.

          Berkeley Money Market Portfolio. The Sub-Adviser for this Portfolio is
          Berkeley Capital Management.  Prior to November 3, 1997, the Portfolio
          had a different Sub-Adviser.

          Robertson Stephens  Diversified Growth Portfolio.  The Sub-Adviser for
          this Portfolio is Robertson, Stephens & Company Investment Management,
          L.P.

          Lexington  Corporate  Leaders  Portfolio.  The  Sub-Adviser  for  this
          Portfolio is Lexington Management Corporation.

          Strong Growth Portfolio.  The Sub-Adviser for this Portfolio is Strong
          Capital Management, Inc.

MORGAN STANLEY  UNIVERSAL FUNDS,  INC. Morgan Stanley Universal Funds, Inc. is a
mutual fund with eighteen  portfolios,  three of which are  available  under the
Contracts. Miller Anderson & Sherrerd, LLP is the investment adviser to the High
Yield Portfolio.  Morgan Stanley Asset Management Inc. is the investment adviser
for the  International  Magnum  and  Emerging  Markets  Equity  Portfolios.  The
following Portfolios are available under the Contract:

         High Yield Portfolio.

         International Magnum Portfolio.

         Emerging Markets Equity Portfolio.

BT  INSURANCE  FUNDS TRUST.  BT Insurance  Funds Trust is a series fund with six
series, one of which is available under the Contracts.  Bankers Trust Company is
the investment  manager of the Fund. The following  Portfolio is available under
the Contract:

         Equity 500 Index Fund.

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

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

SUBSTITUTION OF SECURITIES.  If the shares of an Eligible Fund (or any Portfolio
within an Eligible Fund or any other Eligible Fund 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  Eligible
Fund  or  Portfolio  for  shares  already  purchased  under  the  Contracts.  No
substitution  of  securities  may  take  place  without  prior  approval  of the
Securities and Exchange Commission and under the requirements it may impose.

                             CHARGES AND DEDUCTIONS

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

DEDUCTION FOR  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 each Sub-Account 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.  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 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 each  Sub-Account 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 DISTRIBUTION  CHARGE. Each Valuation Period, the Company deducts a
Distribution  Charge  from the  Separate  Account  which is equal,  on an annual
basis,  to .10% of the average daily net asset value of each  Sub-Account of the
Separate Account.  This charge  compensates the Company for the costs associated
with the  distribution  of the Contracts.  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
costs of distribution.  Should this charge prove to be insufficient, the Company
will not  increase  this  charge  and will  incur  the  loss.  The  staff of the
Securities and Exchange Commission deems the Distribution Charge to constitute a
deferred sales charge.

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 Fixed  Account  and/or by  cancelling  Accumulation
Units from each applicable  Sub-Account to reimburse it for expenses relating to
maintenance of the Contracts.  The Contract Maintenance Charge is $36.00 ($30 in
the State of North Dakota) each Contract Year. However,  during the Accumulation
Period,  if the Contract Value on the Contract  Anniversary is at least $50,000,
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 $50,000,  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 from Annuity Payments  regardless of Contract size and will result in a
reduction  of each Annuity  Payment.  The  Contract  Maintenance  Charge will be
deducted  pro-rata  from the  Fixed  Account  and the  Sub-Accounts.  (In  South
Carolina,  Texas and Washington during the Accumulation  Period and in the event
of a total withdrawal,  the Company deducts the Contract Maintenance Charge only
by canceling  Accumulation Units from each applicable  Sub-Account.) The Company
has set this charge at a level so that, when considered in conjunction  with the
Administrative  Charge (see  above),  it will not make a profit from the charges
assessed for administration.

DEDUCTION  FOR  TRANSFER  FEE. An Owner may  transfer all or part of the Owner's
interest  in a  Sub-Account  or the  Fixed  Account  (subject  to Fixed  Account
provisions)  without the  imposition  of any fee or charge if there have been no
more than 12 transfers  made in a Contract  Year. A transfer  made at the end of
the Right to Examine Contract period from the Berkeley Money Market  Sub-Account
will not count in determining  the application of the Transfer Fee. If more than
twelve  transfers  have been made in a Contract  Year, the Company will deduct a
Transfer  Fee  which  is  equal  to  the  lesser  of  $20  or 2% of  the  amount
transferred.  The Transfer Fee will be deducted  from the Contract  Value in the
Fixed Account or the Sub-Account  from which the transfer is made.  However,  if
the Owner's entire Contract Value in the Fixed Account or a Sub-Account is being
transferred,  the  Transfer  Fee  will be  deducted  from  the  amount  which is
transferred.  If the  Contract  Value is being  transferred  from  more than one
Sub-Account  or a Sub-Account  and the Fixed  Account,  any Transfer Fee will be
allocated to the Fixed Account an to those  Sub-Accounts  on a pro-rata basis in
proportion to the amount transferred from each. If the Owner is participating in
an approved Dollar Cost Averaging Program or Rebalancing Program, such transfers
currently  are not counted  toward the number of transfers  for the year and are
not taken into account in determining any Transfer Fee.

DEDUCTION FOR PREMIUM AND OTHER TAXES.  Any taxes,  including any Premium Taxes,
paid to any  governmental  entity  relating to the Contract may be deducted from
the Contributions 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  Contributions;  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 pay any
Premium Taxes when incurred and deduct the tax upon full or partial withdrawals,
payment of a death  benefit or purchase of an annuity  under the  Contract.  The
Company reserves the right to discontinue the deferral of Premium Taxes. 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. See
"Federal ax Status - Income Tax Withholding."

DEDUCTION  FOR  EXPENSES  OF THE  TRUST.  There  are other  deductions  from and
expenses (including management fees paid to the Adviser and other expenses) paid
out of the assets of the Trust which are described in the  Prospectuses  for the
Portfolios of the Trust.

                                  THE CONTRACTS

OWNER.  The Owner has all  interest  and  rights to  amounts  held in his or her
Contract.  The Owner is the person  designated as such on the Issue Date, unless
changed.  The Owner may change  owners of the  Contract 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.

For Non-Qualified  Contracts,  in accordance with Code Section 72(u), a deferred
annuity  contract  held by a  corporation  or other entity that is not a natural
person is not treated as an annuity  contract  for tax  purposes.  Income on the
contract is treated as ordinary  income received by the owner during the taxable
year. However, for purposes of Code Section 72(u), an annuity contract held by a
trust or other  entity  as agent for a natural  person is  considered  held by a
natural person and treated as an annuity  contract for tax purposes.  Tax advice
should be sought prior to purchasing a Contract  which is to be owned by a trust
or other non-natural person.

JOINT  OWNERS.  The Contract can be owned by Joint  Owners.  If Joint Owners are
named, any Joint Owner must be the spouse of the other Owner.  Upon the death of
either Owner,  the surviving  Joint Owner will be the Primary  Beneficiary.  Any
other Beneficiary designation will be treated as a Contingent Beneficiary unless
otherwise  indicated in a Written  Request.  Unless  otherwise  specified in the
application for the Contract,  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  Center.  Until the 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 Section 408 of the Code, it may not be
assigned,  pledged  or  otherwise  transferred  except as may be  allowed  under
applicable law.

                        CONTRIBUTIONS AND CONTRACT VALUE

CONTRIBUTIONS.  The initial  Contribution  is due on the Issue Date. The minimum
initial Contribution is $5,000 (except for Individual Retirement Annuities,  the
minimum initial Contribution is $1,000). The minimum subsequent  Contribution is
$1,000,  or if the periodic  investment plan option is elected $100. The maximum
total  Contributions  the  Company  will accept  without  Company  approval  are
$1,000,000,  except  for  issue  Ages  greater  than 75 years  old for which the
maximum total Contributions are $500,000.

The Company reserves the right to reject any Contribution or Contract.

ALLOCATION OF  CONTRIBUTIONS.  Contributions  are allocated to the Fixed Account
and/or to one or more  Sub-Accounts  of the Separate  Account in accordance with
the selections made by the Owner. The allocation of the initial  Contribution is
made in  accordance  with the  selection  made by the Owner at the  Issue  Date.
Unless otherwise changed by the Owner, subsequent Contributions are allocated in
the same manner as the initial  Contribution.  Allocation of the Contribution 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 Contribution or transfer, unless the Contribution is being made pursuant to
an approved  Dollar Cost Averaging  Program.  Under certain  circumstances,  the
Company  will  allocate  initial  Contributions  to the  Berkeley  Money  Market
Sub-Account  until the expiration of the Right to Examine  Contract  period (see
"Highlights").

For initial Contributions, if the forms required to issue a Contract are in good
order,  the Company  will apply the  Contribution  to the  Separate  Account and
credit the Contract  with  Accumulation  Units  and/or to the Fixed  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  Contribution  within five
business days. The Company will not retain the  Contribution  for more than five
business days while processing incomplete forms unless it has been so authorized
by  the  purchaser.  For  subsequent  Contributions,   the  Company  will  apply
Contributions to the Separate Account and credit the Contract with  Accumulation
Units and/or to the Fixed Account and credit the Contract with dollars as of the
end of the Valuation  Period during which the  Contribution was received in good
order.

DOLLAR COST AVERAGING  PROGRAM.  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  Berkeley  Money  Market
Sub-Account,  the Berkeley U.S. Quality Bond Sub-Account or the Fixed Account to
one or more  Sub-Accounts.  Dollar Cost  Averaging may be elected if the Owner's
Contract  Value  is at  least  $20,000  as of the  Valuation  Date  Dollar  Cost
Averaging is elected.  By allocating  amounts on a regularly  scheduled basis as
opposed to allocating the total amount at one  particular  time, an Owner may be
less  susceptible to the impact of market  fluctuations.  Transfers to the Fixed
Account are not  permitted.  The  Company  reserves  the right,  at any time and
without prior notice to any party,  to  terminate,  suspend or modify its Dollar
Cost Averaging Program.

If selected,  Dollar Cost Averaging must be for at least 12 months.  There is no
current  charge for Dollar Cost  Averaging.  However,  the Company  reserves the
right to charge for Dollar Cost  Averaging in the future.  The standard  date of
the month for  transfers is the date the Owner's  request for  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.  Transfers  made  pursuant to the Dollar Cost
Averaging Program are not taken into account in determining any Transfer Fee.

REBALANCING PROGRAM.  Certain Owners may utilize an asset allocation model known
as  the  Asset  Equalizer  to  help  them  establish  their  initial  investment
allocations  in the  Contracts.  These Owners may  rebalance  their  investments
monthly to maintain the  allocation in the Asset  Equalizer  model.  Rebalancing
provides for periodic pre-authorized automatic transfers among the Sub-Accounts.
Any  amounts  in the Fixed  Account  will not be  transferred  pursuant  to this
program.  If the  Owner  is  participating  in  the  Rebalancing  Program,  such
transfers  currently are not counted toward the number of transfers for the year
and are not taken into account in determining any Transfer Fee.

CONTRACT  VALUE.  The Contract Value for any Valuation  Period is the sum of the
Contract  Value in each of the  Sub-Accounts  of the  Separate  Account  and the
Contract Value in the Fixed Account.

The Contract  Value in a  Sub-Account  of the Separate  Account is determined by
multiplying the number of Accumulation Units allocated to the Sub-Account by the
Accumulation Unit value.

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  Contributions,  withdrawals,  transfers,  or fees and  charges.  The
Company  will  determine  the  number  of  Accumulation  Units of a  Sub-Account
purchased or  cancelled.  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
Center.

ACCUMULATION  UNIT VALUE. The  Accumulation  Unit value for each Sub-Account was
arbitrarily  set  initially  at  $10.  The  Accumulation  Unit  value  for  each
Sub-Account for any later Valuation Period is determined by subtracting (2) from
(1) and dividing the result by (3) where:

      1.   is the result of:

          a.   the assets of the Sub-Account attributable to Accumulation Units;
               plus or minus

          b.   the  cumulative  charge or credit  for  taxes  reserved  which is
               determined  by the Company to have resulted from the operation of
               the Sub-Account.

      2.   is the  cumulative  unpaid  charge for the Mortality and Expense Risk
           Charge,  for the  Administrative  Charge  and  for  the  Distribution
           Charge.

      3. is the  number  of  Accumulation  Units  outstanding  at the end of the
Valuation Period.

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

                                    TRANSFERS

TRANSFERS DURING THE ACCUMULATION  PERIOD.  Subject to any limitation imposed by
the Company on the number of transfers  (currently,  unlimited) that can be made
during  the  Accumulation  Period,  the  Owner may  transfer  all or part of the
Contract Value in a Sub-Account  or the Fixed Account  without the imposition of
any fee or charge if there have been no more than the  number of free  transfers
(currently, twelve) made. All transfers are subject to the following:

     1.   If more than the number of free transfers have been made in a Contract
          Year,  the  Company  will  deduct a Transfer  Fee for each  subsequent
          transfer permitted.

     2.   The minimum  amount which can be  transferred is $500 (from (i) one or
          multiple  Sub-Accounts,  or (ii) the  Fixed  Account)  or the  Owner's
          entire interest in the Sub-Account or the Fixed 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.  Transfers  made  pursuant  to an  approved  Dollar  Cost
          Averaging Program and Rebalancing  Program will not be subject to this
          limitation.  The minimum amount which must remain in the Fixed Account
          after a transfer is $500,  or $0 if the entire amount in any Guarantee
          Period  is  transferred.  Transfers  made  from any  Guarantee  Period
          pursuant to an  approved  Dollar Cost  Averaging  Program  will not be
          subject to these limits.

     3.   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.

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  Contribution  allocation request for
any person whose transactions seem to follow a timing pattern.

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,
          unlimited).  If more than the number of free  transfers have been made
          in a Contract  Year,  the Company  will deduct a Transfer Fee for each
          subsequent transfer permitted.  The Transfer Fee will be deducted from
          the amount which is transferred.

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

     4.   The  minimum  amount  which can be  transferred  is $500  (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.

                                   WITHDRAWALS

During the Accumulation  Period,  the Owner may, upon a Written Request,  make a
total or partial  withdrawal of the Contract  Withdrawal Value. (In the State of
Washington, the Owner may make a withdrawal on the Annuity Date.)

Unless the Owner instructs the Company  otherwise,  a partial withdrawal will be
made  from the  Separate  Account.  A  partial  withdrawal  will  result  in the
cancellation of Accumulation Units from each applicable Sub-Account in the ratio
that the Owner's  interest in the Sub-Account  bears to the total Contract Value
allocated to the Separate Account.  The Owner must specify by Written Request in
advance which Sub-Account  Accumulation  Units are to be cancelled if other than
the above method is desired.

A partial withdrawal from the Fixed Account is made for a Contract with multiple
Contributions  during the Guarantee Period by a withdrawal from the Contribution
with the most recent Effective Date.

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

Each  partial  withdrawal  must be for at least  $500 (this  requirement  may be
waived to meet minimum distribution  requirements for Qualified Contracts).  The
minimum  Contract  Value  which  must  remain  in the  Contract  after a partial
withdrawal  is  $2,000  (this   requirement   may  be  waived  to  meet  minimum
distribution  requirements for Qualified Contracts).  The minimum Contract Value
which  must  remain  in a  Sub-Account  or the  Fixed  Account  after a  partial
withdrawal is $500.

INCOME TAXES AND TAX  PENALTIES MAY APPLY TO ANY  WITHDRAWAL  FROM THE CONTRACT.
See "Federal Tax Status - Tax Treatment of  Withdrawals  - Qualified  Contracts"
and "Tax Treatment of Withdrawals - Non-Qualified Contracts."

SYSTEMATIC  WITHDRAWAL OPTION. The Company offers a Systematic Withdrawal Option
which enables an Owner to  pre-authorize a periodic  exercise of the contractual
withdrawal rights described above. The Systematic Withdrawal Option is available
if the Owner's  Contract Value is at least $20,000 as of the Valuation Date this
option  is  requested.  The  Owner  or  the  Company  may  terminate  systematic
withdrawals  upon  30  days'  prior  written  notice.   There  is  currently  no
transaction charge for systematic withdrawals. However, the Company reserves the
right to exercise  the  transaction  charge for  systematic  withdrawals  in the
future. The total permitted systematic  withdrawal in a Contract Year is limited
to not more than 10% of the  unliquidated  Contributions  as of the  immediately
preceding Contract  Anniversary or, if during the first Contract Year, as of the
Issue Date.  The  Systematic  Withdrawal  Option can be  exercised  at any time,
including during the first Contract Year.

Systematic withdrawals are available for Qualified and Non-Qualified  Contracts.
Certain tax penalties and restrictions may apply to systematic  withdrawals from
the  Contracts.  (See  "Federal  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  the  Contribution,  or 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.

SUSPENSION OR DEFERRAL OF PAYMENTS. The Company reserves the right to suspend or
postpone payments from the Separate Account for a withdrawal or transfer for any
period when:

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

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

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

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

The Company further  reserves the right to postpone  payment for a withdrawal or
transfer from the Fixed Account for a period of up to six months.

                            PROCEEDS PAYABLE ON DEATH

DEATH OF OWNER DURING THE  ACCUMULATION  PERIOD.  Upon the death of the Owner or
any Joint Owner prior to the Annuity Date, 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  described  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. Prior to the Owner, or the
oldest Joint Owner,  attaining Age 80, the death benefit during the Accumulation
Period will be the greater of:

      1.   The Adjusted Contributions; or

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

      3.   The  Contract   Value  on  the  most  recent  seventh  year  Contract
           Anniversary  or the  Adjusted  Contributions  as of the  most  recent
           seventh year Contract Anniversary,  whichever is greater. This amount
           is increased for subsequent  Contributions and reduced for subsequent
           partial  withdrawals in the same  proportion  that the Contract Value
           was reduced on the date of the withdrawal.

After the Owner,  or the oldest Joint Owner,  attains Age 80, 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 both due proof of
death an election for the payment method.

Adjusted  Contributions  are equal to the  initial  Contribution  increased  for
subsequent  Contributions and reduced for subsequent partial  withdrawals in the
same  proportion  that  the  Contract  Value  was  reduced  on the  date  of the
withdrawal.

In certain states, 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 both due proof of death and an election for the payment method.

Owners  should  refer  to  their  Contract  for  the  applicable  death  benefit
provision.

See the "Appendix" for examples of how the death benefit is calculated.

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 5 years of the date
     of the death of the Owner; or

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

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

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

If a lump sum payment is  requested,  the amount  will be paid within  seven (7)
days of receipt of proof of death and the  election,  unless the  Suspension  or
Deferral of Payments provision is in effect.  Payment to the Beneficiary,  other
than in a lump sum, may only be elected  during the sixty-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 one
month  after the Issue  Date.  The  Annuity  Date may not be later than when the
Annuitant  reaches  Age 85 or 10 years after the Issue Date for issue ages after
Age 75.

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 seven (7)
days prior to the new Annuity Date.

SELECTION OR CHANGE OF AN ANNUITY  OPTION.  An Annuity Option is selected by the
Owner at the time the Contract is issued.  Prior to the Annuity Date,  the Owner
can change the Annuity Option  selected by Written  Request.  Any change must be
requested at least seven (7) days prior to the Annuity Date.

FREQUENCY AND AMOUNT OF ANNUITY  PAYMENTS.  Annuity Payments are paid in monthly
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 a Fixed and  Variable  Annuity 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 a
Fixed and Variable Annuity is selected.

ANNUITY.  If the Owner selects a Fixed Annuity,  the Adjusted  Contract Value is
allocated to the Fixed  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 Owner.

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.  The dollar
amount of each Fixed Annuity  Payment will be reduced by the applicable  portion
of the Contract Maintenance Charge. 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.

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 PERIOD CERTAIN OF 120 MONTHS:  Monthly  Annuity
     Payments  during the  lifetime  of the  Annuitant  and in any event for one
     hundred twenty (120) months. If the Beneficiary does not desire payments to
     continue for the  remainder of the period  certain,  he or she may elect to
     have  the  present  value  of the  guaranteed  annuity  payments  remaining
     commuted and paid in a lump sum.

     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 66 2/3%.

      OPTION D. PERIOD  CERTAIN:  Monthly  payments will be made for a specified
      period. The specified period must be at least ten (10) years and cannot be
      more than  thirty  (30)  years.  If the Owner does not desire  payments to
      continue for the remainder of the selected period,  he or she may elect to
      have the  present  value of the  remaining  payments  to be made  from the
      Separate  Account  commuted and paid in a lump sum or as an Annuity Option
      purchased at the date of such election.

Annuity Options A, B, C and D are available on a Fixed Annuity basis, a Variable
Annuity  basis  or a  combination  of both.  Election  of a Fixed  Annuity  or a
Variable  Annuity  must be made no later  than  fifteen  (15) days  prior to the
Annuity  Date.  If no election is made as between a Fixed Annuity and a Variable
Annuity, the Variable Annuity will be the default option.

                                   DISTRIBUTOR

London  Pacific  Financial  and  Insurance  Services is the  distributor  of the
Contracts.  London Pacific  Financial and Insurance  Services is registered as a
broker-dealer with the Securities and Exchange Commission and is a member of the
National  Association of Securities  Dealers,  Inc. London Pacific Financial and
Insurance Services is an affiliate of the Company.

Commissions   will  be  paid  to   broker-dealers   who  sell   the   Contracts.
Broker-dealers will be paid an ongoing quarterly  commission  currently equal to
 .275% of the Contract Value (pro-rated for the first Contract quarter based upon
the  length  of  time  the  Contract  has  been in  force)  for  promotional  or
distribution expenses associated with the marketing of the Contracts.

                             PERFORMANCE INFORMATION

BERKELEY MONEY MARKET SUB-ACCOUNT.  From time to time, the Berkeley Money Market
Sub-Account  of the  Separate  Account may  advertise  its  "current  yield" and
"effective  yield." Both yield figures are based on historical  earnings and are
not intended to indicate future performance. The "current yield" of the Berkeley
Money Market  Sub-Account  refers to the income  generated by Contract Values in
the Berkeley Money Market Sub-Account over a seven-day period ending on the date
of calculation (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  Berkeley  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 "current
yield" because of the compounding effect of the assumed reinvestment.  The yield
figure will  reflect  the  deduction  of all  recurring  charges and  deductions
against the Sub-Account's  income,  including the deduction of the Mortality and
Expense Risk Charge,  the Administrative  Charge, the Distribution  Charge and a
pro-rata portion of the Contract Maintenance Charge. The Company does not impose
a sales load upon redemptions in connection with the Contracts.

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 a  Portfolio  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 Charges under the Contracts. The Company may also advertise
performance  information  computed  on a  different  basis which may not include
certain charges. If such charges were deducted, the performance would be lower.

Any  advertisement  will also include  standardized  average annual total return
figures calculated as described in the Statement of Additional Information.  The
total  return  figures  reflect the fees and expenses of the  Portfolio  and all
recurring charges and deductions against the Sub-Account's income, including the
deduction of the Mortality and Expense Risk Charge, the  Administrative  Charge,
the  Distribution  Charge and a pro-rata  portion  of the  Contract  Maintenance
Charge for the applicable periods shown.

The Company may make  available  yield  information  with respect to some of the
Sub-Accounts.  Such yield  information  will be  calculated  as described in the
Statement of  Additional  Information.  The yield  information  will reflect the
deduction of all  recurring  charges and  deductions  against the  Sub-Account's
income,  including the  deduction of the Mortality and Expense Risk Charge,  the
Administrative  Charge,  the  Distribution  Charge and a pro-rata portion of the
Contract  Maintenance  Charge.  The  Company  does not  impose a sales load upon
redemptions in connection with the Contracts.

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

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

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 indices such as the Standard & Poor's 500 Composite
Stock  Price  Index,  the Dow  Jones  Industrial  Average  or  other  management
investment companies which have investment  objectives similar to the underlying
Portfolio being compared.  The Standard & Poor's 500 Composite Stock Price Index
is an  unmanaged,  unweighted  average of 500 stocks,  the majority of which are
listed on the New York Stock Exchange.  The Dow Jones  Industrial  Average is an
unmanaged,  weighted average of thirty blue chip industrial  corporations listed
on the New York Stock  Exchange.  Both the Standard & Poor's 500 Composite Stock
Price Index and the Dow Jones Industrial  Average assume quarterly  reinvestment
of dividends.

In  addition,  the  Company  may, as  appropriate,  compare  each  Sub-Account's
performance  to that of  other  types of  investments  such as  certificates  of
deposit,  savings accounts and U.S. Treasuries,  or to certain interest rate and
inflation  indices,  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 indices
measuring the performance of a defined group of securities  widely recognized by
investors as representing a particular  segment of the securities  markets.  For
example,  Sub-Account  performance  may be compared with  Donoghue  Money Market
Institutional  Averages  (money market rates),  Lehman  Brothers  Corporate Bond
Index  (corporate bond interest rates) or Lehman Brothers  Government Bond Index
(long-term U.S. Government obligation interest rates).

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

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

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

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

                               FEDERAL TAX STATUS

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.

GENERAL.  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 contributions,  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  feature)
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 equal the investment in the Contract) are fully
taxable.  The taxable portion is taxed at ordinary income tax rates. For certain
types of Qualified  Plans there may be no cost basis in the Contract  within the
meaning of Section 72 of the Code.  Owners,  Annuitants and Beneficiaries  under
the Contracts should seek competent  financial advice about the tax consequences
of any distributions.

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

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

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

The  Code  provides  that,  for  purposes  of  determining  whether  or not  the
diversification standards imposed on the underlying assets of variable contracts
by Section  817(h) of the Code have been met,  "each  United  States  government
agency or instrumentality shall be treated as a separate issuer."

The Company  intends that all Portfolios  will be managed in such a manner as to
comply with these diversification requirements.

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

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

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

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

CONTRACTS OWNED BY OTHER THAN NATURAL PERSONS.  Under Section 72(u) of the Code,
the  investment  earnings  on  Contributions  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 agent for a natural
person nor to Contracts held by Qualified Plans. Purchasers should consult their
own tax  adviser  before  purchasing  a  Contract  to be owned by a  non-natural
person.

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.

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

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

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

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

QUALIFIED  PLANS.  The Contracts  offered by this Prospectus may also be used as
Qualified  Contracts.  The following  discussion  of Qualified  Contracts is not
exhaustive  and is for  general  informational  purposes  only.  The  tax  rules
regarding   Qualified  Contracts  are  very  complex  and  will  have  differing
applications  depending on individual  facts and  circumstances.  Each purchaser
should obtain competent tax advice prior to purchasing Qualified Contracts.

Qualified Contracts include special provisions  restricting  Contract provisions
that may  otherwise be available  as  described in this  Prospectus.  Generally,
Qualified Contracts are not transferable except upon surrender or annuitization.

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.  Qualified  Contracts  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.

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

Beginning in 1998,  individuals may purchase a new type of  non-deductible  IRA,
known as a Roth IRA.  Contributions  for a Roth IRA are  limited to a maximum of
$2,000 per year.  Lower maximum  limitations  apply to individuals with adjusted
gross  income  between  $95,000 and  $110,000  in the case of single  taxpayers,
between  $150,000  and  $160,000 in the case of married  taxpayers  filing joint
returns,  and  between $0 and  $10,000 in the case of married  taxpayers  filing
separately.  An overall $2,000 annual limitation  continues to apply to all of a
taxpayer's IRA contributions, including Roth IRA and non-Roth IRAs.

Qualified  distributions  from Roth IRAs are  entirely  tax  free.  A  qualified
distribution requires that an individual has held the Roth IRA for at least five
years  and,  in  addition,  that  the  distribution  is made  either  after  the
individual reaches age 59-1/2, on the individual's death or disability,  or as a
qualified  first-time home purchase,  subject to a $10,000 lifetime maximum, for
the individual, a spouse, child, grandchild, or ancestor. Any distribution which
is not a  qualified  distribution  is taxable to the extent of  earnings  in the
distribution.  Distributions  are treated as made from  contributions  first and
therefore no distributions are taxable until distributions  exceed the amount of
contributions  to the  Roth  IRA.  The  10%  penalty  tax and  the  regular  IRA
exceptions  to the 10%  penalty tax apply to taxable  distributions  from a Roth
IRA.  Amounts  may be  rolled  over  from  one  Roth IRA to  another  Roth  IRA.
Furthermore,  an individual may make a rollover contribution from a non-Roth IRA
to a Roth IRA,  unless the individual has adjusted gross income over $100,000 or
the individual is a married  taxpayer filing a separate  return.  The individual
must pay tax on any portion of the IRA that  represents  income or a  previously
deductible IRA contribution.  However, for rollovers in 1998, the individual may
pay that tax ratably over the four taxable year period  beginning  with tax year
1998.

Purchasers  of Contracts to be qualified as a Roth IRA should  obtain  competent
tax advice as to the tax treatment and suitability of such an investment.

TAX TREATMENT OF WITHDRAWALS - QUALIFIED CONTRACTS.  In the case of a withdrawal
under a Qualified Contract, a ratable portion of the amount received is taxable,
generally based on the ratio of the individual's  cost basis to the individual's
total  accrued  benefit  under the  retirement  plan.  Special  tax rules may be
available for certain distributions from a Qualified Contract.  Section 72(t) of
the Code  imposes a 10% penalty tax on the taxable  portion of any  distribution
from qualified retirement plans,  including Contracts issued and qualified under
Code Section 408(b) (Individual Retirement Annuities). To the extent amounts are
not  includible in gross income  because they have been rolled over to an IRA or
to another  eligible  qualified  plan,  no tax penalty will be imposed.  The tax
penalty will not apply to the following  distributions:  (a) if  distribution is
made on or after  the date on which  the  Owner  or  Annuitant  (as  applicable)
reaches age 59 1/2; (b)  distributions  following the death or disability of the
Owner or Annuitant (as applicable) (for this purpose disability is as defined in
Section 72(m)(7) of the Code); (c) 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 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;  (e)
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 Owner or
Annuitant (as  applicable)  and his or her spouse and dependents if the Owner or
Annuitant (as applicable) has received unemployment compensation for at least 12
weeks (this  exception  will no longer  apply after the Owner or  Annuitant  (as
applicable) has been re-employed for at least 60 days); (f)  distributions  from
an Individual  Retirement Annuity made to the Owner or Annuitant (as applicable)
to the extent such  distributions  do not exceed the qualified  higher education
expenses (as defined in Section  72(t)(7) of the Code) of the Owner or Annuitant
(as applicable) for the taxable year; and (g)  distributions  from an individual
Retirement  Annuity made to the Owner or  Annuitant  (as  applicable)  which are
qualified first-time home buyer distributions (as defined in Section 72(t)(8) of
the Code).

Generally, distributions from a qualified plan must commence no later than April
1 of the calendar year,  following the year in which the employee attains age 70
1/2.  Required  distributions  must be over a  period  not  exceeding  the  life
expectancy  of the  individual  or the joint lives or life  expectancies  of the
individual  and  his or her  designated  beneficiary.  If the  required  minimum
distributions  are not made,  a 50%  penalty tax is imposed as to the amount not
distributed.

                              FINANCIAL STATEMENTS

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

                                LEGAL PROCEEDINGS

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

                            TABLE OF CONTENTS OF THE

                       STATEMENT OF ADDITIONAL INFORMATION

            ITEM                                                          PAGE

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

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

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

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

            Yield Calculation for the Berkeley Money Market Sub-Account...   3

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

            Annuity Provisions............................................   6

            Financial Statements..........................................   7


                                    APPENDIX

The purpose of the Examples  below is to  demonstrate  how the death  benefit is
calculated.

DEATH BENEFIT

EXAMPLE A - OWNER AGE 65 AT DEATH; DIES DURING CONTRACT YEAR TWO

Example A assumes the following:

     (1)  A Contribution of $10,000 was made for the Contract.

     (2)  Owner dies at Age 65 during the second Contract Year.

     (3)  The Contract Value at death was $12,000.

     (4)  No withdrawals have been made.

The following applies to this Example:

     (a)  Adjusted Contributions equal $10,000, since there were no withdrawals.

     (b)  No seventh year  stepped-up  death benefit is available  because death
          occurred prior to the seventh year Contract Anniversary.

     (c)  Contract  Value  is  $12,000  and  therefore   greater  than  Adjusted
          Contributions. 

     (d)  The death benefit is $12,000.

EXAMPLE B - OWNER AGE 65 AT DEATH; DIES DURING CONTRACT YEAR TWO

This Example is based on the same  assumptions  as Example A except that in this
Example the Contract Value at death is $9,500.

The following applies to this Example:

   (a)   The Adjusted Contributions are greater than the Contract Value.
   (b)   The death benefit is $10,000.

EXAMPLE C - OWNER AGE 65 AT DEATH; DIES DURING CONTRACT YEAR TEN

Example C assumes the following:

     (1)  A single Contribution of $10,000 was made to the Contract.

     (2)  Owner dies at Age 65 during the tenth Contract Year.

     (3)  The Contract Value on the seventh Contract Anniversary was $18,000.

     (4)  The Contract Value at death was $17,000.

     (5)  A gross  withdrawal  of $1,500 was made in the sixth  Contract Year at
          which time the Contract  Value was $15,000  before the  withdrawal was
          made.

The following applies to this Example:

     (a)  Adjusted  Contributions  are  equal  to  $9,000.  (At the  time of the
          withdrawal  the Contract  Value was reduced by 10%  ($1,500/$15,000  =
          .10) therefore,  Adjusted  Contributions are reduced by 10% ($10,000 -
          ($10,000 x .10) = $9,000).

     (b)  Contract  Value on the  seventh  Contract  Anniversary  ($18,000)  was
          greater  than that on the death of Owner  ($17,000)  and greater  than
          Adjusted Contributions ($9,000).

     (c)  The death benefit is $18,000.

EXAMPLE D - OWNER AGE 87 AT DEATH; DIES DURING CONTRACT YEAR TWO

This  Example  is based on the same  assumptions  as  Example  A except  in this
Example the Owner is Age 87 at death.

The following applies to this Example:

     (a)  Since the Owner was beyond Age 80, the death  benefit  will be limited
          to the Contract Value.

     (b)  The death benefit is $12,000.












                      [THIS PAGE INTENTIONALLY LEFT BLANK]














                      [THIS PAGE INTENTIONALLY LEFT BLANK]











                      [THIS PAGE INTENTIONALLY LEFT BLANK]










                      [THIS PAGE INTENTIONALLY LEFT BLANK]




1009                                                                        5/98



                                 Distributed by:

                  London Pacific Financial & Insurance Services
                            1755 Creekside Oaks Drive
                              Sacramento, CA 95833

                                   Issued by:
                                [GRAPHIC OMITTED]

                                  Home Office:
                              3109 Poplarwood Court
                          Raleigh, North Carolina 27604
                                 (919) 790-2243

                             Annuity Service Center:
                                 P.O. Box 29564
                          Raleigh, North Carolina 27626
                                 (800) 852-3152


                                     PART B

                       STATEMENT OF ADDITIONAL INFORMATION

            INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACTS
                           WITH FLEXIBLE CONTRIBUTIONS

                                    ISSUED BY

                            LPLA SEPARATE ACCOUNT ONE

                                       AND

                      LONDON PACIFIC LIFE & ANNUITY COMPANY



THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ  IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED  DECEMBER  31,1998  FOR  THE
INDIVIDUAL  FIXED  AND  VARIABLE   DEFERRED  ANNUITY   CONTRACTS  WITH  FLEXIBLE
CONTRIBUTIONS WHICH ARE REFERRED TO HEREIN.

THE PROSPECTUS CONCISELY SETS FORTH INFORMATION FOR A PROSPECTIVE INVESTOR.  FOR
A COPY OF THE PROSPECTUS CALL OR WRITE THE COMPANY AT: P.O. BOX 29564,  RALEIGH,
NORTH CAROLINA 27626; (800) 852-3152.

THIS  STATEMENT OF ADDITIONAL INFORMATION IS DATED DECEMBER 31, 1998.

                               TABLE OF CONTENTS

                                                                        PAGE

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

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

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

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

Yield  Calculation for the Federated Prime Money Fund II Sub-Account.....3

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

Annuity  Provisions......................................................6

Financial  Statements....................................................7



                                    COMPANY

Information  regarding London Pacific Life & Annuity Company (the "Company") and
its ownership is contained in the Prospectus.

The Company contributed the initial capital to the Separate Account. As of April
1,  1998,  the  initial   capital   contributed   by  the  Company   represented
approximately  6.03% of the total  assets of the Separate  Account.  The Company
currently intends to retain these funds in the Separate Account.

                                    EXPERTS

The financial statements of the Company as of December 31, 1997 and 1996 and for
each of the three years in the period ended December 31, 1997, and the financial
statements  of the  Separate  Account as of  December  31, 1997 and for the year
ended  December 31, 1997 and the period from January 31, 1996  (commencement  of
operations)  to December 31,  1996,  included in this  Statement  of  Additional
Information   have  been  so   included   in   reliance   on  the   reports   of
PricewaterhouseCoopers  LLP, independent accountants,  given on the authority of
said firm as experts in auditing and accounting.

                                LEGAL OPINIONS

Blazzard, Grodd & Hasenauer, P.C., Westport,  Connecticut has provided advice on
certain  matters  relating  to the  federal  securities  and  income tax laws in
connection with the Contracts.

                                  DISTRIBUTOR

London Pacific Financial and Insurance Services acts as the distributor.  London
Pacific  Financial  and Insurance  Services is an affiliate of the Company.  The
offering is on a continuous basis.

     YIELD CALCULATION FOR THE FEDERATED PRIME MONEY FUND II SUB-ACCOUNT

The  Federated  Prime Money Fund II  Sub-Account  of the  Separate  Account will
calculate  its  current  yield  based  upon the seven  days ended on the date of
calculation.  The Company does not currently advertise any yield information for
the Federated Prime Money Fund II Sub-Account.

The current yield of the Federated  Prime Money Fund II  Sub-Account is computed
daily 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,  the
Distribution Charge and the Contract Maintenance Charge, dividing the difference
by the value of the Owner  account at the beginning of the same period to obtain
the base period return and multiplying the result by (365/7).

The Federated  Prime Money Fund II Sub-Account  computes its effective  compound
yield by determining the net changes  (exclusive of capital change) 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,  the
Distribution  Charge  and the  Contract  Maintenance  Charge  and  dividing  the
difference by the value of the Owner account at the beginning of the base period
to obtain the base period return, and then compounding the base period return by
adding 1, raising the sum to a power equal to 365 divided by 7, and  subtracting
1 from the result, according to the following formula:  Effective Yield = ((Base
Period Return +1) 365/7)-1.  The current and the  effective  yields  reflect the
reinvestment  of net income  earned daily on the  Federated  Prime Money Fund II
Sub-Account's 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
Federated  Prime Money Fund II  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  Federated  Prime  Money Fund II  Sub-Account  and
changes in the interest  rates on such  investments,  but also on changes in the
Federated Prime Money Fund II Sub-Account's expenses during the period.

Yield  information  may be useful in reviewing the  performance of the Federated
Prime Money Fund II Sub-Account  and for providing a basis for  comparison  with
other investment  alternatives.  However, the Federated Prime Money Fund II 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 standardized average annual
total return figures for the time periods indicated in the  advertisement.  Such
total return figures will reflect the deduction of a 1.25% Mortality and Expense
Risk Charge, a .15%  Administrative  Charge,  a .10%  Distribution  Charge,  the
investment  advisory  fee  and  expenses  for  the  underlying  Portfolio  being
advertised and any applicable Contract Maintenance Charge.

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

                                     n
                             P  (1+T)  =  ERV

<TABLE>
<CAPTION>
<S>      <C>
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.
</TABLE>


The chart below shows the performance of the Accumulation Units calculated for a
specified period of time assuming an initial contribution of $1,000 allocated to
each Portfolio and a deduction of all charges and deductions  under the Contract
and the expenses of the Portfolio.

<TABLE>
<CAPTION>
AVERAGE ANNUAL TOTAL RETURN FOR THE PERIODS ENDED 9/30/98

     Portfolio                                  1 Year             Since Inception
     ---------                                  ------             ---------------

<S>                                             <C>                   <C>   
Harris Associates                              -10.63%                11.45%

MFS Total Return                                 5.27%                11.76%

Robertson Stephens Diversified Growth          -13.89%                 2.08%

Lexington Corporate Leaders                     -1.40%                12.42%

Strong Growth                                    0.41%                17.17%

Morgan Stanley UF International Magnum            N/A                -17.20%

Morgan Stanley UF Emerging Markets Equity         N/A                -38.76%

Morgan Stanley UF High Yield                      N/A                 -5.40%

BT Equity 500                                     N/A                 -9.41%
</TABLE>


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

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

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

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

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

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

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

The  Company  may also  advertise  performance  data which may be  computed on a
different  basis which may not include  certain  charges.  If such  charges were
deducted, the performance would be lower.

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

                              ANNUITY PROVISIONS

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.  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 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  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
arbitrarily 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.  The  Net  Investment  Factor  is  equal  to  the
Accumulation  Unit  Value  for  the  current  Valuation  Period  divided  by the
Accumulation Unit Value 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 to an
effective annual rate of 4%.

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

(See  "Annuity  Provisions"  in  the  Prospectus.)

                             FINANCIAL STATEMENTS

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


<TABLE>
<CAPTION>
                                                      LPLA SEPARATE ACCOUNT ONE
                                                  STATEMENT OF ASSETS AND LIABILITIES
                                                          September 30, 1998
                                                              (Unaudited)


                                                                       Berkeley                              Robertson   Lexington  
                                  Harris      MFS Total    Berkeley      Money     International  Strong     Stephens    Corporate  
                                   Value       Return      US Bond      Market        Stock       Growth    Diversified   Leaders   
                               Sub-Account  Sub-Account  Sub-Account Sub-Account  Sub-Account  Sub-Account Sub-Account Sub-Account  
                               ----------- ------------ ----------- ------------ ------------ ----------- ------------ -----------  
Assets

Investments in the LPT
<S>                             <C>         <C>          <C>          <C>            <C>       <C>          <C>          <C>        
   Insurance Series Trust       5,993,528   10,448,904   1,985,317    3,053,582      103,917   5,147,085    4,593,755    6,740,934  
Investements in the BT
   Insurance Funds Trust                0            0           0            0            0           0            0            0  
Investments in Morgan Stanley
   Universal Funds, Inc.                0            0           0            0            0           0            0            0  
                                        -            -           -            -            -           -            -            -  
Total Assets                    5,993,528   10,448,904   1,985,317    3,053,582      103,917   5,147,085    4,593,755    6,740,934  
                                ---------   ----------   ---------    ---------      -------   ---------    ---------    ---------  

Liabilities

Amounts retained by London
Pacific Life & Annuity in
LPLA Separate Account One         112,221      128,613     133,566            0       21,736     255,758      127,120      122,672  
                                  -------      -------     -------            -       ------     -------      -------      -------  
 Total Liabilities                112,221      128,613     133,566            0       21,736     255,758      127,120      122,672  
                                  -------      -------     -------            -       ------     -------      -------      -------  
Net Assets Attributable to
Contract Owners                 5,881,307   10,320,291   1,851,751    3,053,582       82,181   4,891,327    4,466,635    6,618,262  
                                =========   ==========   =========    =========       ======   =========    =========    =========  

Unit Value                          13.54        13.58       11.75        11.01         8.68       16.08        10.75        13.98  
                                    =====        =====       =====        =====         ====       =====        =====        =====  

Units Outstanding                 434,330      759,821     157,620      277,425        9,463     304,215      415,475      473,383  
                                  =======      =======     =======      =======        =====     =======      =======      =======  
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE
                       STATEMENT OF ASSETS AND LIABILITIES
                               September 30, 1998
                                   (Unaudited)


                                  Bankers                     MS
                                   Trust      MS-Int'l     Emerging     MS-High
                                 Index 500     Magnum      Markets       Yield
                                Sub-Account  Sub-Account  Sub-Account Sub-Account  
                                ------------ ------------ ----------- ------------
Assets

Investments in the LPT
<S>                                       <C>          <C>         <C>          <C>  
   Insurance Series Trust                 0            0           0            0    
Investements in the BT
   Insurance Funds Trust            363,964            0           0            0
Investments in Morgan Stanley
   Universal Funds, Inc.                  0    1,421,942      62,588      346,484                                                   
                                          -    ---------      ------      -------                                                   
Total Assets                        363,964    1,421,942      62,588      346,484
                                    -------    ---------      ------      -------

Liabilities

Amounts retained by London
Pacific Life & Annuity in
LPLA Separate Account One            22,648       20,700      15,311       23,651
                                     ------       ------      ------       ------
 Total Liabilities                   22,648       20,700      15,311       23,651
                                     ------       ------      ------       ------
Net Assets Attributable to
Contract Owners                     341,316    1,401,242      47,277      322,833
                                    =======    =========      ======      =======

Unit Value                             9.06         8.28        6.12         9.46
                                       ====         ====        ====         ====

Units Outstanding                    37,675      169,233       7,720       34,125
                                     ======      =======       =====       ======
</TABLE>


<TABLE>
<CAPTION>
                 
                                                       LPLA SEPARATE ACCOUNT ONE
                                                        STATEMENT OF OPERATIONS
                                             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                                              (Unaudited)



                                                                      Berkeley                              Robertson   Lexington   
                                 Harris     MFS Total    Berkeley       Money   International   Strong      Stephens    Corporate   
                                  Value       Return      US Bond      Market       Stock       Growth     Diversified   Leaders    
                               Sub-Account  Sub-Account Sub-Account  Sub-Account  Sub-Account Sub-Account   Sub-Account Sub-Account 
                               -----------  ----------- ------------ ------------ ----------- ------------ ------------ -----------
Income and Expenses
Income:
  Dividends from the LPT
<S>                                     <C>    <C>               <C>     <C>          <C>          <C>              <C>    <C>      
  Variable Insurance Series Trust       0      38,091            0       63,143       1,264        6,837            0      14,110   
  
  Dividends from Morgan Stanley
  Universal Funds                       0           0            0            0           0            0            0           0   
 
Expenses:
  Mortality and other expense      59,165      95,655       16,074       20,706      12,780       47,871       50,136      60,952   
                                   ------      ------       ------       ------      ------       ------       ------      ------   

Net investment income             (59,165)    (57,564)     (16,074)      42,437     (11,516)     (41,034)     (50,136)    (46,842)  
                                  -------     -------      -------       ------     -------      -------      -------     -------   

Realized and Unrealized Gain
(Loss) on Investments

Net realized gain (loss) on
sales of investments               37,526      71,180        6,899            0       4,399       36,003       30,827      34,252   
                                   ------      ------        -----            -       -----       ------       ------      ------   
                  
Net unrealized appreciation
(depreciation) on investments
  Beginning of period             (26,304)    257,270        3,760            0   (203,633)      (22,600)     344,221     (46,190)  
  End of period                  (810,202)    293,908      117,612            0    (25,196)      (62,876)    (292,169)   (375,487)  
                                 --------     -------      -------            -    -------       -------     --------    --------   
  Net unrealized appreciation
  (depreciation) during period   (783,898)     36,638      113,852            0    178,437       (40,276)    (636,390)   (329,297)  
                                 --------      ------      -------            -    -------       -------     --------    --------   
Net Realized and Unrealized
Gain (Loss) on Investments       (746,372)    107,818      120,751            0    182,836        (4,273)    (605,563)   (295,045)  
                                 --------     -------      -------            -    -------        ------     --------    --------   
Net Increase (Decrease) in Net
Assets Resulting from Operations (805,537)     50,254      104,677       42,437     171,320      (45,307)    (655,699)   (341,887)  
                                 ========      ======      =======       ======     =======      =======     ========    ========   
</TABLE>



<TABLE>
<CAPTION>
                           
                            LPLA SEPARATE ACCOUNT ONE
                             STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (Unaudited)



                                  Bankers                     MS
                                   Trust      MS-Int'l     Emerging      MS-High
                                 Index 500     Magnum      Markets        Yield
                                Sub-Account  Sub-Account  Sub-Account  Sub-Account
                                -----------  ----------- ------------ ------------
Income and Expenses
Income:
  Dividends from the LPT
<S>                                       <C>          <C>         <C>        <C>
  Variable Insurance Series Trust         0            0           0          0
  
  Dividends from Morgan Stanley
  Universal Funds                         0        5,028          27        195
 
Expenses:
  Mortality and other expense         1,086        7,658         322        924
                                      -----        -----         ---        ---
Net investment income                (1,086)      (2,630)       (295)      (729)
                                     ------       ------        ----       ---- 

Realized and Unrealized Gain
(Loss) on Investments

Net realized gain (loss) on
sales of investments                   (461)      (3,218)       (200)      (205)
                                       ----       ------        ----       ---- 
                  
Net unrealized appreciation
(depreciation) on investments
  Beginning of period                     0            0           0          0
  End of period                     (27,264)    (276,067)    (24,025)    (7,717)
                                    -------     --------     -------     ------ 
  Net unrealized appreciation
  (depreciation) during period      (27,264)    (276,067)    (24,025)    (7,717)
                                    -------     --------     -------     ------ 
Net Realized and Unrealized
Gain (Loss) on Investments          (27,725)    (279,285)    (24,225)    (7,922)
                                    -------     --------     -------     ------ 

Net Increase (Decrease) in Net
Assets Resulting from Operations    (28,811)    (281,915)    (24,520)    (8,651)
                                    =======     ========     =======     ====== 
</TABLE>



<TABLE>
<CAPTION>                                             

                                                      LPLA SEPARATE ACCOUNT ONE
                                                  STATEMENT OF CHANGES IN NET ASSETS
                                             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                                              (Unaudited)


                                                                       Berkeley                              Robertson   Lexington  
                                  Harris     MFS Total    Berkeley       Money     International Strong      Stephens    Corporate  
                                   Value       Return      US Bond      Market       Stock       Growth    Diversified    Leaders   
                                 ub-Account  Sub-Account Sub-Account  Sub-Account  Sub-Account Sub-Account Sub-Account Sub-Account  
                                 ----------- ----------- ------------ ------------ ----------- ------------ ---------- ----------- 
Increase (Decrease) in Net
  Assets from Operations
<S>                               <C>         <C>          <C>            <C>       <C>          <C>          <C>         <C>       
  Net investment income           (59,165)    (57,564)     (16,074)       42,437    (11,516)     (41,034)     (50,136)    (46,842)  
  Net realized gain (loss)
  on sales of investments          37,526      71,180        6,899             0      4,399       36,003       30,827      34,252   
  Net unrealized appreciation
  (depreciation) during the year (783,898)     36,638      113,852             0    178,437      (40,276)    (636,390)   (329,295)  
                                  -------      ------      -------             -    -------      -------     --------    --------   

Net increase(decrease) in net
assets resulting from operations  805,537)     50,254      104,677        42,437    171,320      (45,307)    (655,699)   (341,887)  
                                 --------      ------      -------        ------    -------      -------     --------    --------   
    
Contract Related Transactions:
  Net premiums                  1,044,075   1,486,701      444,513    13,334,743     72,560      811,675      890,907   1,104,210   
  Benefits and contract charges  (198,421)   (419,580)     (37,998)      (65,656)   (62,921)    (191,942)    (196,672)   (176,377)  
  Transfers between Sub-Accounts
  (including fixed account), net2,430,760   3,358,365      392,228   (11,631,099)(1,327,120)   1,660,431    1,512,155   2,701,683   
                                 --------   ---------      -------   ----------- ----------    ---------    ---------   ---------   
Net increase in net assets
  resulting from contract 
  realated transactions         3,276,414   4,425,486      798,743     1,637,988 (1,317,481)   2,280,164    2,206,390   3,629,516   
                                ---------   ---------      -------     --------- ----------    ---------    ---------   ---------   

Change in amount retained by
London Pacific Life & Annuity
LPLA Separate Account One, net     12,779      (3,613)      (8,566)            0     91,881       (5,756)      21,878           9   
                                   ------      ------       ------             -     ------       ------       ------           -   
                                                                                  

Increase in Net Assets          2,483,656   4,472,127      894,854     1,680,425 (1,054,280)   2,229,101    1,572,569   3,288,957   

Net Assets, Beginning of Period 3,397,651   5,848,164      956,897     1,373,157  1,136,461    2,662,226    2,894,066   3,328,305   
                                ---------   ---------      -------     ---------  ---------    ---------    ---------   ---------   
                                                                                                                                    

Net Assets, End of Period       5,881,307  10,320,291    1,851,751     3,053,582     82,181    4,891,327    4,466,635   6,618,262   
                                =========  ==========    =========     =========     ======    =========    =========   =========   
</TABLE>


<TABLE>
<CAPTION>
                                                          
                                                       LPLA SEPARATE ACCOUNT ONE
                                                  STATEMENT OF CHANGES IN NET ASSETS
                                             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                                              (Unaudited)


                                   Bankers                    MS
                                    Trust       MS-Int'l    Emerging      MS-High
                                   Index 500     Magnum      Markets       Yield
                                  Sub-Account  Sub-Account Sub-Account  Sub-Account  
                                  ------------ ----------- ------------ ------------ 
Increase (Decrease) in Net
  Assets from Operations
<S>                                  <C>         <C>            <C>          <C>  
  Net investment income              (1,086)     (2,630)        (295)        (729)
  Net realized gain (loss)
  on sales of investments              (461)     (3,218)        (200)        (205)
  Net unrealized appreciation
  (depreciation) during the year    (27,264)   (276,067)     (24,025)      (7,717)
                                    -------    --------      -------       ------ 

Net increase(decrease) in net
assets resulting from operations    (28,811)   (281,915)     (24,520)      (8,651)
                                    -------    --------      -------       ------ 
    
Contract Related Transactions:
  Net premiums                       68,912     171,446       17,147      205.034
  Benefits and contract charges        (190)    (22,945)        (400)      (2,539)
  Transfers between Sub-Accounts
  (including fixed account), net    324,053   1,555,356       70,361      152,640
                                    -------   ---------       ------      -------
Net increase in net assets
  resulting from contract 
  realated transactions             392,775   1,703,857       87,108      355,135
                                    -------   ---------       ------      -------

Change in amount retained by
London Pacific Life & Annuity
LPLA Separate Account One, net      (22,648)    (20,700)     (15,311)     (23,651)
                                    -------     -------      -------      ------- 
                                                                                  

Increase in Net Assets              341,316   1,401,242       47,277      322,833

Net Assets, Beginning of Period           0           0            0            0
                                          -           -            -            -
                                                                                                                                    

Net Assets, End of Period           341,316   1,401,242       47,277      322,833
                                    =======   =========       ======      =======
</TABLE>
                                    



<TABLE>
<CAPTION>
                                                                                                                  
                                                       LPLA SEPARATE ACCOUNT ONE
                                                  STATEMENT OF CHANGES IN NET ASSETS
                                             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997
                                                              (Unaudited)


                                                                                                 Berkeley                           
                                              Harris          MFS Total         Berkeley           Money         International      
                                              Value            Return           US Bond           Market            Stock           
                                           Sub-Account       Sub-Account      Sub-Account       Sub-Account      Sub-Account        
                                         ----------------- ---------------- ----------------- ---------------- -----------------    
Increase (Decrease) in Net Assets
  from Operations
<S>                                              <C>            <C>               <C>               <C>              <C>            
  Net investment income                          1,728          (20,117)          (10,189)          25,864           (2,838)        
  Net realized gain (loss) on sales
  of investments                                44,139           26,199             3,555                0            9,777         
  Net unrealized appreciation
  (depreciation) during the year               237,853          289,493            56,531                0           (8,590)        
                                               -------          -------            ------                -           ------         

Net increase(decrease) in net assets
     resulting from operations                 283,720          295,575            49,897           25,864           (1,651)        
                                               -------          -------            ------           ------           ------         

Contract Related Transactions:
     Net premiums                              275,157          630,929           187,739        8,193,377           161,192        
     Benefits and contract charges             (12,080)         (24,803)          (27,277)          (3,280)           (8,223)       
     Transfers between Sub-Accounts
     (including fixed account), net            773,552        2,707,679           (53,929)      (6,325,881)          325,046        
                                               -------        ---------           -------       ----------           -------        
Net increase in net assets resulting
  from contact related transactions          1,036,629        3,313,805           106,533        1,864,216           478,015        
                                             ---------        ---------           -------        ---------           -------        

Change in amount retained by
London Pacific Life & Annuity
LPLA Separate Account One, net                 (36,290)         (25,977)           (4,537)          (6,988)              901        
                                               -------          -------            ------           ------               ---        

Increase in Net Assets                       1,284,059        3,583,403           151,893        1,883,092           477,265        

Net Assets, Beginning of Period                613,239          907,363           798,421          287,674           432,041        
                                               -------          -------           -------          -------           -------        

Net Assets, End of Period                    1,897,298        4,490,766           950,314        2,170,766           909,306        
                                             =========        =========           =======        =========           =======       
</TABLE>
                                              

<TABLE>
<CAPTION>
                                                           
                                                       LPLA SEPARATE ACCOUNT ONE
                                                  STATEMENT OF CHANGES IN NET ASSETS
                                             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997
                                                              (Unaudited)


                                                              Robertson        Lexington
                                              Strong          Stephens         Corporate
                                              Growth         Diversified        Leaders
                                           Sub-Account       Sub-Account      Sub-Account     
                                         ----------------- ---------------- ----------------- 
Increase (Decrease) in Net Assets
  from Operations
<S>                                             <C>              <C>               <C>    
  Net investment income                         19,836           (9,927)           (7,745)
  Net realized gain (loss) on sales
  of investments                                43,627         (128,223)           35,421
  Net unrealized appreciation
  (depreciation) during the year               290,527          536,983           133,125
                                               -------          -------           -------

Net increase(decrease) in net assets
     resulting from operations                 353,990           398,833           160,801
                                               -------           -------           -------

Contract Related Transactions:
     Net premiums                              312,711           230,806           265,360
     Benefits and contract charges             (20,988)          (19,047)           (9,401)
     Transfers between Sub-Accounts
     (including fixed account), net            738,088         1,141,128           676,224
                                               -------         ---------           -------
Net increase in net assets resulting
  from contact related transactions          1,029,811         1,352,887           932,183
                                             ---------         ---------           -------

Change in amount retained by
London Pacific Life & Annuity
LPLA Separate Account One, net                 (40,109)          (25,165)          (30,915)
                                                ------           -------           ------- 

Increase in Net Assets                       1,343,692         1,726,555         1,062,069

Net Assets, Beginning of Period                562,359           543,523           344,505
                                               -------           -------           -------

Net Assets, End of Period                    1,906,051         2,270,078         1,406,574
                                             =========         =========         =========
</TABLE>



                            LPLA SEPARATE ACCOUNT ONE

                              FINANCIAL STATEMENTS

                                    CONTENTS

Audited Financial Statements

Statement of Assets & Liabilities...........................  1
Statement of Operations.....................................  2
Statement of Changes in Net Assets..........................  3
Notes to Financial Statements................................ 5
Report of Independent Accountants...........................  9



<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE

                       STATEMENT OF ASSETS AND LIABILITIES

                                DECEMBER 31, 1997

                                          Harris          MFS Total       Berkeley U.S.         Berkeley             Strong         
                                       Associates Value      Return        Quality Bond        Money Market     International Stock 
                                      Sub-Account (1)    Sub-Account    Sub-Account (2)     Sub-Account (3)        Sub-Account      
                                     ------------------ --------------- ------------------ ------------------- -------------------- 
    ASSETS
    Investments in the LPT
    Variable Insurance Series
<S>                       <C>               <C>             <C>                <C>                 <C>                  <C>         
    Trust, at value (Note 3)                $3,522,651      $5,973,164         $1,081,897          $1,373,157           $1,250,078  
                                            ----------      ----------         ----------          ----------           ----------  
     Total Assets                             3,522,651       5,973,164          1,081,897           1,373,157            1,250,078 
                                              ---------       ---------          ---------           ---------            --------- 
    LIABILITIES
    Amounts retained by London
    Pacific Life & Annuity in
    LPLA Separate Account One
    (Note 7)                                   125,000         125,000            125,000                   0              113,617  
          -                                    -------         -------            -------                   -              -------  
     TOTAL LIABILITIES                          125,000         125,000            125,000                   0              113,617 
                                                -------         -------            -------                   -              ------- 
    NET ASSETS ATTRIBUTABLE TO
    CONTRACT OWNERS                         $3,397,651      $5,848,164           $956,897          $1,373,157           $1,136,461  
                                            ==========      ==========           ========          ==========           ==========  
     UNIT VALUE                                  $15.08          $13.20             $10.99              $10.76                $9.28 
                                                 ======          ======             ======              ======                ===== 
     UNITS OUTSTANDING                          225,262         443,010             87,032             127,652              122,491 
                                                =======         =======             ======             =======              ======= 
<FN>
     (1)  Formerly MAS Value Sub-Account
     (2)  Formerly Salomon U.S. Quality Bond Sub-Account
     (3)  Formerly Salomon Money Market Sub-Account
     (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE

                       STATEMENT OF ASSETS AND LIABILITIES

                                DECEMBER 31, 1997

                                         Strong        Robertson Stephens       Lexington
                                           Growth       Diversified Growth   Corporate Leaders
                                       Sub-Account      Sub-Account (4)        Sub-Account
                                     ---------------- --------------------- -------------------
    ASSETS
    Investments in the LPT
    Variable Insurance Series
<S>                       <C>             <C>                   <C>            <C>       
    Trust, at value (Note 3)              $2,912,226            $3,043,064     $3,453,305
                                          ----------            ----------     ----------
     Total Assets                           2,912,226             3,043,064      3,453,305
                                            ---------             ---------      ---------
    LIABILITIES
    Amounts retained by London
    Pacific Life & Annuity in
    LPLA Separate Account One
    (Note 7)                                 250,000               148,998        125,000
          -                                  -------               -------        -------
     TOTAL LIABILITIES                        250,000               148,998        125,000
                                              -------               -------        -------
    NET ASSETS ATTRIBUTABLE TO
    CONTRACT OWNERS                       $2,662,226            $2,894,066     $3,328,305
                                          ==========            ==========     ==========
     UNIT VALUE                                $15.72                $12.21         $14.25
                                               ======                ======         ======
     UNITS OUTSTANDING                        169,389               236,983        233,629
                                              =======               =======        =======
<FN>
     (1)  Formerly MAS Value Sub-Account
     (2)  Formerly Salomon U.S. Quality Bond Sub-Account
     (3)  Formerly Salomon Money Market Sub-Account
     (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE
                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1997

                                                Harris          MFS Total      Berkeley U.S.        Berkeley            Strong      
                                           Associates Value      Return        Quality Bond        Money Market      International  
                                                                                                                        Stock
                                           Sub-Account (1)     Sub-Account   Sub-Account (2)     Sub-Account (3)      Sub-Account   
                                          ------------------- -------------- ------------------ ------------------ -----------------
    INCOME AND EXPENSES
    Income:
      Dividends from the LPT Variable
<S>                                                 <C>            <C>                 <C>                <C>                <C>    
      Insurance Series Trust                        $335,030       $179,583            $83,991            $57,276            $59,328
    Expenses:
      Mortality and other expense
      Note (4)                                        22,178         39,996             13,771             15,883             10,947
                                                      ------         ------             ------             ------             ------
     Net investment income                            312,852        139,587             70,220             41,393            48,381
                                                      -------        -------             ------             ------            ------
    REALIZED AND UNREALIZED GAIN
    (LOSS) ON INVESTMENTS
    Net realized gain (loss) on sales
    of investments                                    61,876         52,774              7,612                  0              8,762
                                                      ------         ------              -----                  -              -----
    Net unrealized depreciation
     (depreciation) on investments
      Beginning of period                             40,172         19,948                646                  0              2,107
       End of period                                 (26,304)        257,270              3,760                  0         (203,633)
                                                     -------         -------              -----                  -          --------
      Net unrealized appreciation
      (depreciation) during period                  (66,476)        237,322              3,114                  0          (205,740)
                                                    -------         -------              -----                  -          -------- 
    NET REALIZED AND UNREALIZED
      GAIN (LOSS) ON INVESTMENTS                     (4,600)        290,096             10,726                  0          (196,978)
                                                     ------         -------             ------                  -          -------- 
    NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS                $308,252       $429,683            $80,946            $41,393         ($148,597)
                                                    ========       ========            =======            =======         ========= 
<FN>
     (1)  Formerly MAS Value Sub-Account
     (2)  Formerly Salomon U.S. Quality Bond Sub-Account
     (3)  Formerly Salomon Money Market Sub-Account
     (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE
                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1997

                                                Strong       Robertson Stephens       Lexington
                                                 Growth      Diversified Growth   Corporate Leaders
                                          
                                              Sub-Account      Sub-Account (4)       Sub-Account
                                          - ---------------- -------------------- ------------------
    INCOME AND EXPENSES
    Income:
      Dividends from the LPT Variable
<S>                                                <C>                       <C>      <C>     
      Insurance Series Trust                       $271,023                  $15      $215,915
    Expenses:
      Mortality and other expense
      Note (4)                                       20,965               19,764        17,667
                                                     ------               ------        ------
     Net investment income                          250,058             (19,749)       198,248
                                                    -------             -------        -------
    REALIZED AND UNREALIZED GAIN
    (LOSS) ON INVESTMENTS
    Net realized gain (loss) on sales
    of investments                                   89,791            (130,610)        69,824
                                                     ------            --------         ------
     (depreciation) on investments
      Beginning of period                           (5,660)            (142,697)        24,589
       End of period                               (22,600)              344,221      (46,190)
                                                    -------               -------      ------- 
      Net unrealized appreciation
      (depreciation) during period                 (16,940)              486,918      (70,779)
                                                   -------               -------      ------- 
    NET REALIZED AND UNREALIZED
      GAIN (LOSS) ON INVESTMENTS                     72,851              356,308         (955)
                                                     ------              -------         ---- 
    NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS               $322,909             $336,559      $197,293
                                                   ========             ========      ========
<FN>
     (1)  Formerly MAS Value Sub-Account
     (2)  Formerly Salomon U.S. Quality Bond Sub-Account
     (3)  Formerly Salomon Money Market Sub-Account
     (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE
                       STATEMENT OF CHANGES IN NET ASSETS
                      FOR THE YEAR ENDED DECEMBER 31, 1997

                                                Harris          MFS Total      Berkeley U.S.      Berkeley            Strong        
                                           Associates Value       Return       Quality Bond      Money Market     International     
                                                                                                                      Stock
    INCREASE (DECREASE) IN NET ASSETS      Sub-Account (1)     Sub-Account    Sub-Account (2)  Sub-Account (3)     Sub-Account      
                                          ------------------- --------------- ---------------- ---------------- ------------------- 
      FROM OPERATIONS
<S>                                                 <C>             <C>               <C>              <C>                 <C>      
      Net investment income                         $312,852        $139,587          $70,220          $41,393             $48,381  
      Net realized gain (loss) on sales
      of investments                                  61,876          52,774            7,612                0               8,762  
       Net unrealized appreciation
      (depreciation) during the year                (66,476)         237,322            3,114                0           (205,740)  
                                                    -------          -------            -----                -           --------   
     Net increase (decrease) in net
    assets
      resulting from operations                      308,252         429,683           80,946           41,393           (148,597)  
                                                     -------         -------           ------           ------           --------   
     CONTRACT RELATED TRANSACTIONS:
      Net premiums                                   448,289         679,593          187,734       14,102,512             239,002  
      Benefits and contract charges                 (32,555)       (135,077)         (37,173)         (14,603)            (67,415)  
      Transfers between Sub-Accounts
      (including fixed account), net               2,093,609       3,991,383         (65,908)     (13,038,636)             661,907  
                                                   ---------       ---------         -------      -----------              -------  
    Net increase in net assets
    resulting
      from contract related transactions           2,509,343       4,535,899           84,653        1,049,273             833,494  
    Change in amount retained by
    London Pacific Life & Annuity
    LPLA Separate Account One, net
      (Note 7)                                       (33,183)        (24,781)          (7,123)          (5,183)              19,523 
            -                                        -------         -------           ------           ------               ------ 
     INCREASE IN NET ASSETS                         2,784,412       4,940,801          158,476        1,085,483             704,420 
    NET ASSETS, BEGINNING OF PERIOD                  613,239         907,363          798,421          287,674             432,041  
                                                     -------         -------          -------          -------             -------  
     NET ASSETS, END OF PERIOD                     $3,397,651      $5,848,164         $956,897       $1,373,157          $1,136,461 
                                                   ==========      ==========         ========       ==========          ========== 
<FN>
     (1)  Formerly MAS Value Sub-Account
     (2)  Formerly Salomon U.S. Quality Bond Sub-Account
     (3)  Formerly Salomon Money Market Sub-Account
     (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE
                       STATEMENT OF CHANGES IN NET ASSETS
                      FOR THE YEAR ENDED DECEMBER 31, 1997

                                               Strong      Robertson Stephens       Lexington
                                               Growth      Diversified Growth   Corporate Leaders
                                           
    INCREASE (DECREASE) IN NET ASSETS       Sub-Account      Sub-Account (4)       Sub-Account
                                          ---------------- -------------------- -------------------
      FROM OPERATIONS
<S>                                              <C>                 <C>                  <C>     
      Net investment income                      $250,058            ($19,749)            $198,248
      Net realized gain (loss) on sales
      of investments                               89,791            (130,610)              69,824
       Net unrealized appreciation
      (depreciation) during the year             (16,940)              486,918            (70,779)
                                                 -------               -------            ------- 
     Net increase (decrease) in net
    assets
      resulting from operations                   322,909              336,559             197,293
                                                  -------              -------             -------
     CONTRACT RELATED TRANSACTIONS:
      Net premiums                                474,217              381,037             460,740
      Benefits and contract charges              (61,170)             (95,133)            (95,125)
      Transfers between Sub-Accounts
      (including fixed account), net            1,398,404            1,745,826           2,450,950
                                                ---------            ---------           ---------
    Net increase in net assets
    resulting
      from contract related transactions        1,811,451            2,031,730           2,816,565
    Change in amount retained by
    London Pacific Life & Annuity
    LPLA Separate Account One, net
      (Note 7)                                    (34,493)             (17,746)            (30,058)
            -                                     -------              -------             ------- 
     INCREASE IN NET ASSETS                      2,099,867            2,350,543           2,983,800
    NET ASSETS, BEGINNING OF PERIOD               562,359              543,523             344,505
                                                  -------              -------             -------
     NET ASSETS, END OF PERIOD                  $2,662,226           $2,894,066          $3,328,305
                                                ==========           ==========          ==========
<FN>
     (1)  Formerly MAS Value Sub-Account
     (2)  Formerly Salomon U.S. Quality Bond Sub-Account
     (3)  Formerly Salomon Money Market Sub-Account
     (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE
                       STATEMENT OF CHANGES IN NET ASSETS
 FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS) TO DECEMBER 31, 1996

                                               Harris           MFS Total      Berkeley U.S.       Berkeley           Strong        
                                           Associates Value       Return       Quality Bond      Money Market      International    
                                                                                                                       Stock
    INCREASE (DECREASE) IN NET             Sub-Account (1)     Sub-Account       Sub-Account     Sub-Account(3)     Sub-Account     
                                         -------------------- --------------- ---------------- ----------------- ------------------ 
      ASSETS FROM OPERATIONS
<S>                                               <C>             <C>              <C>               <C>                <C>         
      Net investment income                       $   17,561      $   12,863       $   31,872        $   13,221         $      933  
      Net realized gain  on sales
      of investments                                      29               2              102                 0                 75  
       Net unrealized appreciation
      (depreciation) during the period                40,172          19,948              646                 0              2,107  
                                                      ------          ------              ---                 -              -----  
     Net increase (decrease) in net
      assets resulting from operations                57,762          32,813           32,620            13,221              3,115  
                                                      ------          ------           ------            ------              -----  

    CONTRACT RELATED TRANSACTIONS:
      Net premiums                                   286,034         414,918           95,545         2,841,064            155,627  
      Benefits and contract charges                    (357)         (3,655)          (3,368)                 0            (1,948)  
      Transfers between Sub-Accounts
      (including fixed account), net                 297,996         477,506          676,623       (2,561,350)            283,386  
                                                     -------         -------          -------       ----------             -------  

    Net increase in net assets
    resulting
      from contract related transactions             583,673         888,769          768,800           279,714            437,065  
                                                     -------         -------          -------           -------            -------  
   
    INITIAL CONTRIBUTION BY LONDON PACIFIC
      LIFE & ANNUITY COMPANY                          125,000        125,000          125,000           125,000            125,000  
    Change in amount retained by London
    Pacific Life & Annuity LPLA
    Separate Account One (Note 7)                  (153,196)       (139,219)        (127,999)         (130,261)          (133,139)  
                               -                   --------        --------         --------          --------           --------   
    INCREASE IN NET ASSETS                           613,239         907,363          798,421           287,674            432,041  
    NET ASSETS, BEGINNING OF PERIOD                        0               0                0                 0                  0  
                                                           -               -                -                 -                  -  
    NET ASSETS, END OF PERIOD                       $613,239        $907,363         $798,421          $287,674           $432,041  
                                                    ========        ========         ========          ========           ========  
<FN>
    (1)  Formerly MAS Value Sub-Account
    (2)  Formerly Salomon U.S. Quality Bond Sub-Account
    (3)  Formerly Salomon Money Market Sub-Account
    (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE
                       STATEMENT OF CHANGES IN NET ASSETS
 FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS) TO DECEMBER 31, 1996

                                             Strong      Robertson Stephens       Lexington
                                             Growth      Diversified Growth   Corporate Leaders
                                         
    INCREASE (DECREASE) IN NET            Sub-Account      Sub-Account (4)       Sub-Account
                                         --------------- -------------------- -------------------
      ASSETS FROM OPERATIONS
<S>                                           <C>                   <C>                <C>      
      Net investment income                   $  36,980             $111,424           $   3,592
      Net realized gain  on sales
      of investments                                551                   85                   4
       Net unrealized appreciation
      (depreciation) during the period          (5,660)            (142,697)              24,589
                                                ------             --------               ------
     Net increase (decrease) in net
      assets resulting from operations           31,871             (31,188)              28,185
                                                 ------             -------               ------

    CONTRACT RELATED TRANSACTIONS:
      Net premiums                              227,819              246,768             187,429
      Benefits and contract charges             (2,879)              (1,896)                (53)
      Transfers between Sub-Accounts
      (including fixed account), net            341,131              336,092             148,616
                                                -------              -------             -------

    Net increase in net assets
    resulting
      from contract related transactions        566,071              580,964             335,992
                                                -------              -------             -------
   
    INITIAL CONTRIBUTION BY LONDON PACIFIC
      LIFE & ANNUITY COMPANY                    125,000              125,000             125,000
    Change in amount retained by London
    Pacific Life & Annuity LPLA
    Separate Account One (Note 7)             (160,583)            (131,253)           (144,672)
                               -              --------             --------            -------- 
    INCREASE IN NET ASSETS                      562,359              543,523             344,505
    NET ASSETS, BEGINNING OF PERIOD                   0                    0                   0
                                                      -                    -                   -
    NET ASSETS, END OF PERIOD                  $562,359             $543,523            $344,505
                                               ========             ========            ========
<FN>
    (1)  Formerly MAS Value Sub-Account
    (2)  Formerly Salomon U.S. Quality Bond Sub-Account
    (3)  Formerly Salomon Money Market Sub-Account
    (4)  Formerly Berkeley Smaller Companies Sub-Account
</FN>
</TABLE>


                            LPLA SEPARATE ACCOUNT ONE
                          NOTES TO FINANCIAL STATEMENTS

NOTE 1 - ORGANIZATION

LPLA Separate Account One ("Separate  Account") is a separate investment account
of London Pacific Life & Annuity Company  ("Company").  The Separate Account was
established  on November 23, 1994 under the insurance laws of the State of North
Carolina for the purpose of issuing flexible payment variable annuity contracts.
Under North  Carolina's  insurance laws, the assets of the Separate  Account are
clearly  identified and  distinguished  from the other assets and liabilities of
the Company. The Separate Account cannot be charged with liabilities arising out
of any other business of the Company.

The Separate  Account is a unit investment  trust registered with the Securities
and  Exchange  Commission  under the  Investment  Company Act of 1940.  Contract
owners  may  allocate  their  account  values  to one or  more  of the  Separate
Account's investment  Sub-Accounts.  Funds of the investment Sub-Accounts of the
Separate  Account  are  invested  exclusively  in  a  corresponding   investment
portfolio of the LPT Variable  Insurance Series Trust ("Trust") managed by LPIMC
Insurance  Marketing Services ("LPIMC"),  a registered  investment advisor and a
wholly-owned subsidiary of the Company.

Prior to May 1, 1997,  the Harris  Associates  Sub-Account  was known as the MAS
Value Sub-Account and the Robertson Stephens  Diversified Growth Sub-Account was
known as the Berkeley Smaller Companies Sub-Account.  Prior to November 3, 1997,
the Berkeley  Money  Market  Sub-Account  was known as the Salomon  Money Market
Sub-Account  and the Berkeley  U.S.  Quality Bond  Sub-Account  was known as the
Salomon U.S. Quality Bond Sub-Account.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

The  following  is a summary of  significant  accounting  policies  which are in
conformity with generally accepted accounting  principles  consistently followed
by the Separate  Account in the  preparation  of its financial  statements.  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  at the date of the
financial  statements and the reported  amounts of revenues and expenses  during
the reported period. Actual results could differ from those estimates.

INVESTMENTS - Security transactions are recorded on the trade date.  Investments
held by the  Sub-Accounts  are  stated at the net  asset  value per share of the
respective investment portfolio of the Trust. Realized gains and losses on sales
of shares of the Trust are determined based on the first-in,  first-out  method.
Dividends and capital gain  distributions  are recorded on the ex-dividend  date
and are reinvested in additional shares of the respective  investment  portfolio
of the Trust.

FEDERAL  INCOME TAXES - Operations  of the Separate  Account are included in the
income tax return of the  Company,  which is taxed as a life  insurance  company
under the Internal Revenue

                            LPLA SEPARATE ACCOUNT ONE

                          NOTES TO FINANCIAL STATEMENTS

NOTE 1 - ORGANIZATION (CONTINUED)

Code. The Separate Account will not be taxed as a registered  investment company
under  Sub-Chapter M of the Internal Revenue Code. Under existing federal income
tax law, no taxes are payable on the  investment  income or on the capital gains
of the Separate Account.

NOTE 3 - INVESTMENTS

The number of shares  owned,  aggregate  cost,  and net asset value per share of
each Sub-Account's investment in the Trust at December 31, 1997 were as follows:

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                       Portfolio Information

Investment                                               Number of            Aggregate             Net Asset
Sub-Account                                               Shares                 Cost            Value Per Share
- --------------------------------------------------- -------------------- --------------------- ---------------------
<S>                                                           <C>                <C>                    <C>   
Harris Associates Value                                       261,935            $3,548,955             $13.45
MFS Total Return                                              466,464             5,715,894              12.81
Berkeley U.S. Quality Bond                                    109,188             1,078,137               9.91
Berkeley Money Market                                       1,373,157             1,373,157               1.00
Strong International Stock                                    140,432             1,453,711               8.90
Strong Growth                                                 216,183             2,934,826              13.47
Robertson Stephens Diversified Growth                         297,806             2,698,843              10.22
Lexington Corporate Leaders                                   257,809             3,499,495              13.40
</TABLE>

NOTE 4 - RELATED PARTY TRANSACTIONS

The Company  assesses a charge of 1.25% per annum based on the average daily net
assets of each  Sub-Account  at each  valuation  date for  mortality and expense
risks.  The Company also charges each  Sub-Account .15% and .10% per annum based
on the  average  daily net assets of each  Sub-Account  for  administrative  and
distribution expenses,  respectively.  These charges are deducted from the daily
unit value of each Sub-Account but are paid to the Company on a monthly basis. A
contract  maintenance  charge  of  $36  is  currently  deducted  on  the  policy
anniversary  date and upon full  surrender  of the policy  when the  accumulated
value is $50,000 or less.

London  Pacific  Financial  and  Insurance  Services  ("LPFIS"),   a  registered
broker/dealer  and  wholly-owned   subsidiary  of  the  Company,   is  principal
underwriter  and general  distributor  of the Separate  Account.  LPFIS does not
receive any compensation for sales of the variable annuity contracts.

                            LPLA SEPARATE ACCOUNT ONE

                          NOTES TO FINANCIAL STATEMENTS

NOTE 5 - CHANGES IN UNITS OUTSTANDING

Changes  in units  outstanding  for the year  ended  December  31,  1997 were as
follows:

<TABLE>
<CAPTION>
                                                     Units          Units          Units          Net
Investment Sub-Account                             Purchased     Transferred     Redeemed      Increase
- ------------------------------------------------ -------------- -------------- -------------- ------------
<S>                                                     <C>           <C>            <C>          <C>    
Harris Associates Value                                 31,390        145,533        (2,244)      174,679
MFS Total Return                                        54,569        316,738       (10,576)      360,731
Berkeley U.S. Quality Bond                              18,135        (6,287)        (3,516)        8,332
Berkeley Money Market                                1,326,219    (1,224,959)        (1,371)       99,889
Strong International Stock                              22,776         65,340        (6,465)       81,651
Strong Growth                                           31,965         96,900        (4.031)      124,834
Robertson Stephens Diversified Growth                   35,235        156,951        (7,719)      184,467
Lexington Corporate Leaders                             33,246        177,264        (6,814)      203,696
</TABLE>

NOTE 6 - DIVERSIFICATION REQUIREMENTS

Under the provisions of Section  817(h) of the Internal  Revenue Code a variable
annuity contract,  other than a contract issued in connection with certain types
of  employee  benefit  plans,  will not be treated as an  annuity  contract  for
federal  income tax  purposes  for any period for which the  investments  of the
segregated  asset  account  on which the  contract  is based are not  adequately
diversified. The Code provides that the "adequately diversified" requirement may
be met if the underlying investments satisfy either a statutory safe harbor test
or diversification requirements set forth in regulations issued by the Secretary
of Treasury.

The Internal Revenue Service has issued  regulations under Section 817(h) of the
Code.  The Company  believes that it satisfies the current  requirements  of the
regulations, and it intends that the Separate Account will continue to meet such
requirements.

NOTE 7 - AMOUNT RETAINED BY THE COMPANY

The  amount   retained  by  the  Company  is   attributable   to  the  Company's
contributions to the Separate  Account,  the underlying  investment  results and
amounts  withdrawn  by the Company.  The change in this amount  arises from that
portion,  determined  ratably,  of the  Separate  Account's  investment  results
applicable to the net assets owned by the Company.  The funds contributed by the
Company, as well as any investment appreciation or depreciation, are not subject
to  charges  for  mortality  and  expense  risks,  administration  expenses  and
distribution expenses.

Amounts  retained by the Company in the Separate  Account may be  transferred by
the Company to its General Account at any time.

                            LPLA SEPARATE ACCOUNT ONE

                          NOTES TO FINANCIAL STATEMENTS

NOTE 8 - PURCHASES AND SALES OF SECURITIES

Cost of purchases  and  proceeds  from sales of the Trust shares by the Separate
Account during the year ended December 31, 1997 were as follows:

<TABLE>
<CAPTION>
        Investment Sub-Account                                  Purchases                 Sales
        ----------------------                                  ---------                 -----
<S>                                                             <C>               <C>             
        Harris Associates Value                                 $   3,043,226     $        282,433
        MFS Total Return                                            4,968,263              331,810
        Berkeley U.S. Quality Bond                                    460,506              315,786
        Berkeley Money Market                                      11,118,944           10,163,738
        Strong International Stock                                  1,079,388              197,527
        Strong Growth                                               2,696,933              580,516
        Robertson Stephens Diversified Growth                       2,472,968              461,006
        Lexington Corporate Leaders                                 3,294,773              329,704
</TABLE>





                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of London Pacific Life & Annuity
Company and Contract Owners of LPLA Separate Account One

In our opinion,  the  accompanying  statement of assets and  liabilities and the
related statements of operations and of changes in net assets present fairly, in
all  material  respects,  the  financial  position  of each of the  Sub-Accounts
(Harris Associates Value, MFS Total Return, Berkeley U.S. Quality Bond, Berkeley
Money Market,  Strong  International  Stock,  Strong Growth,  Robertson Stephens
Diversified Growth and Lexington  Corporate Leaders)  constituting LPLA Separate
Account One at December 31, 1997,  the results of each of their  operations  for
the year then ended and the  changes in each of their net assets for the periods
indicated,  in conformity with generally accepted accounting  principles.  These
financial  statements  are the  responsibility  of London Pacific Life & Annuity
Company's  management;  our  responsibility  is to  express  an opinion on these
financial  statements  based on our  audits.  We  conducted  our audits of these
financial  statements in accordance with generally  accepted auditing  standards
which 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,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.  We believe that our audits,  which included
confirmation  of  investments  at December 31, 1997 by  correspondence  with the
Trust, provide a reasonable basis for the opinion expressed above.

PRICE WATERHOUSE LLP
Boston, Massachusetts

April 6, 1998



LONDON PACIFIC LIFE
& ANNUITY COMPANY
(A wholly-owned subsidiary
of London Pacific Group Limited)

STATUTORY BASIS FINANCIAL STATEMENTS
DECEMBER 31, 1997, 1996 AND 1995


                      London Pacific Life & Annuity Company

           (A wholly-owned subsidiary of London Pacific Group Limited)

                      Statutory Basis Financial Statements

                  Years ended December 31, 1997, 1996 and 1995

<TABLE>
<CAPTION>
                                    CONTENTS




<S>                                                                             <C>
Report of Independent Accountants...............................................  1

AUDITED FINANCIAL STATEMENTS

Statutory Statements of Admitted Assets, Liabilities, Capital and Surplus.......  3

Statutory Statements of                                                           4
Operations......................................................................

Statutory Statements of Changes in Capital and Surplus..........................  5

Statutory Statements of Cash Flows..............................................  6-7

Notes to Statutory Financial Statements.........................................  8-20
</TABLE>





                        REPORT OF INDEPENDENT ACCOUNTANTS

January 30, 1998, except as to Note 17,
which is as of March 12, 1998

To the Board of Directors and Shareholder of
London Pacific Life & Annuity Company

We have  audited the  accompanying  statutory  statements  of  admitted  assets,
liabilities,  capital and surplus of London  Pacific  Life & Annuity  Company (a
wholly-owned subsidiary of London Pacific Group Limited) as of December 31, 1997
and 1996,  and the related  statutory  statements of  operations,  of changes in
capital and surplus, and of cash flows for each of the three years in the period
ended December 31, 1997. These financial  statements are the  responsibility  of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

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

As described in Note 1, these  financial  statements were prepared in conformity
with  accounting  practices  prescribed  or  permitted  by  the  North  Carolina
Department  of  Insurance,   which  practices  differ  from  generally  accepted
accounting principles. Accordingly, the financial statements are not intended to
represent a  presentation  in  accordance  with  generally  accepted  accounting
principles. The effects on the financial statements of the variances between the
statutory  basis of accounting  and generally  accepted  accounting  principles,
although not reasonably determinable, are presumed to be material.


To the Board of Directors and Shareholder of
London Pacific Life & Annuity Company

Page 2

January 30, 1998, except as to Note 17,
which is as of March 12, 1998

In our opinion,  the financial  statements  referred to above (1) do not present
fairly,  in  conformity  with  generally  accepted  accounting  principles,  the
financial position of London Pacific Life & Annuity Company at December 31, 1997
and 1996,  or the  results of its  operations  or its cash flows for each of the
three years in the period ended  December 31, 1997 because of the effects of the
variances  between the  statutory  basis of accounting  and  generally  accepted
accounting  principles referred to in the third paragraph of this report and (2)
do present  fairly,  in all material  respects,  its financial  position and the
results  of its  operations  and its  cash  flows  on the  basis  of  accounting
described in Note 1.

Price Waterhouse LLP
Boston, Massachusetts



<TABLE>
<CAPTION>
LONDON PACIFIC LIFE & ANNUITY COMPANY
(A wholly-owned subsidiary of London Pacific Group Limited)
STATUTORY STATEMENTS OF ADMITTED ASSETS, LIABILITIES, CAPITAL AND SURPLUS
- ---------------------------------------------------------------------------

                                                                                             DECEMBER 31,
                                                                                             ------------
                                                                                   1997                       1996
                                                                                   ----                       ----
ASSETS
Investments:
<S>                                                                          <C>                         <C>              
    Bonds                                                                    $    1,157,095,942          $   1,142,464,351
    Preferred stock                                                                  51,262,033                  1,687,616
    Common stock                                                                      8,477,904                 20,479,485
    Short-term investments                                                           11,694,690                 88,249,049
    Policy loans                                                                      8,487,559                  6,294,811
     Receivable for securities                                                       21,836,311                 53,223,692
                                                                                     ----------                 ----------
         Total investments                                                        1,258,854,439              1,312,399,004
                                                                                  -------------              -------------
Cash                                                                                  3,347,694                 26,008,933
                                                                                      ---------                 ----------
         Total cash and invested assets                                           1,262,202,133              1,338,407,937

Investment income due and accrued                                                    16,790,319                 12,363,810
Electronic data processing equipment, net                                               185,870                    358,143
Receivable from affiliates                                                               11,503                    138,877
Other assets                                                                            696,682                  1,037,418
Separate account assets                                                              22,609,542                  5,609,610
                                                                                     ----------                  ---------
         Total assets                                                          $  1,302,496,049           $  1,357,915,795
                                                                               ================           ================

LIABILITIES, CAPITAL AND SURPLUS

Aggregate reserves for life policies and contracts                             $  1,132,728,673           $  1,097,795,798
Policy and contract claims                                                              354,014                    382,429
Accrued dividends to policyholders                                                      433,099                    422,330
Interest maintenance reserve                                                         17,684,781                 11,668,491
Federal income taxes payable                                                          3,283,673                  3,998,217
Remittances and items not allocated                                                     419,689                    631,586
Asset valuation reserve                                                              24,184,363                 29,133,762
Payable to affiliates                                                                   720,136                     36,512
Amounts due to broker-dealers                                                        20,558,221                131,945,347
Accounts payable, accrued expenses and other liabilities                              1,184,201                  1,840,168
Transfers to Separate Account, net                                                  (1,330,627)                  (265,469)
Separate account liabilities                                                         21,596,927                  4,489,291
                                                                                     ----------                  ---------
         Total liabilities                                                     $  1,221,817,150           $  1,282,078,462
                                                                               ================           ================
Commitments and contingent liabilities 

Capital and surplus:

    Capital stock - $10 par value, 1,000,000 shares

       authorized; 200,000 shares issued and outstanding                              2,000,000                  2,000,000
    Paid-in and contributed surplus                                                  70,394,120                 70,394,120
    Unassigned surplus                                                                8,284,779                 3,443,213
                                                                                      ---------                 ---------
         Total capital and surplus
                                                                                     80,678,899                 75,837,333
                                                                                     ----------                 ----------
         Total liabilities, capital and surplus                                $  1,302,496,049           $  1,357,915,795
                                                                               ================           ================
</TABLE>

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


<TABLE>
<CAPTION>
LONDON PACIFIC LIFE & ANNUITY COMPANY
(A wholly-owned subsidiary of London Pacific Group Limited)
STATUTORY STATEMENTS OF OPERATIONS
                                                                                 YEAR ENDED DECEMBER 31,
                                                                                 -----------------------
                                                                     1997                  1996                  1995
                                                                     ----                  ----                  ----
REVENUES
     Insurance premiums and annuity
<S>                                                             <C>                   <C>                  <C>            
        considerations                                          $  176,547,838        $  137,499,919       $   203,233,606
     Net investment income                                          88,797,926            91,013,416            88,960,512
     Amortization of interest maintenance reserve                    2,306,437               683,806              (185,844)
     Net gain from operations from separate account                    133,043               120,319             --
     Other income                                                      552,225               287,470                 1,255
                                                                       -------               -------                 -----

         Total revenues                                            268,337,469           229,604,930           292,009,529
                                                                   -----------           -----------           -----------

BENEFITS AND EXPENSES

     Policyholder benefits and changes in reserve                  226,126,436           196,153,897           256,854,252
     Commissions                                                    11,156,421             8,531,145            14,237,877
     Net transfer to separate account                               14,607,074             4,175,745            --
     Other operating expenses                                       11,819,652            12,844,370            10,358,955
                                                                    ----------            ----------            ----------

         Total benefits and expenses                               263,709,583           221,705,157           281,451,084
                                                                   -----------           -----------           -----------

Gain from operations before dividends to
     policyholders, federal income taxes and

     net realized capital gains                                      4,627,886             7,899,773            10,558,445

Dividends to policyholders                                             930,165               915,864             1,007,373
                                                                       -------               -------             ---------

Gains from operations, before federal income taxes

     and net realized capital gains                                  3,697,721             6,983,909             9,551,072

Federal income tax expense (benefit) (excluding

     tax on capital gains)                                         (2,212,021)               991,257             2,597,127
                                                                   ----------                -------             ---------

Gain from operations before net realized capital

     gains                                                           5,909,742             5,992,652             6,953,945


Net  realized capital gains, less capital gains
 tax of $4,852,562, 4,617,743 and
 $1,931,162 and excluding $8,322,727, $1,976,127 
 and $303,286 transferred to the IMR in 1997, 1996
 and 1995, respectively.                                             1,044,541               988,636             3,445,440
                                                                     ---------               -------             ---------

Net income                                                    $      6,954,283      $      6,981,288       $    10,399,385
                                                              ================      ================       ===============
</TABLE>

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

<TABLE>
<CAPTION>
LONDON PACIFIC LIFE & ANNUITY COMPANY
(A wholly-owned subsidiary of London Pacific Group Limited)
STATUTORY STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS

                                                                       PAID-IN AND
                                                      CAPITAL          CONTRIBUTED         UNASSIGNED
                                                       STOCK             SURPLUS            SURPLUS              TOTAL
                                                       -----             -------            -------              -----
<S>                    <C> <C>                       <C>                <C>               <C>                 <C>        
Balance as of December 31, 1994                      $2,000,000         $46,938,570       $(11,616,966)       $37,321,604

Net income                                                                                  10,399,385         10,399,385

Increase in unrealized capital gains                                                             9,403              9,403

Decrease in non-admitted assets                                                              1,575,841           1,575,841

Increase in asset valuation reserve                                                         (1,151,285)        (1,151,285)

Capital contributions                                                     1,455,550                              1,455,550
                                                                          ---------                              ---------

Balance as of December 31, 1995                       2,000,000          48,394,120            (783,622)        49,610,498

Net income                                                                                     6,981,288         6,981,288

Increase in unrealized capital losses                                                        (4,163,544)       (4,163,544)

Increase in non-admitted assets                                                                  (4,004)           (4,004)

Decrease in asset valuation reserve                                                            1,413,095         1,413,095

Capital contributions                                __________          22,000,000         ____________        22,000,000
                                                                         ----------                             ----------

Balance as of December 31, 1996                     $ 2,000,000        $ 70,394,120       $    3,443,213       $75,837,333

Net income                                                                                      6,954,283        6,954,283
Increase in unrealized capital losses                                                           (886,116)        (886,116)
Increase in non-admitted assets                                                                 (184,000)        (184,000)
Decrease in asset valuation reserve                                                             4,949,399        4,949,399
Dividends to stockholder                                                                      (5,992,000)      (5,992,000)
                                                                                              ----------       ---------- 
Balance as of December 31, 1997                    $  2,000,000        $ 70,394,120        $   8,284,779      $ 80,678,899
                                                   ============        ============        =============      ============
</TABLE>

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


<TABLE>
<CAPTION>
LONDON PACIFIC LIFE & ANNUITY COMPANY
(A wholly-owned subsidiary of London Pacific Group Limited)
STATUTORY STATEMENTS OF CASH FLOWS
                                                                               YEAR ENDED DECEMBER 31,
                                                                 1997                    1996                   1995
                                                                 ----                    ----                   ----
CASH PROVIDED BY:

    Premiums and annuity considerations

<S>                                                         <C>                      <C>                   <C>            
      collected                                             $   176,547,838          $  137,499,919        $   203,233,606
    Investment income received (excluding
      realized gains/losses and net of investment

      expenses)                                                  84,805,153              95,583,016             86,134,922
    Other income received                                           552,390                 287,305                  1,255
                                                                    -------                 -------                  -----

         Total cash provided by operations                      261,905,381             233,370,240            289,369,783
                                                                -----------             -----------            -----------

CASH USED FOR:

    Life and accident and health claims paid                      1,266,207                 832,760              1,213,526
    Surrender benefits and other fund
      withdrawals paid                                          136,308,194             110,213,086             81,936,665
    Other benefits to policyholders paid                         53,647,576              54,325,262             51,869,119
                                                                 ----------              ----------             ----------

                                                                191,221,977             165,371,108            135,019,310
                                                                -----------             -----------            -----------

    Commissions and other expenses paid                          23,639,673              20,570,531             24,913,719
                                                                 ----------              ----------             ----------

    Net transfers to separate account                            15,431,650               5,441,049             --
    Dividends to policyholders paid                                 919,396               1,020,952              1,048,627
    Federal income taxes (recoverable) paid
      (excluding tax on capital gains)                            (1,497,477)             (999,143)             (2,654,355)
                                                                  ----------              --------              ---------- 

         Total cash used for operations                         229,715,219             191,404,497            158,327,301
                                                                -----------             -----------            -----------

         Net cash provided by operations                         32,190,162              41,965,743            131,042,482
                                                                 ----------              ----------            -----------

PROCEEDS FROM INVESTMENTS SOLD, MATURED OR
   REPAID:

    Bonds                                                       758,322,204             651,187,776            193,271,490
    Stocks                                                       23,444,566             105,201,117             11,228,210
    Other proceeds                                                1,403,827                  15,922                 96,780
                                                                  ---------                  ------                 ------
                                                                783,170,597             756,404,815            204,596,480
Tax on capital gains                                              (4,825,562)             (4,617,743)            (1,931,162)
                                                                  ----------              ----------             ---------- 
         Total investment proceeds                              778,345,035             751,787,072            202,665,318
                                                                ===========             ===========            ===========
</TABLE>

(continued on next page)

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


<TABLE>
<CAPTION>
LONDON PACIFIC LIFE & ANNUITY COMPANY
(A wholly-owned subsidiary of London Pacific Group Limited)
STATUTORY STATEMENTS OF CASH FLOWS (CONTINUED)
                                                                               YEAR ENDED DECEMBER 31,
                                                                 1997                    1996                   1995
                                                                 ----                    ----                   ----
COST OF INVESTMENTS ACQUIRED:

<S>                                                             <C>                     <C>                    <C>        
    Bonds                                                       762,123,622             735,812,956            268,824,294
    Stocks                                                       59,641,808             112,429,288              6,872,362
    Miscellaneous other                                             709,824                  52,218                575,445
                                                                    -------                  ------                -------

         Total investments acquired                             822,475,254             848,294,462            276,272,101
Net increase in policy loans                                      2,192,748               1,838,835              1,456,664
                                                                  ---------               ---------              ---------

         Net cash from investments                               (46,322,967)            (98,346,225)          (75,063,447)
                                                                 -----------             -----------           ----------- 

CASH FROM FINANCING AND MISCELLANEOUS

SOURCES:

    Capital and surplus paid in                                   -                      22,000,000              1,455,550
    Other cash provided                                          32,627,192             116,248,250             20,941,157
    Dividends to stockholder paid                                 (5,992,000)

    Other cash applied                                          (111,717,985)            (40,021,732)          (17,753,828)
                                                                ------------             -----------           ----------- 

         Net cash from financing and

             miscellaneous sources                             (85,082,793)              98,226,518              4,642,879
                                                               -----------               ----------              ---------

Net change in cash and short-term investments                  (99,215,598)              41,846,036             60,621,914
                                                               -----------               ----------             ----------

CASH AND SHORT-TERM INVESTMENTS:

    Beginning of year                                           114,257,982              72,411,946             11,790,032
                                                                -----------              ----------             ----------

    End of year                                              $   15,042,384           $ 114,257,982         $   72,411,946
                                                             ==============           =============         ==============

SUPPLEMENTAL  DISCLOSURES  OF CASH FLOW  INFORMATION:
  Cash paid during the year
  for:
    Income taxes                                             $    3,381,115         $     3,664,978        $     2,524,651
</TABLE>

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





LONDON PACIFIC LIFE & ANNUITY COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF LONDON PACIFIC GROUP LIMITED)
NOTES TO STATUTORY FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       ORGANIZATION

       London Pacific Life & Annuity Company (the Company) is domiciled in North
       Carolina and is a wholly-owned subsidiary of The London Pacific Assurance
       Group Limited (the Parent),  a holding company  domiciled in the state of
       California,  which is  ultimately  a  wholly-owned  subsidiary  of London
       Pacific Group Limited  (formerly Govett & Company  Limited).  The Company
       has two wholly-owned  subsidiaries,  LPIMC Insurance  Marketing  Services
       (the  Marketing  Company),  a  registered  investment  advisor and London
       Pacific Financial & Insurance  Services (the Broker Dealer), a registered
       broker-dealer.  The Company is engaged  primarily in the  development and
       marketing of annuity products and universal life insurance.  Although the
       Company is licensed and sells its universal life and annuity  products in
       40 states, its primary markets are California,  Florida,  Michigan, Ohio,
       Texas and Washington.

       The preparation of financial  statements of insurance  companies requires
       management to make estimates and assumptions that affect amounts reported
       in the financial  statements and accompanying  notes.  Such estimates and
       assumptions could change in the future as more information becomes known,
       which could impact amounts reported and disclosed herein.

       BASIS OF PRESENTATION

       The  accompanying  financial  statements have been prepared in conformity
       with accounting  practices  prescribed or permitted by the North Carolina
       Department  of Insurance  which is a  comprehensive  basis of  accounting
       other  than  generally  accepted   accounting   principles.   Significant
       differences  between  statutory   accounting   principles  and  generally
       accepted accounting principles (GAAP) are described in Note 2.

       INVESTMENTS

       Investments  are  recorded in  accordance  with the  requirements  of the
       National Association of Insurance  Commissioners (NAIC). Bonds not backed
       by loans are reported at cost or amortized  cost; the discount or premium
       on bonds is amortized using the interest method.  For loan-backed  bonds,
       anticipated  prepayments are considered when determining the amortization
       of discount or premium.  Prepayment  assumptions are obtained from dealer
       surveys  and  are  based  on  the  current  interest  rate  and  economic
       development.  The  retrospective  adjustment  method is used to value all
       such securities  except for  interest-only  securities,  which are valued
       using the  prospective  method.  Preferred  stocks  are  carried  at NAIC
       Securities  Valuation Office (SVO) values.  Common stocks are reported at
       market value as determined by the SVO and the related  unrealized capital
       gain/(loss) is reported in unassigned  surplus without any adjustment for
       federal income taxes.  The Company's  subsidiaries are reported at equity
       in the underlying statutory basis of their net assets. As of December 31,
       1997, the carrying value of the Company's  investment in subsidiaries was
       $1,050,061.  Short-term  investments are carried at cost which 
       approximates  market value.

       FOREIGN EXCHANGE FORWARD CONTRACTS

       The Company  enters into  foreign  exchange  forward  contracts  to hedge
       exposure to currency risk on foreign  denominated  bonds. The cost of the
       contracts  is included as part of the  carrying  value of the  underlying
       securities.  As of December 31, 1997,  there were no open contracts.  The
       Company uses the deferral method to account for foreign  exchange forward
       contracts.  Under the deferral method,  realized and unrealized gains and
       losses  from  these  forward  contracts  are  deferred  on the  Statutory
       Statement of Admitted  Assets,  Liabilities,  Capital and  Surplus.  Upon
       disposal of the hedged security, deferred gains and losses are recognized
       in net realized  capital gains in the Statutory  Statement of Operations.
       The Company  only enters into foreign  exchange  forward  contracts  with
       brokers deemed to be credit worthy by management.

1.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

       ELECTRONIC DATA PROCESSING EQUIPMENT

       Electronic  data  processing  equipment  is  recorded  at  cost,  net  of
       accumulated  depreciation  of $2,000,381  and  $1,783,263 at December 31,
       1997 and 1996.  Depreciation is provided using the  straight-line  method
       over  the  estimated  useful  life of five  years.  Depreciation  expense
       amounted to $217,118,  $272,204 and $346,495 for the years ended December
       31, 1997, 1996 and 1995.

       REMITTANCES AND ITEMS NOT ALLOCATED

       Remittances  and items not allocated  consist  primarily of cash received
       with policy applications for policies that have not been issued.

       POLICY AND CONTRACT CLAIMS

       Policy and  contract  claims of $243,843  and  $294,629  related to death
       benefits  payable  on life and  annuity  contracts  have been  accrued at
       December 31, 1997 and 1996. The remaining  policy and contract  claims of
       $110,171  and $87,800 at December  31, 1997 and 1996 relate to  estimated
       incurred but unreported claims on life contracts.

       SEPARATE ACCOUNT

       Separate  account  assets and  liabilities  reported in the  accompanying
       Statutory Statement of Admitted Assets, Liabilities,  Capital and Surplus
       represent  funds that are separately  administered  for variable  annuity
       contracts,  and for which the contract  holder,  rather than the Company,
       bears the investment risk. Separate account assets are reported at market
       value.  The  operations  of the separate  account are not included in the
       accompanying financial statements.

       RECLASSIFICATIONS

       Certain  reclassifications  have been made to the prior years'  financial
       statements to conform to the current year presentation.

2.     DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES AND 
       STATUTORY ACCOUNTING PRINCIPLES

       Statutory  accounting  principles  vary in some respects  from  generally
       accepted accounting principles. The more significant of these differences
       are as follows:

       INVESTMENTS

       Market  values of  certain  investments  in bonds and stocks are based on
       values  specified by the NAIC,  rather than on values provided by outside
       broker  confirmations  or  internally  calculated  estimates.  For  GAAP,
       investments in bonds would be designated at purchase as held-to-maturity,
       trading, or available-for-sale.  Held-to-maturity fixed investments would
       be  reported  at  amortized   cost,  and  the  remaining  fixed  maturity
       investments would be reported at fair value with unrealized holding gains
       and losses reported in operations for those  designated as trading and as
       a separate  component of  shareholders'  equity for those  designated  as
       available-for-sale.  Realized gains and losses are reported in income net
       of income tax rather than on a pretax basis. The Asset Valuation  Reserve
       is  determined  by an  NAIC  prescribed  formula  and  is  reported  as a
       liability  rather than as a valuation  allowance or an  appropriation  of
       surplus.

2.     DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES AND 
       STATUTORY ACCOUNTING PRINCIPLES (CONTINUED)

       SUBSIDIARIES

       The  accounts  and  operations  of the  Company's  subsidiaries  are  not
       consolidated with the accounts and operations of the Company.

       POLICY ACQUISITION COSTS

       The costs of acquiring  and renewing  business are expensed when incurred
       rather  than  capitalized  and  amortized  over the terms of the  related
       policies.

       NON-ADMITTED ASSETS

       Certain assets designated as  "non-admitted,"  principally  furniture and
       equipment,  are excluded from the  accompanying  Statutory  Statements of
       Admitted  Assets,  Liabilities,  Capital  and  Surplus  and  are  charged
       directly to unassigned surplus.

       PREMIUMS

       Single  premium whole life,  annuity and flexible  premium  variable life
       insurance  considerations  are  recognized as earned upon issuance of the
       contract,  whereas  under GAAP,  premium  income  consists  of  mortality
       charges,  surrender  charges  earned,  policy  fees  earned  and  amounts
       deducted from policyholder accounts.

       BENEFIT RESERVES

       Certain  policy  reserves  are  calculated  based on  statutory  required
       interest  and  mortality   assumptions  rather  than  estimated  expected
       experience or actual account balances.

       INCOME TAXES

       Deferred  income  taxes are not  provided  for  differences  between  the
       financial statement amounts and the tax bases of assets and liabilities.

3.     ANALYSIS OF ASSETS

       An  analysis of the  Company's  ledger  assets as  compared  with its net
admitted assets is as follows:

<TABLE>
<CAPTION>
                                                                               DECEMBER 31, 1997
                                                                               -----------------
                                                       LEDGER             NONLEDGER         ASSETS NOT                 NET
                                                       ASSETS              ASSETS            ADMITTED          ADMITTED ASSETS
                                                       ------              ------            --------          ---------------
<S>                                                 <C>                                     <C>                 <C>           
      Bonds                                         $ 1,162,584,191                         $  5,488,249        $1,157,095,942
      Preferred stock                                    51,262,033                                                 51,262,033
      Common stock                                        8,436,964     $     110,474             69,534             8,477,904
      Policy loans                                        8,487,559                                                  8,487,559
      Cash                                                3,347,694                                                  3,347,694
      Short-term investments                             11,694,690                                                 11,694,690
      Receivable for securities                          21,836,311                                                 21,836,311
      Investment income due and accrued                                    16,790,319                               16,790,319
      Electronic data processing
         equipment, net                                     430,341                              244,471               185,870
      Receivable from affiliates                             18,815                                7,312                11,503
      Furniture and equipment                               274,564                              274,564
      Deposits, prepaid expenses and
        other assets                                        798,486            11,419            113,223               696,682
      Separate account assets                            22,609,542                                                 22,609,542
                                                         ----------                                                 ----------
                                                    $ 1,291,781,190      $ 16,912,212       $  6,197,353        $1,302,496,049
                                                    ===============      ============       ============        ==============
</TABLE>

<TABLE>
<CAPTION>
                                                                              DECEMBER 31, 1996
                                                                              -----------------
                                                       LEDGER             NONLEDGER         ASSETS NOT               NET
                                                       ASSETS              ASSETS            ADMITTED        ADMITTED ASSETS
                                                       ------              ------            --------        ---------------
<S>                                                 <C>                                   <C>                   <C>           
      Bonds                                         $1,147,330,467                        $   4,866,116         $1,142,464,351
      Preferred stock                                    1,687,616                                                   1,687,616
      Common stock                                      20,194,334       $      341,598          56,447             20,479,485
      Policy loans                                       6,294,811                                                   6,294,811
      Cash                                              26,008,933                                                  26,008,933
      Short-term investment                             88,249,049                                                  88,249,049
      Receivable for securities                         53,223,692                                                  53,223,692
      Investment income due and accrued                                      12,363,810                             12,363,810
      Electronic data processing
         equipment, net                                    358,143                                                     358,143
      Furniture and equipment                              350,583                              350,583
      Deposits, prepaid expenses and
          other assets                                   1,219,000               62,282         104,987              1,176,295
      Separate account assets                            5,609,610                                                   5,609,610
                                                         ---------                                                   ---------
                                                     $1,350,526,238        $  12,767,690   $   5,378,133         $1,357,915,795
                                                     ==============        =============   =============         ==============
</TABLE>

4.     RELATED PARTIES

       The  Company had  material  transactions  with its parent and  affiliated
companies as follows:

       CAPITAL CONTRIBUTIONS

       The Company  received  capital  contributions  from its parent during the
       years ended December 31, 1997, 1996 and 1995 totaling $0, $22,000,000 and
       $1,455,550, respectively, principally in the form of investments and

4.     RELATED PARTIES (CONTINUED)

          related  accrued  interest.  During 1996,  the Company made a $500,000
          capital contribution to the Marketing Company.

       EXPENSES

       The Company receives  investment  advisory services under the terms of an
       investment management agreement with Berkeley  Institutional  Investment,
       Inc. (BIII),  an affiliate of London Pacific Group Limited.  Fees charged
       to the Company under the agreement amounted to $5,742,889, $5,578,673 and
       $5,272,984  during the years ended  December  31, 1997,  1996,  and 1995,
       respectively.

       Under the terms of a  cost-sharing  agreement,  the Company has agreed to
       reimburse  Berkeley  International  Capital  Corporation,   ("BICC"),  an
       affiliate,  for certain expenses  incurred on behalf of the Company.  For
       the year  ended  December  31,  1997,  1996 and 1995,  the  Company  paid
       $745,344, $87,060 and $100,548, respectively, to BICC.

       Commissions on insurance  business produced for the Company by its agents
       are paid by the Marketing Company, the exclusive master general agent for
       the  Company.  All of the  Company's  universal  life and  fixed  annuity
       business is written  through the  Marketing  Company.  For the year ended
       December  31,  1997,  $138,174,030  of premium  was  written  through the
       Marketing  Company.  Effective January 1, 1995, the Company directly paid
       all agents'  commissions via the Marketing  Company.  For the years ended
       December 31,  1997,  1996,  and 1995,  the Company  paid  commissions  of
       $9,905,069,  $8,261,301 and $14,237,877,  respectively,  to the Marketing
       Company  (and  the  Marketing  Company  paid  commissions  to  agents  of
       approximately $9,905,064, $8,261,301 and $14,237,877, respectively).

     The Company has payables to  affiliates of $720,136 and $36,512 at December
     31, 1997 and 1996, respectively, relating to these transactions.

       The Company leases certain office space and equipment to Select Advisors,
       Inc., ("Select"), an affiliate.  During 1997, the Company received rental
       income of $188,994 from Select.

       The Company  acquired  and  disposed of  securities  with  affiliates  BG
       Securities  Limited  ("BGSL") and Berkeley (USA) Holding Limited ("BHL"),
       during the year as follows:

<TABLE>
<CAPTION>
       Acquisitions

         Bonds                                                         Transfer Date       Consideration             From
         -----                                                         -------------       -------------             ----
<S>                 <C>    <C>                                            <C>  <C>         <C>                       <C>
         MZ Berger, 8% due 12/2006                                        1-14-97          $  13,000,000             BGSL
         Catalina Furniture Co., 13% due 6/2002                           4-09-97              4,000,000              BHL
         COMTECO, 12% due 10/2001                                         6-30-97              6,000,000             BGSL
         Andros Acquisition, Inc., 13% due 03/2003                        9-30-97              4,085,213             BGSL
         Integral Systems, Inc., 4.75% due 12-2000                        9-30-97              8,341,107             BGSL
         Childers Products Co., 10% due 05/2006                           9-30-97              1,300,392             BGSL
                                                                                               ---------
                                                                                           $  36,726,712

         Dispositions

         Bonds                                                         Transfer Date       Consideration             From
         -----                                                         -------------       -------------             ----
         COMTECO, 12% due 10/2001                                         3-31-97         $    6,000,000              BHL
         Hybrid Networks, Inc., 12% due 4/2002                            6-30-97              5,500,000             BGSL
         Nazareth/Century Mills, Inc., 13.43% due 12/2003                 9-30-97             13,726,713             BGSL
                                                                                              ----------
                                                                                           $  25,226,713
</TABLE>

4.     RELATED PARTIES (CONTINUED)

       As of December 31, 1997,  the Company had  investments in bonds issued by
affiliates as follows:

<TABLE>
<CAPTION>
                                                                                                    STATEMENT
       ISSUER                                       COUPON                 MATURITY                    VALUE
       ------                                       ------                 --------                    -----
<S>                                                 <C>                    <C>                    <C>         
       Bon-Art/Bauchet International                13.00%                 10/02                  $  6,529,494
       Catalina Furniture Company                   13.00%                 06/02                  $  4,000,000
       Ocean Acquisition Corporation                12.00%                 12/00                  $  4,000,000
       Select Advisors, Inc.                         7.00%                 11/98                  $    750,000
</TABLE>

5.     FEDERAL INCOME TAXES

       The  provision  for federal  income taxes has been computed in accordance
       with  provisions of the Internal  Revenue  Code, as amended.  The Company
       files a separate  federal  income tax  return  and is not  included  in a
       consolidated return with affiliated entities.

       The  Company's  total tax  expense  differs  from an amount  computed  by
       applying the federal  income tax of 35 percent to statutory  income.  The
       five primary  items  required to reconcile  taxable  income and statutory
       income  are:  (1)   capitalization  of  policy   acquisition  costs,  (2)
       differences  in computing  reserves for statutory  and tax purposes,  (3)
       differences  in statutory and tax bases of assets sold,  (4) exclusion of
       IMR  amortization,  and (5)  differences  in timing for the  deduction of
       accrued expenses.

6.     AGGREGATE RESERVES FOR LIFE POLICIES AND CONTRACTS

       Aggregate  reserves for life policies and contracts  have  generally been
       computed using the Commissioners'  Reserve Valuation Method (CRVM) or the
       Commissioners' Annuity Reserve Valuation Method (CARVM) prescribed by the
       North Carolina  Department of Insurance.  The aggregate reserves for life
       policies and contracts were computed on a policy-by-policy basis.

       Statutory  reserves  for policy  benefits  due under  universal  life and
       accumulation  annuity insurance contracts are computed using the CRVM and
       the CARVM,  respectively.  The CRVM and CARVM  reserves  established  for
       specific  contracts  are the  greater  of a formula  reserve  or the cash
       surrender value of the contract.

       The formula  reserves for the universal  life policies are computed using
       the 1980  Commissioners  Standard  Ordinary  (CSO)  mortality  table  and
       discount rates of 5.5% - 4.0%.  These  assumptions are in compliance with
       the minimum statutory requirements.

       The accumulation  annuity  insurance  contracts  include a single premium
       deferred annuity product and a flexible premium deferred annuity product.
       The formula  reserves for the single premium  deferred annuity are higher
       than the cash surrender value due to the one year interest rate guarantee
       provision  of these  contracts.  The Company  computed  reserves  with an
       interest  rate of  5.50%  for 1997 and 1996  issues  and  6.00%  for 1995
       issues.  These rates are the maximum  statutory  interest  rates for such
       contracts.  For flexible premium deferred  annuities,  the cash surrender
       value is never greater than the formula reserves, but may be equal to the
       CARVM reserve due to the calendar quarter interest guarantee provision of
       these  contracts.  The Company  uses the same  interest  rates to compute
       reserves as are used for single premium deferred annuities.

       Reserves  for  policy  benefits  due under  immediate  annuity  insurance
       contracts  are based on a present  value  actuarial  computation  using a
       statutory discount rate and a statutory mortality basis. The reserves are
       based on the 83a annuity and mortality  table and with a discount rate of
       6.75% for 1997 and 1996 and 7.25% for 1995.

6.     AGGREGATE RESERVES FOR LIFE POLICIES AND CONTRACTS (CONTINUED)

       The withdrawal  characteristics of annuity actuarial reserves and deposit
       liabilities at December 31, 1997 and 1996 are as follows:

<TABLE>
<CAPTION>
                                                                            1997                              1996
                                                                            ----                              ----
         Subject to discretionary withdrawal at book
<S>                                        <C>                      <C>                 <C>         <C>                  <C>   
            value less surrender charge of 5% or more               $  465,856,317      42.21%      $   445,721,115      42.24%
         Subject to discretionary withdrawal at book
            value less surrender charge greater than
            0% but less than 5%                                        467,548,853      42.36%          440,023,827      41.70%
         Subject to discretionary withdrawal at book
            value with no surrender charge                              18,944,526       1.72%           13,795,748       1.31%
         Not subject to discretionary withdrawal                       151,396,771      13.71%          155,624,990      14.75%
                                                                       -----------      -----           -----------      ----- 
                                                                     $1,103,746,467        100%       $1,055,165,680        100%
                                                                    ==============        ====       ==============        ====
</TABLE>

7.     INVESTMENTS

       The  Company  records  its  investments  in  debt  securities  at cost or
       amortized cost. The securities are designated  investment grade (NAIC SVO
       categories "1" and "2") or  non-investment  grade  (categories  "3", "4",
       "5", and "6"). The NAIC 's highest ratings classification includes issues
       normally rated investment grade by independent rating agencies.

       The NAIC SVO classified the Company's debt securities as follows:

<TABLE>
<CAPTION>
                                                 DECEMBER 31, 1997                      DECEMBER 31, 1996
                                                 -----------------                      -----------------
                                            STATEMENT            PERCENT            STATEMENT          PERCENT
        NAIC CATEGORY                         VALUE             OF TOTAL              VALUE            OF TOTAL
        -------------                         -----             --------              -----            --------
<S>     <C>                               <C>                       <C>          <C>                       <C>
        1 - Highest quality               $   635,602,909           55%          $    642,553,936          57%
        2 - High quality                      362,777,042          31                 309,858,268         27
        3 - Medium quality                     76,456,905           7                  70,923,479         6
        4 - Low quality                        58,310,711           5                  94,156,455         8
        5 - Lower quality                      13,267,848           1                  15,018,522         1
        6 - Debt securities in or
                 near default                  10,680,527           1                   9,953,691         1
                                               ----------           -                   ---------         -
                                           $1,157,095,942         100%             $1,142,464,351        100%
                                           ==============         ===              ==============        === 
</TABLE>
 
7.     INVESTMENTS (CONTINUED)

       The  cost or  amortized  cost  and  the  fair,  or  comparable  value  of
investments in debt securities are as follows:

<TABLE>
<CAPTION>
                                                   COST OR                      GROSS    UNREALIZED
         DECEMBER 31, 1997                  AMORTIZED COST               GAINS               LOSSES            FAIR VALUE
         -----------------                  --------------               -----               ------            ----------
         U.S. Government
<S>                                          <C>                    <C>                  <C>              <C>                      
           obligations                       $       8,220,444      $     128,216         ($ 3,560)     $       8,345,100
                                                                                                 

         Obligations of states
            and political subdivisions               5,068,119             28,221              --                    5,096,340

         Corporate securities                      704,295,379          4,004,751       (1,753,246)                706,546,884

         Other debt securities                      51,306,693              4,868           (3,710)                 51,307,851
                                                                                                 

         Mortgage-backed securities                388,205,307          --                      --                 388,205,307
                                                   -----------                                                     -----------

                                                $1,157,095,942        $ 4,166,056       ($   1,760,516)         $1,159,501,482
                                                ==============        ===========       ==============          ==============
</TABLE>

<TABLE>
<CAPTION>
                                                    COST OR                    GROSS UNREALIZED
         DECEMBER 31, 1996                      AMORTIZED COST            GAINS               LOSSES             FAIR VALUE
         -----------------                      --------------            -----               ------             ----------

         U.S. Government

<S>                                           <C>                    <C>                 <C>                 <C>             
           obligations                        $      8,221,012       $     91,040        ($    138,952)      $      8,173,100

         Obligations of states

            and political subdivisions               5,276,177            115,665       (       35,812)             5,356,030

         Corporate securities                      635,225,514          1,274,089         (  5,347,151)           631,152,452

         Other debt securities                     110,687,081            173,235       (       21,547)           110,838,769

         Mortgage-backed securities                383,054,567          --                      --                383,054,567
                                                   -----------                                                    -----------
                                                $1,142,464,351         $1,654,029          ($5,543,462)        $1,138,574,918
                                                ==============         ==========          ===========         ==============
</TABLE>

       Fair  values are based on  published  quotations  of the SVO of the NAIC.
       Fair values generally represent quoted market value prices for securities
       traded in the public marketplace, or analytically determined values using
       bid  or  closing   prices  for   securities  not  traded  in  the  public
       marketplace. However, for certain investments for which the NAIC does not
       provide  a  value,  the  Company  uses the  amortized  cost  amount  as a
       substitute for fair value in accordance with prescribed  guidance.  As of
       December  31,  1997 and  1996,  the fair  value  of  investments  in debt
       securities includes $823,054,516 and $863,848,633,  respectively, of debt
       securities that were valued at amortized cost.

       The  cost or  amortized  cost and the fair  value of debt  securities  at
       December 31, 1997, by  contractual  maturity,  are shown below.  Expected
       maturities will differ from contractual  maturities because borrowers may
       have the  right  to call or repay  obligations  with or  without  call or
       prepayment penalties.

7.     INVESTMENTS (CONTINUED)

       A summary of the cost or amortized  cost and fair value of the  Company's
       investment  in debt  securities  at December  31,  1997,  by  contractual
       maturity, is as follows:

<TABLE>
<CAPTION>
                                                                        COST OR
                                                                     AMORTIZED COST              FAIR VALUE
                                                                     --------------              ----------
               Maturity:
<S>                 <C>                                               <C>                      <C>            
                 In 1998                                              $     7,405,626          $     7,406,823
                 In 1999-2002                                             230,271,457              231,042,261
                 In 2003-2007                                             287,442,290              287,620,624
                 After 2007                                               243,771,262              245,226,467
                 Mortgage-backed securities                               388,205,307              388,205,307
                                                                          -----------              -----------
               Total                                                   $1,157,095,942           $1,159,501,482
                                                                       ==============           ==============
</TABLE>


         Proceeds  from sales of  investments  in fixed  maturities  and related
         gross gains and losses on those sales are as follows:

<TABLE>
<CAPTION>
                                               Year Ended                    Year Ended                  Year Ended
                                            December 31, 1997            December 31, 1996           December 31, 1995
                                            -----------------            -----------------           -----------------

<S>                                              <C>                          <C>                         <C>         
           Proceeds from sales                   $758,322,204                 $651,187,776                $193,271,491
           Gross realized gains                 $  13,454,190                $  13,725,509              $    2,078,023
           Gross realized losses               $    1,537,996               $    9,195,257              $    1,618,499
</TABLE>

         At December 31, 1997,  debt  securities with an admitted asset value of
         $10,159,313 were on deposit with state insurance departments to satisfy
         regulatory requirements.

         Unrealized gains and losses on investments in non-redeemable  preferred
         and common stocks are reported  directly in  unassigned  surplus and do
         not affect  operations.  The gross  unrealized gains and losses on, and
         the cost  and fair  value  of,  those  investments  are  summarized  as
         follows:

<TABLE>
<CAPTION>
                                                                      GROSS               GROSS
                                                                    UNREALIZED         UNREALIZED            FAIR
                                                   COST               GAINS              LOSSES             VALUE
                                                   ----               -----              ------             -----

<S>                  <C> <C> 
         AT DECEMBER 31, 1997

              Preferred stocks                   $  41,355,002   $     --             $     --            $   41,355,002
              Common stocks                          9,363,323           1,455,866   (     2,341,285)          8,477,904            
                                                     ---------           ---------   -     ---------           ---------            
              Total                              $  50,718,325     $     1,455,866    ($   2,341,285)     $   49,832,906
                                                 =============     ===============    ==============      ==============

         AT DECEMBER 31, 1996

              Preferred stocks                 $      --        $     --             $       --         $     --
              Common stocks                         20,832,834             629,246         (982,595)         20,479,485
                                                    ----------             -------         ----------         ----------
              Total                              $  20,832,834   $         629,246  ($       982,595)    $    20,479,485
                                                 =============   =================  ================     ===============
</TABLE>

8.       INVESTMENT INCOME

         An analysis of the Company's net investment income is as follows:
<TABLE>
<CAPTION>
                                                                                     YEAR ENDED DECEMBER 31,

                                                                         1997                 1996                  1995
                                                                         ----                 ----                  ----

<S>                                                                  <C>                  <C>                   <C>        
          Interest on debt securities                                $91,803,407          $94,149,963           $91,585,614
          Interest on short-term investments                           1,840,299              787,618               554,252
          Interest on cash on hand and on deposit                        268,480              375,723               274,696
          Equity in undistributed earnings of subsidiaries                37,168              (39,151)             (285,874)
          Other investment income                                      1,696,372            1,532,466             2,493,535
                                                                       ---------            ---------             ---------
          Gross investment income                                     95,645,726           96,806,619            94,622,223
          Less investment expenses                                   (6,847,800)           (5,793,203)           (5,661,711)
                                                                     ----------            ----------            ---------- 
          Net investment income                                      $88,797,926          $91,013,416           $88,960,512
</TABLE>

9.        REINSURANCE

         The maximum amount of direct  universal life insurance  retained on any
         life is  $250,000.  Amounts in excess of $250,000 are ceded on a Yearly
         Renewable  Term basis of  reinsurance.  Life  insurance  ceded to other
         companies  for the  years  ended  December  31,  1997 and 1996  totaled
         $42,496,000  and  $47,349,000  or 11.2% and 11.7% of life  insurance in
         force,  respectively.  A  contingent  liability  exists with respect to
         insurance ceded which would become a liability  should the reinsurer be
         unable to meet the obligations assumed under reinsurance agreements.

10.      SURPLUS

         Under the  Insurance  Code of the State of North  Carolina,  in a given
         year the Company may make dividend distributions without prior approval
         of the  Insurance  Commissioner  up to the  lesser of its net gain from
         operations  for the preceding  year or 10% of surplus as of December 31
         of the preceding  year. The maximum  dividend that could be paid during
         1998 without the Insurance Commissioner's approval is $5,909,742.

         The NAIC has adopted Risk-Based Capital (RBC) requirements which became
         effective December 31, 1993, that attempt to evaluate the adequacy of a
         life  insurance  company's  adjusted  statutory  capital and surplus in
         relation to  investment,  insurance and other business  risks.  The RBC
         formula  is used by the  states as an early  warning  tool to  identify
         possible  weakly  capitalized  companies  for the purpose of initiating
         regulatory  action and is not  designed  to be a basis for  ranking the
         financial strength of insurance companies. In states which have adopted
         the  NAIC  regulations,  the  new RBC  requirements  provide  for  four
         different levels of regulatory  attention depending on the ratio of the
         company's  adjusted  capital and surplus to its RBC. As of December 31,
         1997, the adjusted  capital and surplus of the Company is substantially
         in excess of the  minimum  level of RBC that would  require  regulatory
         response.

11.    ASSET VALUATION AND INTEREST MAINTENANCE RESERVES

       The purpose of the AVR is to decrease the  volatility of the incidence of
       asset  losses and to  recognize  the long term  return  expectations  for
       equity  investments.  The increase or decrease to this reserve is charged
       or credited directly to surplus.

       The  purpose  of the IMR is to  minimize  the  effect of gains and losses
       arising from interest rate movements.  All realized gains and losses (net
       of tax) classified as interest related are accumulated and amortized into
       net income over the  remaining  period to maturity of the security  sold.
       The effect of recording  the IMR at December 31, 1997,  1996 and 1995 was
       to  defer  total  net  capital  gains  of  $19,991,216,  $12,352,297  and
       $10,190,326,  respectively,  and to  recognize  $2,306,437,  $683,806 and
       ($185,844), respectively, of IMR amortization into income.

12.    FAIR VALUES OF FINANCIAL INSTRUMENTS

       The  following  disclosure  of the  estimated  fair  values of  financial
       instruments is made in accordance  with the  requirements of Statement of
       Financial  Accounting  Standards ("SFAS") No. 107, "Disclosure about Fair
       Value of Financial  Instruments."  The estimated  fair value amounts have
       been  determined  using  available  market  information  and  appropriate
       valuation  methodologies.  However,  considerable judgment is required to
       interpret  market data to develop  these  estimates.  Accordingly,  these
       estimates  are not  necessarily  indicative of the amounts which could be
       realized  in a  current  market  exchange.  The use of  different  market
       assumptions or estimation methodologies may have a material effect on the
       estimated fair value amounts.  For financial  instruments  not separately
       disclosed  below,  the carrying  value is a  reasonable  estimate of fair
       value.

<TABLE>
<CAPTION>
                                                      DECEMBER 31, 1997                          DECEMBER 31, 1996
                                          --------------------- -------------------- -------------------- ---------------------
                                                CARRYING             ESTIMATED            CARRYING             ESTIMATED
                                                 VALUE              FAIR VALUE              VALUE              FAIR VALUE
                                          --------------------- -------------------- -------------------- ---------------------
       Assets:

<S>                                       <C>                   <C>                       <C>                   <C>           
          Debt securities                 $1,157,095,942        $1,171,666,397            $1,142,464,351        $1,145,112,378
       Redeemable preferred
          stock                           $       9,907,031     $     10,607,958       $       1,687,616     $       1,616,150

       Liabilities:
          Insurance and annuity
             reserves-investment-type
             contracts                       $1,130,221,744     $1,149,093,067            $1,097,795,798        $1,116,979,648
</TABLE>

       POLICY RESERVES

       In  accordance  with  SFAS No.  107,  estimated  fair  values  have  been
       calculated on policy  reserves only for those  products  determined to be
       investment-type.  The  estimated  fair  value  of  deferred  annuity  and
       universal  life  contracts   equals  account  value  after  deduction  of
       surrender  charges.   The  estimated  fair  value  of  immediate  annuity
       contracts  is based on the  present  value of expected  benefits  using a
       discount rate equal to the 5-year Treasury rate.

13.    CONCENTRATIONS OF CREDIT RISK

       At December  31, 1997,  the Company held unrated or  less-than-investment
       grade corporate bonds of $158,715,991.  Those holdings  amounted to 13.7%
       of the  Company's  investments  in  bonds  and  less  than  12.4%  of the
       Company's  total admitted  assets.  The holdings of  less-than-investment
       grade  bonds  are  widely  diversified  and  management  believes  are of
       satisfactory  quality  based on the  Company's  investment  policies  and
       credit standards.

14.    RECONCILIATION OF NET TRANSFERS TO OR (FROM) SEPARATE ACCOUNT

         Transfers  are  reported in the Summary of  Operations  of the Separate
Account Statement:

<TABLE>
<CAPTION>
                                                                                                Year Ended December 31
                                                                                                ----------------------
                                                                                              1997                      1996
                                                                                              ----                      ----

<S>                                                                                    <C>                          <C>       
                    Transfers to separate account                                      $  16,973,122                $4,455,205
                    Transfers from separate account                                        2,527,210                   296,184
                                                                                           ---------                   -------
                    Net transfers to or (from) separate account                           14,445,912                 4,159,021

           Reconciling Adjustments:  Mortality & Expense Fees                                161,162                    16,724
                                                                                             -------                    ------

           Transfers as reported in the Statutory Summary of Operations
                     of the Company                                                    $  14,607,074                $4,175,745
                                                                                       =============                ==========
</TABLE>

15.      DEFERRED COMPENSATION ARRANGEMENTS

         Certain  agents  producing  business for the Company  participate  in a
         stock appreciation rights plan sponsored by the Parent. The rights vest
         over a five year period based on the  persistency  of certain levels of
         policyholder  account  values  assigned  to the  agent  and  the  agent
         remaining  active  with the  Company.  The Parent  will  reimburse  the
         Company  for  any  plan   benefits  as  they  are   withdrawn   by  the
         participating agents. There were no plan benefits paid in 1997 and none
         of the plan benefits were vested as of December 31, 1997.

         Certain members of Company  management are eligible to participate in a
         contributory  deferred compensation plan sponsored by BHL. Compensation
         deferred  pursuant to the terms of the plan was $125,408 as of December
         31, 1997.

         Certain members of Company management participate in an incentive share
         option plan  sponsored by the Parent  whereby the employee can purchase
         shares of the  Parent's  common  stock.  Stock  options  are granted to
         employees at a price equal to the fair market value of the stock on the
         date of grant.  The stock  options were  granted  during the years 1990
         through 1997. As of December 31, 1997 1,763,500  shares of the Parent's
         common stock were subject to options granted under the plan with option
         prices  ranging from $2.15 to $3.86.  During  1997,  options on 249,000
         shares of common stock became  exercisable  under the plan with option
         prices  ranging  from $2.39 to $3.86.  No  options  were  exercised  or
         forfeited  during 1997.  The Parent will  reimburse the Company for any
         plan benefits as they are paid.

16.      COMMITMENT AND CONTINGENT LIABILITIES

         Rental  expense for all leases was $609,627,  $550,944 and $722,359 for
         1997, 1996 and 1995,  respectively.  Future minimum rental  commitments
         under  noncancelable  operating  leases for office space and  equipment
         aggregate $2,133,639 through 2000. The amounts due by year are $719,453
         in 1998,  $723,578  in 1999,  $368,891 in 2000,  $138,016 in 2001,  and
         $183,701 thereafter.

         The Company has contingent liabilities resulting from anticipated state
         guaranty  association  assessments for life insurers  deemed  insolvent
         during the year.  Although  the total  amount of this  exposure  is not
         known, a substantial  portion of the amount  assessed will be recovered
         against future premium taxes under current laws and regulations.  As of
         December 31, 1997, the Company  estimates its net contingent  liability
         for future state  guaranty  association  assessments is within range of
         $500,000 to $2,000,000. The Company has not committed any surplus funds
         to reserve for the  contingent  liability.  The Company  recognizes its
         obligation for guaranty fund  assessments  when it receives notice that
         an amount is payable to a guaranty fund. Expenses incurred for guaranty
         fund assessments  were  $1,007,354,  $1,674,481 and $1,075,244 in 1997,
         1996 and 1995, respectively.

         The Company is, from time to time,  involved in various  legal  actions
         concerning policy benefits and certain other matters. Those actions are
         considered  by the  Company in  estimating  policy  reserves  and other
         liabilities.  The Company believes that the resolution of those actions
         should not have a material  adverse  affect on the Company's  statutory
         surplus.

         The Company has been named as a cross-defendant in a complaint filed by
         The American  Endeavor Fund Limited  ("AEF") where the plaintiff seeks
         damages in excess of $2 million.  The Company believes that the alleged
         claims are without merit.  While these claims are being contested,  the
         outcome is not predictable  with assurance.  The Company  believes that
         any  liability  resulting  from these claims should not have a material
         adverse affect on the Company's statutory surplus.

17.      SUBSEQUENT EVENTS

         On March 12, 1998,  all legal  proceedings  involving AEF were settled.
         The settlement is conditional  upon the passing by AEF  shareholders of
         resolutions   ratifying  and  approving  AEF's   participation  in  the
         settlement  agreement  and upon  approval  from The Royal  Court of the
         Island  of  Jersey  for a  related  reduction  of AEF's  share  premium
         account.   AEF  has   announced   that  it  has  received   irrevocable
         undertakings in favor of the resolutions  from sufficient  shareholders
         to  assure  their  passing.  The  Company  does not  expect to have any
         liability to AEF under the terms of the settlement agreement.




                                     PART C

                                OTHER INFORMATION


ITEM  24.    FINANCIAL  STATEMENTS  AND  EXHIBITS

A.    FINANCIAL  STATEMENTS

The  following  financial  statements  of  the  Company are included in Part B
hereof:

    1.    Report  of  Independent  Accountants.

    2.    Statutory  Statements  of  Admitted  Assets,  Liabilities,  Capital
          and  Surplus  -  December  31,  1997  and  1996.

    3.    Statutory  Statements  of  Operations  for  the  Year  Ended
          December  31,  1997,  1996  and  1995.

    4.    Statutory  Statements  of  Changes  in  Capital  and Surplus for the
          Years  Ended  December  31,  1997,  1996  and  1995.

    5.    Statutory  Statements  of  Cash  Flows  for  the  Years  Ended
          December  31,  1997,  1996  and  1995.

    6.    Notes  to  Statutory  Financial  Statements.

The  following  financial  statements  of the Separate Account are included in
Part  B  hereof:

    1.    Statement of Assets and Liabilities - September 30, 1998 (unaudited).

    2.    Statement of Operations for the Nine Months Ended September 30, 1998
          (unaudited).

    3.    Statement of Changes in Net Assets for the Nine Months Ended
          September 30, 1998 (unaudited).

    4.    Statement  of  Assets  and  Liabilities  as  of  December  31, 1997.

    5.    Statement  of  Operations  for  the year ended December 31, 1997 and
          the period  January  31,  1996 (commencement  of  operations) to
          December  31,  1996.

    6.    Statement  of  Changes in Net Assets for the year ended December 31, 
          1997 and the period January 31, 1996 (commencement  of  operations)  
          to  December  31,  1996.

    7.    Notes  to  Financial  Statements  -  December  31,  1997.

    8.    Report  of  Independent  Accountants.

B.    EXHIBITS

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

    2.    Not  Applicable.

    3.    Form  of  Principal  Underwriter's  Agreement.*

    4.    Individual  Fixed  and  Variable  Deferred  Annuity  Contract.*
          (i)  Enhanced  Death  Benefit  Endorsement.*

    5.    Application  Form.*

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

    7.    Not  Applicable.

    8.    Form of Fund Participation Agreement by and among London 
          Pacific Life & Annuity Company, Morgan Stanley Universal Funds,
          Inc., Morgan Stanley Asset Management Inc. and Miller Anderson &
          Sherrerd, LLP.***

    9.    Opinion  and  Consent  of  Counsel.

   10.    Consent  of  Independent  Accountants.

   11.    Not  Applicable.

   12.    Not  Applicable.

   13.    Calculation of Performance Information.  

   14.    Not  Applicable.

   15.    Company  Organizational  Chart.*

   27.    Not  Applicable.

    *   Incorporated by reference to Registrant's Form N-4 (File No. 333-1779)
as  electronically  filed  on  March  18,  1996.

   **  Incorporated by reference to Registrant's Pre-Effective Amendment No. 1
to  Form  N-4  (File  No.  333-1779)  as electronically filed on May 23, 1996.

  ***  Incorporated by reference to Registrant's Post-Effective Amendment No. 2
to Form N-4 (File NO. 333-1779) as electronically filed on April 27, 1998.

ITEM  25.    DIRECTORS  AND  OFFICERS  OF  THE  DEPOSITOR

The  following  are  the  Executive  Officers  and  Directors  of the Company:

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

Ian K. Whitehead           President, Chief Executive Officer
1755 Creekside Oaks Drive  and Director
Sacramento, CA  95833

Arthur I. Trueger          Chairman of the Board and Director
650 California Street
San Francisco, CA  94108

George C. Nicholson        Chief Financial Officer, Secretary and
3109 Poplarwood Court      Director
Raleigh, NC  27604

Susan Y. Gressel           Vice President and Treasurer
3109 Poplarwood Court
Raleigh, NC  27604

Charles M. King            Vice President and Controller
3109 Poplarwood Court
Raleigh, NC  27604

William J. McCarthy        Vice President and Chief Actuary
3109 Poplarwood Court
Raleigh, NC  27604

Charlotte M. Stott         Vice President, National Sales Manager
1755 Creekside Oaks Drive
Sacramento, CA  95833

Jerry T. Tamura            Vice President, Administrative Services
1755 Creekside Oaks Drive
Sacramento, CA  95833

Randolph N. Vance          Vice President, Financial Actuary
3109 Poplarwood Court
Raleigh, NC 27604

Jerry S. Waters            Vice President, Technology Services
1755 Creekside Oaks Drive
Sacramento, CA  95833
</TABLE>



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

The Company organizational chart was included as Exhibit 15 in Registrant's Form
N-4 (File No.  333-1779) filed on March 18, 1996 and is  incorporated  herein by
reference.

ITEM  27.    NUMBER  OF  CONTRACT  OWNERS

As of  November  30,  1998,  there were 515  Qualified  Contract  Owners and 575
Non-Qualified Contract Owners.

ITEM  28.    INDEMNIFICATION

The  Bylaws  (Article  V)  of  the  Company  provide  that:

Subject  to the laws of the  State of North  Carolina,  any  present  or  former
director,  officer or employee of the Company, or any person who, at the request
of the Company,  express or implied, may have served as a director or officer of
another  Company in which this Company owns shares or of which this Company is a
creditor,  shall be entitled to reimbursement of expenses and other liabilities,
including attorney's fees actually and reasonably incurred by him and any amount
paid by him in discharge of a judgment,  fine,  penalty of costs  against him or
paid by him in a settlement  approved by a court of competent  jurisdiction,  in
any action or  proceeding,  including  any  civil,  criminal  or  administrative
action,  suit, hearing or proceeding,  to which he is a party by reason of being
or having  been a director,  officer or employee of this or such other  Company.
This  section  is not  intended  to extend or to limit in any way the rights and
remedies  provided  with  respect to  indemnification  of  directors,  officers,
employees and other persons  provided by the laws of the State of North Carolina
but is intended to express the desire of the  stockholders  of this Company that
indemnification  be granted to such  directors,  officers,  employees  and other
persons to the fullest extent allowable by such laws.

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

ITEM  29.  PRINCIPAL  UNDERWRITERS

     (a) Not Applicable.

     (b) London  Pacific  Financial  and  Insurance  Services  is the  principal
underwriter  for the  Contracts.  The  following  persons are the  officers  and
directors of London Pacific Financial and Insurance Services.

<TABLE>
<CAPTION>
Name and Principal                      Position and Offices
Business Address                          with Underwriter
- -------------------------  -----------------------------------------------
<S>                        <C>
Ian K. Whitehead           Director
1755 Creekside Oaks Drive
Sacramento, CA 95833

Jerry T. Tamura            Chairman, President and Chief Executive Officer
1755 Creekside Oaks Drive
Sacramento, CA 95833

George C. Nicholson        Treasurer and Director
3109 Poplarwood Court
Raleigh, NC 27604

Bonnie J. Bridge           Secretary
1755 Creekside Oaks Drive
Sacramento, CA 95833
</TABLE>

     (c)  Not  Applicable.

ITEM  30.  LOCATION  OF  ACCOUNTS  AND  RECORDS

Charles  King,  whose  address  is 3109  Poplarwood  Court,  Raleigh,  NC 27604,
maintains  physical  possession  of the  accounts,  books  or  documents  of the
Separate  Account  required to be maintained by Section 31(a) of the  Investment
Company Act of 1940 and the rules promulgated thereunder.

ITEM  31.  MANAGEMENT  SERVICES

Not  Applicable.

ITEM  32.  UNDERTAKINGS

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

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

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

     d. London Pacific Life & Annuity Company ("Company") hereby represents that
the fees and charges deducted under the Contract described in the Prospectus, in
the aggregate, are reasonable in relation to the services rendered, the expenses
to be incurred and the risks assumed by the Company.

                                  SIGNATURES

As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, the Registrant  certifies that it meets the requirements of Securities Act
Rule 485(b) for  effectiveness  of this  Registration  Statement has caused this
Registration  Statement to be signed on its behalf, in the City of Raleigh,  and
State of North Carolina on this 29th day of December, 1998.


                              LPLA  SEPARATE  ACCOUNT  ONE
                              --------------------------------------------
                              Registrant

                          By:  LONDON  PACIFIC  LIFE  &  ANNUITY  COMPANY
                              --------------------------------------------


                          By: /S/ GEORGE NICHOLSON
                              --------------------------------------------



                          By:  LONDON  PACIFIC  LIFE  &  ANNUITY  COMPANY
                              --------------------------------------------
                              Depositor


                          By: /S/ GEORGE NICHOLSON
                              ---------------------------------------------

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


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


                         Chairman of the Board and Director        
- -----------------------                                      ------
Arthur I. Trueger                                            Date

/S/ IAN K. WHITEHEAD     President, Chief Executive Officer 12/29/98
- -----------------------                                      ------
Ian K. Whitehead         and Director                        Date

/S/ GEORGE NICHOLSON     Chief Financial Officer, Secretary 12/29/98
- -----------------------                                      ------
George G. Nicholson      and Director                        Date

</TABLE>



                                   EXHIBITS

                                      TO

                        POST-EFFECTIVE AMENDMENT NO. 3

                                      TO

                                   FORM N-4

                                      FOR

                           LPLA SEPARATE ACCOUNT ONE

                                      OF

                     LONDON PACIFIC LIFE & ANNUITY COMPANY


                               INDEX TO EXHIBITS


EXHIBIT                                                                   PAGE


EX-99.B9        Opinion and Consent of Counsel
EX-99.B10       Consent  of  Independent  Accountants
EX-99.B13       Calculation of Performance Information

December 29, 1998



Board of Directors
London Pacific Life & Annuity Company
3109 Poplarwood Court
Raleigh, NC 27604

Re:  Opinion and Consent of Counsel - LPLA Separate Account One

Dear Sir or Madam:

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and  Exchange  Commission  of  a  Post-Effective  Amendment  to  the
Registration  Statement  on Form  N-4  for the  Individual  Fixed  and  Variable
Deferred Annuity Contracts with Flexible  Contributions  (the "Contracts") to be
issued by London Pacific Life & Annuity Company and its separate  account,  LPLA
Separate Account One.

We are of the following opinions:

1. LPLA Separate  Account One is a unit investment trust as that term is defined
in  Section  4(2) of the  Investment  Company  Act of 1940 (the  "Act"),  and is
currently  registered with the Securities and Exchange  Commission,  pursuant to
Section 8(a) of the Act.

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

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

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

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By:/s/LYNN KORMAN STONE
   --------------------------
   Lynn Korman Stone

                      CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to the  use  in the  Statement  of  Additional  Information
constituting  part of this  Post-Effective  Amendment No. 3 to the  Registration
Statement on Form N-4 of our report dated January 30, 1998, except as to Note 17
which is as of  March  12,  1998,  relating  to the  statutory  basis  financial
statements of London  Pacific Life & Annuity  Company and our report dated April
6, 1998, relating to the financial statements of LPLA Separate Account One, both
of which appear in such Statement of Additional Information.  We also consent to
the reference to us under the headings "Experts" in such Statement of Additional
Information.



/s/ PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP
Boston,  Massachusetts
December 29, 1998

<TABLE>                                                                         
<CAPTION>
                        CUMULATIVE AND AVERAGE ANNUAL TOTAL RETURN CALCULATIONS

                                  ORIGINAL PURCHASE AS OF SEPTEMBER 30, 1997
                                    VALUATION DATE AS OF SEPTEMBER 30, 1998

                                                                              Units
Date     Transaction               Dollar Amount     Unit Value               This Trans      Accum Units            Accum Value

         HARRIS ASSOCIATES VALUE PORTFOLIO

<S>  <C>                           <C>               <C>                      <C>              <C>                    <C>     
9-30-97  Purchase                  $1,000.00         15.127097820             66.107           66.107                 1,000.00
9-30-98  Contract Fee                  (1.44)        13.541089197             (0.106)          66.000                   893.71
9-30-98  Value                                       13.541089197              0.000           66.000                   893.71
Cumulative Total Returns without/with chrgs                -10.48% A                                                    -10.63% C

         MFS TOTAL RETURN PORTFOLIO

9-30-97  Purchase                  $1,000.00         12.885045446             77.609           77.609                 1,000.00
9-30-98  Contract Fee                  (1.44)        13.582528316             (0.106)          77.503                 1,052.69
9-30-98  Value                                       13.582528316              0.000           77.503                 1,052.69
Cumulative Total Returns without/with chrgs                  5.41% A                                                      5.27% C


          STRONG GROWTH PORTFOLIO

9-30-97   Purchase                 $1,000.00         15.989447629             62.541           62.541                 1,000.00
9-30-98   Contract Fee                 (1.44)        16.078509046             (0.090)          62.452                 1,004.13
9-30-98   Value                                      16.078509046              0.000           62.452                 1,004.13
Cumulative Total Returns without/with chrgs                  0.56% A                                                      0.41% C

          ROBERTSON STEPHENS DIVERSIFIED GROWTH PORTFOLIO

9-30-97   Purchase                 $1,000.00         12.463359387             80.235           80.235                 1,000.00
9-30-98   Contract Fee                 (1.44)        10.750687586             (0.134)          80.101                   861.14
9-30-98   Value                                      10.750687586              0.000           80.101                   861.14
Cumulative Total Returns without/with chrgs                -13.74% A                                                    -13.89% C


           LEXINGTON CORPORATE LEADERS PORTFOLIO

9-30-97    Purchase                $1,000.00         14.158858116             70.627           70.627                 1,000.00
9-30-98    Contract Fee                (1.44)        13.980791611             (0.103)          70.524                   985.98
9-30-98    Value                                     13.980791611              0.000           70.524                   985.98
Cumulative Total Returns without/with chrgs                 -1.26% A                                                     -1.40% C
<FN>
A = (Unit Value as of September 30, 1998 - Unit Value at Purchase)/Unit Value at Purchase
C = (Accumulated Value as of September 30, 1998 - Accum. Value at Purch.)/Accum. Value at Purch.

The Contract Fee assumes an estimated $25,000 Contract Value so that the Contract Maintenance Charge  per $1,000 of net asset value 
in the Separate Account is $1.44. Such charge would be higher for smaller Contract Values and lower for higher Contract Values.
</FN>
</TABLE>

<TABLE>                                                                         
<CAPTION>
                          CUMULATIVE AND AVERAGE ANNUAL TOTAL RETURN CALCULATIONS

                               ORIGINAL PURCHASE AS OF SUB-ACCOUNT INCEPTION
                                  VALUATION DATE AS OF SEPTEMBER 30, 1998

                                                                            Units
Date     Transaction           Dollar Amount       Unit Value               This Trans    Accum Units           Accum Value

         HARRIS ASSOCIATES VALUE PORTFOLIO

<S> <C>                        <C>                 <C>                        <C>         <C>                    <C>     
2-9-96   Purchase              $1,000.00           10.146989359               98.551      98.551                 1,000.00
2-8-97   Contract Fee              (1.44)          12.123468000               (0.119)     98.433                 1,193.34
2-9-98   Contract Fee              (1.44)          15.293320523               (0.094)     98.338                 1,503.92
9-30-98  Value                                     13.541089197                0.000      98.338                 1,331.61
Cumulative Total Returns without/with chrgs               33.45% A                                                  33.16% C
Avg. Annual Total Returns without/with chrgs              11.54% B                                                  11.45% D

         MFS TOTAL RETURN PORTFOLIO

2-9-96   Purchase              $1,000.00           10.102774711               98.983      98.983                 1,000.00
2-8-97   Contract Fee              (1.44)          11.027930228               (0.131)     98.852                 1,090.13
2-9-98   Contract Fee              (1.44)          13.375506975               (0.108)     98.744                 1,320.76
9-30-98  Value                                     13.582528316                0.000      98.744                 1,341.20
Cumulative Total Returns without/with chrgs                34.44% A                                                 34.12% C
Avg. Annual Total Returns without/with chrgs               11.86% B                                                 11.76% D


          STRONG GROWTH PORTFOLIO

2-9-96    Purchase             $1,000.00           10.558402726               94.711      94.711                 1,000.00
2-8-97    Contract Fee             (1.44)          12.621549924               (0.114)     94.597                 1,193.96
2-9-98    Contract Fee             (1.44)          16.045981936               (0.090)     94.507                 1,516.47
9-30-98   Value                                    16.078509046                0.000      94.507                 1,519.54
Cumulative Total Returns without/with chrgs               52.28% A                                                  51.95% C
Avg. Annual Total Returns without/with chrgs              17.26% B                                                  17.17% D

          ROBERTSON STEPHENS DIVERSIFIED GROWTH PORTFOLIO

2-9-96    Purchase              $1,000.00          10.156090245               98.463      98.463                 1,000.00
2-8-97    Contract Fee              (1.44)         10.349591726               (0.139)     98.324                 1,017.61
2-9-98    Contract Fee              (1.44)         12.205056788               (0.118)     98.206                 1,198.61
9-30-98   Value                                    10.750687586                0.000      98.206                 1,055.78
Cumulative Total Returns without/with chrgs                5.85% A                                                   5.58% C
Avg. Annual Total Returns without/with chrgs               2.18% B                                                   2.08% D


          LEXINGTON CORPORATE LEADERS PORTFOLIO

2-9-96    Purchase              $1,000.00          10.238540927               97.670      97.670                 1,000.00
2-8-97    Contract Fee              (1.44)         11.509183224               (0.125)     97.545                 1,122.66
2-9-98    Contract Fee              (1.44)         14.531551006               (0.099)     97.446                 1,416.04
9-30-98   Value                                    13.980791611                0.000      97.446                 1,362.37
Cumulative Total Returns without/with chrgs               36.55% A                                                  36.24% C
Avg. Annual Total Returns without/with chrgs              12.52% B                                                  12.42% D

          BANKERS TRUST EQUITY 500 INDEX

5-4-98    Purchase              $1,000.00          10.000000000              100.000     100.000                 1,000.00
9-30-98   Value                                     9.059122983                0.000     100.000                   905.91
Cumulative Total Returns without/with chrgs               -9.41% A                                                  -9.41% C
                                                                                                                                    
          MORGAN STANLEY INTERNATIONAL MAGNUM

5-4-98    Purchase              $1,000.00          10.000000000              100.000     100.000                 1,000.00
9-30-98   Value                                     8.279963861                0.000     100.000                   828.00
Cumulative Total Returns without/with chrgs               17.20% A                                                 -17.20% C

           MORGAN STANLEY EMERGING MARKETS EQUITY

5-4-98     Purchase             $1,000.00          10.000000000              100.000     100.000                 1,000.00
9-30-98    Value                                    6.124259980                0.000     100.000                   612.43
Cumulative Total Returns without/with chrgs              -38.76% A                                                 -38.76% C


           MORGAN STANLEY HIGH YIELD

5-4-98     Purchase             $1,000.00          10.000000000              100.000     100.000                 1,000.00
9-30-98    Surrender Charge                         9.460420341                0.000     100.000                   946.04
Cumulative Total Returns without/with chrgs               -5.40% A                                                  -5.40% C
<FN>
A = (Unit Value as of September 30, 1998 - Unit Value at Purchase)/Unit Value at Purchase
B =((A+1) ^(1/2.64109589041)) - 1
C = (Accumulated Value as of September 30, 1998 - Accum. Value at Purch.)/Accum. Value at Purch.
D = ((C+1) ^(1/2.64109589041)) - 1

The Contract Fee assumes an estimated $25,000 Contract Value so that the Contract Maintenance Charge  per $1,000 of net asset value 
in the Separate Account is $1.44. Such charge would be higher for smaller Contract Values and lower for higher Contract Values.
</FN>
</TABLE>


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