Unaudited Balance Sheet*

Transamerica Life (Bermuda) Ltd.

As of June 30, 2011

ASSETS June 30, 2011 Total
Bonds $  1,586,037,268
Stocks:  
   Preferred stocks 0
   Common stocks 2,211,536
Mortgage loans on real estate 0
Real estate 0
Cash, cash equivalents and short-term investments 91,764,174
Contract loans (including $ 0 premium notes) 17,493,568
Other invested assets 5,987,428
Receivable for securities 0
Subtotals, cash and invested assets 1,703,493,974
Investment income due and accrued 21,732,945
Premiums and considerations 2,403,267
Reinsurance 702,720
Other Assets 1,258,231
Total assets excluding Separate Account business 1,729,591,137
Separate Account Assets 0
Total $  1,729,591,137

LIABILITIES June 30, 2011 Total
Aggregate reserve for life contracts $     994,348,815
Aggregate reserve for accident and health contracts 951,177
Liability for deposit-type contracts 887,095
Contract claims 2,911,390
Policyholders' dividends 332,541
Amounts due for reinsurance 15,148,117
Interest maintenance reserve 7,490,300
Asset valuation reserve 10,424,035
Other liabilities 59,642,902
Total liabilities excluding Separate Account business 1,092,136,372
Separate Account Liabilities 0
Total liabilities $     1,092,136,372

SURPLUS AND OTHER FUNDS  
1. Common capital stock $       40,000,000
2. Preferred capital stock 0
3. Surplus notes 0
4. Gross paid in and contributed surplus 309,767,400
5. Unassigned funds (surplus) 287,687,365
6. Preferred shares 0
7. Surplus (Total lines 3+4+5-6) 597,454,765
Totals of Lines 1, 2 and 7 637,454,765
Total Liabilities and Surplus $   1,729,591,137

*This balance sheet is presented on a US statutory accounting basis, which is the basis adopted by TLB for financial reporting in Bermuda. US statutory reports most assets at their book value.