GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A
497, 2000-09-01
Previous: CHIREX INC, SC TO-T/A, EX-99.A13, 2000-09-01
Next: PUTNAM FUNDS TRUST, 497J, 2000-09-01




GLENBROOK PROVIDER VARIABLE LIFE

Glenbrook Life and Annuity Company
3100 Sanders Road

Northbrook, IL 60062
Telephone (800) 755-5275                        Prospectus dated August 23, 2000

--------------------------------------------------------------------------------

This  prospectus  describes the "Glenbrook  Provider  Variable Life," a modified
single  premium  variable  life  insurance  contract   ("CONTRACT")  offered  by
Glenbrook  Life  and  Annuity  Company  ("WE",   "US",  or  the  "COMPANY")  for
prospective  insured  persons age 0-85.  The Contract  lets you, as the Contract
Owner, pay a significant single premium and, subject to restrictions, additional
premiums.

The Contracts are modified endowment  contracts for federal income tax purposes,
except in certain cases described under "FEDERAL TAX MATTERS," page 28. You will
be taxed on any loan,  distribution  or other amount you receive from a modified
endowment  contract  during  the  life  of  the  insured  to the  extent  of any
accumulated income in the contract.  Any amounts that are taxable  distributions
will be subject to a 10% penalty, with certain exceptions.

The minimum initial premium we will accept is $10,000.  We allocate  premiums to
Glenbrook  Life  Variable  Life  Separate  Account A ("VARIABLE  ACCOUNT").  The
Variable  Account will invest in shares of one or more mutual  funds  ("FUNDS"),
each of which has  multiple  investment  portfolios  ("PORTFOLIOS").  All of the
Funds which are  described in this  prospectus  may not be  available  with your
Contract.  Presently,  the Variable  Account  invests in shares of the following
Funds:

-        AIM VARIABLE INSURANCE FUNDS

-        THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

-        DREYFUS STOCK INDEX FUND

-        DREYFUS VARIABLE INVESTMENT FUND (VIF)

-        FIDELITY VARIABLE INSURANCE PRODUCTS FUND

-        FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST

-        GOLDMAN SACHS VARIABLE INSURANCE TRUST (VIT)

-        MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST(SM)

-        OPPENHEIMER VARIABLE ACCOUNT FUNDS

-        THE UNIVERSAL INSTITUTIONAL FUNDS, INC.





There is no guaranteed  minimum Account Value for a Contract.  The Account Value
of your  Contract will vary up or down to reflect the  investment  experience of
the Variable  Sub-Accounts  to which you have allocated  premiums.  You bear the
investment risk for all amounts so allocated.  The Contract  continues in effect
so long as its Cash  Surrender  Value is sufficient  to pay the monthly  charges
under the Contract ("MONTHLY DEDUCTION AMOUNT").

The  Contracts  provide for an Initial  Death Benefit shown on the Contract Data
page.  The death  benefit  ("DEATH  BENEFIT")  payable  under a Contract  may be
greater than the Initial Death Benefit but, so long as the Contract continues in
effect and if no  withdrawals  are made,  it will never be less than the Initial
Death Benefit. The Account Value will, and under certain circumstances the Death
Benefit of the  Contract  may,  increase  or  decrease  based on the  investment
experience of the Portfolios to which you have allocated premiums.  At the death
of the Insured, we will pay Death Benefit proceeds to the beneficiary.

It may not be to your advantage to purchase  variable life insurance either as a
replacement  for your  current  life  insurance or if you already own a variable
life insurance contract.

--------------------------------------------------------------------------------



                   THE  SECURITIES  AND EXCHANGE  COMMISSION HAS NOT APPROVED OR
                   DISAPPROVED THE SECURITIES DESCRIBED IN THIS PROSPECTUS,  NOR
                   HAS  IT  PASSED  UPON  THE   ACCURACY  OR  ADEQUACY  OF  THIS
                   PROSPECTUS.  ANYONE WHO TELLS YOU  OTHERWISE IS  COMMITTING A
                   FEDERAL CRIME.

    IMPORTANT      THE CONTRACTS MAY BE DISTRIBUTED THROUGH BROKER-DEALERS THAT
     NOTICES       HAVE RELATIONSHIPS WITH BANKS OR OTHER FINANCIAL
                   INSTITUTIONS OR BY EMPLOYEES OF SUCH BANKS. HOWEVER, THE
                   CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED
                   BY SUCH INSTITUTIONS OR ANY FEDERAL REGULATORY AGENCY.
                   INVESTMENT IN THE CONTRACTS INVOLVES INVESTMENT RISKS,
                   INCLUDING POSSIBLE LOSS OF PRINCIPAL.
                   THE CONTRACTS ARE NOT FDIC INSURED.


KLA13-4
<PAGE>

TABLE OF CONTENTS
-------------------------------------------------------------------



                                                                           Page

----------------------------------------------------------------------------
Special Terms                                                                 3

----------------------------------------------------------------------------
Summary                                                                       5

----------------------------------------------------------------------------
The Company                                                                  13

----------------------------------------------------------------------------
The Variable Account                                                         14

----------------------------------------------------------------------------
   General                                                                   14

----------------------------------------------------------------------------
   Funds                                                                     14

----------------------------------------------------------------------------
The Contract                                                                 17

----------------------------------------------------------------------------
   Application for a Contract                                                17

----------------------------------------------------------------------------
   Premiums                                                                  17

----------------------------------------------------------------------------
   Allocation of Premiums                                                    17

----------------------------------------------------------------------------
   Accumulation Unit Values                                                  18

----------------------------------------------------------------------------
   Deductions and Charges                                                    18

----------------------------------------------------------------------------
   Monthly Deductions                                                        18

----------------------------------------------------------------------------
   Cost of Insurance Charge                                                  18

----------------------------------------------------------------------------
   Tax Expense Charge                                                        19

----------------------------------------------------------------------------
   Administrative Expense Charge                                             19

----------------------------------------------------------------------------
   Other Deductions                                                          19

----------------------------------------------------------------------------
   Mortality and Expense Risk Charge                                         19

----------------------------------------------------------------------------
   Annual Maintenance Fee                                                    19

----------------------------------------------------------------------------
   Taxes Charged Against the Variable Account                                20

----------------------------------------------------------------------------
   Charges Against the Funds                                                 20

----------------------------------------------------------------------------
   Withdrawal Charge                                                         20

----------------------------------------------------------------------------
   Due and Unpaid Premium Tax Charge                                         20

----------------------------------------------------------------------------
Contract Benefits and Rights                                                 21

----------------------------------------------------------------------------
   Death Benefit                                                             21

----------------------------------------------------------------------------
   Accelerated Death Benefit                                                 21

----------------------------------------------------------------------------
   Confinement Waiver Benefit                                                21

----------------------------------------------------------------------------
   Account Value                                                             22

----------------------------------------------------------------------------
   Transfer of Account Value                                                 22

----------------------------------------------------------------------------
   Dollar Cost Averaging                                                     22

----------------------------------------------------------------------------
   Automatic Portfolio Rebalancing                                           22

----------------------------------------------------------------------------
Access to Your Money                                                         23

----------------------------------------------------------------------------
   Contract Loans                                                            23

----------------------------------------------------------------------------
   Amount Payable on Surrender of the Contract                               24

----------------------------------------------------------------------------



----------------------------------------------------------------------------

                                                                           Page

   Partial Withdrawals                                                       24

----------------------------------------------------------------------------
   Payment Options                                                           24

----------------------------------------------------------------------------
   Maturity                                                                  25

----------------------------------------------------------------------------
   Lapse and Reinstatement                                                   25

----------------------------------------------------------------------------
   Cancellation and Exchange Rights                                          25

----------------------------------------------------------------------------
   Suspension of Valuation, Payments and Transfers                           25

----------------------------------------------------------------------------
   Last Survivor Contracts                                                   25

----------------------------------------------------------------------------
Other Matters                                                                27

----------------------------------------------------------------------------
   Voting Rights                                                             27

----------------------------------------------------------------------------
   Statements to Contract Owners                                             27

----------------------------------------------------------------------------
   Limit on Right to Contest                                                 27

----------------------------------------------------------------------------
   Misstatement as to Age and Sex                                            27

----------------------------------------------------------------------------
   Beneficiary                                                               27

----------------------------------------------------------------------------
   Assignment                                                                27

----------------------------------------------------------------------------
   Dividends                                                                 27

----------------------------------------------------------------------------
   Distribution of the Contracts                                             28

----------------------------------------------------------------------------
   Safekeeping of the Variable Account's Assets                              28

----------------------------------------------------------------------------
Federal Tax Matters                                                          28

----------------------------------------------------------------------------
   Introduction                                                              28

----------------------------------------------------------------------------
   Taxation of the Company and the Variable Account                          28
----------------------------------------------------------------------------
   Taxation of Contract Benefits                                             28

----------------------------------------------------------------------------
   Modified Endowment Contracts                                              29

----------------------------------------------------------------------------
   Diversification Requirements                                              30

----------------------------------------------------------------------------
   Ownership Treatment                                                       30

----------------------------------------------------------------------------
Additional Information About the Company                                     30

----------------------------------------------------------------------------
   Executive Officers and Directors of the Company                           30

----------------------------------------------------------------------------
   Year 2000                                                                 32
----------------------------------------------------------------------------
   Legal Proceedings                                                         32

----------------------------------------------------------------------------
   Legal Matters                                                             32

----------------------------------------------------------------------------
   Registration Statement                                                    32

----------------------------------------------------------------------------
   Experts                                                                   32

----------------------------------------------------------------------------
   Financial Information                                                     32

----------------------------------------------------------------------------
Financial Statements                                                        F-1

----------------------------------------------------------------------------


<PAGE>


SPECIAL TERMS
-------------------------------------------------------------------

As used in this Prospectus, the following terms have the indicated meanings:

ACCOUNT VALUE: The aggregate value under a Contract of the Variable Sub-Accounts
and the Loan Account.

ACCUMULATION UNIT: An accounting unit of measure used to calculate the value of
a Variable Sub-Account.

AGE: The Insured's age at the Insured's last birthday.

CASH SURRENDER VALUE: The Cash Value less all Indebtedness and the annual
maintenance fee, if applicable.

CASH VALUE: The Account Value less any applicable withdrawal charges and due and
unpaid Premium Tax Charges.

CODE: The Internal Revenue Code of 1986, as amended.

CONTRACT ANNIVERSARY: The same day and month as the Contract Date for each
subsequent year the Contract remains in force.

CONTRACT  DATE:  The date on or as of which  coverage  under a Contract  becomes
effective and the date from which  Contract  Anniversaries,  Contract  Years and
Contract Months are determined.

CONTRACT OWNER: The person having rights to benefits under the Contract during
the lifetime of the Insured; the Contract Owner may or may not be the Insured.

CONTRACT YEARS: Annual periods computed from the Contract Date.

DEATH BENEFIT:  The greater of (1) the Specified Amount or (2) the Account Value
on the date of death  multiplied  by the Death Benefit ratio as specified in the
Contract.

FREE WITHDRAWAL AMOUNT: The amount of a surrender or partial withdrawal that is
not subject to a withdrawal charge. This amount in any Contract Year is 15% of
total premiums paid.

FUNDS: The registered management investment companies in which assets of the
Variable Account may be invested.

INITIAL DEATH BENEFIT: The Initial Death Benefit under a Contract is shown on
the Contract Data page.

INDEBTEDNESS: All Contract loans, if any, and accrued loan interest.

INSURED: The person whose life is insured under a Contract.

LOAN ACCOUNT:  An account in the Company's General Account,  established for any
amounts transferred from the Variable Sub-Accounts for requested loans. The loan
account  credits a fixed rate of  interest  that is not based on the  investment
experience of the Variable Account.

MONTHLY  ACTIVITY  DATE:  The day of each month on which the  Monthly  Deduction
Amount is deducted  from the Account  Value of the  Contract.  Monthly  Activity
Dates occur on the same day of the month as the  Contract  Date.  If there is no
date equal to the  Monthly  Activity  Date in a  particular  month,  the Monthly
Activity Date will be the last day of that month.

MONTHLY DEDUCTION AMOUNT: A deduction on each Monthly Activity Date for the cost
of insurance charge, a tax expense charge and an administrative expense charge.

SPECIFIED  AMOUNT:  The minimum  death  benefit  under a Contract,  equal to the
Initial  Death  Benefit  on the  Contract  Date.  Thereafter  it may  change  in
accordance with the terms of the partial  withdrawal and the subsequent  premium
provisions of the Contract.

VALUATION DAY:  Every day the New York Stock  Exchange is open for trading.  The
value of the Fund is determined at the close of regular  trading on the New York
Stock Exchange (currently 4:00 p.m. Eastern Time) on such days.

VALUATION PERIOD: The period between the close of regular trading on the New
York Stock Exchange on successive Valuation Days.

VARIABLE  ACCOUNT:  Glenbrook Life Variable Life Separate  Account A, an account
established  by the Company to separate the assets  funding the  Contracts  from
other assets of the Company.

VARIABLE SUB-ACCOUNT: The subdivisions of the Variable Account used to allocate
a Contract Owner's Account Value, less Indebtedness, among the Portfolios of the
Funds.

<PAGE>


SUMMARY

-------------------------------------------------------------------

THE CONTRACT
The Contracts are life insurance contracts with death benefits, cash values, and
other  traditional  life  insurance   features.   However,   the  Contracts  are
"variable."  Unlike the fixed  benefits of ordinary  whole life  insurance,  the
Account Value will increase or decrease  based on the  investment  experience of
the Portfolios of the Funds to which you as the Contract  Owner,  have allocated
premiums.  Similarly,  the Death  Benefit may  increase  or decrease  under some
circumstances.  Nevertheless,  so long as the  Contract  remains in effect,  the
Death  Benefit  will  not  decrease  below  the  Initial  Death  Benefit  if  no
withdrawals are made. We credit the Contracts with units ("Accumulation  Units")
to calculate cash values. You may transfer your Account Value among the Variable
Sub-Accounts.

We can issue the Contracts on either a single life or a "last  survivor"  basis.
For a discussion of how last survivor Contracts operate  differently from single
life Contracts, see "Access to Your Money -- Last Survivor Contracts," page 25.

In some states, we issue the Contracts in the form of a group contract. In those
states,  we will issue you a certificate  evidencing your rights under the group
Contract.  In certain states, we issue certificates under group Contracts issued
to the Financial  Services Group Insurance  Trust, an Illinois Trust.  The terms
"Contract"  and  "Contract  Owner",  as used in this  Prospectus,  refer  to and
include such a certificate and certificate owner, respectively.

THE VARIABLE ACCOUNT AND THE FUNDS
The Variable Account funds the variable life insurance Contracts offered by this
prospectus.  The Variable  Account is a unit investment trust registered as such
with the  Securities  and  Exchange  Commission,  ("SEC")  under the  Investment
Company Act of 1940 ("1940  Act").  It consists of Variable  Sub-Accounts,  each
investing in a corresponding Portfolio.

Applicants  should read the  prospectuses  for the Funds in connection  with the
purchase of a Contract.  The  investment  objectives of the Fund  Portfolios are
briefly summarized below under "The Variable Account-Funds," page 14.
Presently,the Variable Account invests in shares of the following Funds:

-        AIM VARIABLE INSURANCE FUNDS

-        THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

-        DREYFUS STOCK INDEX FUND

-        DREYFUS VARIABLE INVESTMENT FUND (VIF)

-        FIDELITY VARIABLE INSURANCE PRODUCTS FUND

-        FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST

-        GOLDMAN SACHS VARIABLE INSURANCE TRUST (VIT)

-        MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST(SM)

-        OPPENHEIMER VARIABLE ACCOUNT FUNDS

-        THE UNIVERSAL INSTITUTIONAL FUNDS, INC.

The AIM FUND has seven available Portfolios:

AIM V.I. Balanced Fund
AIM V.I. Diversified Income Fund
AIM V.I. Government Securities Fund
AIM V.I. Growth Fund
AIM V.I. Growth and Income Fund
AIM V.I. International Equity Fund
AIM V.I. Value Fund


The DREYFUS FUNDS have four available Portfolios:

The Dreyfus Socially Responsible Growth Fund, Inc.
Dreyfus Stock Index Fund
Dreyfus VIF Growth and Income Portfolio
Dreyfus VIF Money Market Portfolio

The FIDELITY FUNDS have four available Portfolios:

Fidelity VIP Contrafund-Registered Trademark Portfolio
Fidelity VIP Equity-Income Portfolio
Fidelity VIP Growth Portfolio
Fidelity VIP High Income Portfolio

The FRANKLIN FUND has five available Portfolios:

Franklin Small Cap Fund - Class 2
Mutual Shares Securities Fund - Class 2
Templeton Developing Markets Securities Fund - Class 2
Templeton Growth Securities Fund - Class 2
Templeton International Securities Fund - Class 2

The GOLDMAN SACHS FUND has five available Portfolios:

Goldman Sachs VIT Capital Growth Fund
Goldman Sachs VIT CORE(SM) Small Cap Equity Fund
Goldman Sachs VIT CORE(SM) U.S. Equity Fund
Goldman Sachs VIT Global Income Fund
Goldman Sachs VIT International Equity Fund

The MFS FUND has four available Portfolios:

MFS Emerging Growth Series
MFS Growth with Income Series

MFS New Discovery Series
MFS Research Series

The OPPENHEIMER FUND has five available Portfolios:

Oppenheimer Aggressive Growth Fund/VA
Oppenheimer Capital Appreciation Fund/VA
Oppenheimer Global Securities Fund/VA
Oppenheimer Main Street Growth & Income Fund/VA
Oppenheimer Strategic Bond Fund/VA

The UNIVERSAL INSTITUTIONAL FUND has five available Portfolios:

Morgan Stanley UIF Equity Growth
Morgan Stanley UIF Fixed Income
Morgan Stanley UIF Global Equity
Morgan Stanley UIF Mid Cap Value
           Morgan Stanley UIF Value

The  assets  of each  Portfolio  are  accounted  for  separately  from the other
Portfolios.  Each has distinct  investment  objectives  and policies,  which the
accompanying prospectuses for the Funds describe.

PREMIUMS

The Contract requires you to pay an initial premium of at least $10,000. You may
make  additional  premium  payments  at  any  time,  subject  to  the  following
conditions:

- only one payment is allowed in any Contract Year;

- the minimum payment is $500;

- the attained age of the Insured must be less than 86; and

- absent submission of new evidence of insurability of the Insured,  the maximum
  additional payment permitted in a Contract Year is the "Guaranteed  Additional
  Payment."
<PAGE>

  The  Guaranteed  Additional  Payment  is the  lesser of (1)  $5,000,  or (2) a
  percentage  of the initial  payment (5% for  attained  ages 40-70,  and 0% for
  attained ages 20-39 and 71-80).

Additional  premium payments may require an increase in the "Specified  Amount",
in order for the  Contract  to  continue to meet  requirements  of the  Internal
Revenue Code. The Specified Amount is the guaranteed minimum death benefit under
a Contract. We reserve the right to obtain satisfactory evidence of insurability
before  accepting  any  additional  premium  payments  requiring  an increase in
Specified  Amount.  However,  we also reserve the right to reject an  additional
premium payment for any reason.  You may make additional premium payments at any
time and in any amount necessary to avoid termination of the Contract.

DEATH BENEFIT
At the death of the  Insured  while the  Contract  is in force,  we will pay the
Death  Benefit  (less any  Indebtedness  and due and  unpaid  Monthly  Deduction
Amounts) to the  beneficiary.  The Death  Benefit  determined on the date of the
Insured's death is the greater of (1) the Specified  Amount,  or (2) the Account
Value  multiplied  by the  Death  Benefit  ratio as found in the  Contract.  See
"Contract Benefits and Rights -- Death Benefit," page 21.

ACCOUNT VALUE
The Account  Value of your Contract will increase or decrease to reflect (1) the
investment  experience of the Portfolios underlying the Variable Sub-Accounts to
which you have  allocated  Account  Value;  (2)  interest  credited  to the Loan
Account;  and (3)  deductions  for the  mortality  and expense risk charge,  the
Monthly  Deduction Amount,  and the annual  maintenance fee. There is no minimum
guaranteed  Account  Value;  you bear the risk of the investment in the Variable
Sub-Accounts. See "Contract Benefits and Rights -- Account Value," page 22.

CONTRACT LOANS
You may obtain one or both of two types of cash  loans  from the  Company.  Both
types of loans are secured by your Contract.  The maximum  amount  available for
these loans is 90% of the Contract's Cash Value, less the sum of:

- the amount of all loans existing on the date of the loan request (including
  loan interest to the next Contract Anniversary),

- any annual maintenance fee due on or before the next Contract Anniversary, and

- any due and unpaid Monthly Deduction Amounts.

See "Access to Your Money -- Contract Loans," page 23.

LAPSE

Under certain circumstances a Contract may terminate if the Cash Surrender Value
on any Monthly Activity Date is less than the required Monthly Deduction Amount.
If that  happens,  we will give you (1)  written  notice  and (2) a 61 day grace
period during which you may pay additional amounts to continue the Contract. See
"Assess  to  Your  Money  --   Contract   Loans,"   page  23  and  "Lapse  and
Reinstatement," page 25.

CANCELLATION AND EXCHANGE RIGHTS
You have a limited right to return your Contract for cancellation.  The right to
return exists during what we call the  "cancellation  period." The  cancellation
period  is a number  of days  (which  varies  by  state)  as  specified  in your
contract. If you choose to return the Contract for cancellation,  we may require
that you return it to us within the cancellation  period  following  delivery of
the Contract to you. The Company will return to you within 7 days thereafter the
premiums paid for the Contract  adjusted to reflect any investment  gain or loss
resulting  from  allocation  to  the  Variable  Account  prior  to the  date  of
cancellation,  unless  state law  requires  a return  of  premium  without  such
adjustments.  In those  states  where the  Company  is  required  to return  the
premiums  paid upon a  cancellation  of the Contract,  the Company  reserves the
right to  allocate  all premium  payments  made prior to the  expiration  of the
cancellation period to the Money Market Variable Sub-Account,  if that procedure
has been approved by the state.

In  addition,  once the  Contract  is in effect you may be able to  exchange  it
during the first 24 months after its issuance for a non-variable  permanent life
insurance  contract  on the  life of the  Insured  without  submitting  proof of
insurability.  We reserve  the right to make such a contract  available  that is
offered by the  Company's  parent or any other  affiliate  of the  company.  See
"Access to Your Money -- Cancellation and Exchange Rights," page 25.

TAX CONSEQUENCES
The current Federal tax law generally  excludes all Death Benefit  payments from
the gross income of the Contract  beneficiary.  The Contracts  generally will be
treated  as  modified  endowment  contracts.  This  status  does not  affect the
Contracts' classification as life insurance, nor does it affect the exclusion of
Death Benefit payments from gross income. However, loans, distributions or other
amounts  received  under a modified  endowment  contract  prior to the Insured's
death are taxed to the extent of accumulated income in the Contract  (generally,
the excess of  Account  Value  over  premiums  paid) and may be subject to a 10%
penalty tax. See "Federal Tax Matters," page 28.

<PAGE>


PERSONALIZED  ILLUSTRATIONS  The Company  will  furnish,  upon request and at no
charge, a personalized  illustration reflecting the proposed Insured's age, sex,
and underwriting classification. Where applicable, the Company will also furnish
upon request an  illustration  for a Contract that is not affected by the sex of
the  Insured.  These  illustrations  will  be  based,  as  appropriate,  on  the
methodology and format of the  hypothetical  illustrations  that the Company has
included in its registration statement filed with the SEC for the Contracts. See
"Additional Information About the Company -- Registration Statement," page 32,
for further information.

FEES AND EXPENSES
The following  tables are designed to help you  understand  the various fees and
expenses that you will incur,  directly or indirectly,  as a Contract owner. The
first table describes the Contract charges and deductions you will directly bear
under the  Contracts.  The second table  describes  the fees and expenses of the
Portfolios  you will  indirectly  bear  when you  invest in the  Contracts.  For
further  information, see "Deductions and Charges" on page 18.

Contract Charges and Deductions
Account Value Charges (deducted monthly and shown as an annualized percentage of
Account Value): (1)



<TABLE>


<S>                                                         <C>
                                                     Current(2)                                       Maximum
                                                    Single Life                                     Single Life

------------------------------------------------------------------------------------------------------------------------------------
Cost of Insurance Charge Standard:...  Standard: 0.65% (Contract Years 1-10);  Standard-Ranges from $0.06 per $1,000 of net amount
                                       0.55% (Contract Years 11+)              at risk (younger ages) up to $82.50 per $1,000 of net
                                                                               amount at risk (age 99)

                                       Special: 1.00% (Contract Years 1-10);   Special-Ranges from $0.12 per $1,000 of net amount at
                                       0.90% (contract Years 11+)              risk (younger ages) up to $82.92 per $1,000 of net
                                                                               amount at risk (age 99).


                                                     Joint Life                                     Joint Life
------------------------------------------------------------------------------------------------------------------------------------


                                       Standard: 0.30% (Contract Years 1-10);  Standard-Ranges from $0.00015 per $1,000 of net
                                       0.20% (Contract Years 11+)              amount at risk (younger ages) up to $61.995 per
                                                                               $1,000 of net amount at risk (age 99)

                                       Special: 0.65% (Contract Years 1-10);   Special-Ranges from $0.00061 per $1,000 of net amount
                                       0.55% (Contract Years 11+)              at risk (younger ages) up to $78.71083 per $1,000 of
                                                                               net amount at risk (age 99).
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




Administrative Expense Charge.............0.25%
Tax Expense Charge                        0.40% (3)

Annual Separate Account Charges...........(deducted daily and shown as a
                                          percentage of average net assets):
Mortality and Expense Risk Charge.........0.90% Federal
Income Tax Charge.........................Currently none (4)
Annual Maintenance Fee:...................$35 (5)
Transfer Charges:.........................$10 (6)
Maximum Withdrawal Charge:................7.75% of initial premium withdrawn (7)
Due and Unpaid Premium Tax Charge:........2.25% of initial premium withdrawn (8)

-----------------------------------------------------------------------------

(1) Except for the maximum or "guaranteed" cost of insurance charge, which is
    expressed as a range of monthly costs per thousand dollars of net amount at
    risk. The net amount at risk is the difference between the Death Benefit and
    the Account Value. See "Deductions and Charges -- Monthly Deductions -- Cost
    of Insurance Charge," page 18.

(2) The actual amount of insurance  purchased  will depend on the insured's age,
    sex (where permitted) and rate class. See "Deductions and Charges -- Monthly
    Deductions  -- Cost of  Insurance  Charge,"  page 18.  The  current  cost
    of insurance  charge under the Contracts will never exceed the guaranteed
    cost of insurance charge shown in your Contract.

(3) This charge includes a premium tax deduction of 0.25%, and a federal tax
    deduction of 0.15%, of Account Value. We assess this charge only during the
    first 10 Contract Years. See "Deductions and Charges -- Monthly Deductions
    -- Tax Expense Charge," page 19.

(4) The Company does not currently assess a charge for federal income taxes that
    may be attributable to the operations of the Variable Account, although it
    may do so in the future. See "Deductions and Charges -- Other Deductions --
    Taxes Charged Against the Variable Account," page 20.

(5) We waive this fee if total premiums paid are $50,000 or more.

(6) We do not impose this charge on the first 12 transfers in any Contract Year.
    The Company  reserves the right to assess a $10 charge for each  transfer in
    excess of 12 in any Contract  Year,  excluding  transfers due to dollar cost
    averaging.

(7) This charge applies only upon withdrawals of the initial premium paid at the
    time of Contract  purchase,  and it only applies to withdrawals in excess of
    the  Free  Withdrawal  Amount.  It does  not  apply  to  withdrawals  of any
    additional payments paid under a Contract. The withdrawal charge declines to
    0% over ten years.  We impose it to cover a portion of the sales  expense we
    incur in  distributing  the Contracts.  See "Deductions and Charges -- Other
    Deductions -- Withdrawal Charge," page 20. We will not impose a withdrawal
    charge on any withdrawal to the extent that aggregate withdrawal charges and
    the federal tax portion of the tax expense  charge  imposed would  otherwise
    exceed 9% of total premiums paid prior to the  withdrawal.  See  "Deductions
    and Charges," page 18 and "Withdrawal Charge," page 20.

(8) This charge applies only upon withdrawals of the initial premium paid at the
    time  of  Contract  purchase.  It  does  not  apply  to  withdrawals  of any
    additional  payments  paid under a  Contract.  The charge for due and unpaid
    premium tax  declines to 0% over ten years and is imposed on full or partial
    withdrawals in excess of the Free Withdrawal Amount.
<PAGE>


PORTFOLIO ANNUAL EXPENSES (AFTER VOLUNTARY REDUCTIONS AND REIMBURSEMENTS)
(AS A PERCENTAGE OF PORTFOLIO AVERAGE DAILY NET ASSETS)(1)

<TABLE>


                                                                                  Rule                            Total Portfolio
                                                            Management           12b-1            Other               Annual
Portfolio                                                      Fees               fees           Expenses            Expenses

---------------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>                 <C>             <C>                  <C>
AIM V.I. Balanced Fund (2)                                     0.65%              N/A             0.56%                1.21%
---------------------------------------------------------------------------------------------------------------------------------
AIM V.I. Diversified Income Fund                               0.60%              N/A             0.23%                0.83%
---------------------------------------------------------------------------------------------------------------------------------
AIM V.I. Government Securities Fund                            0.50%              N/A             0.40%                0.90%
---------------------------------------------------------------------------------------------------------------------------------
AIM V.I. Growth Fund                                           0.63%              N/A             0.10%                0.73%
---------------------------------------------------------------------------------------------------------------------------------
AIM V.I. Growth and Income Fund                                0.61%              N/A             0.16%                0.77%
---------------------------------------------------------------------------------------------------------------------------------
AIM V.I. International Equity Fund                             0.75%              N/A             0.22%                0.97%
---------------------------------------------------------------------------------------------------------------------------------
AIM V.I. Value Fund                                            0.61%              N/A             0.15%                0.76%
---------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund, Inc.             0.75%              N/A             0.04%                0.79%
---------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund                                       0.25%              N/A             0.01%                0.26%
---------------------------------------------------------------------------------------------------------------------------------
Dreyfus VIF Growth & Income Fund                               0.75%              N/A             0.04%                0.79%
---------------------------------------------------------------------------------------------------------------------------------
Dreyfus VIF Money Market Fund                                  0.50%              N/A             0.08%                0.58%
---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Contrafund-Registered Trademark-
 Fund (3,4)                                                    0.58%              N/A             0.09%                0.67%
---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Fund (3,4)                          0.48%              N/A             0.09%                0.57%
---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Fund (3,4)                                 0.58%              N/A             0.08%                0.66%
---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Fund (3)                              0.58%              N/A             0.11%                0.69%
---------------------------------------------------------------------------------------------------------------------------------
Franklin Small Cap Fund -- Class 2 (5,6)                       0.55%             0.25%            0.27%                1.07%
---------------------------------------------------------------------------------------------------------------------------------
Mutual Shares Securities Fund -- Class 2 (6,7)                 0.60%             0.25%            0.19%                1.04%
---------------------------------------------------------------------------------------------------------------------------------
Templeton Developing Markets Securities Fund --
  Class 2 (6,8)                                                1.25%             0.25%            0.31%                1.81%
---------------------------------------------------------------------------------------------------------------------------------
Templeton Growth Securities Fund -- Class 2 (6, 9,10)          0.83%             0.25%            0.05%                1.13%
---------------------------------------------------------------------------------------------------------------------------------
Templeton International Securities Fund -- Class 2
  (6,11)                                                       0.69%             0.25%            0.19%                1.13%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT Capital Growth Fund (12,13)                  0.75%              N/A             0.25%                1.00%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT CORE-SM- Small Cap Equity Fund
  (12,13)                                                      0.75%              N/A             0.25%                1.00%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT CORE-SM- U.S. Equity Fund (12)               0.70%              N/A             0.20%                0.90%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT Global Income Fund (12,13)                   0.90%              N/A             0.25%                1.15%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT International Equity Fund (12,13)            1.00%              N/A             0.35%                1.35%
---------------------------------------------------------------------------------------------------------------------------------
MFS Emerging Growth Series (14)                                0.75%              N/A             0.09%                0.84%
---------------------------------------------------------------------------------------------------------------------------------
MFS Growth with Income Series (14)                             0.75%              N/A             0.13%                0.88%
---------------------------------------------------------------------------------------------------------------------------------
MFS New Discovery Series (14,15)                               0.90%              N/A             0.17%                1.07%
---------------------------------------------------------------------------------------------------------------------------------
MFS Research Series (14)                                       0.75%              N/A             0.11%                0.86%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Equity Growth (2)                           0.29%              N/A             0.56%                0.85%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Fixed Income (2)                            0.14%              N/A             0.56%                0.70%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Global Equity (2)                           0.47%              N/A             0.68%                1.15%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Mid Cap Value (2)                           0.43%              N/A             0.62%                1.05%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Value (2)                                   0.18%              N/A             0.67%                0.85%
---------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Aggressive Growth Fund/VA                          0.66%              N/A             0.01%                0.67%
---------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Capital Appreciation Fund/VA                       0.68%              N/A             0.02%                0.70%
---------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund/VA                          0.67%              N/A             0.02%                0.69%
---------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Main Street Growth & Income Fund/VA                0.73%              N/A             0.05%                0.78%
---------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund/VA                             0.74%              N/A             0.04%                0.78%
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>



(1) The  figures  shown in the table are for the year ended  December  31,  1999
    (except as otherwise noted).

(2) Absent  voluntary  reductions  and  reimbursements  for certain  Portfolios,
    "Management  Fees," "12b-1 Fees",  "Other  Expenses,"  and "Total  Portfolio
    Annual  Expenses" as a percent of average net assets of the portfolios would
    have been as follows:

<TABLE>
                                                                                  Rule                            Total Portfolio
                                                            Management           12b-1            Other               Annual
Portfolio                                                      Fees               fees           Expenses            Expenses

---------------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>                 <C>             <C>                  <C>
AIM V.I. Balanced Fund                                         0.75%              N/A             0.56%                1.31%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Equity Growth                               0.55%              N/A             0.56%                1.11%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Fixed Income                                0.40%              N/A             0.56%                0.96%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Global Equity                               0.80%              N/A             0.68%                1.48%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Mid Cap Value                               0.75%              N/A             0.62%                1.37%
---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley UIF Value                                       0.55%              N/A             0.67%                1.22%
---------------------------------------------------------------------------------------------------------------------------------

</TABLE>


The  Portfolio's  Advisors  may  discontinue  all or  part  of  these  voluntary
reductions and reimbursements at any time.

(3) Initial Class. "Total Annual Portfolio Expenses" reflect offset and other
    arrangements that reduce expenses.

(4)A portion of the  brokerage  commissions  that certain funds pay was used to
   reduce fund expenses. In addition, through arrangements with certain funds',
   or  Fidelity  Management  &  Research  Company  ("FMR") on behalf of certain
   funds'  custodian,  credits realized as a result of uninvested cash balances
   were used to reduce a portion of each applicable fund's expenses. With these
   reductions,  the "Total Portfolio  Annual  Expenses"  presented in the table
   would have been 0.65% for Contrafund-Registered  Trademark- Portfolio, 0.56%
   for Equity-Income Portfolio, and 0.65% for Growth Portfolio.

(5)On  February 8, 2000,  a merger and  reorganization  was  approved  that
   combined  the assets of the fund with a similar fund of the  Templeton
   Variable Products  Series  Fund,  effective  May 1,  2000.  On
   February  8,  2000,  fund shareholders  approved new "Management  Fees",
   which apply to the combined fund effective May 1, 2000.  The table shows
   restated total expenses based on the new fees and assets of the fund as of
   December 31,  1999,  and not the assets of the combined  fund.  However,  if
   the  table  reflected  both  the new  fees and the combined  assets,  the
   fund's  expenses after May 1, 2000 would be estimated as: "Management Fees"
   0.55%,  "12b-1 Fees" 0.25%, "Other Expenses" 0.27%, and "Total Portfolio
   Annual Expenses" 1.07%.

(6)The funds'  class 2  distribution  plan or "Rule 12b-1 plan" is described in
   the fund's prospectus.

(7)On February 8, 2000, a merger and  reorganization was approved that combined
   the fund with a similar fund of Templeton  Variable Products Series Fund,
   effective May 1, 2000.  The table shows  total  expenses  based on the funds
   assets as of December 31,  1999,  and not the assets of the combined  fund.
   However,  if the table reflected  combined assets, the fund's expenses after
   May 1, 2000 would be estimated as:  "Management  Fees" 0.60%,  "12b-1 Fees"
   0.25%,  "Other  Expenses" 0.19%, and "Total Portfolio Annual Expenses" 1.04%.

(8)On  February 8, 2000,  shareholders  approved a merger and  reorganization
   that combined the fund with the Templeton  Developing Markets Equity Fund,
   effective May 1, 2000. The  shareholders of that fund had approved new
   "Management  Fees", which apply to combined  fund  effective May 1, 2000.
   The table shows  restated total  expenses  based on the new fees and the
   assets of the fund as of December 31,  1999,  and not the  assets  of the
   combined  fund.  However,  if the table reflected both the new fees and the
   combined  assets,  the fund's expenses after May 1, 2000 would be estimated
   as: "Management Fees" 1.25%,  "12b-1 Fees" 0.25%,"Other Expenses" 0.29%, and
   "Total Portfolio Annual Expenses" 1.79%.

(9)On February 8, 2000, a merger and  reorganization was approved that combined
   the fund with a similar fund of Templeton  Variable Products Series Fund,
   effective May 1, 2000.  The table shows total  expenses  based on the fund's
   assets as of December 31,  1999,  and not the assets of the combined  fund.
   However,  if the table reflected  combined assets, the fund's expenses after
   May 1, 2000 would be estimated as:  "Management  Fees" 0.80%,  "12b-1 Fees"
   0.25%,  "Other  Expenses" 0.05%, and "Total Portfolio Annual Expenses" 1.10%.

(10) The fund administration fee is paid indirectly through the management fee.

(11) On  February 8, 2000,  shareholders  approved a merger and  reorganization
    that combined the fund with the Templeton International Equity Fund,
    effective May 1, 2000. The  shareholders of that fund had approved new
    "Management  Fees",  which apply to combined fund  effective May 1, 2000.
    The table shows  restated  total expenses  based on the new fees and the
    assets of the fund as of  December  31,1999, and not the assets of the
    combined fund.  However,  if the table reflected both the new fees and the
    combined assets, the fund's expenses after May 1, 2000 would be  estimated
    as:  "Management  Fees" 0.65%,  "12b-1 Fees" 0.25%,  "Other Expenses" 0.20%,
    and "Total Portfolio Annual Expenses" 1.10%.

(12) The Funds'  expenses  are based on  estimated  expenses for the fiscal year
     ending December 31, 2000.

(13) Goldman  Sachs  Asset   Management   and  Goldman  Sachs  Asset  Management
    International, the investment advisors, have voluntarily agreed to reduce or
    limit certain other expenses  (excluding  management fees, taxes,  interest,
    brokerage  fees,  litigation,   indemnification,   and  other  extraordinary
    expenses) to the extent such expenses  exceed the  percentage  stated in the
    calculated  per annum  (above  table) as of each fund's  respective  average
    daily net assets.  Without the limitations described above, "Other Expenses"
    and "Total Portfolio Annual Expenses" would be estimated as follows:
<TABLE>

                                                                                  Rule                            Total Portfolio
                                                            Management           12b-1            Other               Annual
Portfolio                                                      Fees               Fees           Expenses            Expenses

---------------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>                 <C>             <C>                  <C>
Goldman Sachs VIT Capital Growth Fund                          0.75%              N/A             0.94%                1.69%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT CORE-SM- Small Cap Equity Fund               0.75%              N/A             0.75%                1.50%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT Global Income Fund                           0.90%              N/A             1.78%                2.68%
---------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT International Equity Fund                    1.00%              N/A             0.77%                1.77%
---------------------------------------------------------------------------------------------------------------------------------

</TABLE>


The Portfolio Advisor may discontinue all or part of these voluntary  reductions
at any time.

(14) Each series has an expense  offset  arrangement  which  reduces the series'
    custodian  fee based upon the amount of cash  maintained  by the series with
    its  custodian  and dividend  disbursing  agent.  Each series may enter into
    other such  arrangements and directed  brokerage  arrangements,  which would
    also have the effect of reducing the series'  expenses.  "Other Expenses" do
    not take into account these  expense  reductions,  and are therefore  higher
    than the actual expenses of the series.  Had these fee reductions been taken
    into account,  "Total  Portfolio Annual Expenses" would be lower for certain
    series and would equal:  0.83% for Emerging Growth Series,  0.87% for Growth
    with Income Series,  1.05% for New Discovery Series,  and 0.85% for Research
    Series.

(15)MFS has contractually  agreed,  subject to  reimbursement,  to bear expenses
    for these series such that each such series' "Other  Expenses" (after taking
    into account the expense offset arrangement  described above), do not exceed
    the  following  percentages  of the  average  daily net assets of the series
    during the  current  fiscal  year:  0.15% for New  Discovery  Series.  These
    contractual  fee  arrangements  will  continue  until at least May 1,  2001,
    unless  changed with the consent of the board of trustees which oversees the
    series.
<PAGE>

THE COMPANY
-------------------------------------------------------------------

The Company is the issuer of the Contract.  It is a stock life insurance company
organized in 1998 under the laws of the State of Arizona. Previously,  Glenbrook
was organized  under the laws of the State of Illinois in 1992.  The Company was
originally  organized  under the laws of Indiana in 1965. From 1965 to 1983, the
Company was known as "United  Standard Life Assurance  Company" and from 1983 to
1992, the Company was known as "William Penn Life Assurance Company of America."
The Company is licensed  to operate in the  District of Columbia  and all states
except  New  York.  The  Company   intends  to  market  the  Contract  in  those
jurisdictions in which it is licensed to operate. The Company's headquarters are
located at 3100 Sanders Road, Northbrook, Illinois 60062.

The Company is a wholly owned  subsidiary  of Allstate  Life  Insurance  Company
("Allstate Life"), a stock life insurance company incorporated under the laws of
the State of Illinois.  Allstate  Life is a wholly owned  subsidiary of Allstate
Insurance Company  ("Allstate"),  a stock  property-liability  insurance company
incorporated  under the laws of the State of  Illinois.  All of the  outstanding
capital   stock  of  Allstate  is  owned  by  The  Allstate   Corporation   (the
"Corporation").

Glenbrook and Allstate Life entered into a reinsurance  agreement effective June
5, 1992. Under the reinsurance agreement,  Allstate Life reinsures substantially
all of Glenbrook's  liabilities under its life insurance and annuity  contracts.
The reinsurance agreement provides us with financial backing from Allstate Life.
However, it does not create a direct contractual  relationship  between Allstate
Life and you.  In other  words,  the  obligations  of  Allstate  Life  under the
reinsurance agreement are to Glenbrook; Glenbrook remains the sole obligor under
the Contract to you.

THE VARIABLE ACCOUNT
-------------------------------------------------------------------

GENERAL

The Company  established the Variable  Account on January 15, 1996. The Variable
Account is a segregated asset account under Arizona law. The Variable Account is
organized as a unit  investment  trust and registered as such with the SEC under
the 1940 Act. The Variable  Account meets the  definition of "separate  account"
under  federal  securities  law.  Under  Arizona law, the assets of the Variable
Account are held  exclusively  for the  benefit of  Contract  Owners and persons
entitled to payments under the Contracts. The assets of the Variable Account are
not  chargeable  with  liabilities  arising out of any other  business which the
Company may conduct.

FUNDS

The Variable  Account will invest in shares of one or more Funds.  The Funds are
registered  with the SEC  under  the 1940 Act as  open-end,  series,  management
investment companies.  Registration of the Funds does not involve supervision of
their  management,  investment  practices  or  policies  by the SEC.  The Funds'
Portfolios are designed to provide  investment  vehicles for variable  insurance
contracts of various insurance  companies,  in addition to the Variable Account.
The Funds available for investment by the Variable Account are listed below.
<TABLE>

<S>                                                  <C>                                             <C>
Portfolio:                                           Each Portfolio Seeks:                       Investment Advisor:

AIM VARIABLE INSURANCE FUNDS*

AIM V.I. Balanced Fund                      As high a total return as possible, consistent        A I M Advisors, Inc.
                                            with preservation of capital
AIM V.I. Diversified Income Fund            A high level of current income
AIM V.I. Government Securities Fund         A high level of current income consistent with
                                            a reasonable concern for safety of principal
AIM V.I. Growth Fund                        Growth of capital
AIM V.I. Growth and Income Fund             Growth of capital with a secondary objective
                                            of current income
AIM V.I. International Equity Fund          Long-term growth of capital
AIM V.I. Value Fund                         Long-term growth of capital and income as a
                                            secondary objective
<PAGE>

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.; THE DREYFUS STOCK INDEX FUND; AND THE DREYFUS VARIABLE INVESTMENT FUND
(VIF) (COLLECTIVELY, THE DREYFUS FUNDS)
The Dreyfus Socially Responsible Growth     Capital growth and, secondarily, current income  The Dreyfus Corporation
                                                                                                 Fund, Inc.
Dreyfus Stock Index Fund                    To match the total return of the Standard &
Poor's 500 Composite Stock Price Index
Dreyfus VIF Growth & Income Portfolio       Long-term capital growth, current income and
                                            growth of income, consistent with reasonable
                                            investment risk
Dreyfus                                     VIF Money  Market  Portfolio  A high
                                            level  of   current   income  as  is
                                            consistent with the  preservation of
                                            capital  and  the   maintenance   of
                                            liquidity

FIDELITY VARIABLE INSURANCE PRODUCTS FUND
Fidelity VIP Contrafund
        Portfolio-Registered Trademark-     Long-term capital appreciation              Fidelity Management &
                                                                                                   Research Company
Fidelity  VIP  Equity-Income  Portfolio     Reasonable  income
Fidelity VIP Growth Portfolio               Capital appreciation
Fidelity VIP High Income Portfolio          High level of current income while also
                                            considering growth of capital

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST (VIP) -- CLASS 2
Franklin Small Cap Fund (surviving fund of       Long-term capital growth                         Franklin Advisers, Inc.
merger with Franklin Small Cap Investments
Fund)
Mutual Shares Securities Fund (surviving fund    Capital appreciation. Secondary goal is income.  Franklin Mutual Advisers,
of merger with Mutual Shares Investments Fund)                                                    LLC.
Templeton Developing Markets Securities Fund     Long-term capital appreciation                   Templeton Investment
(previously Templeton Developing Markets Fund)                                                    Counsel, Inc.
Templeton Growth Securities Fund (surviving      Long-term capital growth                         Templeton Global Advisors
fund of merger with Templeton Stock Fund)                                                         Limited
Templeton International Securities Fund          Long-term capital growth                         Templeton Investment
(previously Templeton International Fund)                                                         Counsel, Inc.
GOLDMAN SACHS VARIABLE INSURANCE TRUST (VIT)
Goldman Sachs VIT Capital Growth Fund            Long-term growth of capital                      Goldman Sachs
Asset
          Management

Goldman Sachs VIT CORE-SM- Small Cap Equity      Long-term growth of capital
         Fund

Goldman Sachs VIT CORE-SM- U.S. Equity Fund      Long-term growth of capital and dividend income
Goldman Sachs VIT Global Income Fund             A high total return, emphasizing current income
                                                 and, to a lesser extent providing opportunities
                                                 for capital appreciation
Goldman Sachs VIT International Equity Fund      Long-term capital appreciation                   Goldman Sachs Asset
                                                                                                  Management International

Portfolio:                                       Each Portfolio Seeks:                            Investment Advisor:


MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST-SM-

MFS Emerging Growth Series                       Long-term growth of capital                      Massachusetts Financial
                                                                                                  Services

MFS Growth with Income Series                    Reasonable current income and long-term growth
                                                 of capital and income
MFS New Discovery Series                         Capital appreciation
MFS Research Series                              Long-term growth of capital and future income
THE UNIVERSAL INSTITUTIONAL FUNDS, INC.
Morgan Stanley UIF Equity Growth                 Long-term capital appreciation                   Morgan Stanley Asset
                                                                                                  Management

Morgan Stanley UIF Fixed Income                  Above-average total return over a market cycle
                                                 of three to five years
Morgan Stanley UIF Global Equity                 Long-term capital appreciation
Morgan Stanley UIF Mid Cap Value                 Above-average total return over a market cycle
                                                 of three to five years
Morgan Stanley UIF Value                         Above-average total return over a market cycle   Miller Anderson & Sherrerd,
                                                 of three to five years                           LLP
OPPENHEIMER VARIABLE ACCOUNT FUNDS
Oppenheimer Aggressive Growth Fund/VA            Capital appreciation                             OppenheimerFunds, Inc.
Oppenheimer Capital Appreciation Fund/VA         Capital appreciation
Oppenheimer Global Securities Fund/VA            Long-term capital appreciation
Oppenheimer Main Street Growth & Income Fund/VA  High total return, which includes growth in the
                                                 value of its shares as well as current income,
                                                 from equity and debt securities
Oppenheimer Strategic Bond Fund/VA               High level of current income

</TABLE>

*A  portfolio's  investment  objective  may be changed  by the  Fund's  Board of
 Trustees without shareholders approval.




Variable  Insurance  Trust  Portfolios  may not be managed by the same portfolio
managers who manage retail mutual funds with similar names. These portfolios are
likely to differ from retail funds in assets, cash flow, and tax matters.
Accordingly, the holdings and investment results of a portfolio can be expected
to be higher or lower than the investment results of retail mutual funds.

Shares  of the Funds are not  deposits  or  obligations  of,  or  guaranteed  or
endorsed  by, any bank and the shares are not  federally  insured by the Federal
Deposit Insurance Corporation, the Federal Reserve Board or any other agency.

All  dividends  and  capital  gains   distributions   from  the  Portfolios  are
automatically  reinvested in shares of the  distributing  Portfolio at their net
asset value.

There is no assurance that the Portfolios  will attain their  respective  stated
objectives.  Additional  information  concerning the  investment  objectives and
policies  of the  Portfolios  can be found in the current  prospectuses  for the
Funds.

You will find more  complete  information  about the  Portfolios,  including the
risks  associated with each Portfolio,  in the Funds'  prospectuses.  You should
read the prospectuses for the Funds in conjunction with this prospectus.

YOU SHOULD READ THE FUND  PROSPECTUSES  CAREFULLY  BEFORE YOU MAKE ANY  DECISION
CONCERNING  THE  ALLOCATION OF PURCHASE  PAYMENTS TO A PARTICULAR  VARIABLE SUB-
ACCOUNT.

It is conceivable that in the future it may be disadvantageous for variable life
insurance  separate accounts and variable annuity separate accounts to invest in
a Fund simultaneously.  Although neither the Company nor any such Fund currently
foresees any such  disadvantages  either to variable life  insurance or variable
annuity contract owners,  the Company has been advised that each Fund's Board of
Directors  or  Trustees  intends  to  monitor  events in order to  identify  any
material  conflicts  between  variable life and variable annuity contract owners
and to determine what action,  if any, should be taken in response  thereto.  If
the Board of Directors or Trustees were to conclude that separate funds should
<PAGE>

be established for variable life and variable  annuity  separate  accounts,  the
Company may be required to bear the attendant expenses.

We reinvest all investment  income of and other  distributions  to each Variable
Sub-Account arising from the corresponding Portfolio in shares of that Portfolio
at net asset value.  The income and both realized and unrealized gains or losses
on the  assets of each  Variable  Sub-Account  are  therefore  separate  and are
credited  to or charged  against  the  Variable  Sub-Account  without  regard to
income,  gains or losses from any other  Variable  Sub-Account or from any other
business of the Company. We will purchase shares in the Funds in connection with
premiums allocated to the corresponding  Variable Sub-Account in accordance with
Contract Owners' directions. We will redeem shares in the Funds to meet Contract
obligations or make adjustments in reserves, if any.

The Company  reserves the right,  subject to compliance  with the law as then in
effect,  to make additions to,  deletions  from, or  substitutions  for the Fund
shares  underlying  the  Variable  Sub-Accounts.  If  shares of any of the Funds
should no longer be  available  for  investment,  or if, in the  judgment of the
Company's  management,  further  investment  in shares of any Fund should become
inappropriate in view of the purposes of the Contracts, we may substitute shares
of another Fund for shares already purchased,  or to be purchased in the future,
under the Contracts.  We will not make any such  substitution  without notice to
Contract  Owners and  without  prior  approval  of the SEC (to the  extent  such
approval is required by the 1940 Act).

We  reserve  the right to  establish  additional  Variable  Sub-Accounts  of the
Variable Account,  each of which would invest in shares of another Fund. Subject
to Contract  Owner  approval,  the Company  also  reserves  the right to end the
registration  under the 1940 Act of the Variable  Account or any other  separate
accounts of which it is the  depositor or to operate the  Variable  Account as a
management company under the 1940 Act.

Each Fund is subject to certain  investment  restrictions and policies which may
not be changed  without the  approval of a majority of the  shareholders  of the
Fund. See the prospectuses for the Funds for further information.

THE CONTRACT
-------------------------------------------------------------------

APPLICATION FOR A CONTRACT
Individuals  wishing to purchase a Contract  must submit an  application  to the
Company.  We will issue a Contract  only on the lives of  Insureds  age 0-85 who
supply  evidence of  insurability  satisfactory  to the Company.  Acceptance  is
subject to the Company's  underwriting rules, and we reserve the right to reject
an  application  for any lawful reason.  If we do not issue a Contract,  we will
return the  premium.  We will not change the terms or  conditions  of a Contract
without the consent of the Contract Owner.

Once we have  received the initial  premium and approved  underwriting,  we will
issue the Contract on the date we receive the final  requirement  for issue.  In
the case of simplified underwriting, we will issue the Contract or deny coverage
within 3 business  days of our receipt of premium.  The Insured  will be covered
under the Contract,  however,  as of the Contract Date.  Since the Contract Date
will  generally  be the date we receive the initial  premium,  coverage  under a
Contract may begin before we issue it. In addition to determining  when coverage
begins,  the Contract Date determines  Monthly Activity Dates,  Contract months,
and Contract Years.

If the  initial  premium  is over the  limits  we  establish  from  time to time
($1,000,000 as of the date of this  Prospectus),  we will not accept the initial
payment  with the  application.  In other  cases  where we receive  the  initial
payment with the application, we will provide fixed conditional insurance during
the  underwriting  period according to the terms of a conditional  receipt.  The
fixed  conditional  insurance will be the insurance applied for, up to a maximum
that varies by age.

PREMIUMS

The Contract is designed to require a substantial  initial  premium payment and,
subject  to certain  conditions,  to permit  additional  premium  payments.  The
initial  premium  payment  purchases  a Death  Benefit  initially  equal  to the
Contract's Specified Amount. The minimum initial payment is $10,000.

Under current underwriting rules, which are subject to change, proposed Insureds
are eligible for simplified  underwriting without a medical examination if their
application responses and initial premium payments meet simplified  underwriting
standards. Customary underwriting standards will apply to all other proposed
<PAGE>

Insureds.  The maximum  initial  premium  currently  permitted  on a  simplified
underwriting basis varies with the issue age of the
insured according to the following table:

       SIMPLIFIED UNDERWRITING



ISSUE AGE         MAXIMUM INITIAL PREMIUM
---------         -----------------------

0-34                   Not available
35-44                     $15,000
45-54                     $30,000
55-64                     $50,000
65-80                    $100,000
Over age 80            Not available


Additional  premium  payments may be made at any time,  subject to the following
conditions:

- only one additional premium payment may be made in any Contract Year;

- each additional premium payment must be at least $500;

- the attained age of the Insured must be less than 86; and

- absent submission of new evidence of insurability of the Insured,  the maximum
  additional payment permitted in a Contract Year is the "Guaranteed  Additional
  Payment." The Guaranteed  Additional  Payment is the lesser of (1) $5,000,  or
  (2) a percentage of the initial  payment (5% for attained  ages 40-70,  and 0%
  for attained ages 20-39 and 71-85).

Additional premium payments may require an increase in Specified Amount in order
for the Contract to remain within the  definition of a life  insurance  contract
under the Code. The Company reserves the right to obtain  satisfactory  evidence
of insurability  upon any additional  premium payments  requiring an increase in
Specified Amount. However, we reserve the right to reject any additional premium
payment for any reason.

Unless you request otherwise in writing, we will apply any additional payment we
receive while a Contract loan exists first to reduce  Indebtedness,  and second,
as an additional premium payment, subject to the conditions described above.

You may pay additional premiums at any time and in any amount necessary to avoid
termination of the Contract without evidence of insurability.

ALLOCATION OF PREMIUMS
Upon completion of underwriting,  we will either:  (1) issue a Contract,  or (2)
deny coverage and return all premiums.  If we issue a Contract, we will allocate
the initial  premium  payment,  plus an amount equal to the interest  that would
have been  earned had the initial  premium  been  invested  in the Money  Market
Variable Sub-Account since the date of receipt of the premium,  according to the
initial premium allocation  instructions  specified on the application.  We will
make this  allocation  on the date the  Contract is issued.  In the future,  the
Company  may  allocate  the  initial   premium  to  the  Money  Market  Variable
Sub-Account  during the  cancellation  period,  in those  states where state law
requires premiums to be returned upon exercise of the free-look right.

ACCUMULATION UNIT VALUES
The Accumulation  Unit Value for each Variable  Sub-Account will vary to reflect
the  investment  experience of the  corresponding  Portfolio.  We will determine
those values on each Valuation Day by multiplying the Accumulation Unit Value of
the particular  Variable  Sub-Account on the preceding Valuation Day by the "Net
Investment Factor" for that Sub-Account for the Valuation Period then ended. The
Net  Investment  Factor for each  Variable  Sub-Account  is  determined by first
dividing (A) the net asset value per share of the corresponding Portfolio at the
end of the current  Valuation  Period  (plus the per share  dividends or capital
gains  distributed  by that  Portfolio  if the  ex-dividend  date  occurs in the
Valuation  Period  then  ended),  by (B) the net  asset  value  per share of the
corresponding  Portfolio  at  the  end of the  immediately  preceding  Valuation
Period. We then subtract from the result an amount equal to the daily deductions
for mortality and expense risk charges imposed during the Valuation Period.  You
should  refer  to the  prospectuses  for the  Portfolios  which  accompany  this
prospectus  for a  description  of how the assets of each  Portfolio are valued,
because that  determination  has a direct bearing on the Accumulation Unit Value
of the corresponding Variable Sub-Account (and therefore on your Account Value).
See "Contract Benefits and Rights -- Account Value," page 22.

We make all  valuations in connection  with a Contract,  (e.g.,  with respect to
determining   Account  Value  and  Cash  Surrender  Value  or  with  respect  to
determining the number of  Accumulation  Units to be credited to a Contract with
each premium,  other than the initial premium and additional  premiums requiring
underwriting),  on the date the  request or payment is received in good order by
the Company at its home office. However, if such date is not a Valuation Day, we
will make the determination on the next succeeding date that is a Valuation Day.

Specialized  Uses  of  the  Contract:  Because  the  Contract  provides  for  an
accumulation of cash value as well as a death benefit,  you can use the Contract
for various individual and business financial planning purposes.  Purchasing the
Contract in part for such purposes  entails certain risks.  For example,  if the
investment  performance  of  Variable  Sub-Accounts  to which  Account  Value is
allocated is poorer than  expected or if sufficient  premiums are not paid,  the
Contract may lapse or may not  accumulate  sufficient  Account Value to fund the
purpose for which the Contract was purchased.

Withdrawals  and  Contract  loans may  significantly  affect  current and future
Account Value, Cash Surrender Value, or Death Benefit  proceeds.  Depending upon
Variable Sub-Account  investment  performance and the amount of a Contract loan,
the loan may cause a Contract  to lapse.  Because  the  Contract  is designed to
provide  benefits on a  long-term  basis,  before  purchasing  a Contract  for a
specialized  purpose you should  consider  whether the  long-term  nature of the
Contract is consistent  with the purpose for which you are considering it. Using
a Contract for a specialized  purpose may have tax  consequences.  (See "Federal
Tax Matters," page 28).

DEDUCTIONS AND CHARGES

Monthly Deductions
On each Monthly  Activity Date  including the Contract Date, we will deduct from
the Account  Value  attributable  to the  Variable  Account an amount  ("Monthly
Deduction  Amount") to cover charges and expenses  incurred in connection with a
Contract.  We will  deduct a portion of the Monthly  Deduction  Amount from each
Variable Sub-Account proportion to your Account Value allocated to that Variable
Sub-Account.  The Monthly Deduction Amount will vary from month to month. If the
Cash Surrender Value is not sufficient to cover a Monthly  Deduction  Amount due
on any Monthly  Activity Date, the Contract may lapse. See "Access to Your Money
--  Contract Benefits and  Rights -- Lapse and  Reinstatement,"  page 25.  The
following is a summary of the monthly  deductions  and charges which  constitute
the Monthly Deduction Amount:

Cost of Insurance  Charge:  The cost of insurance  charge  covers the  Company's
anticipated  mortality  costs for  standard and special  risks.  Current cost of
insurance  rates are lower after the 10th Contract  Year.  However,  the current
cost of insurance charge, which we impose by deducting a specified percentage of
your Account  Value,  will not exceed the guaranteed  cost of insurance  charge.
This  guaranteed  charge is the maximum  annual cost of insurance  per $1,000 as
indicated  in the  Contract;  multiplied  by the  difference  between  the Death
Benefit and the Account Value (both as determined on the Monthly Activity Date);
divided by $1,000; and divided by 12. For standard risks, the guaranteed cost of
insurance rate is based on the 1980  Commissioners  Standard Ordinary  Mortality
Table, age last birthday. (Unisex rates may be required in some states). A table
of guaranteed cost of insurance charges per $1,000 is included in each Contract;
however,  the Company  reserves  the right to use rates less than those shown in
the table.  We will assess special risks at a higher cost of insurance rate that
will,  however,  not exceed rates based on a multiple of the 1980  Commissioners
Standard Ordinary Mortality Table, age last birthday. The multiple will be based
on the Insured's substandard rating.

The  maximum  guaranteed  cost of  insurance  charge  rates are  applied  to the
difference between the Death Benefit determined on the Monthly Activity Date and
the Account  Value on that same date prior to  assessing  the Monthly  Deduction
Amount,  because that  difference  is the amount for which we are at risk should
the Death Benefit be then payable. The Death Benefit as computed on a given date
is the  greater of (1) the  Specified  Amount on that date,  and (2) the Account
Value on that date  multiplied by the applicable  Death Benefit  ratio.  (For an
explanation  of the Death  Benefit,  see "Contract  Benefits and Rights" on page
21).

Example:

    Specified Amount                =     $100,000

    Account Value on the Monthly

    Activity Date                   =     $30,000

    Insured's attained age          =     45

    Death Benefit ratio for age
    45                              =     2.15

On the Monthly Activity Date in this example, the Death Benefit as then computed
would be $100,000,  because the Specified Amount  ($100,000) is greater than the
Account Value multiplied by the applicable Death Benefit ratio ($30,000 X 2.15 =
$64,500).  Since the  Account  Value on that  date is  $30,000,  the  guaranteed
maximum cost of insurance  charges per $1,000 would be applied to the difference
($100,000 - $30,000 = $70,000).

Assume  that the  Account  Value in the above  example  was  $50,000.  The Death
Benefit would then be $107,500 (2.15 X $50,000),  since this is greater than the
Specified  Amount  ($100,000).  The maximum cost of insurance rates in that case
would be applied to ($107,500 - $50,000) = $57,500.

The level of Specified  Amount that an initial  premium will  purchase will vary
based on age and sex. For example,  a $10,000  initial premium paid by a male at
age 45 would result in a specified amount of $39,998.  If a female age 65 paid a
$10,000 premium, the specified amount would be equal to $22,749.

Because the Account Value (and, as a result, the amount for which we are at risk
under a Contract) may vary from month to month, the cost of insurance charge may
also vary on each Monthly Activity Date.  However,  once we have assigned a risk
rating class to an Insured  when the Contract is issued,  that rating class will
not change if additional  premium  payments or partial  withdrawals  increase or
decrease the Specified Amount.

TAX EXPENSE CHARGE:  We will deduct monthly from the Account Value a tax expense
charge  equivalent to an annual rate of 0.40% for the first ten Contract  Years.
This charge compensates us for premium taxes imposed by various states and local
jurisdictions and for federal taxes related to our receipt of premiums under the

Contract. The charge includes a premium tax deduction of 0.25% and a federal tax
deduction of 0.15%.  The 0.25%  premium tax  deduction  over ten Contract  Years
approximates  the Company's  average  expenses for state and local premium taxes
(2.5%). Premium taxes vary, ranging from zero to 3.5%. We impose the premium tax
deduction regardless of a Contract Owner's state of residence and, therefore, we
assess it whether or not any premium tax applies. The deduction may be higher or
lower than any premium tax your state imposes. However, we do not expect to make
a profit from this deduction. The 0.15% federal tax deduction helps reimburse us
for  approximate  expenses  we  incur  for  federal  taxes  resulting  from  the
application of Section 848 of the Code.

ADMINISTRATIVE EXPENSE CHARGE: We will deduct monthly from your Account Value an
administrative expense charge equivalent to an annual rate of 0.25%. This charge
compensates us for administrative expenses we incur in our administration of the
Variable Account and the Contracts.

We take all monthly  deductions by canceling  Accumulation Units of the Variable
Account under your Contract.

OTHER DEDUCTIONS

MORTALITY  AND EXPENSE RISK CHARGE:  We will deduct from the Variable  Account a
daily charge  equivalent to an annual rate of 0.90% for the mortality  risks and
expense risks we assume in relation to the Contracts. The mortality risk assumed
includes the risk that the cost of insurance  charges  specified in the Contract
will be  insufficient  to meet  claims.  We also  assume a risk  that the  Death
Benefit  will  exceed the  amount on which the cost of  insurance  charges  were
based, because that determination is made on the Monthly Activity Date preceding
the death of an Insured. The expense risk we assume is that expenses we incur in
issuing and administering the Contracts will exceed the  administrative  charges
set in the Contract.

ANNUAL  MAINTENANCE  FEE: If the aggregate  premiums paid on a Contract are less
than $50,000,  we will deduct from your Account Value an annual  maintenance fee
of $35 on  each  Contract  Anniversary.  This  fee  helps  reimburse  us for our
administrative and maintenance costs relating to the Contracts.

TAXES CHARGED AGAINST THE VARIABLE ACCOUNT:  Currently, we make no charge to the
Variable  Account  for  federal  income  taxes that may be  attributable  to the
operations of the Variable Account (as opposed to the federal tax related to the
receipt of premiums under the Contract).  We may, however,  impose such a charge
in the future. We may also assess charges for other taxes, if any,  attributable
to the Variable Account or this class of Contracts.

CHARGES AGAINST THE FUNDS: The Variable Account purchases shares of the Funds at
net asset value.  The net asset value of the Fund shares reflect Fund investment
management  fees  already  deducted  from  the  assets  of the  Funds.  The Fund
investment  management  fees are a percentage  of the average daily value of the
net  assets  of the  Portfolios.  See the  "Fund  Fees  and  Expenses"  table on
page 8.

WITHDRAWAL  CHARGE:  We may assess as  withdrawal  charge upon  surrender of the
Contract and partial  withdrawals in excess of the Free Withdrawal  Amount.  The
Free  Withdrawal  Amount in any Contract Year is 15% of total premiums paid. Any
Free  Withdrawal  Amount not taken in a Contract Year may not be carried forward
to increase the Free Withdrawal  Amount in any subsequent  year.  Withdrawals in
excess of the Free Withdrawal  Amount will be subject to a withdrawal  charge as
set forth in the table below:

               PERCENTAGE OF INITIAL
CONTRACT YEAR    PREMIUM WITHDRAWN
-------------  ---------------------

1                       7.75%
2                       7.75%
3                       7.75%
4                       7.25%
5                       6.25%
6                       5.25%
7                       4.25%
8                       3.25%
9                       2.25%
10+                     0.00%

After  the  ninth  Contract  Year,  we will  impose no  withdrawal  charges.  In
addition,  we will not impose a withdrawal  charge to the extent that  aggregate
withdrawal charges and the federal tax portion of the tax expense charge imposed
would otherwise  exceed 9% of total premiums paid prior to the  withdrawal.  The
withdrawal  charge may be waived under certain  circumstances  if the Insured is
confined to a qualified  long-term  care  facility or  hospital.  See  "Contract
Benefits and Rights - Confinement Waiver Benefit on page 21.

We impose the  withdrawal  charge to cover a portion of the  expense we incur in
distributing  the  Contracts.   This  expense   includes  agents'   commissions,
underwriting, and the costs associated with establishing policies.

DUE AND UNPAID  PREMIUM  TAX CHARGE:  During the first nine  Contract  Years,  a
charge  for due and  unpaid  premium  tax  will be  imposed  on full or  partial
withdrawals in excess of the Free Withdrawal Amount. This charge is shown below,
as a percent of the Account Value withdrawn:


               PERCENTAGE OF INITIAL
CONTRACT YEAR    PREMIUM WITHDRAWN
-------------  ---------------------

1                       2.25%
2                       2.00%
3                       1.75%
4                       1.50%
5                       1.25%
6                       1.00%
7                       0.75%
8                       0.50%
9                       0.25%
10+                     0.00%


After the ninth Contract Year, no due and unpaid premium tax charge applies.  We
guarantee that the percentages indicated above will not increase.

CONTRACT BENEFITS AND RIGHTS
-------------------------------------------------------------------

DEATH BENEFIT
The  Contracts  provide for the payment of Death  Benefit  proceeds to the named
beneficiary  when the Insured under the Contract dies.  The proceeds  payable to
the beneficiary equal the Death Benefit less the sum of:

- any Indebtedness, and

- any due and unpaid Monthly  Deduction  Amounts occurring during a Grace Period
  (if applicable).

The Death  Benefit  equals the greater of (1) the Specified  Amount,  or (2) the
Account Value  multiplied by the Death Benefit  ratio.  The Death Benefit ratios
vary  according  to the  attained  age of the Insured and are  specified  in the
Contract.  Therefore,  an increase in Account Value due to favorable  investment
experience  may increase the Death  Benefit above the  Specified  Amount;  and a
decrease in Account Value due to unfavorable  investment experience may decrease
the Death Benefit (but not below the Specified Amount).

EXAMPLES:
                               A                   B
                       -----------------   -----------------

Specified Amount:          $100,000            $100,000
Insured's Age:                   45                  45
Account Value on Date
 of Death:                 $ 48,000            $ 34,000
Death Benefit Ratio            2.15                2.15



In Example A, the Death Benefit equals  $103,200,  i.e., the greater of $100,000
(the  Specified  Amount) and $103,200 (the Account Value at the Date of Death of
$48,000,  multiplied by the Death Benefit ratio of 2.15). This amount,  less any
Indebtedness  and due and unpaid  Monthly  Deduction  Amounts,  constitutes  the
proceeds which we would pay to the beneficiary.

In Example B, the Death Benefit is $100,000,  i.e., the greater of $100,000 (the
Specified  Amount) and $73,100 (the Account  Value of $34,000  multiplied by the
Death Benefit ratio of 2.15).

The beneficiary may (1) take all or part of the proceeds in cash, or (2) apply
the proceeds to an Income Plan. See "Payment Options," page 24.

ACCELERATED DEATH BENEFIT
If the Insured  becomes  terminally  ill, you may request an  accelerated  Death
Benefit in an amount up to the lesser of (1) 50% of the Specified  Amount on the
day we receive the request,  and (2)  $250,000  for all  policies  issued by the
Company  that cover the Insured.  "Terminally  ill" means an illness or physical
condition of the Insured that,  notwithstanding  appropriate  medical care, will
result in a life  expectancy  of 12 months or less. If the Insured is terminally
ill as the result of an illness,  the accelerated Death Benefit is not available
unless  the  illness  occurred  at least 30 days  after the issue  date.  If the
Insured is terminally ill as the result of an accident,  the  accelerated  Death
Benefit is available if the accident  occurred after the issue date. The minimum
amount of Death Benefit we will accelerate is $10,000.

We will pay benefits due under the  accelerated  Death  Benefit  provision  upon
receipt  of a written  request  from the  Contract  Owner and due proof that the
Insured has been  diagnosed  as  terminally  ill.  We also  reserve the right to
require  supporting  documentation  of the  diagnosis  and to  require  (at  our
expense) an  examination  of the Insured by a physician of our choice to confirm
the  diagnosis.  The amount of the payment  will be the amount  requested by the
Contract Owner, reduced by the sum of:

- a 12 month interest discount to reflect the early payment;

- an administrative fee (not to exceed $250); and

- a pro rata amount of any outstanding Contract loan and accrued loan interest.

After the  payment  has been made,  we will  reduce the  Specified  Amount,  the
Account Value and any outstanding Contract loan on a pro rata basis.

Only one request for an  accelerated  Death Benefit per Insured is allowed.  The
accelerated Death Benefit may not be available in all states.  In addition,  its
features may differ from those  discussed above as required by state law. Please
refer to the Contract for further information.

CONFINEMENT WAIVER BENEFIT
Under the terms of an endorsement to the Contract,  we will waive any withdrawal
charges on partial  withdrawals and surrenders of the Contract while the Insured
is confined to a qualified  long-term  care  facility or hospital (as defined in
the endorsement) for a period of more than 90 consecutive days beginning 30 days
or more after the issue date.  You must  request this waiver  either  during the
period of  confinement  or within 90 days after the Insured is  discharged  from
such  confinement.  The  confinement  must have been  prescribed  by a  licensed
medical doctor or a licensed doctor of osteopathy, operating within the scope of
his or her license, and must be medically necessary.  The prescribing doctor may
not  be  the  Insured,  the  Contract  Owner,  or  any  spouse,  child,  parent,
grandchild,  grandparent,  sibling or in-law of the Contract  Owner.  "Medically
necessary"  means  appropriate and consistent with the diagnosis and which could
not have been omitted without adversely affecting the Insured's  condition.  The
confinement  waiver  benefit may not be available in all states.  We reserve the
right to discontinue the offering of the confinement  waiver benefit  amendatory
endorsement upon the purchase of a new Contract.

ACCOUNT VALUE
We will compute the Account  Value of a Contract on each  Valuation  Day. On the
Contract  Date,  the  Account  Value is equal to the  initial  premium  less the
Monthly Deduction Amount for the first month. Thereafter, the Account Value will
vary to reflect the  investment  experience of the Funds,  the value of the Loan
Account  and the  Monthly  Deduction  Amounts.  There is no  minimum  guaranteed
Account Value.

The Account Value of a particular  Contract is related to the Accumulation  Unit
Value of the Variable  Sub-Accounts  to which premiums on the Contract have been
allocated.  The Account Value on any Valuation Day is calculated by  multiplying
the number of  Accumulation  Units  credited to the  Contract  in each  Variable
Sub-Account as of the Valuation Day by the then  Accumulation Unit Value of that
Sub-Account  and then  adding  the  results  for all the  Variable  Sub-Accounts
credited to the Contract to the value of the Loan Account.  See "The Contract --
Accumulation Unit Values," page 18.

TRANSFER OF ACCOUNT VALUE
While the Contract remains in force and subject to the Company's  transfer rules
then in effect,  you may  request  that part or all of your  Account  Value in a
particular Variable  Sub-Account be transferred to other Variable  Sub-Accounts.
We reserve  the right to impose a $10 charge on each such  transfer in excess of
12 per Contract Year. However,  there are no charges on transfers at the present
time.  The minimum  amount that can be transferred is shown on the Contract Data
page(currently, there is no minimum).

On days when the New York Stock Exchange  ("NYSE") is open for trading,  you may
make  telephone  transfer  requests  by  calling  1 (800)  755-5275.  We  effect
telephone  transfer requests that we receive before 4:00 p.m.,  Eastern Time, at
the next computed value. In the event that the NYSE closes early,  i.e.,  before
4:00 p.m.  Eastern Time, or in the event that the NYSE closes early for a period
of time but then reopens for trading on the same day, we will process  telephone
transfer  requests as of the close of the NYSE on that  particular  day. We will
not accept  telephone  requests  received at any telephone number other than the
number that appears in this  paragraph or received after the close of trading on
the NYSE.

Transfers by telephone  may be made by the Contract  Owner's  agent of record or
attorney-in-fact pursuant to a power of attorney. Telephone transfers may not be
permitted  in  some  states.  The  policy  of the  Company  and its  agents  and
affiliates is that they will not be responsible for losses resulting from acting
upon  telephone  requests they  reasonably  believe are genuine.  We will employ
reasonable procedures to confirm that instructions communicated by telephone are
genuine;  otherwise,  we may be liable  for any losses  due to  unauthorized  or
fraudulent instructions.  The procedures we follow for transactions initiated by
telephone  include  requirements  that  callers  on behalf of a  Contract  Owner
identify themselves and the Contract Owner by name and social security number or
other identifying  information.  All transfer instructions by telephone are tape
recorded.

As a result of a  transfer,  we will  reduce  the number of  Accumulation  Units
credited  to the  Variable  Sub-Account  from which the  transfer  is made by an
amount equal to the amount  transferred,  divided by the Accumulation Unit Value
of the Variable  Sub-Account from which the transfer is made next computed after
we receive the  transfer  request.  Similarly,  we will  increase  the number of
Accumulation Units credited to the Variable Sub-Account to which the transfer is
made by an amount equal to the amount  transferred,  divided by the Accumulation
Unit Value of that  Variable  Sub-Account  next  computed  after we receive  the
transfer request.

DOLLAR COST AVERAGING
You may make transfers  automatically  through  Dollar Cost Averaging  while the
Contract is in force.  Dollar Cost Averaging permits you to transfer a specified
amount every month (or some other  interval as may be determined by the Company)
from the Money Market Variable Sub-Account to any other Variable Sub-Account.

The theory of Dollar  Cost  Averaging  is that,  if  purchases  of equal  dollar
amounts are made at fluctuating prices, the aggregate average cost per unit will
be less than the average of the unit prices on the same purchase dates. However,
participation  in the Dollar  Cost  Averaging  program  does not assure you of a
greater  profit from your  purchases  under the program;  nor will it prevent or
alleviate  losses in a declining  market.  We impose no additional  charges upon
participants in the Dollar Cost Averaging  program.  Transfers under Dollar Cost
Averaging  are not counted  toward the 12 free  transfers  per Contract  Year we
currently permit.

AUTOMATIC PORTFOLIO REBALANCING
You may make transfers  automatically  through Automatic  Portfolio  Rebalancing
while the  Contract  is in  force.  Under our  Automatic  Portfolio  Rebalancing
program,  we will rebalance your Account Value in the Variable  Sub-Accounts  to
your desired  allocation on a quarterly  basis,  determined  from the first date
that you rebalance.

The allocation we use will be the allocation you initially selected,  unless you
subsequently  changed it. You may change the allocation at any time by giving us
written notice.  The new allocation will be effective with the first rebalancing
that occurs after we receive the written  request.  We are not  responsible  for
rebalancing that occurs prior to our receipt of the written request.

Example:

        Assume  that  you want  your  initial  purchase  payment  split  among 2
        Variable  Sub-Accounts.  You  want  40% to be in the  Fidelity  VIP High
        Income Variable Sub-Account and 60% to be in the AIM V.I. Growth
        Variable Sub-Account.  Over the next 2 months the bond  market does
        very well while the stock  market  performs poorly.  At the end of the
        first  quarter,  the Fidelity VIP High Income Variable Sub-Account now
        represents  50% of your  holdings  because of its  increase in value. If
        you choose to have your holdings rebalanced quarterly,  on the first day
        of the next  quarter,  we would sell some of your units in the Fidelity
        VIP High Income Variable Sub-Account and use the money to buy more units
        in the  AIM V.I. Growth Fund so that the percentage  allocations  would
        again be 40% and 60% respectively.

Transfers made under the Automatic  Portfolio  Rebalancing  Program do not count
towards the 12 transfers you can make without paying a transfer fee, and are not
subject to a transfer fee.

Portfolio   rebalancing  is  consistent  with  maintaining  your  allocation  of
investments among market segments,  although it is accomplished by reducing your
Contract Value allocated to the better performing segments.

ACCESS TO YOUR MONEY
-------------------------------------------------------------------

CONTRACT LOANS
While the  Contract  is in force,  you may  obtain,  without  the consent of the
beneficiary (provided the designation of beneficiary is not irrevocable), one or
both of two types of cash  loans from the  Company.  These  types are  Preferred
Loans (described below) and non-Preferred Loans. Both types of loans are secured
by  your  Contract.  The  maximum  amount  available  for a  loan  is 90% of the
Contract's Cash Value, less the sum of:

- the amount of all Contract loans existing on the date of the loan (including
  loan interest to the next Contract Anniversary),

- any due and unpaid Monthly Deduction Amounts, and

- any annual maintenance fee due on or before the next Contract Anniversary.

We will  transfer  the  loan  amount  to the  Loan  Account  from  the  Variable
Sub-Accounts  in  proportion  to your Account  Value in each (unless you specify
otherwise).  We will  credit the  amounts  allocated  to the Loan  Account  with
interest at the loan credited  rate set forth in the  Contract.  Loans will bear
interest at rates we determine  from time to time, but which will not exceed the
maximum rate indicated in the Contract  (currently,  8% per year). The amount of
the Loan Account  that equals the excess of the Account  Value over the total of
all  premiums  paid under the  Contract,  net of any  premiums  returned  due to
partial withdrawals, as determined on each Contract Anniversary, is considered a
"Preferred  Loan."  Preferred  Loans bear  interest  at a rate not to exceed the
Preferred Loan rate set forth in the Contract.  The difference between the value
of the Loan Account and the  Indebtedness  will be transferred from the Variable
Sub-Accounts  (in  proportion to your Account Value in each) to the Loan Account
on each  Contract  Anniversary.  If the aggregate  outstanding  loan(s) and loan
interest secured by the Contract exceeds the Cash Value of the Contract, we will
give you written notice that, unless we receive an additional  payment within 61
days to reduce the aggregate  outstanding  loan(s) secured by the Contract,  the
Contract may lapse.

All or any part of any loan  secured  by a  Contract  may be  repaid  while  the
Contract is still in effect. When loan repayments or interest payments are made,
the  repayment  will be allocated  among the Variable  Sub-Accounts  in the same
percentages  as apply to  subsequent  premium  payments  (unless  you  request a
different  allocation).  We will deduct from the Loan Account an amount equal to
the payment.  Any  outstanding  loan at the end of a grace period must be repaid
before we will  reinstate  the  Contract.  See "Access to You Money -- Lapse and
Reinstatement," page 25.

A loan, whether or not repaid, will have a permanent effect on the Account Value
because the investment  results of each Variable  Sub-Account will apply only to
the amount remaining in that Sub-Account.  The longer a loan is outstanding, the
greater  the  effect  is  likely  to  be.  The  effect  could  be  favorable  or
unfavorable.  If the Variable  Sub-Accounts  earn more than the annual  interest
rate for amounts held in the Loan Account, a Contract Owner's Account Value will
not increase as rapidly as it would have had no loan been made.  If the Variable
Sub-Accounts  earn less than that rate, the Contract  Owner's Account Value will
be greater than it would have been had no loan been made.  Also,  if not repaid,
the aggregate  outstanding  loan(s) will reduce the death  benefit  proceeds and
cash surrender value otherwise payable.

AMOUNT PAYABLE ON SURRENDER OF THE CONTRACT
While the  Contract  is in force,  you may  elect,  without  the  consent of the
beneficiary  (provided the  designation of beneficiary is not  irrevocable),  to
fully  surrender  the  Contract.  Upon  surrender,  you  will  receive  the Cash
Surrender Value  determined as of the day we receive your written request or, if
later,  the date you requested.  The Cash Surrender  Value equals the Cash Value
less  the  annual  maintenance  fee and any  Indebtedness.  We will pay the Cash
Surrender  Value of the Contract within seven days of our receipt of the written
request or on the effective surrender date you requested, whichever is later.

The Contract will terminate on the date of our receipt of your written  request,
or the date you request the surrender to be effective, whichever is later. For a
discussion of the tax  consequences of surrendering  the Contract,  see "Federal
Tax Matters," page 28.

You may elect to apply the  surrender  proceeds to an Income Plan (see  "Payment
Options," page 24.

PARTIAL WITHDRAWALS
While the  Contract  is in force,  you may elect,  by written  request,  to make
partial  withdrawals of at least $50 from the Contract's  Cash Surrender  Value.
The Cash  Surrender  Value,  after the partial  withdrawal,  must at least equal
$2,000;  otherwise,  we will treat the request as a request for full  surrender.
The  partial  withdrawal  will be deducted  from the  Variable  Sub-Accounts  in
proportion to your Account  Value in each,  unless you instruct  otherwise.  The
Specified Amount after the partial withdrawal will be the greater of:

- the Specified Amount prior to the partial withdrawal reduced proportionately
  to the reduction in Account Value; or

- the minimum  Specified  Amount  necessary in order to meet the definition of a
  life insurance contract under section 7702 of the Code.

Partial  withdrawals in excess of the Free Withdrawal Amount may be subject to a
withdrawal  charge and any due and unpaid premium tax charges.  See  "Deductions
and  Charges  -- Other  Deductions  --  Withdrawal  Charge"  and "Due and Unpaid
Premium Tax Charge," page 20. For a discussion of the tax consequences of
partial withdrawals, see "Federal Tax Matters," page 28.

PAYMENT OPTIONS
The surrender proceeds or Death Benefit proceeds under the Contracts may be paid
in a lump sum, or you may apply the proceeds to one of our Income Plans.  If the
amount to be applied to an Income Plan is less than $3,000 or if it would result
in an initial income payment of less than $20, we may require that the frequency
of income  payments be decreased such that the income  payments are greater than
$20 each,  or we may elect to pay the  amount in a lump  sum.  No  surrender  or
partial withdrawals are permitted after payments under an Income Plan commence.

We will pay interest on the proceeds from the date of the Insured's death to the
date payment is made or a payment option is elected. At such times, the proceeds
are not subject to the investment experience of the Variable Account.

The Income Plans are fixed annuities  payable from our general account.  They do
not reflect the investment experience of the Variable Account. We will determine
fixed annuity  payments by  multiplying  the amount  applied to the annuity by a
rate we determine, which is no less than the rate specified in the fixed payment
annuity  tables in the Contract.  The annuity  payment will remain level for the
duration of the annuity.  We may require  proof of age and sex of the payee (and
joint payee,  if applicable)  before  payments  begin. We may also require proof
that such person(s) are living before any payment(s) are made.

The  following  options are  available  under the  Contracts (we may offer other
payment options):

INCOME PLAN 1 -- LIFE INCOME WITH  GUARANTEED  PAYMENTS.  The Company  will make
payments for as long as the payee  lives.  If the payee dies before the selected
number of guaranteed  payments have been made,  the Company will continue to pay
the remainder of the guaranteed payments.

INCOME PLAN 2 -- JOINT AND SURVIVOR LIFE INCOME WITH  GUARANTEED  PAYMENTS.  The
Company will make payments for as long as either the payee or Joint payee, named
at the time of Income Plan selection, is living. If both the payee and the Joint
payee die before the selected number of guaranteed  payments have been made, the
Company will continue to pay the remainder of the guaranteed payments.

The  Company  will make any other  arrangements  for income  payments  as may be
agreed on.

MATURITY

The Contracts have no maturity date.

LAPSE AND REINSTATEMENT
The Contract will remain in force until the Cash Surrender Value is insufficient
to cover a Monthly  Deduction  Amount due on a Monthly  Activity  Date.  If that
happens, we give you written notice that if an amount shown in the notice (which
will be sufficient  to cover the Monthly  Deduction  Amount(s)  due) is not paid
within 61 days ("grace period"), there is a danger of lapse.

The  Contract  will  continue  through  the grace  period,  but if no payment is
forthcoming,  it will  terminate at the end of the grace period.  If the Insured
dies during the grace  period,  the proceeds  payable under the Contract will be
reduced  by the  Monthly  Deduction  Amount(s)  due and  unpaid.  See  "Contract
Benefits and Rights -- Death Benefit," page 21.

If the  Contract  lapses,  you may apply for  reinstatement  of the  Contract by
paying the reinstatement premium (and any applicable charges) required under the
Contract.  You must make a request  for  reinstatement  within five years of the
date the Contract entered a grace period.  If a loan was outstanding at the time
of lapse, we will require repayment of the loan before permitting reinstatement.
In  addition,   we  reserve  the  right  to  require  evidence  of  insurability
satisfactory to us. The  reinstatement  premium is equal to an amount sufficient
to:

- cover all Monthly Deduction Amounts and annual maintenance fees due and unpaid
  during the grace period, and

- keep the Contract in force for three months after the date of reinstatement.

The Specified  Amount upon  reinstatement  cannot exceed the Specified Amount of
the  Contract at its lapse.  The Account  Value on the  reinstatement  date will
reflect the Account  Value at the time of  termination  of the Contract plus the
premiums  paid at the  time of  reinstatement.  Withdrawal  charges  and due and
unpaid  premium tax charges,  cost of  insurance,  and tax expense  charges will
continue to be based on the original Contract Date.

CANCELLATION AND EXCHANGE RIGHTS
You have a limited  right to return a Contract for  cancellation.  This right to
return  exists during what we call the  cancellation  period.  The  cancellation
period is a number of days which varies by state as specified in your  contract.
If you choose to exercise  this right,  we may require  that you must return the
Contract for cancellation by mail or personal delivery to the Company within the
cancellation  period  following  delivery  of the  Contract to you. We will then
return to you within 7 days thereafter the sum of:

- the Account Value on the Valuation date the returned Contract is received by
  the Company or its agent; and

- any deductions under the Contract or by the Funds for taxes, charges or fees.

Some states may require the Company to return the premiums paid for the returned
Contract.

Once the  Contract is in effect,  you may exchange it during the first 24 months
after its issuance for a non-variable permanent life insurance contract we offer
on the  life of the  Insured.  The  amount  at risk to the  Company  (i.e.,  the
difference  between  the Death  Benefit  and the  Account  Value)  under the new
contract  will be equal to or less than the amount at risk to the Company  under
the exchanged Contract on the date of exchange.  Premiums under the new Contract
will be based on the same risk  classification  as the exchanged  Contract.  The
exchange is subject to  adjustments in premiums and Account Value to reflect any
variance between the exchanged Contract and the new contract.

We reserve  the right to make such a contract  available  that is offered by the
Company's parent or by any other affiliate of the Company.

SUSPENSION OF VALUATION, PAYMENTS AND TRANSFERS
We will suspend all  procedures  requiring  valuation  of the  Variable  Account
(including  transfers,  surrenders  and  loans)  on any day the New  York  Stock
Exchange  is closed or trading is  restricted  due to an existing  emergency  as
defined  by the  SEC,  or on any day  the SEC has  ordered  that  the  right  of
surrender of the Contracts be suspended for the  protection of Contract  Owners,
until such condition has ended.

LAST SURVIVOR CONTRACTS
We offer the  Contracts  on  either a single  life or a "last  survivor"  basis.
Contracts sold on a last survivor basis operate in a manner almost  identical to
the single life version. The most important difference is that the last survivor
version involves two Insureds and the proceeds are paid only on the death of the
last  surviving  Insured.  The other  significant  differences  between the last
survivor and single life versions are listed below:

Last survivor Contracts are offered for prospective insured persons age 18-85.

The cost of insurance  charges under the last survivor  Contracts are determined
in a manner that reflects the anticipated  mortality of the two Insureds and the
fact that the  Death  Benefit  is not  payable  until  the  death of the  second
Insured.

To qualify for  simplified  underwriting  under a last survivor  Contract,  both
Insureds must meet the simplified underwriting standards.

- For a last survivor Contract to be reinstated,  both Insureds must be alive on
  the date of reinstatement.

- The Contract  provisions  regarding  misstatement  of age or sex,  suicide and
  incontestability apply to either Insured.

- Additional tax disclosures  applicable to last survivor Contracts are provided
  in "Federal Tax Matters," page 28.

- The  Accelerated  Death  Benefit  provision is only  available  upon  terminal
  illness of the last survivor.

- The  Confinement  Waiver  Benefit  is  available  upon  confinement  of either
  Insured.

OTHER MATTERS
-------------------------------------------------------------------

VOTING RIGHTS
In accordance with our view of presently applicable law, we will vote the shares
of the Funds at regular and special meetings of their shareholders in accordance
with instructions from Contract Owners (or their assignees,  as the case may be)
having a voting  interest in the Variable  Account.  We determine  the number of
shares of a Portfolio held in a Variable  Sub-Account  that are  attributable to
each Contract Owner by dividing the Contract  Owner's  interest in that Variable
Sub-Account by the per share net asset value of the corresponding  Portfolio. We
will vote shares for which no instructions  have been given and shares which are
not attributable to Contract Owners (i.e., shares we own) in the same proportion
as we vote shares for which we have  received  instructions.  If the 1940 Act or
any rule promulgated  thereunder should be amended,  however,  or if our present
interpretation  should change and, as a result, we determine we are permitted to
vote the shares of the Funds in our own right, we may elect to do so.

We will  determine the voting  interests of the Contract Owner (or the assignee)
in the  Funds  as  follows:  Contract  Owners  are  entitled  to give us  voting
instructions with respect to Portfolio shares  attributable to them as described
above,  determined  on the  record  date for the  shareholder  meeting  for that
Portfolio.  Therefore,  if a  Contract  Owner  has taken a loan  secured  by the
Contract,  amounts  transferred  from the  Variable  Sub-Account(s)  to the Loan
Account in  connection  with the loan (see  "Access  to Your  Money --  Contract
Loans," page 23) will not be considered in determining the voting interests of
the  Contract  Owner.  You should  review the  prospectuses  for the Funds which
accompany this prospectus to determine  matters on which Fund  shareholders  may
vote.

We may,  when  required by state  insurance  regulatory  authorities,  disregard
voting  instructions if the instructions  require us to vote the shares so as to
cause a change in the  sub-classification or investment objective of one or more
of the  Portfolios or to approve or disapprove an investment  advisory  contract
for any of the Portfolios.

In addition,  we may disregard voting instructions in favor of changes initiated
by Contract Owners in the investment objectives or the investment adviser of the
Funds if we reasonably  disapprove of such changes.  We will disapprove a change
only if the  proposed  change  would be contrary to state law or  prohibited  by
state regulatory  authorities.  If we do disregard voting instructions,  we will
include a summary of that  action and the  reasons  for it in the next  periodic
report to Contract Owners.

STATEMENTS TO CONTRACT OWNERS
The Company will maintain all records  relating to the Variable  Account and the
Variable  Sub-Accounts.  At least once each Contract  Year, we will send to each
Contract Owner a statement  showing the coverage amount and the Account Value of
the  Contract  (indicating  the number of  Accumulation  Units  credited  to the
Contract in each Variable  Sub-Account and the  corresponding  Accumulation Unit
Value),  and any outstanding  loan secured by the Contract as of the date of the
statement.  The statement will also show premium paid, Monthly Deduction Amounts
under the Contract since the last statement,  and any other information required
by any applicable law or regulation.

LIMIT ON RIGHT TO CONTEST
We may not contest  the  validity  of the  Contract  after it has been in effect
during the  Insured's  lifetime  for two years from the  Contract  Date.  If the
Contract  is  reinstated,  the  two-year  period  is  measured  from the date of
reinstatement.  Any  increase  in the  Specified  Amount for which  evidence  of
insurability  was obtained is contestable  for two years from the effective date
of the increase.  In addition, if the Insured dies by suicide while sane or self
destruction while insane in the two-year period after the Contract Date, or such
<PAGE>

period as  specified  in state law,  the benefit  payable will be limited to the
premiums paid less any Indebtedness and partial withdrawals. If the Insured dies
by suicide while sane or  self-destruction  while insane in the two-year  period
following an increase in the Specified Amount,  the benefit payable with respect
to the  increase  will be  limited  to the  additional  premium  paid  for  such
increase, less any Indebtedness and partial withdrawals.

MISSTATEMENT AS TO AGE AND SEX
If the age or sex of the Insured is incorrectly  stated,  the Death Benefit will
be appropriately adjusted as specified in the Contract.

BENEFICIARY

You name the beneficiary in your  application  for the Contract.  You may change
the  beneficiary  (unless  irrevocably  named) during the Insured's  lifetime by
written  request to the Company.  If no  beneficiary  is living when the Insured
dies, we will pay the proceeds to the Contract Owner if living; otherwise to the
Contract Owner's estate.

ASSIGNMENT

Unless required by state law, the Contract may not be assigned as collateral for
a loan or other obligation.

DIVIDENDS

No dividends will be paid under the Contracts.

DISTRIBUTION OF THE CONTRACTS
ALFS, Inc.  ("ALFS"),  3100 Sanders Road,  Northbrook  Illinois,  a wholly owned
subsidiary of Allstate Life, acts as the principal underwriter of the Contracts.
ALFS is registered as a broker-dealer  under the Securities Exchange Act of 1934
and a member of the National  Association of Securities Dealers,  Inc. Contracts
are sold by registered  representatives  of unaffiliated  broker-dealers or bank
employees who are licensed  insurance  agents  appointed by the Company,  either
individually  or through an incorporated  insurance  agency and who have entered
into a selling  agreement  with ALFS and the Company to sell the  Contracts.  In
some  states,  Contracts  may be sold by  representatives  or employees of banks
which may be acting as broker-dealers  without separate  registration  under the
Securities Exchange Act of 1934, pursuant to legal and regulatory exceptions.

Commissions  paid may vary,  but in the aggregate are not  anticipated to exceed
7.25%  of  any  purchase  payment.  These  commissions  are  intended  to  cover
distribution  expenses.  In  addition,  sales of the  Contract  may count toward
incentive program awards for the registered representative.

The underwriting agreement with ALFS provides for indemnification of ALFS by the
Company for  liability to Contract  Owners  arising out of services  rendered or
Contracts issued.

SAFEKEEPING OF THE VARIABLE ACCOUNT'S ASSETS
The assets of the Variable  Account are held by the  Company.  The assets of the
Variable Account are kept physically segregated and held separate and apart from
the  general  account  of the  Company.  The  Company  maintains  records of all
purchases and redemptions of shares of the Funds.

FEDERAL TAX MATTERS
-------------------------------------------------------------------

INTRODUCTION

The  following  discussion  is general and is not  intended  as tax advice.  The
Company  makes no  guarantee  regarding  the tax  treatment  of any  Contract or
transaction  involving  a  Contract.   Federal,   state,  local  and  other  tax
consequences  of ownership or purchase of a life  insurance  policy  depend upon
your circumstances.  If you are concerned about any tax consequences with regard
to your individual circumstances, you should consult a qualified tax advisor.

TAXATION OF THE COMPANY AND THE VARIABLE ACCOUNT
The Company is taxed as a life insurance company under Part I of Subchapter L of
the Internal  Revenue Code. The Separate  Account is not an entity separate from
the Company and its operations form a part of the Company. As a consequence, the
Separate  Account  will  not be  taxed  separately  as a  "Regulated  Investment
Company" under Subchapter M of the Code.  Investment income and realized capital
gains are automatically applied to increase reserves under the Contracts.  Under
current  federal  tax  law,  the  Company  believes  that the  Separate  Account
investment income and realized net capital gains will not be taxed to the extent
that such  income  and gains are  applied to  increase  the  reserves  under the
Contracts.  Generally, reserves are amounts that the Company is legally required
to  accumulate  and  maintain  in order to meet  future  obligations  under  the
Contracts. The Company does not anticipate that it will incur any federal income
tax liability attributable to the Separate Account.  Therefore, we do not intend
to make provisions for any such taxes. If we are taxed on investment income or
<PAGE>

capital gains of the Separate  Account,  then we may impose a charge against the
Separate Account in order to make provisions for any such taxes.

TAXATION OF CONTRACT BENEFITS
In order to qualify as a life insurance  policy for federal income tax purposes,
the Contract must meet the  definition of a life  insurance  policy set forth in
Section 7702 of the Code. Section 7702 limits the amount of premiums that may be
invested  in a Contract  that  qualifies  as life  insurance.  The  Contract  is
structured to meet the Section 7702 definition of a life insurance policy.  This
means that the Death  Benefit is excluded  from the  beneficiary's  gross income
under  Section  101(a)  of the Code and you are not  taxed on  increases  in the
Contract Value until a distribution occurs.

If a  Contract  fails to qualify  as life  insurance  under  Section  7702,  the
Contract will not provide most of the tax advantages  normally  provided by life
insurance.  The Company has the right to amend the  Contracts to comply with any
future  changes in the Code,  any  regulations or rulings under the Code and any
other requirements imposed by the Internal Revenue Service.

If you surrender  the Contract,  you are subject to income tax on the portion of
the distribution that exceeds the investment in the contract.  The investment in
the  contract  is the gross  premium  paid for the  Contract  minus any  amounts
previously  received  from the Contract if such amounts were  properly  excluded
from your gross income.

If the Contract is not treated as a modified endowment  contract,  then Contract
loans are not generally treated as taxable distributions,  and you are generally
taxed on partial  withdrawals to the extent the amount  distributed  exceeds the
investment in the  contract.  In certain  situations,  partial  withdrawals,  or
reduction in benefits  during the first fifteen years of the Contract may result
in a taxable  distribution  before the  investment in the contract is recovered.
Interest paid on a Contract loan is generally not  deductible.  Withdrawals  and
loans from  modified  endowment  contracts  are  subject to less  favorable  tax
treatment.

If you are Owner  and  Insured  under the  Policy,  the  Death  Benefit  will be
included in your gross  estate for federal  estate tax  purposes if the proceeds
are payable to your  estate.  If the  beneficiary  is not your  estate,  but you
retain  incidents of ownership in the  Contract,  the Death Benefit will also be
included in your gross estate. Examples of incidents of ownership include:

- the right to change beneficiaries,

- to assign the Contract,

- to revoke an assignment,

- to pledge the Contract, or

- to obtain a Contract loan.

If you are Owner and Insured under the Contract,  and you transfer all incidents
of ownership in the  Contract,  the Death Benefit will be included in your gross
estate if you die within  three years from the date of the  ownership  transfer.
State and local  estate  and  inheritance  taxes may also  apply.  In  addition,
certain  transfers of the Contract or Death  Benefit,  either  during life or at
death,  to  individuals  two or more  generations  below the  transferor  may be
subject to the federal generation  skipping transfer tax. This rule also applies
if the  transfer  is to a  trust  for the  benefit  of  individuals  two or more
generations below the transferor.

The  Contract  may be  used  in  various  arrangements,  including  nonqualified
deferred compensation or salary continuance plans, split dollar insurance plans,
executive  bonus  plans,  retiree  medical  benefit  plans and  others.  The tax
consequences  of such  plans  may vary  depending  on the  particular  facts and
circumstances of each individual  arrangement.  If you are contemplating the use
of a Contract in any of these  arrangements,  you should consult a qualified tax
advisor regarding the tax attributes of the particular arrangement.

MODIFIED ENDOWMENT CONTRACTS
A life  insurance  policy is treated as a "modified  endowment  contract"  under
Section 7702A of the Tax Code if it meets the  definition  of life  insurance in
Section 7702, but fails the  "seven-pay"  test of Section  7702A.  The seven-pay
test  provides  that  premiums  cannot be paid at a rate more  rapidly than that
allowed by the payment of seven annual  premiums using  specified  computational
rules provided in Section 7702A.  The large single premium  permitted  under the
Contract (which is equal to 100% of the "Guideline Single Premium" as defined in
Section 7702 of the Code) does not meet the specific computational rules for the
seven pay test provided in Section 7702A. Therefore, the Contract will generally
be treated as a modified endowment  contract.  An exchange under Section 1035 of
the Tax  Code  of a life  insurance  policy  that  is not a  modified  endowment
contract will not cause the new policy to be a modified endowment contract if no
additional  premiums are paid.  An exchange  under Section 1035 of the Code of a
life  insurance  policy  that is a modified  endowment  contract  for a new life
insurance  policy  will always  cause the new policy to be a modified  endowment
contract.

A Contract  that is  classified  as a modified  endowment  contract is generally
eligible for the beneficial tax treatment accorded to life insurance.  The death
benefit is excluded from income and increases in Contract  Value are not subject
to  current  taxation.  If you  receive  any  amount as a  Contract  loan from a
modified  endowment  contract,  or assign or pledge any part of the value of the
Contract, such amount is treated as a distribution.  Unlike other life insurance
policies, withdrawals and distributions made before the insured's death are
treated as taxable income first, then as recovery of investment in the contract.
The taxable portion of any distribution  from a modified  endowment  contract is
subject to a 10% penalty tax, except as follows:

- distributions made on or after the date on which the taxpayer attains age
  59 1/2;

- distributions attributable to the taxpayer's becoming disabled (within the
  meaning of Section 72(m)(7) of the Code);

- or any distribution  that is part of a series of substantially  equal periodic
  payments  (not  less  frequently  than  annually)  made  for the life (or life
  expectancy) of the taxpayer or the joint lives (or joint life expectancies) of
  such taxpayer and his or her beneficiary.

All modified endowment contracts that are issued within any calendar year to the
same owner by one  company or its  affiliates  shall be treated as one  modified
endowment contract in determining the taxable portion of any distributions.

DIVERSIFICATION REQUIREMENTS
For a Contract to qualify as a variable  life  insurance  policy for federal tax
purposes,   the  investments  in  the  Separate   Account  must  be  "adequately
diversified" consistent with standards under Treasury Department regulations. If
the  investments  in the Separate  Account are not adequately  diversified,  the
Contract  will not be treated as a variable  life  insurance  policy for federal
income  tax  purposes.  As a  result,  you will be taxed  on the  excess  of the
Contract  Value over the  investment in the contract.  Although the Company does
not have  control  over the  Portfolios  or their  investments,  we  expect  the
Portfolios to meet the diversification requirements.

OWNERSHIP TREATMENT
The IRS has stated that you will be  considered  the owner of  Separate  Account
assets if you  possess  incidents  of  ownership  in those  assets,  such as the
ability  to  exercise  investment  control  over  the  assets.  At the  time the
diversification  regulations were issued, the Treasury Department announced that
the  regulations  do not  provide  guidance  concerning  circumstances  in which
investor control of the Separate Account investments may cause an investor to be
treated as the owner of the  Separate  Account.  The  Treasury  Department  also
stated that future  guidance  would be issued  regarding  the extent that owners
could direct  sub-account  investments  without  being  treated as owners of the
underlying assets of the Separate Account.

Your rights under this Contract are different than those described by the IRS in
rulings  in which it found that  contract  owners  were not  owners of  Separate
Account  assets.  For  example,  you have the choice to  allocate  premiums  and
Contract values among more investment options. Also, you may be able to transfer
among investment options more frequently than in such rulings. These differences
could result in you being treated as the owner of the Separate Account.  If this
occurs,  income and gain from the Separate Account assets would be includible in
your gross income. The Company does not know what standards will be set forth in
any  regulations  or rulings  which the  Treasury  Department  may issue.  It is
possible  that future  standards  announced  by the  Treasury  Department  could
adversely  affect the tax  treatment of your  contract.  We reserve the right to
modify the Contract as necessary to attempt to prevent you from being considered
the federal tax owner of the assets of the Separate Account. However, we make no
guarantee that such modification to the Contract will be successful.

ADDITIONAL INFORMATION ABOUT THE COMPANY
-------------------------------------------------------------------

The Company also acts as the sponsor for six other of its separate accounts that
are registered investment companies: Glenbrook Life and Annuity Company Variable
Annuity  Account,  Glenbrook  Life  and  Annuity  Company  Separate  Account  A,
Glenbrook  Life AIM Variable Life Separate  Account A,  Glenbrook  Life Variable
Life  Separate  Account B,  Glenbrook  Life  Scudder  Variable  Account (A), and
Glenbrook Life Multi-Manager Variable Account. The officers and employees of the
Company are covered by a fidelity  bond in the amount of  $5,000,000.  No person
beneficially  owns more than 5% of the outstanding  voting stock of The Allstate
Corporation, of which the Company is an indirect wholly owned subsidiary.

EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY
The  directors  and  executive  officers of the Company are listed  below,  with
information  as  to  their  ages,  dates  of  election  and  principal  business
occupations  during the last five years (if other  than their  present  business
occupations).

Directors

Margaret G. Dyer
Marla G. Friedman
John C. Lounds
J. Kevin McCarthy
Michael J. Velotta
Steven C. Verney
Thomas J. Wilson, II

Executive Officers

Thomas J. Wilson, II               President and Chief Executive Officer
Michael J. Velotta                 Vice President, Secretary and General Counsel
Samuel H. Pilch                    Vice President and Controller
Kevin R. Slawin                    Vice President
Casey J. Sylla                     Chief Investment Officer


THOMAS J. WILSON, II, 43,DIRECTOR, PRESIDENT AND CHIEF EXECUTIVE OFFICER (2000)*
Also Chief Operating Officer and Vice Chairman (1999),  Director  (1995-Present)
and Senior Vice President (1999) of Allstate Insurance Company;  Director (1999)
ALFS, Inc.; Director (1995-Present) and President (1999) Allstate Life Insurance
Company; Director (1999) and President (1998-Present) of Allstate Life Insurance
Company of New York;  Director (1999) and Chief Executive Officer (1999) Lincoln
Benefit Life Company;  Director  (1999) and Chief  Executive  Officer  (1999) of
Northbrook Life Insurance  Company;  Director (1999) and Chief Executive Officer
(1999)of Surety Life Insurance Company.

MICHAEL J. VELOTTA, 54, VICE PRESIDENT, SECRETARY, GENERAL COUNSEL, AND DIRECTOR
(1992)*  Also  Director  and  Secretary   (1993-Present)  ALFS,  Inc.;  Director
(1992-Present) and Vice President,  Secretary and General Counsel (1993-Present)
Allstate Life Insurance  Company;  Director  (1992-Present)  and Vice President,
Secretary and General Counsel (1993-Present)  Allstate Life Insurance Company of
New York; Director (1992-1997) and Vice President, Secretary and General Counsel
(1993-1997)  Glenbrook  Life  Insurance  Company;  Director  (1992-Present)  and
Assistant  Secretary  (1995-Present)  Lincoln  Benefit  Life  Company;  Director
(1992-Present) and Vice President,  Secretary and General Counsel (1993-Present)
Northbrook   Life   Insurance   Company;   Director  and   Assistant   Secretary
(1995-Present) Surety Life Insurance Company.

MARLA  G.  FRIEDMAN,  47,DIRECTOR  AND  VICE  PRESIDENT  (1996)*  Also  Director
(1991-Present) and Senior Vice President  (1988-Present) Allstate Life Insurance
Company;  Director (1993-1996) ALFS, Inc.; Director (1997-Present) and Assistant
Vice  President  (1996-Present)  Allstate  Life  Insurance  Company of New York;
Director (1991-1996), President and Chief Operating Officer (1995-1996) and Vice
President  (1990-1997)  Glenbrook  Life  Insurance  Company;  Director  and Vice
Chairman of the Board  (1995-1996)  Laughlin Group Holdings,  Inc.; and Director
(1989-1996),   President  and  Chief  Operating  Officer  (1995-1996)  and  Vice
President (1996-Present) Northbrook Life Insurance Company.

CASEY  J.  SYLLA,   57,  CHIEF   INVESTMENT   OFFICER   (1995)*  Also   Director
(1995-Present) Senior Vice President and Chief Investment Officer (1995-Present)
Allstate Insurance  Company;  Director  (1995-Present)  Chief Investment Officer
(1995-Present)   Allstate  Life  Insurance  Company;  Chief  Investment  Officer
(1995-Present)  Allstate Life Insurance  Company of New York;  Chief  Investment
Officer  (1995-1997)  Glenbrook Life Insurance  Company;  and Director and Chief
Investment Officer (1995-Present) Northbrook Life Insurance Company.

SAMUEL H. PILCH,  53, VICE  PRESIDENT  AND  CONTROLLER  (1999)*  Also Group Vice
President  and  Controller  (1999-Present)  and Vice  President  and  Controller
(1996-1999)   Allstate   Insurance   Company;   Vice  President  and  Controller
(2000-Present),   Controller   (1999-2000)   Allstate  Life  Insurance  Company;
Controller  (1999-Present)  Allstate Life  Insurance  Company of New York;  Vice
President and Controller (1999-Present) Northbrook Life Insurance Company.

MARGARET G. DYER, 47,  DIRECTOR  (1999)* Also Senior Vice President and Director
(1999-2000)  Allstate Life  Insurance  Company;  Director  (2000)  Allstate Life
Insurance  Company  of New  York;  Director  (2000)  Northbrook  Life  Insurance
Company.

JOHN C. LOUNDS,  45, DIRECTOR  (2000)* Also Vice President  (1994-1999),  Senior
Vice  President   (1999-Present)  and  Director   (1994-Present)  Allstate  Life
Insurance Company;  Director (2000) Allstate Life Insurance Company of New York;
Vice  President   (1997-Present)  and  Director  (1995-Present)  Laughlin  Group
Holdings, Inc.; Director (2000) Northbrook Life Insurance Company.

J. KEVIN MCCARTHY,  46, DIRECTOR (2000)* Also Senior Vice President and Director
(2000) Allstate Life Insurance Company;  Director (2000) Allstate Life Insurance
Company of New York; Director (2000) Northbrook Life Insurance Company.

KEVIN R. SLAWIN,  44, VICE  PRESIDENT  (1996)* Also Assistant Vice President and
Assistant   Treasurer   (1995-1996)   Allstate   Insurance   Company;   Director
(1996-Present)  and Assistant  Treasurer  (1995-1996)  Allstate  Life  Financial
Services,  Inc.;  Director  and  Vice  President  (1996-Present)  and  Assistant
Treasurer  (1995-1996)  Allstate  Life  Insurance  Company;  Director  and  Vice
President  (1996-Present)  and  Assistant  Treasurer  (1995-1996)  Allstate Life
Insurance  Company of New York;  Director  and Vice  President  (1996-1997)  and
Assistant  Treasurer  (1995-1996  Glenbrook  Life  Insurance  Company;  Director
(1996-Present)  and Assistant  Treasurer  (1995-1996)  Laughlin Group  Holdings,
Inc.; Director  (1996-Present)  Lincoln Benefit Life Company;  Director and Vice
President  (1996-Present) and Assistant  Treasurer  (1995-1996)  Northbrook Life
Insurance Company; Director (1996-Present) Surety Life Insurance Company.

STEVEN C. VERNEY,  43, DIRECTOR  (2000)* Also Vice President and Director (2000)
Allstate Life Insurance Company; Director (2000) Allstate Life Insurance Company
of New York;  Director (2000) Northbrook Life Insurance Company;  Assistant Vice
President (1997-2000) Allstate Insurance Company.

*Date elected to current office.
<PAGE>

YEAR 2000

Glenbrook is heavily  dependent upon complex  computer systems for all phases of
its   operations,   including   customer   service,   and  policy  and  contract
administration.  Since many of  Glenbrook's  older  computer  software  programs
recognize  only the last two digits of the year in any date,  some  software may
have failed to operate  properly in or after the year 1999,  if the software was
not reprogrammed or replaced ("Year 2000 Issue").  Glenbrook  believes that many
of its  counterparties  and suppliers  also had potential Year 2000 Issues which
could affect  Glenbrook.  In 1995,  Allstate  Insurance Company commenced a four
phase plan intended to mitigate  and/or prevent the adverse effects of Year 2000
Issues.  These strategies included normal development and enhancement of new and
existing  systems,  upgrades to operating systems already covered by maintenance
agreements,  and  modifications  to  existing  systems  to make  them  Year 2000
compliant.  The plan also  included  Glenbrook  actively  working with its major
external  counterparties  and suppliers to assess their  compliance  efforts and
Glenbrook's  exposure to them.  Because of the  accuracy  of this plan,  and its
timely completion,  Glenbrook has experienced no material impacts on its results
of operations,  liquidity or financial position due to the Year 2000 issue. Year
2000 costs are expensed as incurred.

LEGAL PROCEEDINGS
From time to time the Company is involved in pending and  threatened  litigation
in the normal  course of its business in which  claims for monetary  damages are
asserted. Management, after consultation with legal counsel, does not anticipate
the ultimate  liability  arising from such pending or  threatened  litigation to
have a material effect on the financial condition of the Company or the Variable
Account.

LEGAL MATTERS
Freedman,  Levy, Kroll & Simonds,  Washington,  D.C., has advised the Company on
certain federal  securities law matters.  All matters of state law pertaining to
the Contracts,  including the validity of the Contracts and the Company's  right
to issue such  Contracts  under state  insurance  law,  have been passed upon by
Michael J. Velotta, General Counsel of the Company.

REGISTRATION STATEMENT
We have filed a  registration  statement  with respect to the Contracts with the
SEC under the  Securities  Act of 1933,  as amended.  This  Prospectus  does not
contain all information set forth in the registration statement,  its amendments
and  exhibits,  to all of  which  reference  is  made  for  further  information
concerning the Variable Account, the Funds, the Company, and the Contracts.  The
exhibits to the registration statement include hypothetical illustrations of the
Contract that show how the Death Benefit, Account Value and Cash Surrender Value
could vary over an extended period of time assuming  hypothetical gross rates of
return  (i.e.,  investment  income and  capital  gains and  losses,  realized or
unrealized)  for the Variable  Account equal to annual rates of 0%, 6%, and 12%,
an initial premium of $10,000,  Insureds in the standard rating class, and based
on current and guaranteed Contract charges.  Personalized illustrations provided
by the Company upon request will be based on the methodology and format of these
hypothetical illustrations as appropriate.

EXPERTS

The financial statements and related financial statement schedule of the Company
as of  December  31, 1999 and 1998 and for each of the three years in the period
ended  December  31,  1999,  included in this  prospectus,  have been audited by
Deloitte & Touche LLP, independent auditors, as stated in their report appearing
herein,  and are  included in  reliance  upon the report of such firm given upon
their authority as experts in accounting and auditing.  The financial statements
of the Variable  Account as of December 31, 1999, and for each of the periods in
the three years then ended  included in this  prospectus,  have been  audited by
Deloitte & Touche LLP, independent auditors, as stated in their report appearing
herein,  and are  included in  reliance  upon the report of such firm given upon
their authority as experts in accounting and auditing.


<PAGE>

FINANCIAL  INFORMATION  The financial  statements of the Variable  Account as of
December 31, 1999 and for each of the periods in the three years then ended, the
financial  statements and related financial statement schedule of the Company as
of  December  31,  1999 and 1998 and for each of the three  years in the  period
ended  December  31, 1999 and the  accompanying  Independent  Auditors'  Reports
appear in the pages  that  follow.  The  financial  statements  of the  Variable
Account and of the Company for the period ended June 30, 2000 also appear on the
pages that follow and are unaudited.The financial statements and schedule of the
Company included herein should be considered only as bearing upon the ability of
the Company to meet its obligations under the Contracts.



<PAGE>
                                GLENBROOK LIFE VARIABLE
                                LIFE SEPARATE ACCOUNT A

                                FINANCIAL STATEMENTS AS OF DECEMBER 31, 1999 AND
                                FOR THE PERIODS ENDED DECEMBER 31, 1999,
                                DECEMBER 31, 1998 AND DECEMBER 31, 1997, AND
                                INDEPENDENT AUDITORS' REPORT







                                      F-1
<PAGE>
INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholder of
Glenbrook Life and Annuity Company:

We have audited the accompanying statement of net assets of Glenbrook Life
Variable Life Separate Account A as of December 31, 1999 (including the assets
of each of the individual sub-accounts which comprise the Account as disclosed
in Note 1), and the related statements of operations and the statements of
changes in net assets for each of the periods in the three year period then
ended for each of the individual sub-accounts which comprise the Account. These
financial statements are the responsibility of 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. Our procedures included
confirmation of securities owned at December 31, 1999 by correspondence with the
account custodians. An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Glenbrook Life Variable Life Separate
Account A as of December 31, 1999 (including the assets of each of the
individual sub-accounts which comprise the Account), and the results of
operations for each of the individual sub-accounts and the changes in their net
assets for each of the periods in the three year period then ended in conformity
with generally accepted accounting principles.

/s/ Deloitte & Touche LLP

Chicago, Illinois
March 27, 2000


                                      F-2
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENT OF NET ASSETS
DECEMBER 31, 1999
----------------------------------------------------------------------

<TABLE>
<S>                                                           <C>
ASSETS

Allocation to Sub-Accounts investing in the AIM Variable
 Insurance Funds:
  Capital Appreciation, 2,172 shares (cost $65,069)           $   77,291
  Diversified Income, 5,466 shares (cost $61,481)                 54,987
  Government Securities, 6,005 shares (cost $66,963)              63,838
  Growth, 5,002 shares (cost $144,657)                           161,318
  Growth and Income, 7,011 shares (cost $177,124)                221,475
  International Equity, 8,072 shares (cost $195,053)             236,422
  Global Utilities, 797 shares (cost $14,680)                     18,168
  Value, 8,231 shares (cost $231,934)                            275,725

Allocation to Sub-Accounts investing in the American Century
 Variable Portfolios, Inc.:
  American Century VP Balanced, 12,048 shares (cost $92,960)      93,853
  American Century VP International, 16,861 shares (cost
    $138,711)                                                    210,757

Allocation to Sub-Accounts investing in the Dreyfus Variable
 Investment Fund:
  VIF Growth and Income, 10,980 shares (cost $240,371)           279,783
  VIF Money Market, 669,239 shares (cost $669,239)               669,239
  VIF Small Company Stock, 4,351 shares (cost $65,691)            72,621

Allocation to Sub-Account investing in the Dreyfus Socially
 Responsible Growth Fund, Inc., 735 shares (cost $26,592)         28,733

Allocation to Sub-Account investing in the Dreyfus Stock
 Index Fund, 5,108 shares (cost $184,340)                        196,397

Allocation to Sub-Accounts investing in the Fidelity
 Variable Insurance Products Fund:
  VIP Equity-Income, 3,737 shares (cost $90,793)                  96,084
  VIP Growth, 6,067 shares (cost $263,864)                       333,234
  VIP High Income, 14,405 shares (cost $166,811)                 162,925

Allocation to Sub-Account investing in the Fidelity Variable
 Insurance Products Fund II:
  VIP II Contrafund, 14,886 shares (cost $351,956)               433,926

Allocation to Sub-Accounts investing in the MFS Variable
 Insurance Trust:
  MFS Emerging Growth Series, 14,892 shares (cost $386,910)      565,018
  MFS Limited Maturity Series, 6,289 shares (cost $63,816)        61,696
                                                              ----------
    Total Assets                                               4,313,490

LIABILITIES
Payable to Glenbrook Life and Annuity Company:
  Accrued contract maintenance charges                             1,019
                                                              ----------
    Net Assets                                                $4,312,471
                                                              ==========
</TABLE>
See notes to financial statements.

                                       F-3
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                  AIM Variable Insurance Funds Sub-Accounts
                                                       ---------------------------------------------------------------
                                                             Capital                                   Government
                                                          Appreciation        Diversfied Income        Securities
                                                       -------------------   -------------------   -------------------
                                                         1999     1998 (a)     1999     1998 (a)     1999     1998 (a)
                                                       --------   --------   --------   --------   --------   --------
<S>                                                    <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME
Dividends                                              $ 1,614     $  475    $ 3,455    $ 2,906    $ 2,345    $    53
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                              (150)       (22)      (432)      (119)      (417)       (46)
                                                       -------     ------    -------    -------    -------    -------
    Net investment income (loss)                         1,464        453      3,023      2,787      1,928          7
                                                       -------     ------    -------    -------    -------    -------

REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                   17,269      1,836      6,567        539      1,089     46,149
  Cost of investments sold                              15,743      2,682      7,124        563      1,051     44,965
                                                       -------     ------    -------    -------    -------    -------

    Net realized gains (losses)                          1,526       (846)      (557)       (24)        38      1,184
                                                       -------     ------    -------    -------    -------    -------

Change in unrealized gains (losses)                      9,566      2,656     (3,815)    (2,679)    (3,190)        65
                                                       -------     ------    -------    -------    -------    -------

    Net gains (losses) on investments                   11,092      1,810     (4,372)    (2,703)    (3,152)     1,249
                                                       -------     ------    -------    -------    -------    -------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $12,556     $2,263    $(1,349)   $    84    $(1,224)   $ 1,256
                                                       =======     ======    =======    =======    =======    =======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-4
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                   AIM Variable Insurance Funds Sub-Accounts
                                                       -----------------------------------------------------------------
                                                             Growth           Growth and Income    International Equity
                                                       -------------------   -------------------   ---------------------
                                                         1999     1998 (a)     1999     1998 (a)     1999      1998 (a)
                                                       --------   --------   --------   --------   ---------   ---------
<S>                                                    <C>        <C>        <C>        <C>        <C>         <C>
INVESTMENT INCOME
Dividends                                              $ 5,727     $    -    $ 1,865    $   824     $ 6,242     $  137
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                              (205)         -       (888)       (89)       (432)       (21)
                                                       -------     ------    -------    -------     -------     ------
    Net investment income (loss)                         5,522          -        977        735       5,810        116
                                                       -------     ------    -------    -------     -------     ------

REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                    1,894          -     31,082      1,159      11,607      1,549
  Cost of investments sold                               1,864          -     25,574      2,747      10,357      1,662
                                                       -------     ------    -------    -------     -------     ------

    Net realized gains (losses)                             30          -      5,508     (1,588)      1,250       (113)
                                                       -------     ------    -------    -------     -------     ------

Change in unrealized gains (losses)                     16,661          -     35,218      9,133      40,259      1,110
                                                       -------     ------    -------    -------     -------     ------

    Net gains (losses) on investments                   16,691          -     40,726      7,545      41,509        997
                                                       -------     ------    -------    -------     -------     ------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $22,213     $    -    $41,703    $ 8,280     $47,319     $1,113
                                                       =======     ======    =======    =======     =======     ======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-5
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                       AIM Variable Insurance Funds Sub-Accounts
                                                       -----------------------------------------
                                                        Global Utilities            Value
                                                       -------------------   -------------------
                                                         1999     1998 (a)     1999     1998 (a)
                                                       --------   --------   --------   --------
<S>                                                    <C>        <C>        <C>        <C>
INVESTMENT INCOME
Dividends                                               $  297     $    -    $ 4,571    $ 3,133
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                               (40)         -     (1,105)       (96)
                                                        ------     ------    -------    -------
    Net investment income (loss)                           257          -      3,466      3,037
                                                        ------     ------    -------    -------

REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                      744          -     30,299     12,085
  Cost of investments sold                                 621          -     28,904      3,054
                                                        ------     ------    -------    -------

    Net realized gains (losses)                            123          -      1,395      9,031
                                                        ------     ------    -------    -------

Change in unrealized gains (losses)                      3,488          -     44,176       (385)
                                                        ------     ------    -------    -------

    Net gains (losses) on investments                    3,611          -     45,571      8,646
                                                        ------     ------    -------    -------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                              $3,868     $    -    $49,037    $11,683
                                                        ======     ======    =======    =======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-6
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                           American Century Variable Portfolios, Inc. Sub-Accounts
                                                       ---------------------------------------------------------------
                                                                                             American Century VP
                                                        American Century VP Balanced            International
                                                       ------------------------------   ------------------------------
                                                         1999       1998     1997 (b)     1999       1998     1997 (b)
                                                       --------   --------   --------   --------   --------   --------
<S>                                                    <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME
Dividends                                              $ 9,413    $   149      $  -     $     -     $  611     $    -
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                              (592)      (211)       (1)       (871)      (137)         -
                                                       -------    -------      ----     -------     ------     ------
    Net investment income (loss)                         8,821        (62)       (1)       (871)       474          -
                                                       -------    -------      ----     -------     ------     ------

REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                    1,547     50,170         1      13,978      2,116          -
  Cost of investments sold                               1,606     50,835         1      12,621      3,626          -
                                                       -------    -------      ----     -------     ------     ------

    Net realized gains (losses)                            (59)      (665)        -       1,357     (1,510)         -
                                                       -------    -------      ----     -------     ------     ------

Change in unrealized gains (losses)                     (2,432)     3,202       122      68,906      3,140          -
                                                       -------    -------      ----     -------     ------     ------

    Net gains (losses) on investments                   (2,491)     2,537       122      70,263      1,630          -
                                                       -------    -------      ----     -------     ------     ------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $ 6,330    $ 2,475      $121     $69,392     $2,104     $    -
                                                       =======    =======      ====     =======     ======     ======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-7
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                              Dreyfus Variable Investment Fund Sub-Accounts
                                                       -----------------------------------------------------------
                                                          VIF Growth and Income            VIF Money Market
                                                       ---------------------------   -----------------------------
                                                        1999      1998    1997 (b)    1999       1998     1997 (b)
                                                       -------   ------   --------   -------   --------   --------
<S>                                                    <C>       <C>      <C>        <C>       <C>        <C>
INVESTMENT INCOME
Dividends                                              $12,620   $1,606    $    -    $12,649   $ 18,933    $    -
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                            (2,105)    (553)       (1)    (2,289)    (1,563)        -
                                                       -------   ------    ------    -------   --------    ------
    Net investment income (loss)                        10,515    1,053        (1)    10,360     17,370         -
                                                       -------   ------    ------    -------   --------    ------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                   15,344   49,644         1     19,883    383,015         -
  Cost of investments sold                              11,796   52,675         1     19,883    383,015         -
                                                       -------   ------    ------    -------   --------    ------

    Net realized gains (losses)                          3,548   (3,031)        -          -          -         -
                                                       -------   ------    ------    -------   --------    ------

Change in unrealized gains (losses)                     27,379   11,616       418          -          -         -
                                                       -------   ------    ------    -------   --------    ------

    Net gains (losses) on investments                   30,927    8,585       418          -          -         -
                                                       -------   ------    ------    -------   --------    ------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $41,442   $9,638    $  417    $10,360   $ 17,370    $    -
                                                       =======   ======    ======    =======   ========    ======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-8
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                       Dreyfus Variable Investment     Dreyfus Socially Responsible
                                                            Fund Sub-Accounts          Growth Fund, Inc. Sub-Account
                                                       ----------------------------   -------------------------------
                                                                                       Dreyfus Socially Responsible
                                                         VIF Small Company Stock             Growth Fund, Inc.
                                                       ----------------------------   -------------------------------
                                                        1999      1998     1997 (b)     1999      1998      1997 (b)
                                                       -------   -------   --------   --------   -------   ----------
<S>                                                    <C>       <C>       <C>        <C>        <C>       <C>
INVESTMENT INCOME
Dividends                                              $     -   $    57    $    -     $  960     $ 187      $    -
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                              (426)     (107)        -        (68)       (2)          -
                                                       -------   -------    ------     ------     -----      ------
    Net investment income (loss)                          (426)      (50)        -        892       185           -
                                                       -------   -------    ------     ------     -----      ------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                    3,631     1,023         -        543         2           -
  Cost of investments sold                               4,921     1,064         -        164         2           -
                                                       -------   -------    ------     ------     -----      ------

    Net realized gains (losses)                         (1,290)      (41)        -        379         -           -
                                                       -------   -------    ------     ------     -----      ------

Change in unrealized gains (losses)                      8,468    (1,538)        -      1,898      (130)          -
                                                       -------   -------    ------     ------     -----      ------

    Net gains (losses) on investments                    7,178    (1,579)        -      2,277      (130)          -
                                                       -------   -------    ------     ------     -----      ------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $ 6,752   $(1,629)   $    -     $3,169     $  55      $    -
                                                       =======   =======    ======     ======     =====      ======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-9
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                 Fidelity Variable
                                                       Dreyfus Stock Index    Insurance Products Fund
                                                         Fund Sub-Account          Sub-Accounts
                                                       --------------------   -----------------------
                                                          Dreyfus Stock
                                                            Index Fund           VIP Equity-Income
                                                       --------------------   -----------------------
                                                         1999     1998 (a)      1999       1998 (a)
                                                       --------   ---------   ---------   -----------
<S>                                                    <C>        <C>         <C>         <C>
INVESTMENT INCOME
Dividends                                              $ 1,574     $    -      $2,321       $     -
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                              (337)        (9)       (536)          (89)
                                                       -------     ------      ------       -------
    Net investment income (loss)                         1,237         (9)      1,785           (89)
                                                       -------     ------      ------       -------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                    8,496      9,660       2,429        10,305
  Cost of investments sold                               8,087      9,877       1,314         9,686
                                                       -------     ------      ------       -------

    Net realized gains (losses)                            409       (217)      1,115           619
                                                       -------     ------      ------       -------

Change in unrealized gains (losses)                     12,060         (3)      1,098         4,194
                                                       -------     ------      ------       -------

    Net gains (losses) on investments                   12,469       (220)      2,213         4,813
                                                       -------     ------      ------       -------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $13,706     $ (229)     $3,998       $ 4,724
                                                       =======     ======      ======       =======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-10
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                         Fidelity Variable Insurance Products Fund Sub-Accounts
                                                       -----------------------------------------------------------
                                                                VIP Growth                  VIP High Income
                                                       ----------------------------   ----------------------------
                                                        1999      1998     1997 (b)    1999      1998     1997 (b)
                                                       -------   -------   --------   -------   -------   --------
<S>                                                    <C>       <C>       <C>        <C>       <C>       <C>
INVESTMENT INCOME
Dividends                                              $15,326   $     2     $  -     $11,022   $     1    $    -
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                            (1,716)     (236)      (1)     (1,329)     (611)        -
                                                       -------   -------     ----     -------   -------    ------
    Net investment income (loss)                        13,610      (234)      (1)      9,693      (610)        -
                                                       -------   -------     ----     -------   -------    ------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                   20,409    51,708        1      31,076    13,115         -
  Cost of investments sold                              18,389    52,151        1      33,322    13,714         -
                                                       -------   -------     ----     -------   -------    ------

    Net realized gains (losses)                          2,020      (443)       -      (2,246)     (599)        -
                                                       -------   -------     ----     -------   -------    ------

Change in unrealized gains (losses)                     58,040    11,013      317       1,625    (5,511)        -
                                                       -------   -------     ----     -------   -------    ------

    Net gains (losses) on investments                   60,060    10,570      317        (621)   (6,110)        -
                                                       -------   -------     ----     -------   -------    ------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $73,670   $10,336     $316     $ 9,072   $(6,720)   $    -
                                                       =======   =======     ====     =======   =======    ======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-11
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                       Fidelity Variable Insurance       MFS Variable Insurance
                                                       Products Fund II Sub-Account        Trust Sub-Accounts
                                                       ----------------------------   -----------------------------
                                                            VIP II Contrafund          MFS Emerging Growth Series
                                                       ----------------------------   -----------------------------
                                                        1999      1998     1997 (b)     1999      1998     1997 (b)
                                                       -------   -------   --------   --------   -------   --------
<S>                                                    <C>       <C>       <C>        <C>        <C>       <C>
INVESTMENT INCOME
Dividends                                              $ 7,319   $   174    $    -    $      -   $   181    $    -
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                            (2,180)     (381)        -      (1,316)     (147)        -
                                                       -------   -------    ------    --------   -------    ------
    Net investment income (loss)                         5,139      (207)        -      (1,316)       34         -
                                                       -------   -------    ------    --------   -------    ------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                   27,304     6,364         -      14,592     3,421         -
  Cost of investments sold                              23,848     6,966         -      11,167     4,113         -
                                                       -------   -------    ------    --------   -------    ------

    Net realized gains (losses)                          3,456      (602)        -       3,425      (692)        -
                                                       -------   -------    ------    --------   -------    ------

Change in unrealized gains (losses)                     62,113    19,856         -     167,660    10,447         -
                                                       -------   -------    ------    --------   -------    ------

    Net gains (losses) on investments                   65,569    19,254         -     171,085     9,755         -
                                                       -------   -------    ------    --------   -------    ------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $70,708   $19,047    $    -    $169,769   $ 9,789    $    -
                                                       =======   =======    ======    ========   =======    ======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-12
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                          MFS Variable Insurance
                                                            Trust Sub-Accounts
                                                       ----------------------------
                                                       MFS Limited Maturity Series
                                                       ----------------------------
                                                        1999      1998     1997 (b)
                                                       -------   -------   --------
<S>                                                    <C>       <C>       <C>
INVESTMENT INCOME
Dividends                                              $ 3,446   $ 1,545    $3,220
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                              (561)     (214)       (1)
                                                       -------   -------    ------
    Net investment income (loss)                         2,885     1,331     3,219
                                                       -------   -------    ------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Realized gains (losses) from sales of investments:
  Proceeds from sales                                   26,137    50,220         1
  Cost of investments sold                              25,713    57,662         1
                                                       -------   -------    ------

    Net realized gains (losses)                            424    (7,442)        -
                                                       -------   -------    ------

Change in unrealized gains (losses)                     (2,168)       49         -
                                                       -------   -------    ------

    Net gains (losses) on investments                   (1,744)   (7,393)        -
                                                       -------   -------    ------

CHANGE IN NET ASSETS
 RESULTING FROM OPERATIONS                             $ 1,141   $(6,062)   $3,219
                                                       =======   =======    ======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-13
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                  AIM Variable Insurance Funds Sub-Accounts
                                                         ------------------------------------------------------------
                                                              Capital                                  Government
                                                            Appreciation      Diversified Income       Securities
                                                         ------------------   ------------------   ------------------
                                                          1999     1998 (a)    1999     1998 (a)    1999     1998 (a)
                                                         -------   --------   -------   --------   -------   --------
<S>                                                      <C>       <C>        <C>       <C>        <C>       <C>
FROM OPERATIONS
Net investment income (loss)                             $ 1,464   $   453    $ 3,023   $ 2,787    $ 1,928    $    7
Net realized gains (losses)                                1,526      (846)      (557)      (24)        38     1,184
Change in unrealized gains (losses)                        9,566     2,656     (3,815)   (2,679)    (3,190)       65
                                                         -------   -------    -------   -------    -------    ------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS            12,556     2,263     (1,349)       84     (1,224)    1,256
                                                         -------   -------    -------   -------    -------    ------

FROM CAPITAL TRANSACTIONS
Deposits                                                       -         -          -         -          -         -
Benefit payments                                               -         -          -         -          -         -
Payments on termination                                        -         -          -         -          -         -
Contract administration charges                             (399)      (40)      (379)     (107)      (851)      (11)
Transfers among the sub-accounts
 and with the Fixed Account - net                         47,327    15,566     11,800    44,924     63,812       842
                                                         -------   -------    -------   -------    -------    ------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                46,928    15,526     11,421    44,817     62,961       831
                                                         -------   -------    -------   -------    -------    ------

INCREASE (DECREASE) IN NET ASSETS                         59,484    17,789     10,072    44,901     61,737     2,087

NET ASSETS AT BEGINNING OF PERIOD                         17,789         -     44,901         -      2,087         -
                                                         -------   -------    -------   -------    -------    ------

NET ASSETS AT END OF PERIOD                              $77,273   $17,789    $54,973   $44,901    $63,824    $2,087
                                                         =======   =======    =======   =======    =======    ======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-14
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                     AIM Variable Insurance Funds Sub-Accounts
                                                         -----------------------------------------------------------------
                                                               Growth           Growth and Income    International Equity
                                                         -------------------   -------------------   ---------------------
                                                           1999     1998 (a)     1999     1998 (a)     1999      1998 (a)
                                                         --------   --------   --------   --------   ---------   ---------
<S>                                                      <C>        <C>        <C>        <C>        <C>         <C>
FROM OPERATIONS
Net investment income (loss)                             $  5,522    $    -    $    977   $   735    $  5,810     $   116
Net realized gains (losses)                                    30         -       5,508    (1,588)      1,250        (113)
Change in unrealized gains (losses)                        16,661         -      35,218     9,133      40,259       1,110
                                                         --------    ------    --------   -------    --------     -------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             22,213         -      41,703     8,280      47,319       1,113
                                                         --------    ------    --------   -------    --------     -------

FROM CAPITAL TRANSACTIONS
Deposits                                                        -         -           -         -           -           -
Benefit payments                                                -         -           -         -           -           -
Payments on termination                                         -         -           -         -           -           -
Contract administration charges                              (284)        -      (1,540)     (185)       (796)        (50)
Transfers among the sub-accounts
 and with the Fixed Account - net                         139,351         -     120,070    53,095     172,553      16,227
                                                         --------    ------    --------   -------    --------     -------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                139,067         -     118,530    52,910     171,757      16,177
                                                         --------    ------    --------   -------    --------     -------

INCREASE (DECREASE) IN NET ASSETS                         161,280         -     160,233    61,190     219,076      17,290

NET ASSETS AT BEGINNING OF PERIOD                               -         -      61,190         -      17,290           -
                                                         --------    ------    --------   -------    --------     -------

NET ASSETS AT END OF PERIOD                              $161,280    $    -    $221,423   $61,190    $236,366     $17,290
                                                         ========    ======    ========   =======    ========     =======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-15
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                          AIM Variable Insurance Funds Sub-Accounts
                                                         --------------------------------------------
                                                           Global Utilities             Value
                                                         --------------------   ---------------------
                                                           1999     1998 (a)      1999      1998 (a)
                                                         --------   ---------   ---------   ---------
<S>                                                      <C>        <C>         <C>         <C>
FROM OPERATIONS
Net investment income (loss)                             $   257     $    -     $  3,466     $ 3,037
Net realized gains (losses)                                  123          -        1,395       9,031
Change in unrealized gains (losses)                        3,488          -       44,176        (385)
                                                         -------     ------     --------     -------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             3,868          -       49,037      11,683
                                                         -------     ------     --------     -------

FROM CAPITAL TRANSACTIONS
Deposits                                                       -          -            -           -
Benefit payments                                               -          -            -           -
Payments on termination                                        -          -            -           -
Contract administration charges                              (45)         -       (1,768)       (198)
Transfers among the sub-accounts
 and with the Fixed Account - net                         14,341          -      159,561      57,345
                                                         -------     ------     --------     -------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                14,296          -      157,793      57,147
                                                         -------     ------     --------     -------

INCREASE (DECREASE) IN NET ASSETS                         18,164          -      206,830      68,830

NET ASSETS AT BEGINNING OF PERIOD                              -          -       68,830           -
                                                         -------     ------     --------     -------

NET ASSETS AT END OF PERIOD                              $18,164     $    -     $275,660     $68,830
                                                         =======     ======     ========     =======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-16
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                          American Century Variable Portfolios, Inc. Sub-Accounts
                                                       -------------------------------------------------------------
                                                                                            American Century VP
                                                       American Century VP Balanced            International
                                                       -----------------------------   -----------------------------
                                                        1999       1998     1997 (b)     1999      1998     1997 (b)
                                                       -------   --------   --------   --------   -------   --------
<S>                                                    <C>       <C>        <C>        <C>        <C>       <C>
FROM OPERATIONS
Net investment income (loss)                           $ 8,821   $    (62)  $    (1)   $   (871)  $   474   $     -
Net realized gains (losses)                                (59)      (665)        -       1,357    (1,510)        -
Change in unrealized gains (losses)                     (2,432)     3,202       122      68,906     3,140         -
                                                       -------   --------   -------    --------   -------   -------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS           6,330      2,475       121      69,392     2,104         -
                                                       -------   --------   -------    --------   -------   -------

FROM CAPITAL TRANSACTIONS
Deposits                                                     -    (50,288)        -           -         -         -
Benefit payments                                             -          -         -           -         -         -
Payments on termination                                      -          -         -        (395)        -         -
Contract administration charges                         (1,197)      (383)      (69)     (1,847)     (327)        -
Transfers among the sub-accounts
 and with the Fixed Account - net                       41,969     44,444    50,428      86,364    55,416         -
                                                       -------   --------   -------    --------   -------   -------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                              40,772     (6,227)   50,359      84,122    55,089         -
                                                       -------   --------   -------    --------   -------   -------

INCREASE (DECREASE) IN NET ASSETS                       47,102     (3,752)   50,480     153,514    57,193         -

NET ASSETS AT BEGINNING OF PERIOD                       46,728     50,480         -      57,193         -         -
                                                       -------   --------   -------    --------   -------   -------

NET ASSETS AT END OF PERIOD                            $93,830   $ 46,728   $50,480    $210,707   $57,193   $     -
                                                       =======   ========   =======    ========   =======   =======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-17
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                    Dreyfus Variable Investment Fund Sub-Accounts
                                                         --------------------------------------------------------------------
                                                             VIF Growth and Income                 VIF Money Market
                                                         ------------------------------   -----------------------------------
                                                           1999       1998     1997 (b)      1999          1998      1997 (b)
                                                         --------   --------   --------   -----------   ----------   --------
<S>                                                      <C>        <C>        <C>        <C>           <C>          <C>
FROM OPERATIONS
Net investment income (loss)                             $ 10,515   $  1,053   $    (1)   $    10,360   $   17,370   $     -
Net realized gains (losses)                                 3,548     (3,031)        -              -            -         -
Change in unrealized gains (losses)                        27,379     11,616       418              -            -         -
                                                         --------   --------   -------    -----------   ----------   -------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             41,442      9,638       417         10,360       17,370         -
                                                         --------   --------   -------    -----------   ----------   -------

FROM CAPITAL TRANSACTIONS
Deposits                                                        -    (50,411)        -      2,092,222    1,203,422         -
Benefit payments                                                -          -         -              -            -         -
Payments on termination                                         -          -         -              -            -         -
Contract administration charges                            (3,549)    (1,043)      (69)        (3,585)      (3,492)     (103)
Transfers among the sub-accounts
 and with the Fixed Account - net                          62,137    170,468    50,686     (1,739,876)    (982,780)   75,543
                                                         --------   --------   -------    -----------   ----------   -------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                 58,588    119,014    50,617        348,761      217,150    75,440
                                                         --------   --------   -------    -----------   ----------   -------

INCREASE (DECREASE) IN NET ASSETS                         100,030    128,652    51,034        359,121      234,520    75,440

NET ASSETS AT BEGINNING OF PERIOD                         179,686     51,034         -        309,960       75,440         -
                                                         --------   --------   -------    -----------   ----------   -------

NET ASSETS AT END OF PERIOD                              $279,716   $179,686   $51,034    $   669,081   $  309,960   $75,440
                                                         ========   ========   =======    ===========   ==========   =======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-18
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                         Dreyfus Variable Investment     Dreyfus Socially Responsible
                                                              Fund Sub-Accounts         Growth Fund, Inc. Sub-Account
                                                         ----------------------------   ------------------------------
                                                                                         Dreyfus Socially Responsible
                                                           VIF Small Company Stock            Growth Fund, Inc.
                                                         ----------------------------   ------------------------------
                                                          1999      1998     1997 (b)     1999      1998     1997 (b)
                                                         -------   -------   --------   --------   -------   ---------
<S>                                                      <C>       <C>       <C>        <C>        <C>       <C>
FROM OPERATIONS
Net investment income (loss)                             $  (426)  $   (50)   $    -    $   892    $  185     $     -
Net realized gains (losses)                               (1,290)      (41)        -        379         -           -
Change in unrealized gains (losses)                        8,468    (1,538)        -      1,898      (130)          -
                                                         -------   -------    ------    -------    ------     -------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             6,752    (1,629)        -      3,169        55           -
                                                         -------   -------    ------    -------    ------     -------

FROM CAPITAL TRANSACTIONS
Deposits                                                       -         -         -          -         -           -
Benefit payments                                               -         -         -          -         -           -
Payments on termination                                     (337)        -         -          -         -           -
Contract administration charges                             (868)     (199)        -       (135)       (8)          -
Transfers among the sub-accounts
 and with the Fixed Account - net                         40,982    27,903         -     20,935     4,710           -
                                                         -------   -------    ------    -------    ------     -------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                39,777    27,704         -     20,800     4,702           -
                                                         -------   -------    ------    -------    ------     -------

INCREASE (DECREASE) IN NET ASSETS                         46,529    26,075         -     23,969     4,757           -

NET ASSETS AT BEGINNING OF PERIOD                         26,075         -         -      4,757         -           -
                                                         -------   -------    ------    -------    ------     -------

NET ASSETS AT END OF PERIOD                              $72,604   $26,075    $    -    $28,726    $4,757     $     -
                                                         =======   =======    ======    =======    ======     =======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-19
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                 Fidelity Variable
                                                         Dreyfus Stock Index  Insurance Products Fund
                                                          Fund Sub-Account          Sub-Accounts
                                                         -------------------  ------------------------
                                                            Dreyfus Stock
                                                             Index Fund          VIP Equity-Income
                                                         -------------------  ------------------------
                                                           1999     1998 (a)     1999       1998 (a)
                                                         ---------  --------  -----------  -----------
<S>                                                      <C>        <C>       <C>          <C>
FROM OPERATIONS
Net investment income (loss)                             $  1,237    $  (9)     $ 1,785      $   (89)
Net realized gains (losses)                                   409     (217)       1,115          619
Change in unrealized gains (losses)                        12,060       (3)       1,098        4,194
                                                         --------    -----      -------      -------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             13,706     (229)       3,998        4,724
                                                         --------    -----      -------      -------

FROM CAPITAL TRANSACTIONS
Deposits                                                        -        -            -            -
Benefit payments                                                -        -            -            -
Payments on termination                                         -        -            -            -
Contract administration charges                              (631)       -         (963)        (174)
Transfers among the sub-accounts
 and with the Fixed Account - net                         183,275      226       44,552       43,924
                                                         --------    -----      -------      -------

CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                182,644      226       43,589       43,750
                                                         --------    -----      -------      -------

INCREASE (DECREASE) IN NET ASSETS                         196,350       (3)      47,587       48,474

NET ASSETS AT BEGINNING OF PERIOD                              (3)       -       48,474            -
                                                         --------    -----      -------      -------

NET ASSETS AT END OF PERIOD                              $196,347    $  (3)     $96,061      $48,474
                                                         ========    =====      =======      =======
</TABLE>

(a)  For the Period Beginning July 23, 1998 and Ended December 31, 1998

See notes to financial statements.

                                       F-20
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                            Fidelity Variable Insurance Products Fund Sub-Accounts
                                                         ------------------------------------------------------------
                                                                  VIP Growth                   VIP High Income
                                                         -----------------------------  -----------------------------
                                                                                1997                          1997
                                                           1999       1998       (b)      1999      1998       (b)
                                                         --------  ----------  -------  --------  --------  ---------
<S>                                                      <C>       <C>         <C>      <C>       <C>       <C>
FROM OPERATIONS
Net investment income (loss)                             $ 13,610   $   (234)  $   (1)  $  9,693  $   (610) $      -
Net realized gains (losses)                                 2,020       (443)       -     (2,246)     (599)        -
Change in unrealized gains (losses)                        58,040     11,013      317      1,625    (5,511)        -
                                                         --------   --------   -------  --------  --------  --------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             73,670     10,336      316      9,072    (6,720)        -
                                                         --------   --------   -------  --------  --------  --------

FROM CAPITAL TRANSACTIONS
Deposits                                                        -    (50,886)       -          -         -         -
Benefit payments                                                -          -        -          -         -         -
Payments on termination                                      (370)         -        -          -         -         -
Contract administration charges                            (3,189)      (481)     (69)    (2,218)   (1,190)        -
Transfers among the sub-accounts
 and with the Fixed Account - net                         163,745     89,147   50,937     41,301   122,642         -
                                                         --------   --------   -------  --------  --------  --------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                160,186     37,780   50,868     39,083   121,452         -
                                                         --------   --------   -------  --------  --------  --------

INCREASE (DECREASE) IN NET ASSETS                         233,856     48,116   51,184     48,155   114,732         -

NET ASSETS AT BEGINNING OF PERIOD                          99,300     51,184        -    114,732         -         -
                                                         --------   --------   -------  --------  --------  --------

NET ASSETS AT END OF PERIOD                              $333,156   $ 99,300   $51,184  $162,887  $114,732  $      -
                                                         ========   ========   =======  ========  ========  ========
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-21
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                          Fidelity Variable Insurance        MFS Variable Insurance
                                                          Products Fund II Sub-Account         Trust Sub-Accounts
                                                         ------------------------------   -----------------------------
                                                               VIP II Contrafund           MFS Emerging Growth Series
                                                         ------------------------------   -----------------------------
                                                           1999       1998     1997 (b)     1999      1998     1997 (b)
                                                         --------   --------   --------   --------   -------   --------
<S>                                                      <C>        <C>        <C>        <C>        <C>       <C>
FROM OPERATIONS
Net investment income (loss)                             $  5,139   $   (207)   $    -    $ (1,316)  $    34    $    -
Net realized gains (losses)                                 3,456       (602)        -       3,425      (692)        -
Change in unrealized gains (losses)                        62,113     19,856         -     167,660    10,447         -
                                                         --------   --------    ------    --------   -------    ------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             70,708     19,047         -     169,769     9,789         -
                                                         --------   --------    ------    --------   -------    ------

FROM CAPITAL TRANSACTIONS
Deposits                                                        -          -         -           -         -         -
Benefit payments                                                -          -         -           -         -         -
Payments on termination                                      (352)         -         -        (390)        -         -
Contract administration charges                            (3,900)      (782)        -      (2,321)     (274)        -
Transfers among the sub-accounts
 and with the Fixed Account - net                         221,086    128,016         -     345,016    43,295         -
                                                         --------   --------    ------    --------   -------    ------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                216,834    127,234         -     342,305    43,021         -
                                                         --------   --------    ------    --------   -------    ------

INCREASE (DECREASE) IN NET ASSETS                         287,542    146,281         -     512,074    52,810         -

NET ASSETS AT BEGINNING OF PERIOD                         146,281          -         -      52,810         -         -
                                                         --------   --------    ------    --------   -------    ------

NET ASSETS AT END OF PERIOD                              $433,823   $146,281    $    -    $564,884   $52,810    $    -
                                                         ========   ========    ======    ========   =======    ======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-22
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31,
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                            MFS Variable Insurance
                                                              Trust Sub-Accounts
                                                         -----------------------------
                                                          MFS Limited Maturity Series
                                                         -----------------------------
                                                          1999       1998     1997 (b)
                                                         -------   --------   --------
<S>                                                      <C>       <C>        <C>
FROM OPERATIONS
Net investment income (loss)                             $ 2,885   $  1,331   $ 3,219
Net realized gains (losses)                                  424     (7,442)        -
Change in unrealized gains (losses)                       (2,168)        49         -
                                                         -------   --------   -------
CHANGE IN NET ASSETS RESULTING FROM OPERATIONS             1,141     (6,062)    3,219
                                                         -------   --------   -------

FROM CAPITAL TRANSACTIONS
Deposits                                                       -    (50,119)        -
Benefit payments                                               -          -         -
Payments on termination                                        -          -         -
Contract administration charges                           (1,326)      (399)      (69)
Transfers among the sub-accounts
 and with the Fixed Account - net                          1,880     60,482    52,935
                                                         -------   --------   -------
CHANGE IN NET ASSETS RESULTING
 FROM CAPITAL TRANSACTIONS                                   554      9,964    52,866
                                                         -------   --------   -------

INCREASE (DECREASE) IN NET ASSETS                          1,695      3,902    56,085

NET ASSETS AT BEGINNING OF PERIOD                         59,987     56,085         -
                                                         -------   --------   -------

NET ASSETS AT END OF PERIOD                              $61,682   $ 59,987   $56,085
                                                         =======   ========   =======
</TABLE>

(b)  For the Period Beginning December 29, 1997 and Ended December 31, 1997

See notes to financial statements.

                                       F-23
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

1.  ORGANIZATION

    Glenbrook Life Variable Life Separate Account A (the "Account"), a unit
    investment trust registered with the Securities and Exchange Commission
    under the Investment Company Act of 1940, is a Separate Account of Glenbrook
    Life and Annuity Company ("Glenbrook Life"). The assets of the Account are
    legally segregated from those of Glenbrook Life. Glenbrook Life is wholly
    owned by Allstate Life Insurance Company, a wholly owned subsidiary of
    Allstate Insurance Company, which is wholly owned by The Allstate
    Corporation.

    Glenbrook Life issues the Glenbrook Provider Variable Life contract, the
    deposits of which are invested at the direction of the contractholders in
    the sub-accounts that comprise the Account. Absent any contract provisions
    wherein Glenbrook Life contractually guarantees either a minimum return or
    account value to the beneficiaries of the contractholders in the form of a
    death benefit, the contractholders bear the investment risk that the
    sub-accounts may not meet their stated objectives. The sub-accounts invest
    in the following underlying mutual fund portfolios (collectively the
    "Funds"):
<TABLE>
<CAPTION>

<S>                                                  <C>
    AIM VARIABLE INSURANCE FUNDS                     DREYFUS STOCK INDEX FUND
      Capital Appreciation
      Diversified Income                             FIDELITY VARIABLE INSURANCE PRODUCTS FUND
      Government Securities                            VIP Equity-Income
      Growth                                           VIP Growth
      Growth and Income                                VIP High Income
      International Equity
      Global Utilities                               FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
      Value                                            VIP II Contrafund

    AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.       MFS VARIABLE INSURANCE TRUST
      American Century VP Balanced                     MFS Emerging Growth Series
      American Century VP International                MFS Limited Maturity Series

    DREYFUS VARIABLE INVESTMENT FUND
      VIF Growth and Income
      VIF Money Market
      VIF Small Company Stock

    DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
</TABLE>


    Glenbrook Life provides insurance and administrative services to the
    policyholders for a fee.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    VALUATION OF INVESTMENTS - Investments consist of shares of the Funds and
    are stated at fair value based on quoted market prices at December 31, 1999.

    INVESTMENT INCOME - Investment income consists of dividends declared by the
    Funds and is recognized on the ex-dividend date.

    REALIZED GAINS AND LOSSES - Realized gains and losses represent the
    difference between the proceeds from sales of portfolio shares by the
    Account and the cost of such shares, which is determined on a weighted
    average basis.

    FEDERAL INCOME TAXES - The Account intends to qualify as a segregated asset
    account as defined in the Internal Revenue Code ("Code"). As such, the
    operations of the Account are included in the tax return of Glenbrook Life.
    Glenbrook Life is taxed as a life insurance company under the Code. No
    federal income taxes are allocable to the Account as the Account did not
    generate taxable income.

    USE OF ESTIMATES - The preparation of financial statements in conformity
    with generally accepted accounting principles requires management to make
    estimates and assumptions that affect the amounts reported in the financial
    statements and accompanying notes. Actual results could differ from those
    estimates.

                                       F-24
<PAGE>
3.  EXPENSES

    MONTHLY DEDUCTIONS - Glenbrook Life charges each contractholder monthly for
    cost of insurance, tax expense and administrative expense. The cost of
    insurance is based upon several variables, including the contractholder's
    death benefit and the Account value. Tax expense is charged at an annual
    rate equal to .40% of the Account value for the first ten contract years.
    Glenbrook Life deducts a monthly administration fee equal to .25% per annum
    of Account value.

    MORTALITY AND EXPENSE RISK CHARGE - Glenbrook Life assumes mortality and
    expense risks related to the operations of the Account and deducts charges
    daily at a rate equal to .90% per annum of the daily net assets of the
    Account. The mortality and expense risk charge covers insurance benefits
    available with the contract and certain expenses of the contract. It also
    covers the risk that the current charges will not be sufficient in the
    future to cover the cost of administering the contract.

    ANNUAL MAINTENANCE FEE - Glenbrook Life deducts an annual maintenance fee of
    $35 on each contract anniversary. This charge will be waived on contracts
    with an aggregate premium amount of $50,000.

                                       F-25
<PAGE>
4.  UNITS ISSUED AND REDEEMED

    (Units in whole amounts)

<TABLE>
<CAPTION>
                                                                      UNIT ACTIVITY DURING 1999:
                                                                  -----------------------------------    ACCUMULATION
                                               UNITS OUTSTANDING  UNITS    UNITS    UNITS OUTSTANDING     UNIT VALUE
                                               DECEMBER 31, 1998  ISSUED  REDEEMED  DECEMBER 31, 1999  DECEMBER 31, 1999
                                               -----------------  ------  --------  -----------------  -----------------
<S>                                            <C>                <C>     <C>       <C>                <C>
Investments in the AIM Variable Insurance
 Funds Sub-Accounts:
      Capital Appreciation                           1,948        4,095      (947)         5,096            $15.16
      Diversified Income                               680        5,725      (652)         5,753              9.55
      Government Securities                          4,843        1,567       (83)         6,327             10.09
      Growth                                             -        11,026     (147)        10,879             14.82
      Growth and Income                              7,440        12,149   (4,312)        15,277             14.49
      International Equity                           2,795        15,726   (2,003)        16,518             14.31
      Global Utilities                                   -        1,374       (54)         1,320             13.76
      Value                                          9,892        16,104   (6,330)        19,666             14.02

Investments in the American Century Variable
 Portfolios Inc. Sub-Accounts:
      American Century VP Balanced                   3,990        3,456      (101)         7,345             12.77
      American Century VP International              4,986        7,399    (1,087)        11,298             18.65

Investments in the Dreyfus Variable
 Investment Fund Sub-Accounts:
      VIF Growth and Income                         15,705        6,105      (974)        20,836             13.42
      VIF Money Market                              14,798        47,226   (1,303)        60,721             11.02
      VIF Small Company Stock                        2,600        4,475      (470)         6,605             10.99

Investment in the Dreyfus Socially
 Responsible Growth Fund, Inc. Sub-Account:            419        1,483       (10)         1,892             15.19

Investment in the Dreyfus Stock Index Fund
 Sub-Account:                                            -        15,920     (713)        15,207             12.91

Investments in the Fidelity Variable
 Insurance Products Fund Sub-Accounts:
      VIP Equity-Income                              4,801        4,319       (90)         9,030             10.64
      VIP Growth                                     6,832        11,253   (1,259)        16,826             19.80
      VIP High Income                               11,362        6,572    (2,885)        15,049             10.82

Investment in Fidelity Variable Insurance
 Products Fund II Sub-Account:
      VIP II Contrafund                             10,692        16,876   (1,817)        25,751             16.85

Investments in the MFS Variable Insurance
 Trust Sub-Accounts:
      MFS Emerging Growth Series                     3,815        20,286     (801)        23,300             24.24
      MFS Limited Maturity Series                   11,505        2,222    (8,031)         5,696             10.83
</TABLE>

Units relating to accrued contract maintenance charges are included in units
redeemed.

                                       F-26

<PAGE>

  Glenbrook Life Variable Life Separate Account A
                    Financial Statements as of June 30, 2000
                                  (Unaudited)





<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENT OF NET ASSETS
June 30, 2000
----------------------------------------------------------------------------------------------------------------------------
(unaudited)

<S>                                                                                                              <C>
     ASSETS
     Allocation to Sub-Accounts investing in the AIM Variable Insurance Funds:
        AIM V.I. Capital Appreciation,  8,830 shares (cost $315,167)                                              $ 340,035
        AIM V.I. Diversified Income, 8,628 shares (cost $92,857)                                                     85,934
        AIM V.I. Global Utilities,  5,557 shares (cost $133,398)                                                    133,026
        AIM V.I. Government Securities,  8,326 shares (cost $91,815)                                                 91,587
        AIM V.I. Growth,  12,925 shares (cost $416,603)                                                             437,248
        AIM V.I. Growth and Income, 13,713 shares (cost $395,147)                                                   438,115
        AIM V.I. International Equity,  26,379 shares (cost $704,311)                                               688,748
        AIM V.I. Value,  13,123 shares (cost $397,589)                                                              438,451

     Allocation to Sub-Accounts investing in the American Century Variable Portfolios, Inc.:
        American Century VP Balanced,  22,697 shares  (cost $173,088)                                               171,592
        American Century VP International,   40,922 shares (cost $422,984)                                          473,060

     Allocation to Sub-Accounts investing in the Dreyfus Funds:
        VIF Growth and Income,   14,516 shares (cost $333,290)                                                      365,522
        VIF Money Market,   555,585 shares (cost $555,585)                                                          555,585
        VIF Small Company Stock,   6,250 shares (cost $101,007)                                                     109,505
        Dreyfus Socially Responsible Growth Fund, Inc.,  7,102 shares (cost $273,334)                               284,513
        Dreyfus Stock Index Fund,  30,951 shares (cost $1,152,299)                                                1,176,754

     Allocation to Sub-Accounts investing in the Fidelity Variable Insurance Products Fund:
        Fidelity VIP Contrafund,  28,884 shares (cost $714,179)                                                     724,696
        Fidelity VIP Equity-Income,  8,491 shares (cost $199,677)                                                   194,529
        Fidelity VIP Growth,  16,824 shares (cost $809,859)                                                         867,117
        Fidelity VIP High Income,  16,936 shares (cost $190,581)                                                    170,112

     Allocation to Sub-Accounts investing in the MFS Variable Insurance Trust:
        MFS Emerging Growth Series,  47,034 shares (cost $1,547,927)                                              1,648,536
        MFS Limited Maturity Series,  3,813 shares (cost $38,667)                                                    38,281
                                                                                                               ------------

        Total Assets                                                                                              9,432,946

     LIABILITIES
     Payable to Glenbrook Life and Annuity Company:
        Accrued contract maintenance charges                                                                          2,199
                                                                                                               ------------

        Net Assets                                                                                             $  9,430,747
                                                                                                               ============


</TABLE>






     See notes to financial statements.

                                      2


<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
-------------------------------------------------------------------------------------------------------------------------------
(unaudited)

                                                                  AIM Variable Insurance Funds Sub-Accounts
                                                 ------------------------------------------------------------------------------

                                                   AIM V.I.     AIM V.I.      AIM V.I.     AIM V.I.                    AIM V.I.
                                                   Capital     Diversified    Global      Government     AIM V.I.      Growth &
                                                 Appreciation    Income      Utilities    Securities     Growth        Income
                                                  ----------   ----------   -----------  -----------   -----------   -----------


<S>                                                    <C>          <C>           <C>          <C>           <C>           <C>
    INVESTMENT INCOME
    Dividends                                      $    -       $    -         $   -       $    -        $    -        $    -
    Charges from Glenbrook Life and Annuity
    Company:
       Mortality and expense risk                     (765)        (298)         (251)        (330)       (1,367)       (1,542)
                                                   -------      -------        ------      -------       -------       -------

            Net investment income (loss)              (765)        (298)         (251)        (330)       (1,367)       (1,542)
                                                   -------      -------        ------      -------       -------       -------


    REALIZED AND UNREALIZED GAINS
       (LOSSES) ON INVESTMENTS
    Realized gains (losses) from sales of investments:
       Proceeds from sales                           1,241        1,270         4,104          803         2,600        48,451
       Cost of investments sold                      1,110        1,390         3,874          826         2,421        44,249
                                                   -------       ------        ------      -------       -------       -------

          Net realized gains (losses)                  131         (120)          230          (23)          179         4,202
                                                   -------       ------        ------      -------       -------       -------

    Change in unrealized gains (losses)             12,647         (429)       (3,859)       2,898         3,984        (1,382)
                                                   -------       ------        ------      -------       -------       -------

          Net gains (losses) on investments         12,778         (549)       (3,629)       2,875         4,163         2,820
                                                   -------       ------        ------      -------       -------       -------


    CHANGE IN NET ASSETS
       RESULTING FROM OPERATIONS                  $ 12,013       $ (847)      $(3,880)     $ 2,545       $ 2,796       $ 1,278
                                                  ========       ======       =======      =======       =======       =======
</TABLE>
















    See notes to financial statements.

                                        3


<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
-------------------------------------------------------------------------------------------------------
(unaudited)
                                               AIM Variable Insurance     American Century Variable
                                                 Funds Sub-Accounts       Portfolios, Inc. Sub-Accounts
                                               ------------------------   -----------------------------

                                                AIM V.I.                   American     American
                                               International AIM V.I.      Century VP   Century VP
                                                 Equity       Value        Balanced    International
                                               -----------  -----------   -----------  --------------


<S>                                                   <C>          <C>       <C>           <C>
    INVESTMENT INCOME
    Dividends                                     $    -       $   -       $ 4,972       $ 4,580
    Charges from Glenbrook Life and Annuity Company:
      Mortality and expense risk                   (2,057)      (1,572)       (579)       (1,336)
                                                  -------      -------     -------       -------

           Net investment income (loss)            (2,057)      (1,572)      4,393         3,244
                                                  -------      -------     -------       -------


    REALIZED AND UNREALIZED GAINS
      (LOSSES) ON INVESTMENTS
    Realized gains (losses) from sales of investments:
      Proceeds from sales                           3,288       18,383       1,287        14,413
      Cost of investments sold                      3,198       16,144       1,308        10,964
                                                  -------      -------     -------      --------

         Net realized gains (losses)                   90        2,239         (21)        3,449
                                                  -------      -------     -------      --------

    Change in unrealized gains (losses)           (56,932)      (2,929)     (2,389)      (21,971)
                                                  -------      -------     -------      --------

         Net gains (losses) on investments        (56,842)        (690)     (2,410)      (18,522)
                                                  -------      -------     -------      --------


    CHANGE IN NET ASSETS
      RESULTING FROM OPERATIONS                  $(58,899)     $(2,262)    $ 1,983      $(15,278)
                                                 ========      =======     =======      ========

</TABLE>















    See notes to financial statements.

                                        4
<PAGE>

<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
--------------------------------------------------------------------------------------------------------------------
(unaudited)

                                                                    The Dreyfus Funds Sub-Accounts
                                                 -------------------------------------------------------------------
                                                                                            Dreyfus       Dreyfus
                                                    VIF          VIF            VIF         Socially       Stock
                                                 Growth &       Money          Small       Responsible     Index
                                                  Income        Market      Company Stock  Growth Fund      Fund
                                                 ----------   ----------   --------------  -----------  ------------


<S>                                                <C>         <C>                 <C>           <C>        <C>
    INVESTMENT INCOME
    Dividends                                      $ 1,016     $ 14,840           $   173      $    14       $ 4,195
    Charges from Glenbrook Life and Annuity Company:
       Mortality and expense risk                   (1,477)      (2,088)             (388)        (544)       (2,277)
                                                   --------    --------           -------      -------       -------

            Net investment income (loss)              (461)      12,752              (215)        (530)        1,918
                                                   -------     --------           -------      -------       -------


    REALIZED AND UNREALIZED GAINS
       (LOSSES) ON INVESTMENTS
    Realized gains (losses) from sales of investments:
       Proceeds from sales                          18,456      934,672            16,058       21,335        39,384
       Cost of investments sold                     15,880      934,672            13,989       21,278        39,843
                                                  --------     --------          --------      -------       -------

          Net realized gains (losses)                2,576            -             2,069           57          (459)
                                                  --------     --------          --------      -------       -------

          Change in unrealized gains (losses)       (7,180)           -             1,567        9,038        12,398
                                                  --------     --------          --------      -------       -------

          Net gains (losses) on investments         (4,604)           -             3,636        9,095        11,939
                                                  --------     --------          --------      -------       -------


    CHANGE IN NET ASSETS
       RESULTING FROM OPERATIONS                  $ (5,065)    $ 12,752          $  3,421      $ 8,565       $13,857
                                                  ========     ========          ========      =======       =======

</TABLE>















    See notes to financial statements.

                                        5


<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
----------------------------------------------------------------------------------------------------------------------------------
(unaudited)
                                                        Fidelity Variable Insurance Products            MFS Variable Insurance
                                                                  Fund Sub-Accounts                       Trust Sub-Accounts
                                                 ---------------------------------------------------------------------------------

                                                 Fidelity      Fidelity      Fidelity     Fidelity        MFS            MFS
                                                    VIP          VIP           VIP          VIP         Emerging       Limited
                                                 Contrafund  Equity-Income   Growth     High Income  Growth Series Maturity Series
                                                 ----------   -----------   ----------- -----------  ------------- --------------


<S>                                               <C>            <C>          <C>          <C>            <C>               <C>
    INVESTMENT INCOME
    Dividends                                     $ 65,607       $ 8,229      $ 42,097     $ 11,276       $ 58,650      $     -
    Charges from Glenbrook Life and Annuity Company:
       Mortality and expense risk                   (2,562)         (620)       (2,502)        (804)        (4,662)        (268)
                                                  --------       -------      --------     --------       --------      -------

            Net investment income (loss)            63,045         7,609        39,595       10,472         53,988         (268)
                                                  --------       -------      --------     --------       --------      -------


    REALIZED AND UNREALIZED GAINS
       (LOSSES) ON INVESTMENTS
    Realized gains (losses) from sales of investments:
       Proceeds from sales                          36,474         4,342        16,239       34,392         15,758       25,982
       Cost of investments sold                     35,614         4,429        13,776       38,524          8,824       26,407
                                                  --------       -------      --------     --------       --------      -------

          Net realized gains (losses)                  860           (87)        2,463       (4,132)         6,934         (425)
                                                  --------     ---------      --------     --------       --------      -------

    Change in unrealized gains (losses)            (71,453)      (10,439)      (12,112)     (16,582)       (77,498)       1,734
                                                  --------     ---------      --------     --------       --------      -------

          Net gains (losses) on investments        (70,593)      (10,526)       (9,649)     (20,714)       (70,564)       1,309
                                                  --------     ---------      --------     --------       --------      -------


    CHANGE IN NET ASSETS
       RESULTING FROM OPERATIONS                  $ (7,548)    $  (2,917)    $ 29,946     $ (10,242)     $ (16,576)    $  1,041
                                                  =========    =========     ========     =========       =========    ========

</TABLE>















    See notes to financial statements.

                                        6

<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
--------------------------------------------------------------------------------------------------------------------------------
(unaudited)



                                                                        AIM Variable Insurance Funds Sub-Accounts
                                                 -------------------------------------------------------------------------------

                                                    AIM V.I.      AIM V.I.       AIM V.I.     AIM V.I.                   AIM V.I.
                                                    Capital     Diversified      Global     Government     AIM V.I.     Growth &
                                                  Appreciation     Income        Utilities   Securities     Growth       Income
                                                  ------------  ------------   ------------ ------------   ----------  -----------
<S>                                                 <C>         <C>            <C>          <C>          <C>          <C>
    FROM OPERATIONS
    Net investment income (loss)                    $   (765)   $   (298)      $   (251)    $   (330)    $ (1,367)    $ (1,542)
    Net realized gains (losses)                          131        (120)           230          (23)         179        4,202
    Change in unrealized gains (losses)               12,647        (429)        (3,859)       2,898        3,984       (1,382)
                                                    --------    --------       --------     --------     --------     --------


    Change in net assets resulting from operations    12,013        (847)        (3,880)       2,545        2,796        1,278
                                                    --------    --------       --------     --------     --------     --------

    FROM CAPITAL TRANSACTIONS
    Deposits                                               -          -              -            -            -            -
    Benefit payments                                       -          -              -            -            -       (42,563)
    Payments on termination                                -          -              -            -            -            -
    Contract administration charges                   (1,358)     (1,050)          (419)        (528)      (2,220)      (2,602)
    Transfers among the sub-accounts
           and with the Fixed Account - net          252,030      32,836        119,130       25,727      275,290      260,479
                                                    --------    --------       --------     --------     --------    ---------

       Change in net assets resulting
           from capital transactions                 250,672      31,786        118,711       25,199      273,070      215,314
                                                    --------    --------       --------     --------     --------     --------

    INCREASE (DECREASE) IN NET ASSETS                262,685      30,939        114,831       27,744      275,866      216,592

    NET ASSETS AT BEGINNING OF PERIOD                 77,273      54,973         18,164       63,824      161,280      221,423
                                                    --------    --------       --------     --------     --------     --------

    NET ASSETS AT END OF PERIOD                    $ 339,958    $ 85,912       $132,995     $ 91,568     $437,146     $438,015
                                                   =========    ========       ========     ========     ========     ========

</TABLE>
















    See notes to financial statements.

                                        7


<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
--------------------------------------------------------------------------------------------------------------------
(unaudited)


                                                       AIM Variable Insurance          American Century Variable
                                                         Funds Sub-Accounts          Portfolios, Inc. Sub-Accounts
                                                      ---------------------------    --------------------------------
                                                         AIM V.I.                     American         American
                                                      International   AIM V.I.        Century VP      Century VP
                                                         Equity        Value          Balanced       International
                                                      ------------- -------------    -------------   ----------------

<S>                                                      <C>           <C>               <C>                <C>
    FROM OPERATIONS
    Net investment income (loss)                         $ (2,057)     $ (1,572)        $  4,393           $  3,244
    Net realized gains (losses)                                90         2,239              (21)             3,449
    Change in unrealized gains (losses)                   (56,932)       (2,929)          (2,389)           (21,971)
                                                         ---------     --------         --------           --------


    Change in net assets resulting from operations        (58,899)       (2,262)           1,983            (15,278)
                                                         --------      --------         --------           --------

    FROM CAPITAL TRANSACTIONS
    Deposits                                                    -           400                -                  -
    Benefit payments                                            -             -                -                  -
    Payments on termination                                     -             -                -               (561)
    Contract administration charges                        (3,562)       (2,457)            (958)            (2,445)
    Transfers among the sub-accounts
       and with the Fixed Account - net                   514,681       167,008           76,697            280,526
                                                         --------      --------         --------           --------

    Change in net assets resulting
       from capital transactions                          511,119       164,951           75,739            277,520
                                                         --------      --------         --------           --------

    INCREASE (DECREASE) IN NET ASSETS                     452,220       162,689           77,722            262,242

    NET ASSETS AT BEGINNING OF PERIOD                     236,366       275,660           93,830            210,707
                                                         --------      --------         --------           --------

    NET ASSETS AT END OF PERIOD                          $688,586      $438,349         $171,552           $472,949
                                                         ========     =========         ========           ========


</TABLE>















    See notes to financial statements.

                                        8
<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
-------------------------------------------------------------------------------------------------------------------------
(unaudited)


                                                                     The Dreyfus Funds Sub-Accounts
                                               --------------------------------------------------------------------------
                                                                                                 Dreyfus        Dreyfus
                                                     VIF          VIF              VIF           Socially        Stock
                                                  Growth &       Money            Small         Responsible      Index
                                                   Income        Market       Company Stock     Growth Fund       Fund
                                               ------------ -------------  ----------------  -------------- -------------

<S>                                                 <C>         <C>              <C>             <C>          <C>
    FROM OPERATIONS
    Net investment income (loss)                  $   (461)    $    12,752       $   (215)       $   (530)     $   1,918
    Net realized gains (losses)                      2,576               -          2,069              57           (459)
    Change in unrealized gains (losses)             (7,180)              -          1,567           9,038         12,398
                                                  --------     -----------       --------        --------      ---------

    Change in net assets resulting from operations  (5,065)         12,752          3,421           8,565         13,857
                                                  --------     -----------       --------        --------      ---------

    FROM CAPITAL TRANSACTIONS
    Deposits                                           400       5,763,342              -             400           400
    Benefit payments                                     -               -              -               -             -
    Payments on termination                              -               -           (561)              -             -
    Contract administration charges                 (3,062)         (5,015)          (929)         (1,050)       (4,269)
    Transfers among the sub-accounts
       and with the Fixed Account - net             93,447      (5,884,704)        34,943         247,804       970,141
                                                  --------     -----------       --------        --------      --------

    Change in net assets resulting
       from capital transactions                    90,785        (126,377)        33,453         247,154       966,272
                                                  --------     -----------       --------        --------      --------

    INCREASE (DECREASE) IN NET ASSETS               85,720        (113,625)        36,874         255,719       980,129

    NET ASSETS AT BEGINNING OF PERIOD              279,716         669,081         72,604          28,726       196,347
                                                  --------     -----------       --------        --------      --------

    NET ASSETS AT END OF PERIOD                  $ 365,436     $   555,456      $ 109,478       $ 284,445   $ 1,176,476
                                                 =========     ===========      =========       =========   ===========

</TABLE>












    See notes to financial statements.

                                        9
<PAGE>
<TABLE>
<CAPTION>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE SIX MONTHS ENDED JUNE 30, 2000
----------------------------------------------------------------------------------------------------------------------------------
(unaudited)


                                                                                                       MFS Variable Insurance
                                              Fidelity Variable Insurance Products Fund Sub-Accounts     Trust Sub-Accounts
                                              ----------------------------------------------------- ------------------------------

                                               Fidelity     Fidelity     Fidelity       Fidelity         MFS            MFS
                                                  VIP          VIP          VIP            VIP        Emerging        Limited
                                              Contrafund   Equity-Income  Growth       High Income  Growth Series  Maturity Series
                                              ------------ ------------ ------------   ------------ -------------- ---------------
<S>                                           <C>          <C>          <C>            <C>          <C>            <C>
    FROM OPERATIONS
    Net investment income (loss)              $    63,045  $     7,609  $    39,595    $    10,472  $      53,988  $         (268)
    Net realized gains (losses)                       860          (87)       2,463         (4,132)         6,934            (425)
    Change in unrealized gains (losses)           (71,453)     (10,439)     (12,112)       (16,582)       (77,498)          1,734
                                              ------------ ------------ ------------   ------------ -------------- ---------------

    Change in net assets resulting
          from operations                          (7,548)      (2,917)      29,946        (10,242)       (16,576)          1,041
                                              ------------ ------------ ------------   ------------ -------------- ---------------

    FROM CAPITAL TRANSACTIONS
    Deposits                                            -            -            -              -            400               -
    Benefit payments                                    -            -            -        (26,918)             -               -
    Payments on termination                          (561)           -         (561)             -           (561)              -
    Contract administration charges                (4,407)      (1,124)      (4,741)        (1,517)        (8,251)           (661)
    Transfers among the sub-accounts
       and with the Fixed Account - net           303,220      102,463      509,116         45,865      1,108,256         (23,789)
                                              ------------ ------------ ------------   ------------ -------------- ---------------

    Change in net assets resulting
       from capital transactions                  298,252      101,339      503,814         17,430      1,099,844         (24,450)
                                               ------------ ------------ ------------   ------------ -------------- ---------------

    INCREASE (DECREASE) IN NET ASSETS             290,704       98,422      533,760          7,188      1,083,268         (23,409)

    NET ASSETS AT BEGINNING OF PERIOD             433,823       96,061      333,156        162,887        564,884          61,682
                                              ------------ ------------ ------------   ------------ -------------- ---------------

    NET ASSETS AT END OF PERIOD               $   724,527  $   194,483  $   866,916    $   170,075  $   1,648,152  $       38,273
                                              ============ ============ ============   ============ ============== ===============

</TABLE>
















    See notes to financial statements.

                                       10


<PAGE>


GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

NOTES TO FINANCIAL STATEMENTS (Unaudited)
------------------------------------------------------------------------------


1.   ORGANIZATION

     Glenbrook  Life Variable Life Separate  Account A (the  "Account"),  a unit
     investment  trust  registered  with the Securities and Exchange  Commission
     under  the  Investment  Company  Act of  1940,  is a  Separate  Account  of
     Glenbrook Life and Annuity Company  ("Glenbrook  Life").  The assets of the
     Account are legally segregated from those of Glenbrook Life. Glenbrook Life
     is  wholly  owned by  Allstate  Life  Insurance  Company,  a  wholly  owned
     subsidiary  of Allstate  Insurance  Company,  which is wholly  owned by The
     Allstate Corporation.

     These  financial  statements  and notes as of June 30, 2000 and for the six
     month period ended June 30, 2000 are unaudited.  These financial statements
     and notes should be read in  conjunction  with the Glenbrook  Life Variable
     Life  Separate  Account A audited  financial  statements  and notes for the
     period ended  December 31, 1999 found in the  prospectus  for the Glenbrook
     Provider  Variable Life contract  filed under Form S-6,  dated May 1, 2000.
     The results of operations for the interim  periods should not be considered
     indicative of results to be expected for the full year.

     Glenbrook Life issues the Glenbrook  Provider  Variable Life contract,  the
     deposits of which are invested at the direction of the  contractholders  in
     the sub-accounts that comprise the Account.  Absent any contract provisions
     wherein Glenbrook Life contractually  guarantees either a minimum return or
     account value to the beneficiaries of the  contractholders in the form of a
     death  benefit,  the  contractholders  bear the  investment  risk  that the
     sub-accounts may not meet their stated objectives.  The sub-accounts invest
     in the  following  underlying  mutual  fund  portfolios  (collectively  the
     "Funds"):

<TABLE>
<CAPTION>

<S>                                                         <C>
      AIM Variable Insurance Funds                          The Dreyfus Funds
           AIM V.I. Capital Appreciation                          VIF Growth & Income
           AIM V.I. Diversified Income                            VIF Money Market
           AIM V.I. Global Utilities                              VIF Small Company Stock
           AIM V.I. Government Securities                         Dreyfus Socially Responsible Growth Fund, Inc.
           AIM V.I. Growth                                        Dreyfus Stock Index Fund
           AIM V.I. Growth and Income                        Fidelity Variable Insurance Products Fund
           AIM V.I. International Equity                          VIP Equity-Income
           AIM V.I. Value                                         VIP Growth
      American Century Variable Portfolios, Inc.                  VIP High Income
           American Century VP Balanced                           VIP Contrafund
           American Century VP International                 MFS Variable Insurance Trust
                                                                  MFS Emerging Growth Series
                                                                  MFS Limited Maturity Series
</TABLE>

     Glenbrook  Life  provides  insurance  and  administrative  services  to the
     policyholders for a fee.


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Valuation of  Investments - Investments  consist of shares of the Funds and
     are stated at fair value based on quoted market prices at June 30, 2000.

     Investment Income - Investment income consists of dividends declared by the
     Funds and is recognized on the ex-dividend date.

     Realized  Gains and  Losses -  Realized  gains  and  losses  represent  the
     difference  between  the  proceeds  from sales of  portfolio  shares by the
     Account  and the cost of such  shares,  which is  determined  on a weighted
     average basis.

                                      11
<PAGE>
GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

NOTES TO FINANCIAL STATEMENTS (Unaudited)
-------------------------------------------------------------------------------



     Federal Income Taxes - The Account intends to qualify as a segregated asset
     account as defined in the Internal  Revenue  Code  ("Code").  As such,  the
     operations of the Account are included in the tax return of Glenbrook Life.
     Glenbrook  Life is taxed as a life  insurance  company  under the Code.  No
     federal  income  taxes are  allocable to the Account as the Account did not
     generate taxable income.

     Use of Estimates - The  preparation  of financial  statements in conformity
     with generally accepted  accounting  principles requires management to make
     estimates and assumptions that affect the amounts reported in the financial
     statements and accompanying  notes.  Actual results could differ from those
     estimates.

3.   EXPENSES

     Monthly Deductions - Glenbrook Life charges each contractholder monthly for
     cost of  insurance,  tax expense and  administrative  expense.  The cost of
     insurance is based upon several variables,  including the  contractholder's
     death  benefit and the Account  value.  Tax expense is charged at an annual
     rate equal to .40% of the Account  value for the first ten contract  years.
     Glenbrook Life deducts a monthly administration fee equal to .25% per annum
     of Account value.

     Mortality  and Expense Risk Charge - Glenbrook  Life assumes  mortality and
     expense risks related to the operations of the Account and deducts  charges
     daily at a rate  equal to .90% per  annum of the  daily  net  assets of the
     Account.  The mortality and expense risk charge covers  insurance  benefits
     available with the contract and certain  expenses of the contract.  It also
     covers the risk that the  current  charges  will not be  sufficient  in the
     future to cover the cost of administering the contract.

     Annual  Maintenance Fee - Glenbrook Life deducts an annual  maintenance fee
     of $35 on  each  contract  anniversary.  This  charge  will  be  waived  on
     contracts with an aggregate premium amount of $50,000.

                                       12
<PAGE>

GLENBROOK LIFE VARIABLE LIFE SEPARATE ACCOUNT A

NOTES TO FINANCIAL STATEMENTS (Unaudited)
-------------------------------------------------------------------------------
<TABLE>
<CAPTION>
4.    UNITS OUTSTANDING AND ACCUMULATION UNIT VALUES

                                                                                            Accumulation
                                                                   Units Outstanding         Unit Value
                                                                     June 30, 2000          June 30, 2000
                                                                     -------------          -------------
<S>                                                                      <C>                <C>
      Investments   in  the  AIM  Variable   Insurance   Funds
       Sub-Accounts:
         AIM V.I. Capital Appreciation                                   20,808             $  16.34
         AIM V.I. Diversified Income                                      9,123                 9.42
         AIM V.I. Global Utilities                                        9,245                14.39
         AIM V.I. Government Securities                                   8,811                10.39
         AIM V.I. Growth                                                 28,238                15.48
         AIM V.I. Growth and Income                                      30,024                14.59
         AIM V.I. International Equity                                   54,226                12.70
         AIM V.I. Value                                                  31,498                13.92
       Investment in the American Century Variable  Portfolios,
       Inc. Sub-Accounts:
         American Century VP Balanced                                    13,326                12.87
         American Century VP International                               27,104                17.45
       Investment in the Dreyfus Variable Funds Sub-Accounts::
         VIF Growth & Income                                             27,588                13.25
         VIF Money Market                                                49,248                11.28
         VIF Small Company Stock                                          9,513                11.51
         Dreyfus Socially Responsible Growth Fund, Inc.                  18,346                15.50
         Dreyfus Stock Index Fund                                        92,028                12.78
       Investment in the Fidelity Variable  Insurance  Products
       Fund Sub-Accounts:
         VIP Equity-Income                                               18,867                10.31
         VIP Growth                                                      41,842                20.72
         VIP High Income                                                 16,588                10.25
         VIP Contrafund                                                  43,775                16.55
       Investment   in  the  MFS   Variable   Insurance   Trust
       Sub-Accounts:
         MFS Emerging Growth Series                                      69,892                23.58
         MFS Limited Maturity Series                                      3,469                11.03



</TABLE>


                                       13


<PAGE>


INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholder of
Glenbrook Life and Annuity Company:

--------------------------------------------------------------------------------

We have audited the accompanying  Statements of Financial  Position of Glenbrook
Life  and  Annuity  Company  (the  "Company",   an  affiliate  of  The  Allstate
Corporation)  as of December 31, 1999 and 1998,  and the related  Statements  of
Operations and  Comprehensive  Income,  Shareholder's  Equity and Cash Flows for
each of the three years in the period ended  December 31, 1999.  Our audits also
included  Schedule  IV--Reinsurance.  These  financial  statements and financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial statement schedule based on our audits.

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

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the  financial  position of the  Company as of December  31, 1999 and
1998, and the results of its operations and its cash flows for each of the three
years in the  period  ended  December  31,  1999 in  conformity  with  generally
accepted accounting principles.  Also, in our opinion, Schedule IV--Reinsurance,
when considered in relation to the basic financial  statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.

/s/ Deloitte & Touche LLP

Chicago, Illinois
February 25, 2000


                                      F-1
<PAGE>

<TABLE>



                       GLENBROOK LIFE AND ANNUITY COMPANY

                        STATEMENTS OF FINANCIAL POSITION

<S>                                                                           <C>
                                                                     DECEMBER 31,
                                                              ---------------------------
                                                                  1999           1998
                                                              ------------   ------------
                                                              ($ IN THOUSANDS, EXCEPT PAR
                                                                      VALUE DATA)

ASSETS

Investments

  Fixed income securities, at fair value (amortized cost
   $94,173 and $87,415).....................................   $   92,937     $   94,313
  Short-term................................................       53,063          4,663
                                                               ----------     ----------
  Total investments.........................................      146,000         98,976
Cash........................................................            9             --
Reinsurance recoverable from Allstate Life Insurance
  Company...................................................    4,144,165      3,113,278
Deferred income taxes.......................................          293             --
Other assets................................................        2,706          2,590
Separate Accounts...........................................    1,541,756        993,622
                                                               ----------     ----------
      TOTAL ASSETS..........................................   $5,834,929     $4,208,466
                                                               ==========     ==========
LIABILITIES

Reserve for life-contingent contract benefits...............          800             --
Contractholder funds........................................    4,143,365      3,113,278
Current income taxes payable................................        2,360          2,181
Deferred income taxes.......................................           --          2,499
Payable to affiliates, net..................................        4,122          3,583
Separate Accounts...........................................    1,541,756        993,622
                                                               ----------     ----------
      TOTAL LIABILITIES.....................................    5,692,403      4,115,163
                                                               ----------     ----------
COMMITMENTS AND CONTINGENT LIABILITIES (NOTE 11)

SHAREHOLDER'S EQUITY
Common stock,  $500 par value,  10,000 and 4,200  shares
   authorized,  5,000 and 4,200 shares issued and
   outstanding..............................................        2,500          2,100
Additional capital paid-in..................................      119,241         69,641
Retained income.............................................       21,588         17,079
Accumulated other comprehensive (loss) income:
  Unrealized net capital (losses) gains.....................         (803)         4,483
                                                               ----------     ----------
      Total accumulated other comprehensive (loss) income...         (803)         4,483
                                                               ----------     ----------
      TOTAL SHAREHOLDER'S EQUITY............................      142,526         93,303
                                                               ----------     ----------
      TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY............   $5,834,929     $4,208,466
                                                               ==========     ==========



                       See notes to financial statements.

                                       F-2
<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY
               STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME



                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                     ($ IN THOUSANDS)

REVENUES

  Net investment income.....................................   $6,579     $6,231     $5,304
  Realized capital gains and losses.........................      312         (5)     3,460
                                                               ------     ------     ------
INCOME FROM OPERATIONS BEFORE INCOME TAX EXPENSE............    6,891      6,226      8,764
INCOME TAX EXPENSE..........................................    2,382      2,182      3,078
                                                               ------     ------     ------
NET INCOME..................................................    4,509      4,044      5,686
                                                               ------     ------     ------
OTHER COMPREHENSIVE (LOSS) INCOME, AFTER-TAX
  Change in unrealized net capital gains and losses.........   (5,286)     1,315        378
                                                               ------     ------     ------
COMPREHENSIVE (LOSS) INCOME.................................   $ (777)    $5,359     $6,064
                                                               ======     ======     ======



                       See notes to financial statements.

                                       F-3
<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY

                       STATEMENTS OF SHAREHOLDER'S EQUITY

                                                                       DECEMBER 31,
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                     ($ IN THOUSANDS)

COMMON STOCK
Balance, beginning of year..................................  $  2,100   $ 2,100    $ 2,100
Issuance of new shares of stock.............................       400        --         --
                                                              --------   -------    -------
Balance, end of year........................................     2,500     2,100      2,100
                                                              --------   -------    -------
ADDITIONAL CAPITAL PAID-IN
Balance, beginning of year..................................    69,641    69,641     69,641
Capital contribution........................................    49,600        --         --
                                                              --------   -------    -------
Balance, end of year........................................   119,241    69,641     69,641
                                                              --------   -------    -------
RETAINED INCOME
Balance, beginning of year..................................    17,079    13,035      7,349
Net income..................................................     4,509     4,044      5,686
                                                              --------   -------    -------
Balance, end of year........................................    21,588    17,079     13,035
                                                              --------   -------    -------
ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
Balance, beginning of year..................................     4,483     3,168      2,790
Change in unrealized net capital gains and losses...........    (5,286)    1,315        378
                                                              --------   -------    -------
Balance, end of year........................................      (803)    4,483      3,168
                                                              --------   -------    -------
    Total shareholder's equity..............................  $142,526   $93,303    $87,944
                                                              ========   =======    =======



                       See notes to financial statements.

                                       F-4
<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY

                            STATEMENTS OF CASH FLOWS

                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                     ($ IN THOUSANDS)

CASH FLOWS FROM OPERATING ACTIVITIES
Net income..................................................  $  4,509   $  4,044   $  5,686
Adjustments to reconcile net income to net cash provided by
 operating activities
    Amortization and other non-cash items...................       (65)       (24)        29
    Realized capital gains and losses.......................      (312)         5     (3,460)
    Changes in:
      Income taxes payable..................................       235      1,590        240
      Other operating assets and liabilities................       264        915        961
                                                              --------   --------   --------
    Net cash provided by operating activities...............     4,631      6,530      3,456
                                                              --------   --------   --------
CASH FLOWS FROM INVESTING ACTIVITIES
Fixed income securities

  Proceeds from sales.......................................     9,049      1,966      1,405
  Investment collections....................................     4,945      7,123     14,217
  Investment purchases......................................   (20,328)   (15,250)   (50,115)
Participation in Separate Accounts..........................        --         --     13,981
Change in short-term investments, net.......................   (48,288)      (369)    (2,944)
                                                              --------   --------   --------
    Net cash used in investing activities...................   (54,622)    (6,530)   (23,456)
                                                              --------   --------   --------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of common stock......................       400         --         --
Capital contribution........................................    49,600         --     20,000
                                                              --------   --------   --------
    Net cash provided by financing activities...............    50,000         --     20,000
                                                              --------   --------   --------
NET INCREASE IN CASH........................................         9         --         --
CASH AT THE BEGINNING OF YEAR...............................        --         --         --
                                                              --------   --------   --------
CASH AT END OF YEAR.........................................  $      9   $     --   $     --
                                                              ========   ========   ========

</TABLE>


                       See notes to financial statements.

                                       F-5
<PAGE>

GLENBROOK LIFE AND ANNUITY COMPANY
NOTES TO FINANCIAL STATEMENTS
($ IN THOUSANDS)
-------------------------------------------------------------------

1.  GENERAL

BASIS OF PRESENTATION
The accompanying financial statements include the accounts of Glenbrook Life and
Annuity  Company (the  "Company"),  a wholly owned  subsidiary  of Allstate Life
Insurance Company ("ALIC"),  which is wholly owned by Allstate Insurance Company
("AIC"),   a  wholly  owned   subsidiary  of  The  Allstate   Corporation   (the
"Corporation"). These financial statements have been prepared in conformity with
generally accepted accounting principles.

NATURE OF OPERATIONS
The  Company  markets  savings and life  insurance  products  through  banks and
securities  firms.  Savings products  include  deferred  annuities and immediate
annuities  without life  contingencies.  Deferred  annuities include fixed rate,
market value adjusted,  indexed and variable annuities.  Life insurance consists
of interest-sensitive life and variable life insurance.  In 1999,  substantially
all of the Company's statutory premiums and deposits were from annuities.

Annuity contracts and life insurance  policies issued by the Company are subject
to  discretionary  surrender or withdrawal  by customers,  subject to applicable
surrender  charges.  These  policies and contracts are reinsured  primarily with
ALIC (see Note 3),  which  invests  premiums  and deposits to provide cash flows
that will be used to fund future benefits and expenses.

The  Company  monitors  economic  and  regulatory  developments  which  have the
potential to impact its business.  Recently  enacted  federal  legislation  will
allow for banks and other financial  organizations to have greater participation
in the  securities and insurance  businesses.  This  legislation  may present an
increased level of competition for sales of the Company's products. Furthermore,
the market for  deferred  annuities  and  interest-sensitive  life  insurance is
enhanced by the tax  incentives  available  under  current law. Any  legislative
changes which lessen these incentives are likely to negatively impact the demand
for these products.

Additionally,  traditional  demutualizations  of mutual insurance  companies and
enacted and pending state  legislation to permit mutual  insurance  companies to
convert to a hybrid  structure  known as a mutual  holding  company could have a
number  of  significant  effects  on  the  Company  by (1)  increasing  industry
competition through  consolidation caused by mergers and acquisitions related to
the new  corporate  form of  business;  and (2)  increasing  competition  in the
capital markets.

Although the Company currently  benefits from agreements with financial services
entities  who market and  distribute  its  products,  change in control of these
non-affiliated  entities with which the Company has alliances  could  negatively
impact the Company's sales.

The Company is authorized to sell life and savings products in all states except
New York, as well as in the District of Columbia.  The top geographic  locations
for statutory  premiums and deposits for the Company were  Florida,  California,
Pennsylvania,  Michigan,  Texas,  Illinois  and New  Jersey  for the year  ended
December 31, 1999. No other jurisdiction accounted for more than 5% of statutory
premiums and deposits. Substantially all premiums and deposits are ceded to ALIC
under reinsurance agreements.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

INVESTMENTS

Fixed income securities include bonds and mortgage-backed  securities. All fixed
income  securities  are  carried  at fair  value and may be sold  prior to their
contractual  maturity  ("available for sale").  The difference between amortized
cost and fair value,  net of deferred  income taxes, is reflected as a component
of shareholder's equity.  Provisions are recognized for declines in the value of
fixed income  securities  that are other than  temporary.  Such  writedowns  are
included  in  realized  capital  gains and losses.  Short-term  investments  are
carried at cost or amortized cost, which approximates fair value.

Investment  income  consists  primarily  of interest and  short-term  investment
dividends. Interest is recognized on an accrual basis and dividends are recorded
at the  ex-dividend  date.  Interest  income on  mortgage-backed  securities  is
determined on the  effective  yield  method,  based on the  estimated  principal
repayments.  Accrual of income is suspended for fixed income securities that are
in  default or when the  receipt  of  interest  payments  is in doubt.  Realized
capital gains and losses are determined on a specific identification basis.

REINSURANCE RECOVERABLE
The  Company has  reinsurance  agreements  whereby  substantially  all  contract
charges,  credited  interest,  policy benefits and certain expenses are ceded to
ALIC.  Such amounts are reflected net of such  reinsurance  in the statements of
operations  and  comprehensive  income.  Investment  income earned on the assets
which support contractholder funds and the reserve for life-contingent  contract
benefits is not included in the Company's  financial  statements as those assets
are  owned  and  managed  under  terms of  reinsurance  agreements.  Reinsurance
recoverable and the related reserve for  life-contingent  contract  benefits and
contractholder funds

                                       F-6
<PAGE>

are reported  separately in the  statements of financial  position.  The Company
continues to have primary liability as the direct insurer for risks reinsured.

RECOGNITION  OF INSURANCE  REVENUE AND RELATED  BENEFITS  AND INTEREST  CREDITED
Interest-sensitive  life contracts are insurance  contracts  whose terms are not
fixed and guaranteed. The terms that may be changed include premiums paid by the
contractholder,  interest credited to the contractholder account balance and one
or more  amounts  assessed  against  the  contractholder.  Premiums  from  these
contracts  are reported as deposits to  contractholder  funds.  Contract  charge
revenue consists of fees assessed against the contractholder account balance for
cost of  insurance  (mortality  risk),  contract  administration  and  surrender
charges.  Contract  benefits include  interest  credited to contracts and claims
incurred in excess of the related contractholder account balance.

Contracts  that do not subject  the Company to  significant  risk  arising  from
mortality  or  morbidity  are referred to as  investment  contracts.  Fixed rate
annuities,  market value  adjusted  annuities,  indexed  annuities and immediate
annuities  without  life  contingencies  are  considered  investment  contracts.
Deposits  received for such contracts are reported as deposits to contractholder
funds.  Contract  charge  revenue for investment  contracts  consists of charges
assessed against the contractholder account balance for contract  administration
and surrenders.  Contract benefits include interest credited and claims incurred
in excess of the related contractholder account balance.

Crediting  rates  for  fixed  rate and  interest-sensitive  life  contracts  are
adjusted  periodically  by the  Company to reflect  current  market  conditions.
Crediting rates for indexed  annuities are based on an interest rate index, such
as LIBOR or an equity index, such as the S&P 500.

Investment  contracts include variable annuity and variable life contracts which
are sold as Separate Accounts products. The assets supporting these products are
legally  segregated  and available  only to settle  Separate  Accounts  contract
obligations.  Deposits received are reported as Separate  Accounts  liabilities.
The Company's  contract charge revenue for these  contracts  consists of charges
assessed against the Separate  Accounts fund balances for contract  maintenance,
administration, mortality, expense and surrenders.

All contract charges, contract benefits and interest credited are reinsured.

INCOME TAXES
The income tax provision is calculated  under the liability method and presented
net of  reinsurance.  Deferred tax assets and  liabilities are recorded based on
the  difference  between  the  financial  statement  and tax bases of assets and
liabilities at the enacted tax rates. Deferred income taxes arise primarily from
unrealized  capital gains and losses on fixed income securities  carried at fair
value and differences in the tax bases of investments.

SEPARATE ACCOUNTS
The Company issues deferred  variable  annuity and variable life contracts,  the
assets and  liabilities  of which are legally  segregated and recorded as assets
and liabilities of the Separate Accounts. Absent any contract provisions wherein
the Company contractually guarantees either a minimum return or account value to
the  beneficiaries of the  contractholders  in the form of a death benefit,  the
contractholders  bear the investment risk that the Separate  Accounts' funds may
not meet their stated objectives.

The assets of the Separate Accounts are carried at fair value. Separate Accounts
liabilities  represent the contractholders'  claim to the related assets and are
carried at the fair value of the  assets.  In the event that the asset  value of
certain  contractholder  accounts are projected to be below the value guaranteed
by the  Company,  a  liability  is  established  through a charge  to  earnings.
Investment income and realized capital gains and losses of the Separate Accounts
accrue directly to the  contractholders  and therefore,  are not included in the
Company's  statements of operations and  comprehensive  income.  Revenues to the
Company  from  the  Separate  Accounts  consist  of  contract   maintenance  and
administration fees, and mortality, surrender and expense charges.

Prior to 1998, the Company had an ownership  interest  ("Participation")  in the
Separate  Accounts.  The Company's  Participation  was carried at fair value and
unrealized  gains and losses,  net of  deferred  income  taxes,  were shown as a
component of shareholder's equity.  Investment income and realized capital gains
and losses which arose from the  Participation  were  included in the  Company's
statements of operations and comprehensive  income.  The Company  liquidated its
Participation  during 1997,  which resulted in a pretax realized capital gain of
$3.5 million.

RESERVE FOR LIFE-CONTINGENT CONTRACT BENEFITS
The reserve for  life-contingent  contract  benefits,  which  relates to certain
variable annuity contract guarantees, is computed on the basis of assumptions as
to mortality,  future investment  yields,  terminations and expenses at the time
the policy is issued. These assumptions include provisions for adverse deviation
and generally vary by such  characteristics  as type of coverage,  year of issue
and policy duration. Detailed reserve assumptions and reserve interest rates are
outlined in Note 6.

CONTRACTHOLDER FUNDS
Contractholder funds arise from the issuance of interest-sensitive life and
certain investment contracts. Deposits

                                       F-7
<PAGE>

received are recorded as interest-bearing liabilities.  Contractholder funds are
equal to deposits  received,  net of commissions,  and interest  credited to the
benefit  of  the  contractholder  less  withdrawals,   mortality  charges,   and
administrative  expenses.  Detailed information on crediting rates and surrender
and withdrawal protection on contractholder funds are outlined in Note 6.

USE OF ESTIMATES
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial  statements and accompanying notes.
Actual results could differ from those estimates.

NEW ACCOUNTING STANDARDS
In 1999, the Company adopted Statement of Position ("SOP") 97-3,  "Accounting by
Insurance and Other  Enterprises  for  Insurance-Related  Assessments."  The SOP
provides guidance concerning when to recognize a liability for insurance-related
assessments  and  how  those  liabilities  should  be  measured.   Specifically,
insurance-related  assessments  should be recognized as liabilities  when all of
the following criteria have been met: 1) an assessment has been imposed or it is
probable that an assessment will be imposed,  2) the event  obligating an entity
to pay an  assessment  has occurred and 3) the amount of the  assessment  can be
reasonably  estimated.  Adoption  of  this  statement  was not  material  to the
Company's results of operations or financial position.

3.  RELATED PARTY TRANSACTIONS

REINSURANCE

The  Company has  reinsurance  agreements  whereby  substantially  all  contract
charges,  credited  interest,  policy benefits and certain expenses are ceded to
ALIC and reflected net of such  reinsurance  in the statements of operations and
comprehensive  income.  Reinsurance  recoverable  and the  related  reserve  for
life-contingent   contract  benefits  and  contractholder   funds  are  reported
separately in the  statements of financial  position.  The Company  continues to
have primary liability as the direct insurer for risks reinsured.

Investment  income earned on the assets which support  contractholder  funds and
the  reserve  for  life-contingent  contract  benefits  is not  included  in the
Company's financial statements as those assets are owned and managed under terms
of  reinsurance  agreements.  The  following  amounts  were  ceded to ALIC under
reinsurance agreements.

                                   Year Ended December 31,
                                  1999       1998       1997
                                --------   --------   --------

Contract charges                $ 27,175   $ 19,009   $ 11,641
Credited interest, policy
 benefits, and certain
 expenses                        253,945    218,008    179,954



BUSINESS OPERATIONS
The Company utilizes services performed by AIC and ALIC and business  facilities
owned or leased, and operated by AIC in conducting its business activities.  The
Company reimburses AIC and ALIC for the operating expenses incurred on behalf of
the  Company.  The Company is charged for the cost of these  operating  expenses
based  on  the  level  of  services  provided.   Operating  expenses,  including
compensation and retirement and other benefit programs, allocated to the Company
were $26,555,  $15,949,  and $19,243 in 1999,  1998 and 1997,  respectively.  Of
these costs, the Company retains  investment  related expenses.  All other costs
are ceded to ALIC under reinsurance agreements.

4.  INVESTMENTS

FAIR VALUES
The amortized cost, gross unrealized gains and losses,  and fair value for fixed
income securities are as follows:

                                            Gross
                                         Unrealized

                         Amortized   -------------------     Fair

 At December 31, 1999      Cost       Gains      Losses     Value
 --------------------    ---------   --------   --------   --------

U.S. government and
  agencies                $24,274     $1,260    $    --    $25,534
Municipal                   1,656         --       (112)     1,544
Corporate                  49,255          9     (2,022)    47,242
Mortgage-backed
  securities               18,988         96       (467)    18,617
                          -------     ------    -------    -------
  Total fixed income

   securities             $94,173     $1,365    $(2,601)   $92,937
                          =======     ======    =======    =======
At December 31, 1998
U.S. government and
  agencies                $24,350     $4,308    $    --    $28,658
Municipal                     656         24         --        680
Corporate                  33,009      1,575        (39)    34,545
Mortgage-backed
  securities               29,400      1,047        (17)    30,430
                          -------     ------    -------    -------
  Total fixed income

   securities             $87,415     $6,954    $   (56)   $94,313
                          =======     ======    =======    =======



SCHEDULED MATURITIES
The scheduled  maturities for fixed income securities are as follows at December
31, 1999:

                                           Amortized     Fair
                                             Cost       Value

                                           ---------   --------

Due after one year through five years       $30,974    $31,085
Due after five years through ten years       32,583     30,911
Due after ten years                          11,628     12,324
                                            -------    -------
                                             75,185     74,320
Mortgage-backed securities                   18,988     18,617
                                            -------    -------
  Total                                     $94,173    $92,937
                                            =======    =======



Actual  maturities may differ from those scheduled as a result of prepayments by
the issuers.

                                       F-8
<PAGE>

NET INVESTMENT INCOME



      Year Ended December 31,           1999       1998       1997
      -----------------------         --------   --------   --------

Fixed income securities                $6,458     $6,151     $5,014
Short-term investments                    230        183        231
Participation in Separate Accounts         --         --        161
                                       ------     ------     ------
  Investment income, before expense     6,688      6,334      5,406
  Investment expense                      109        103        102
                                       ------     ------     ------
  Net investment income                $6,579     $6,231     $5,304
                                       ======     ======     ======



REALIZED CAPITAL GAINS AND LOSSES



       Year Ended December 31,            1999       1998       1997
       -----------------------          --------   --------   --------

Fixed income securities                  $ 312       $(5)     $   (61)
Short-term investments                      --        --            6
Participation in Separate Accounts          --        --        3,515
                                         -----       ---      -------
  Realized capital gains and losses        312        (5)       3,460
  Income Taxes                            (109)        2       (1,211)
                                         -----       ---      -------
  Realized capital gains and losses,
   after tax                             $ 203       $(3)     $ 2,249
                                         =====       ===      =======



Excluding calls and  prepayments,  gross gains of $370 were realized on sales of
fixed income  securities  during 1999,  and gross losses of $58, $5 and $61 were
realized  on  sales of fixed  income  securities  during  1999,  1998 and  1997,
respectively.  There  were no gross  gains  realized  on  sales of fixed  income
securities during 1998 and 1997.

UNREALIZED NET CAPITAL GAINS AND LOSSES
Unrealized   net  capital  losses  on  fixed  income   securities   included  in
shareholder's equity at December 31, 1999 are as follows:

                                                     Gross

                         Cost/                    Unrealized        Unrealized
                       Amortized     Fair     -------------------      Net
                         Cost       Value      Gains      Losses      Losses
                       ---------   --------   --------   --------   ----------

Fixed income

 securities             $94,173    $92,937    $ 1,365    $(2,601)    $(1,236)
                        =======    =======    =======    =======
Deferred income taxes                                                    433
                                                                     -------
Unrealized net

 capital losses                                                      $  (803)
                                                                     =======



CHANGE IN UNREALIZED NET CAPITAL GAINS AND LOSSES



      Year Ended December 31,          1999       1998       1997
      -----------------------        --------   --------   --------

Fixed income securities              $(8,134)    $2,024    $ 2,410
Participation in Separate Accounts        --         --     (1,829)
Deferred income taxes                  2,848       (709)      (203)
                                     -------     ------    -------
(Decrease) increase in unrealized
 net capital gains                   $(5,286)    $1,315    $   378
                                     =======     ======    =======



SECURITIES ON DEPOSIT
At December 31, 1999,  fixed income  securities with a carrying value of $10,346
were on deposit with regulatory authorities as required by law.

5.  FINANCIAL INSTRUMENTS
In the normal  course of  business,  the  Company  invests in various  financial
assets and incurs various  financial  liabilities.  The fair value  estimates of
financial  instruments  presented  below are not  necessarily  indicative of the
amounts  the  Company  might  pay or  receive  in  actual  market  transactions.
Potential  taxes  and  other  transaction  costs  have  not been  considered  in
estimating fair value. The disclosures that follow do not reflect the fair value
of the Company as a whole  since a number of the  Company's  significant  assets
(including  reinsurance  recoverable  and deferred income taxes) and liabilities
(including  interest-sensitive  life  insurance  reserves)  are  not  considered
financial  instruments  and are not  carried  at fair  value.  Other  assets and
liabilities considered financial instruments,  such as accrued investment income
and cash,  are  generally  of a short-term  nature.  Their  carrying  values are
assumed to approximate fair value.

FINANCIAL ASSETS
The  carrying  value and fair value of  financial  assets at December 31, are as
follows:

                                1999                    1998
                       -----------------------   -------------------
                        Carrying       Fair      Carrying     Fair
                         Value        Value       Value      Value
                       ----------   ----------   --------   --------

Fixed income
 securities            $   92,937   $   92,937   $ 94,313   $ 94,313
Short-term
 investments               53,063       53,063      4,663      4,663
Separate Accounts       1,541,756    1,541,756    993,622    993,622



Fair values for fixed income  securities are based on quoted market prices where
available. Non-quoted securities are valued based on discounted cash flows using
current interest rates for similar securities. Short-term investments are highly
liquid  investments  with  maturities of less than one year whose carrying value
are deemed to approximate  fair value.  Separate  Accounts assets are carried in
the  statements  of  financial  position  at fair value  based on quoted  market
prices.

FINANCIAL LIABILITIES
The carrying  value and fair value of financial  liabilities at December 31, are
as follows:

                                1998                      1999
                       -----------------------   -----------------------
                        Carrying       Fair       Carrying       Fair
                         Value        Value        Value        Value
                       ----------   ----------   ----------   ----------

Contractholder funds
 on investment
 contracts             $4,156,964   $3,924,117   $3,130,228   $2,967,101
Separate Accounts       1,541,756    1,541,756      993,622      993,622



The fair value of contractholder  funds on investment  contracts is based on the
terms of the  underlying  contracts.  Reserves on investment  contracts  with no
stated maturities  (single premium and flexible premium deferred  annuities) are
valued at the account balance less surrender charges.

                                       F-9
<PAGE>

The fair value of immediate  annuities and annuities without life  contingencies
with fixed terms is estimated using discounted cash flow  calculations  based on
interest rates currently offered for contracts with similar terms and durations.
Separate  Accounts  liabilities  are carried at the fair value of the underlying
assets.

6. RESERVE FOR  LIFE-CONTINGENT  CONTRACT BENEFITS AND  CONTRACTHOLDER  FUNDS At
December 31, 1999 the reserve for life-contingent contract benefits consisted of
reserves for  immediate  annuities.  The  assumptions  for  mortality  generally
utilized in  calculating  immediate  annuity  reserves is the 1983 group annuity
mortality  table.  Interest rate  assumptions for immediate  annuities vary from
3.5% to 7.2%. Other estimation methods used for immediate  annuities include the
present value of contractually fixed benefits.

At December 31, contractholder funds consists of the following:

                                           1999         1998
                                        ----------   ----------

Interest-sensitive life                 $    9,503   $    3,335
Fixed annuities:
  Immediate annuities                       17,856       12,643
  Deferred annuities                     4,116,006    3,097,300
                                        ----------   ----------
  Total contractholder funds            $4,143,365   $3,113,278
                                        ==========   ==========



Contractholder  funds are equal to deposits  received,  net of commissions,  and
interest  credited  to the  benefit  of  the  contractholder  less  withdrawals,
mortality  charges and  administrative  expenses.  Interest rates credited range
from  4.0% to 7.2%  for  interest-sensitive  life  contracts;  3.5% to 7.2%  for
immediate  annuities  and 4.3% to 6.7% for deferred  annuities.  Withdrawal  and
surrender charge protection includes: i) for  interest-sensitive  life, either a
percentage  of account  balance or dollar amount  grading off generally  over 20
years; and, ii) for deferred annuities not subject to a market value adjustment,
either a declining or a level  percentage  charge  generally  over nine years or
less.  Approximately  1% of deferred  annuities  are  subject to a market  value
adjustment.

7.  CORPORATION RESTRUCTURING
On November 10, 1999 the Corporation announced a series of strategic initiatives
to  aggressively  expand its selling and service  capabilities.  The Corporation
also  announced  that  it is  implementing  a  program  to  reduce  expenses  by
approximately  $600 million.  The reduction  will result in the  elimination  of
approximately  4,000 current non-agent  positions,  across all employment grades
and  categories by the end of 2000, or  approximately  10% of the  Corporation's
non-agent work force.  The impact of the reduction in employee  positions is not
expected to materially impact the results of operations of the Company.

These cost  reductions  are part of a larger  initiative  to  redeploy  the cost
savings to finance new  initiatives  including  investments in direct access and
internet  channels  for new  sales and  service  capabilities,  new  competitive
pricing and underwriting techniques, new agent and claim technology and enhanced
marketing  and  advertising.  As a result  of the cost  reduction  program,  the
Corporation  recorded  restructuring  and related  charges of $81 million pretax
during the fourth quarter of 1999. The Corporation  anticipates  that additional
pretax  restructuring  related  charges of  approximately  $100  million will be
expensed as incurred  throughout  2000. The Company's  allocable  share of these
expenses were immaterial in 1999 and are expected to be immaterial in 2000.

8.  INCOME TAXES
For 1996, the Company filed a separate  federal income tax return.  Beginning in
1997,  the  Company  joined  the  Corporation  and its other  eligible  domestic
subsidiaries  (the  "Allstate  Group") in the filing of a  consolidated  federal
income tax return and is party to a federal income tax allocation agreement (the
"Allstate Tax Sharing Agreement"). Under the Allstate Tax Sharing Agreement, the
Company pays to or receives from the  Corporation  the amount,  if any, by which
the  Allstate  Group's  federal  income tax  liability  is affected by virtue of
inclusion  of the  Company  in  the  consolidated  federal  income  tax  return.
Effectively,  this results in the Company's  annual  income tax provision  being
computed, with adjustments, as if the Company filed a separate return.

Prior to June 30, 1995, the  Corporation was a subsidiary of Sears Roebuck & Co.
("Sears")  and was,  with its eligible  domestic  subsidiaries,  included in the
Sears  consolidated  federal income tax return and federal income tax allocation
agreement. Effective June 30, 1995, the Corporation and Sears entered into a new
tax sharing  agreement,  which governs their  respective  rights and obligations
with  respect  to  federal  income  taxes  for  all  periods  during  which  the
Corporation was a subsidiary of Sears,  including the treatment of audits of tax
returns for such periods.

The Internal  Revenue  Service  ("IRS") has completed its review of the Allstate
Group's  federal  income tax returns  through the 1993 tax year.  Any adjustment
that may result from IRS  examinations of tax returns are not expected to have a
material impact on the financial position, liquidity or results of operations of
the Company.

                                      F-10
<PAGE>

The components of the deferred income tax assets and liabilities at December 31,
are as follows:

                                                 1999       1998
                                               --------   --------

Deferred Assets

Unrealized net capital losses                   $ 433     $    --
                                                -----     -------
  Total deferred assets                           433          --

Deferred Liabilities

Difference in tax bases of investments           (140)        (84)
Unrealized net capital gains                       --      (2,415)
                                                -----     -------
  Total deferred liabilities                     (140)     (2,499)
                                                -----     -------
  Net deferred asset (liability)                $ 293     $(2,499)
                                                =====     =======



Although realization is not assured,  management believes it is more likely than
not that the deferred tax asset will be realized based on the  assumptions  that
certain levels of income will be achieved.

The  components  of income tax  expense for the year ended  December  31, are as
follows:

                                        1999       1998       1997
                                      --------   --------   --------

Current                                $2,326     $2,164     $3,037
Deferred                                   56         18         41
                                       ------     ------     ------
  Total income tax expense             $2,382     $2,182     $3,078
                                       ======     ======     ======



The Company paid income taxes of $2,148, $592 and $2,839 in 1999, 1998 and 1997,
respectively.

A  reconciliation  of the  statutory  federal  income tax rate to the  effective
income tax rate on income from  operations for the year ended December 31, is as
follows:

                                         1999       1998       1997
                                       --------   --------   --------

Statutory federal income tax rate       35.0%      35.0%      35.0%
Other                                    (.4)        --         .1
                                        ----       ----       ----
Effective income tax rate               34.6%      35.0%      35.1%
                                        ====       ====       ====



9.  STATUTORY FINANCIAL INFORMATION
The Company's statutory capital and surplus was $141,362 and $84,865 at December
31, 1999 and 1998, respectively.  The Company's statutory net income was $4,179,
$4,698  and  $3,636  for the  years  ended  December  31,  1999,  1998 and 1997,
respectively.

PERMITTED STATUTORY ACCOUNTING PRACTICES
The Company  prepares its statutory  financial  statements  in  accordance  with
accounting  practices  prescribed  or  permitted  by the Arizona  Department  of
Insurance.  Prescribed  statutory  accounting  practices  include a  variety  of
publications of the National Association of Insurance Commissioners ("NAIC"), as
well as state laws,  regulations  and general  administrative  rules.  Permitted
statutory  accounting  practices  encompass  all  accounting  practices  not  so
prescribed.  The  Company  does not follow any  permitted  statutory  accounting
practices that have a significant  impact on statutory  surplus or statutory net
income.

The  NAIC's  codification  initiative  has  produced  a  comprehensive  guide of
statutory  accounting  principles,  which the Company will  implement in January
2001. The Company's state of domicile,  Arizona, has passed legislation revising
various  statutory  accounting  requirements to conform to  codification.  These
requirements are not expected to have a material impact on the statutory surplus
of the Company.

DIVIDENDS

The ability of the Company to pay dividends is dependent on business conditions,
income, cash requirements of the Company and other relevant factors. The payment
of shareholder  dividends by the Company without the prior approval of the state
insurance  regulator  is  limited  to  formula  amounts  based on net income and
capital  and  surplus,   determined  in  accordance  with  statutory  accounting
practices,  as well as the timing and amount of dividends  paid in the preceding
twelve  months.  The maximum amount of dividends that the Company can distribute
during 2000 without  prior  approval of the Arizona  Department  of Insurance is
$4,179.

RISK-BASED CAPITAL
The NAIC has a standard for assessing the solvency of insurance companies, which
is referred to as risk-based  capital  ("RBC").  The  requirement  consists of a
formula for determining each insurer's RBC and a model law specifying regulatory
actions if an insurer's RBC falls below  specified  levels.  The RBC formula for
life insurance companies establishes capital requirements relating to insurance,
business,  asset and  interest  rate risks.  At December,  31 1999,  RBC for the
Company was significantly above levels that would require regulatory action.

                                      F-11
<PAGE>

10.  OTHER COMPREHENSIVE INCOME
The components of other comprehensive income on a pretax and after-tax basis for
the year ended December 31, are as follows:

<TABLE>
<S>                                        <C>                               <C>                               <C>
                                           1999                              1998                              1997
                              -------------------------------   -------------------------------   -------------------------------
                               PRETAX      TAX      AFTER-TAX    PRETAX      TAX      AFTER-TAX    PRETAX      TAX      AFTER-TAX
                              --------   --------   ---------   --------   --------   ---------   --------   --------   ---------

Unrealized capital gains and losses:

----------------------------
Unrealized holding (losses)
  gains arising during the
  period                      $(7,822)    $2,739     $(5,083)    $2,019     $(707)     $1,312      $4,034    $(1,412)    $2,622
Less: reclassification
  adjustments                     312       (109)        203         (5)        2          (3)      3,453     (1,209)     2,244
                              -------     ------     -------     ------     -----      ------      ------    -------     ------
Unrealized net capital

  (losses) gains              $(8,134)    $2,848     $(5,286)    $2,024     $(709)     $1,315      $  581    $  (203)    $  378
                              -------     ------     -------     ------     -----      ------      ------    -------     ------
Other comprehensive (loss)
  income                      $(8,134)    $2,848     $(5,286)    $2,024     $(709)     $1,315      $  581    $  (203)    $  378
                              =======     ======     =======     ======     =====      ======      ======    =======     ======
</TABLE>



11.  COMMITMENTS AND CONTINGENT LIABILITIES

REGULATION AND LEGAL PROCEEDINGS
The Company's business is subject to the effects of a changing social,  economic
and regulatory  environment.  Public and regulatory  initiatives have varied and
have included employee benefit regulations, removal of barriers preventing banks
from  engaging  in the  securities  and  insurance  business,  tax  law  changes
affecting  the taxation of insurance  companies,  the tax treatment of insurance
products  and its  impact  on the  relative  desirability  of  various  personal
investment  vehicles,  and proposed legislation to prohibit the use of gender in
determining  insurance  rates and  benefits.  The ultimate  changes and eventual
effects, if any, of these initiatives are uncertain.

From time to time the Company is involved in pending and  threatened  litigation
in the normal  course of its business in which  claims for monetary  damages are
asserted. In the opinion of management,  the ultimate liability, if any, arising
from such pending or  threatened  litigation  is not expected to have a material
effect on the results of  operations,  liquidity  or  financial  position of the
Company.

GUARANTY FUNDS
Under state insurance guaranty fund laws, insurers doing business in a state can
be assessed,  up to  prescribed  limits,  for certain  obligations  of insolvent
insurance  companies to  policyholders  and  claimants.  The Company's  expenses
related to these funds have been  immaterial.  These  expenses are ceded to ALIC
under reinsurance agreements.

MARKETING AND COMPLIANCE ISSUES
Companies  operating in the insurance and financial  services  markets have come
under the scrutiny of regulators  with respect to market  conduct and compliance
issues.  Under certain  circumstances,  companies have been held responsible for
providing  incomplete or misleading  sales materials and for replacing  existing
policies with  policies that were less  advantageous  to the  policyholder.  The
Company  monitors its sales  materials  and enforces  compliance  procedures  to
mitigate any exposure to  potential  litigation.  The Company is a member of the
Insurance  Marketplace  Standards  Association,  an organization which advocates
ethical market conduct.

                                      F-12
<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY

                            SCHEDULE IV--REINSURANCE

                                ($ IN THOUSANDS)



<TABLE>

<CAPTION>
                                                               GROSS                  NET
                                                               AMOUNT     CEDED      AMOUNT
                                                              --------   --------   --------

YEAR ENDED DECEMBER 31, 1999
<S>                                                           <C>        <C>        <C>
Life insurance in force.....................................  $23,586    $23,586    $    --
                                                              =======    =======    =======
Premiums and contract charges:
  Life and annuities........................................  $27,175    $27,175    $    --
                                                              =======    =======    =======


                                                               GROSS                  NET
                                                               AMOUNT     CEDED      AMOUNT
                                                              --------   --------   --------

YEAR ENDED DECEMBER 31, 1998
Life insurance in force.....................................  $12,056    $12,056    $    --
                                                              =======    =======    =======
Premiums and contract charges:
  Life and annuities........................................  $19,009    $19,009    $    --
                                                              =======    =======    =======


                                                               GROSS                  NET
                                                               AMOUNT     CEDED      AMOUNT
                                                              --------   --------   --------

YEAR ENDED DECEMBER 31, 1997
Life insurance in force.....................................  $ 4,095    $ 4,095    $    --
                                                              =======    =======    =======
Premiums and contract charges:
  Life and annuities........................................  $11,641    $11,641    $    --
                                                              =======    =======    =======

</TABLE>


                                      F-13
<PAGE>

                       Glenbrook Life and Annuity Company
                           Financial Statements as of
                                 June 30, 2000
                                  (Unaudited)






<PAGE>

                     GLENBROOK LIFE AND ANNUITY COMPANY
                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                Three Months Ended                            Six Months Ended
                                                     June 30,                                      June 30,
                                      ---------------------------------------       ---------------------------------------
                                      ---------------------------------------       ---------------------------------------
<S>                                         <C>                   <C>                     <C>                   <C>
($ in thousands)                            2000                  1999                    2000                  1999
                                      -----------------     -----------------       -----------------     -----------------
                                      -----------------     -----------------       -----------------     -----------------
                                        (Unaudited)                                   (Unaudited)

Revenues

Net investment income                     $ 2,700               $ 1,604                 $ 5,255               $ 3,182
Realized capital gains and losses              24                   429                      90                   429
                                              ---                  ----                     ---                   ---

Income from operations
    before income tax expense               2,724                 2,033                   5,345                 3,611
Income tax expense                            952                   710                   1,868                 1,261
                                             ----                  ----                  ------                 -----

Net income                                $ 1,772               $ 1,323                  $ 3,477              $ 2,350
                                          =======               =======                 ========              =======





</TABLE>

See notes to financial statements.

                                       2

<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY
                        STATEMENTS OF FINANCIAL POSITION

<TABLE>
<CAPTION>

                                                                      June 30,          December 31,
                                                                        2000                1999
                                                                 -------------------  ------------------
                                                                 -------------------  ------------------
<S>                                                              <C>                  <C>
($ in thousands, except par value data)                             (Unaudited)

Assets
Investments
   Fixed income securities, at fair value
      (amortized cost $148,702 and $94,173)                         $ 148,122            $ 92,937
   Short-term                                                           3,122              53,063
                                                                       ------             ------
         Total investments                                            151,244             146,000

Cash                                                                       39                   9
Reinsurance recoverable from
   Allstate Life Insurance Company, net                             4,468,627           4,144,165
Deferred income taxes                                                      64                 293
Other assets                                                            3,485               2,706
Separate Accounts                                                   1,789,320           1,541,756
                                                                   ----------          ---------
         Total assets                                             $ 6,412,779         $ 5,834,929
                                                                  ===========         ===========

Liabilities
Reserve for life-contingent contract benefits                         $ 5,085               $ 800
Contractholder funds                                                4,463,542           4,143,365
Current income taxes payable                                            4,229               2,360
Payable to affiliates, net                                              4,174               4,122
Separate Accounts                                                   1,789,320           1,541,756
                                                                   ----------          ----------
         Total liabilities                                          6,266,350           5,692,403
                                                                   ----------          ----------

Commitments and Contingent Liabilities (Note 4)

Shareholder's Equity
Common stock, $500 par value, 10,000 shares
    authorized, 5,000 issued and outstanding                            2,500               2,500
Additional capital paid-in                                            119,241             119,241
Retained income                                                        25,065              21,588

Accumulated other comprehensive income:

    Unrealized net capital losses                                        (377)               (803)
                                                                        -----               -----
         Total accumulated other comprehensive income                    (377)               (803)
                                                                        -----               -----
         Total shareholder's equity                                   146,429             142,526
                                                                     --------             -------
         Total liabilities and shareholder's equity               $ 6,412,779         $ 5,834,929
                                                                 ============         ===========

</TABLE>

See notes to financial statements.

                                       3

<PAGE>



                       GLENBROOK LIFE AND ANNUITY COMPANY
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                           Six Months Ended
                                                                                June 30,
                                                                -----------------------------------------
                                                                -----------------------------------------
($ in thousands)                                                      2000                   1999
                                                                ------------------     ------------------
                                                                -----------------------------------------
                                                                              (Unaudited)

<S>                                                              <C>                    <C>
Cash flows from operating activities
Net income                                                       $ 3,477                $ 2,350
Adjustments to reconcile net income to net cash
    provided by operating activities:
         Amortization and other non-cash items                      (373)                    19
         Realized capital gains and losses                           (90)                  (429)
         Changes in:
              Income taxes payable                                 1,868                  1,262
              Other operating assets and liabilities                (776)                  (187)
                                                                   -----                  -----
                 Net cash provided by operating activities         4,106                  3,015
                                                                   -----                  -----

Cash flows from investing activities
Fixed income securities
       Proceeds from sales                                         6,227                  7,108
       Investment collections                                      1,178                  3,373
       Investment purchases                                      (61,762)               (16,389)
Change in short-term investments, net                             50,281                  2,893
                                                                 -------                 ------
               Net cash used in investing activities              (4,076)                (3,015)
                                                                 -------                -------


Net increase in cash                                                 30                      -
Cash at the beginning of period                                       9                      -
                                                                     --                      -
Cash at end of period                                              $ 39                    $ -
                                                                  =====                    ===




</TABLE>

See notes to financial statements.


                                       4

<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

1.   BASIS OF PRESENTATION

          The  accompanying   financial   statements  include  the  accounts  of
     Glenbrook  Life  and  Annuity  Company  (the  "Company"),  a  wholly  owned
     subsidiary of Allstate Life  Insurance  Company  ("ALIC"),  which is wholly
     owned by Allstate  Insurance Company ("AIC"),  a wholly owned subsidiary of
     The Allstate  Corporation (the  "Corporation").  These financial statements
     have been  prepared in  conformity  with  accounting  principles  generally
     accepted in the United States of America.

          The financial  statements  and notes as of June 30, 2000,  and for the
     three  month and six  month  periods  ended  June 30,  2000 and  1999,  are
     unaudited.  The financial  statements  reflect all adjustments  (consisting
     only of normal recurring accruals) which are, in the opinion of management,
     necessary for the fair presentation of the financial  position,  results of
     operations and cash flows for the interim periods. The financial statements
     and notes should be read in conjunction  with the financial  statements and
     notes thereto  included in the Glenbrook  Life and Annuity  Company  Annual
     Report on Form 10-K for 1999.  The  results of  operations  for the interim
     periods  should not be considered  indicative of results to be expected for
     the full year.

2.   REINSURANCE

          The Company  has  reinsurance  agreements  whereby  substantially  all
     contract charges,  credited interest,  policy benefits and certain expenses
     are ceded to ALIC and reflected net of such  reinsurance  in the statements
     of  operations.   Reinsurance  recoverable  and  the  related  reserve  for
     life-contingent  contract  benefits and  contractholder  funds are reported
     separately in the statements of financial  position.  The Company continues
     to have primary liability as the direct insurer for risks reinsured.

          Investment  income earned on the assets which  support  contractholder
     funds and the reserve for life-contingent contract benefits is not included
     in the Company's financial statements as those assets are owned and managed
     under the terms of reinsurance  agreements.  The following table summarizes
     amounts which were ceded to ALIC under reinsurance agreements.

<TABLE>
<CAPTION>

                                                   Three Months Ended                       Six Months Ended
                                                        June 30,                                June 30,
                                            ----------------------------------      ----------------------------------
     ($ in thousands)                             2000             1999                  2000              1999
                                            ----------------- ----------------      ---------------- -----------------
<S>                                              <C>              <C>                  <C>               <C>
     Contract charges                            $9,659           $6,946               $18,533           $12,616
     Credited interest, policy benefits
          and certain expenses                   86,431           61,248               170,003           117,493
</TABLE>


                                       5

<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

3.       COMPREHENSIVE INCOME

        The components of other  comprehensive  income on a pretax and after-tax
basis are as follows:

  <TABLE>
<CAPTION>

                                                                           Three months ended June 30,
                                                  -----------------------------------------------------------------------------
     ($ in thousands)                                           2000                                    1999
                                                 -------------------------------------    ------------------------------------
                                                                            After-                                 After-
                                                  Pretax         Tax         tax           Pretax        Tax         tax
<S>                                               <C>            <C>        <C>            <C>           <C>         <C>
     Unrealized capital gains and
         losses:
     Unrealized holding gains (losses)
         arising during the period                 $(19)         $  7      $ (12)        $(2,846)     $ 996     $(1,850)
     Less:  reclassification
          adjustments                               (14)            5         (9)            429       (150)         279
                                                   -----         ----     ------         -------      ------    --------
     Unrealized net capital gains (losses)           (5)            2         (3)         (3,275)      1,146      (2,129)
                                                   -----         ----     ------         -------      ------    --------
     Other comprehensive income (loss)              $(5)         $  2         (3)        $(3,275)     $1,146      (2,129)
                                                   =====         ====                    =======      ======
     Net income                                                            1,772                                   1,323
                                                                          ------                                --------
     Comprehensive income (loss)                                          $1,769                                  $ (806)
                                                                          ======                                ========


                                                                      Six months ended June 30,
                                             -----------------------------------------------------------------------------
     ($ in thousands)                                        2000                                    1999
                                             -------------------------------------    ------------------------------------
                                                                         After-                                 After-
                                               Pretax         Tax         tax           Pretax        Tax         tax
                                              ----------------------------------------------------------------------------
     Unrealized capital gains and losses:

     Unrealized holding gains (losses)
          arising during the period               $ 642        $(225)      $ 417         $(4,975)    $1,741        $(3,234)
     Less:  reclassification
          adjustments                               (14)           5          (9)            429       (150)           279
                                                  -----         ----        ----          ------      -----        -------
     Unrealized net capital gains (losses)          656         (230)        426          (5,404)      1,891         (3,513)
                                                  -----         ----      ------         -------      ------       --------
     Other comprehensive income (loss)            $ 656      $  (230)        426         $(5,404)     $1,891         (3,513)
                                                  =====      =======                     =======      ======
     Net income                                                            3,477                                      2,350
                                                                          ------                                   --------
     Comprehensive income (loss)                                          $3,903                                    $(1,163)
                                                                          ======                                   ========

</TABLE>

                                       6
<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

4.        REGULATION AND LEGAL PROCEEDINGS

               The  Company's  business  is subject to the effects of a changing
          social,  economic  and  regulatory  environment.   Recent  public  and
          regulatory  initiatives  have  varied  and  include  employee  benefit
          regulations, removal of barriers preventing banks from engaging in the
          securities  and  insurance  business,  tax law changes  affecting  the
          taxation of insurance  companies,  and the tax  treatment of insurance
          products  and its  impact  on the  relative  desirability  of  various
          personal  investment  vehicles.  The  ultimate  changes  and  eventual
          effects, if any, of these initiatives are uncertain.

               In the normal course of its business,  the Company is involved in
          pending  or  threatened  litigation  and  regulatory  actions in which
          claims for monetary damages are asserted. At this time, based on their
          present  status,  it is the opinion of  management,  that the ultimate
          liability,  if any,  in one or more of  these  actions  in  excess  of
          amounts  currently  reserved is not expected to have a material effect
          on the results of operations,  liquidity or financial  position of the
          Company.

                                        7



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