NORTHBROOK LIFE INSURANCE CO
POS AM, 1998-04-01
Previous: NORTHBROOK LIFE INSURANCE CO, POS AM, 1998-04-01
Next: NORTHBROOK LIFE INSURANCE CO, POS AM, 1998-04-01



<PAGE>


           AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 1, 1998

                                                       REGISTRATION NO. 33-84480


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                        POST-EFFECTIVE AMENDMENT NO. 4[X]

                                       to

                                    FORM S-1


             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                        NORTHBROOK LIFE INSURANCE COMPANY
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


                                  ILLINOIS 6311
            (STATE OR OTHER JURISDICTION (PRIMARY STANDARD INDUSTRIAL
          OF INCORPORATION OR ORGANIZATION) CLASSIFICATION CODE NUMBER)
                                   36-3001527
                     (I.R.S. EMPLOYER IDENTIFICATION NUMBER)

                                3100 SANDERS ROAD
                           NORTHBROOK, ILLINOIS 60062
                     (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)

                           MICHAEL J. VELOTTA, ESQUIRE
                  VICE PRESIDENT, SECRETARY AND GENERAL COUNSEL
                        NORTHBROOK LIFE INSURANCE COMPANY
                                3100 SANDERS ROAD
                           NORTHBROOK, ILLINOIS 60062
                                 (847) 402-2400
                (NAME AND COMPLETE ADDRESS OF AGENT FOR SERVICE)



COPIES TO:
RICHARD T. CHOI, ESQ.                                 CHRISTINE A. EDWARDS, ESQ.
FREEDMAN, LEVY, KROLL & SIMONDS                       DEAN WITTER REYNOLDS, INC.
1050 CONNECTICUT AVE., N.W.                           TWO WORLD TRADE CENTER
SUITE 825                                             NEW YORK, N.Y. 10048
WASHINGTON, D.C. 20006


Approximate  date of  commencement  of proposed sale to the public:  The annuity
contract  covered by this  registration  statement is to be issued  promptly and
from time to time after the effective date of this registration statement.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933 check the following box [X].

<PAGE>


                        NORTHBROOK LIFE INSURANCE COMPANY
                                3100 SANDERS ROAD
                           NORTHBROOK, ILLINOIS 60062
                                 (800) 654-2397

                 GROUP AND INDIVIDUAL DEFERRED ANNUITY CONTRACTS

                                 DISTRIBUTED BY:
                            DEAN WITTER REYNOLDS INC.
                TWO WORLD TRADE CENTER, NEW YORK, NEW YORK 10048

This Prospectus  describes the group and individual  Flexible  Premium  Deferred
Annuity  Contract  ("Contract")  offered by Northbrook  Life  Insurance  Company
("Company"),  a wholly owned subsidiary of Allstate Life Insurance Company. Dean
Witter  Reynolds  Inc.  ("Dean  Witter"),  a wholly owned  subsidiary  of Morgan
Stanley Dean Witter & Co., is the principal  underwriter  and distributor of the
Contracts. In certain states the Contract is only available as a group Contract.
In these states a Certificate  (hereinafter  referred to as  "Contract"),  which
summarizes the  provisions of the Master Group Policy issued to Dean Witter,  is
issued to customers of Dean Witter.

The  Contract has the  flexibility  to allow you to shape an annuity to fit your
particular  needs.  It is  designed  to aid you in your  choice  of  short-term,
mid-term,  or  long-term  financial  planning  and  can be used  for  retirement
planning regardless of whether the plan qualifies for special federal income tax
treatment.  Presently,  the Company will accept an initial  Purchase  Payment of
$1,000,  but reserves  the right to increase  this amount to no more than $4,000
($1,000 for a Qualified  Contract).  Additional  Purchase  Payments of $1,000 or
more may be added to the Contract.

Partial  withdrawals and Full Surrenders  under the Contract may be subject to a
Market Value Adjustment.  Therefore,  the Owner bears some investment risk under
the Contract.

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

PLEASE READ THIS PROSPECTUS CAREFULLY AND RETAIN IT FOR FUTURE REFERENCE.














                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1998.


<PAGE>


THE  CONTRACTS  MAY NOT BE AVAILABLE IN ALL STATES.  PLEASE CHECK WITH YOUR DEAN
WITTER ACCOUNT EXECUTIVE FOR AVAILABILITY IN YOUR STATE.

At least once each  Contract  Year,  the  Company  will send the Owner an annual
statement that contains certain information  pertinent to the individual Owner's
Contract.  The annual  statement  details values and specific  Contract data for
each Contract. The annual statement does not contain financial statements of the
Company,  although the Company's  financial  statements  are on page F-1 of this
prospectus. Our Company files annual and quarterly reports and other information
with the SEC. You may read and copy any reports, statements or other information
we file at the SEC's public  reference room in Washington,  D.C. You can request
copies of these  documents upon payment of a duplicating  fee, by writing to the
SEC.  Please  call the SEC at  1-800-SEC-0330  for  further  information  on the
operation of the public  reference  rooms. Our SEC filings are also available to
the public on the SEC Internet site (http://www.sec.gov).

THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFERING IN ANY  JURISDICTION  IN WHICH
SUCH OFFERING MAY NOT LAWFULLY BE MADE. NO DEALER,  SALESMAN, OR OTHER PERSON IS
AUTHORIZED TO GIVE ANY  INFORMATION  OR MAKE ANY  REPRESENTATIONS  IN CONNECTION
WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS,  AND, IF GIVEN
OR MADE, SUCH OTHER INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON.


<PAGE>



                                TABLE OF CONTENTS
                                                                                

GLOSSARY                                                                    PAGE


THE CONTRACTS .............................................................
The Purchase of the Contract .............................................. 
The Accumulation Phase ....................................................
The Parties to the  Contract ..............................................
The Death  Benefit  Provisions ............................................
The Payout Phase ..........................................................
AMENDMENT OF THE CONTRACTS ................................................
DISTRIBUTION  OF  THE  CONTRACTS ..........................................
FEDERAL  TAX  MATTERS .....................................................
Introduction ..............................................................
Taxation of the Company ...................................................
Taxation of Annuities in General ..........................................
Qualified Plans ...........................................................
Types of  Qualified  Plans ................................................
Income Tax  Withholding ...................................................
THE COMPANY ...............................................................
Business ..................................................................
Reinsurance Agreement .....................................................
Investments by the Company ................................................
SELECTED  FINANCIAL DATA  
NORTHBROOK LIFE INSURANCE COMPANY  
MANAGEMENT'S  DISCUSSION AND ANALYSIS OF 
FINANCIAL CONDITION AND RESULTS OF OPERATIONS .............................
COMPETITION ...............................................................
EMPLOYEES .................................................................
PROPERTIES ................................................................
STATE AND FEDERAL REGULATION ..............................................
EXECUTIVE  OFFICERS AND DIRECTORS OF THE COMPANY ..........................
EXECUTIVE  COMPENSATION ...................................................
LEGAL PROCEEDINGS .........................................................
EXPERTS ...................................................................
LEGAL MATTERS .............................................................
FINANCIAL STATEMENTS ......................................................  F-1
APPENDIX A ................................................................  A-1


<PAGE>


GLOSSARY

Account Value--The Account Value is the sum of all Sub-Account Values.

Accumulation  Phase--The  Accumulation  Phase is the first of two  phases in the
life of the  Contract.  The  Accumulation  Phase  begins on the Issue Date.  The
Accumulation  Phase  will  continue  until the  Payout  Start  Date,  unless the
Contract is terminated before that date.

Adjusted  Account   Value--The  Account  Value  adjusted  by  the  Market  Value
Adjustment less any applicable taxes. The Adjusted Account Value is only used in
the Payout Phase.

Age--Age on last birthday.

Annuitant--The  person  designated  in the Contract  whose life  determines  the
duration of Income Payments involving life contingencies. The Annuitant includes
any Joint Annuitant.

Automatic  Additions--Additional  Purchase  Payments  of $1000 or more which are
made  automatically  from  the  Owner's  bank  account  or  Dean  Witter  Active
Assets(TM)  Account.  Automatic  Additions  are  available  monthly,  quarterly,
semi-annually and annually.

Automatic  Laddering  Program--A  program  which allows the Owner to choose,  in
advance, one renewal Guarantee Period for all renewing  Sub-Accounts.  The Owner
can  participate  in the  Automatic  Laddering  Program  at any time  during the
Accumulation Phase, including on the Issue Date. The Automatic Laddering Program
automatically continues and the Owner can discontinue participation upon written
notice to the Company.

Beneficiary--The   person(s)   designated  in  the  Contract  who,   during  the
Accumulation  Phase,  after the death of all  Owners,  may elect to receive  the
Death Benefit or continue the Contract.  If the sole surviving  Owner dies after
the Payout  Start Date,  the  Beneficiary  will  receive any  guaranteed  Income
Payments scheduled to continue.

Cash Surrender  Value--The Cash Surrender Value is the Account Value adjusted by
any applicable  Market Value Adjustment less any applicable  Withdrawal  Charges
and premium tax.

Company--The  issuer of the Contract,  Northbrook Life Insurance  Company,  is a
wholly owned  subsidiary  of Allstate  Life  Insurance  Company,  a wholly owned
subsidiary of Allstate Insurance Company ("Allstate").
Allstate is a wholly owned subsidiary of The Allstate Corporation.

Contract/Certificate--The  Northbrook Life Insurance  Company  flexible  premium
deferred annuity contract, known as "The Custom Annuity Plus," that is described
in this prospectus.

Date of Death--The date that an Owner and/or Annuitant dies.

Death Benefit--The Death Benefit is the greater of: (1) the Account Value or (2)
the Cash Surrender Value.

Due Proof of Death--one of the following:

     (a)  A certified copy of a death certificate.

     (b)  A certified copy of a decree of a court of competent  jurisdiction  as
          to the finding of death.

     (c)  Any other proof satisfactory to the Company.

Full Surrender--Termination of the Contract.

Guarantee  Period--A  period  of years for which a  specified  effective  annual
interest rate is guaranteed.

Income  Payments--A  series of periodic  payments  under an Income Plan.  Income
Payments  are made by the  Company to the Owner  during the Payout  Phase of the
Contract.
<PAGE>

Income Plan--A plan which provides  Income  Payments  during the Payout Phase of
the Contract.

Issue Date--The date the Contract becomes effective.

Joint Annuitant--The person, along with the Annuitant, whose life determines the
duration of Income Payments under a joint and last survivor annuity.

Market Value  Adjustment--The  Market Value Adjustment is the adjustment made to
the money  distributed prior to the end of the Guarantee Period from one or more
Sub-Accounts  under the  Contract  to reflect  the impact of changes in interest
rates  between  the  time  each  Sub-Account  was  established  and the  time of
distribution.

Non-Qualified  Contracts--Contracts  that do not qualify for special federal tax
treatment.

Owner--With respect to individual Contracts,  the person designated as the Owner
in the Contract.  With respect to group Contracts,  the person designated as the
Owner in a group Certificate.  The Owner will receive the Death Benefit upon the
death of the Annuitant, who is not also an Owner.

Partial Withdrawal--Disbursement of a portion of the Account Value.

Payout  Phase--The  Payout  Phase is the second of the two phases in the life of
the Contract. It begins on the Payout Start Date.

Payout Start Date--The date Income Payments are to begin under the Contract.

Preferred  Withdrawal  Amount--A  portion  of the  Account  Value  which  may be
annually  withdrawn from each Sub-Account  without incurring a Withdrawal Charge
or a Market Value Adjustment.

Purchase Payments--The premiums paid by the Owner to the Company.

Qualified  Contracts--Contracts  issued  under  plans that  qualify  for special
federal income tax treatment.

Sub-Accounts--Sub-Accounts  are  distinguished  by Guarantee  Period(s)  and the
dates the period(s) begins.  Sub-Accounts are established when Purchase Payments
are made; and when previous  Sub-Accounts  expire and a new Guarantee  Period is
selected.

Sub-Account  Value--The Sub-Account Value is the accumulation of funds allocated
to that Sub-Account and interest credited less any amounts withdrawn.

Systematic  Withdrawals--Periodic  Partial  Withdrawals  of $100 or more  may be
deposited  in a  bank  account  or a  Dean  Witter  Active  Assets(TM)  Account.
Systematic  Withdrawals  are available  monthly,  quarterly,  semi-annually  and
annually.

Withdrawal  Charge--The  charge  that will be  assessed  by the  Company on Full
Surrenders or Partial Withdrawals in excess of the Preferred Withdrawal Amount.

<PAGE>


THE CONTRACTS

THE PURCHASE OF THE CONTRACT

1. WHAT IS THE PURPOSE OF THE CONTRACT?

The Contract  described in this Prospectus is designed to aid you in your choice
of short-term,  mid-term,  or long-term  financial  planning and can be used for
retirement planning regardless of whether the plan qualifies for special federal
income tax treatment. The Contract has an Accumulation Phase and a Payout Phase.
The  Accumulation  Phase is the first of the two  phases and begins on the Issue
Date and continues until the Payout Start Date.  During the Accumulation  Phase,
interest is  credited  to the  Purchase  Payment(s)  and both a cash  withdrawal
benefit and a Death Benefit are available. The Payout Phase begins on the Payout
Start Date and provides  Income  Payments under an Income Plan. The Payout Phase
continues  until the  Company  makes the last  payment as provided by the Income
Plan.

2. HOW IS A CONTRACT PURCHASED?

You can  purchase  a Contract  by  submitting  a Purchase  Payment to an Account
Executive of Dean Witter, the principal underwriter of the Contracts. Presently,
the Company will accept an initial Purchase Payment of $1,000,  but reserves the
right to increase  this  amount to no more than  $4,000  ($1,000 for a Qualified
Contract).  The Owner must select the  Guarantee  Period(s) in which to allocate
the  Purchase  Payment.  Additional  Purchase  Payments of $1,000 or more may be
added to the  Contract.  Guarantee  Periods  will be  offered  at the  Company's
discretion  and may range  from one to ten  years.  No less than  $1,000  may be
allocated to any one Guarantee Period.  The Company will apply Purchase Payments
to the Contract  within  seven days of the receipt of the  Purchase  Payment and
required  issuing  information.  The  Company  reserves  the  right  to limit or
increase the amount of Purchase Payments it will accept.

3. DOES THIS CONTRACT HAVE A FREE-LOOK PROVISION?

Yes. The Owner may cancel the Contract  anytime within 20 days after the receipt
of the  Contract,  or longer if required by state law, and receive a full refund
of the entire Purchase Payment.

4. CAN ADDITIONS BE MADE TO THE CONTRACT AFTER THE INITIAL PURCHASE PAYMENT?

Yes,   additional  Purchase  Payments  may  be  made  at  any  time  during  the
Accumulation  Phase of the  Contract.  Subsequent  Purchase  Payments must be at
least  $1,000  and may be  made  from a bank  account  or a Dean  Witter  Active
Assets(TM) Account through Automatic  Additions (the Automatic Additions Program
is not  available  for  Qualified  Contracts  issued  pursuant  to a Dean Witter
Custodial Account). For each Purchase Payment, the Owner must select a Guarantee
Period(s) to which the Purchase Payment will be allocated.  The Company reserves
the right to limit the number of additional purchase payments.

5. ONCE A CONTRACT IS PURCHASED,  HOW IS THE OWNER  INFORMED AS TO THE STATUS OF
THE CONTRACT?

There are several ways an Owner may receive  information about the Contract.  At
least once a year,  prior to the  Payout  Start  Date,  the Owner will be sent a
statement  containing  Account Value information of the Contract.  The Owner may
also  direct  questions  about the  Contract  to  his/her  Dean  Witter  Account
Executive.  Another  option  the  Owner  has is to call the  Company's  customer
support unit directly at 1-800-654-2397.

THE ACCUMULATION PHASE

6. HOW IS INTEREST CREDITED TO THE CONTRACT?

Interest  will be credited  to initial  Purchase  Payments  from the Issue Date.
Interest  will be  credited to  subsequent  Purchase  Payments  from the date of
receipt.  No deductions  are made from Purchase  Payments.  Therefore,  the full
amount of every Purchase  Payment is invested in a Sub-Account for  accumulation
of interest. Interest is credited daily to each Guarantee Period in the Contract
and is based  upon the  interest  rate of the  Guarantee  Period  which has been
chosen.

The following  example  illustrates how a Sub-Account  Value would grow given an
assumed Purchase Payment,  Guarantee Period, and effective annual interest rate.
The  effective  annual  interest  rate is  defined as the yield  resulting  when
interest credited at the underlying daily rate has compounded for a full year.



<PAGE>


            EXAMPLE OF INTEREST CREDITING DURING THE GUARANTEE PERIOD

Purchase Payment:...................................................$10,000.00
Guarantee Period:...................................................    5 years
Effective Annual Rate:..............................................     4.50%
<TABLE>
<CAPTION>
                                                      END OF CONTRACT YEAR:
                                         YEAR 1         YEAR 2        YEAR 3         YEAR 4        YEAR 5
                                         ------         ------        ------         ------        ------

<S>                                    <C>             <C>           <C>            <C>           <C>
Beginning Account Value                $10,000.00
    x (1 + Effective Annual Rate)           1.045
                                       ----------
                                       $10,450.00
                                       ----------

Account Value at end of Contract                       $10,450.00
    year 1 x (1 + Effective Annual Rate)                    1.045
                                                       ----------
                                                       $10,920.25
                                                       ----------

Account Value at end of Contract                                     $10,920.25
    year 2 x (1 + Effective Annual Rate)                                  1.045
                                                                     ----------
                                                                     $11,411.66
                                                                     ----------

Account Value at end of Contract                                                    $11,411.60
    year 3 x (1 + Effective Annual Rate)                                                 1.045
                                                                                    ----------
                                                                                    $11,925.19
                                                                                    ----------

Account Value at end of Contract                                                                  $11,925.19
    year 4 x (1 + Effective Annual Rate)                                                               1.045
                                                                                                  ----------
                                                                                                  $12,461.82
                                                                                                  ----------

Total Interest Credited in Guarantee Period:       $2,461.82 ($12,461.82 - $10,000.00)


</TABLE>

NOTE:  The above  illustration  assumes no  withdrawals of any amount during the
entire five year period. A Market Value  Adjustment and Withdrawal  Charge would
apply to any such  interim  withdrawal  in  excess of the  Preferred  Withdrawal
Amount. The hypothetical  interest rates are for illustrative  purposes only and
are not  intended to predict  future  interest  rates to be  declared  under the
Contract.  Actual interest rates declared for any given Guarantee  Period may be
more or less than those shown.

The Company has no specific formula for determining the rate of interest that it
will declare initially or in the future.  Such interest rates will be reflective
of investment returns available at the time of the  determination.  In addition,
the  management  of the  Company  may also  consider  various  other  factors in
determining  interest rates,  including  regulatory and tax requirements,  sales
commissions and administrative  expenses borne by the Company,  general economic
trends, and competitive factors.

THE  MANAGEMENT  OF THE  COMPANY  WILL  MAKE THE FINAL  DETERMINATION  AS TO THE
INTEREST  RATES TO BE DECLARED.  THE COMPANY CAN NEITHER  PREDICT NOR  GUARANTEE
FUTURE INTEREST RATES TO BE DECLARED.

<PAGE>


7. WHAT HAPPENS TO THE SUB-ACCOUNT VALUE AT THE END OF A GUARANTEE PERIOD?

Prior to the end of a  Guarantee  Period,  a notice  will be mailed to the Owner
outlining the options available at the end of a Guarantee Period. Within 30 days
after the end of a Guarantee Period the Owner may:

     -    take  no  action  and  the  Company  will   automatically   renew  the
          Sub-Account  Value to a  Guarantee  Period of the same  duration to be
          established on the day the previous Guarantee Period expired; or

     -    notify  the  Company  to apply the  Sub-Account  Value to a  Guarantee
          Period of a new  duration to be  established  on the day the  previous
          Guarantee Period expired; or

     -    receive a portion of the Sub-Account  Value or the entire  Sub-Account
          Value  through  a  partial  or full  withdrawal  without  incurring  a
          Withdrawal Charge or Market Value Adjustment. In this case, the amount
          withdrawn  will  be  deemed  to  have  been  renewed  at the  shortest
          Guarantee  Period then being  offered with current  interest  credited
          from the date the Guarantee Period expired.

8. IS IT  POSSIBLE  TO  PRESELECT  A  RENEWAL  GUARANTEE  PERIOD AT THE POINT OF
PURCHASE?

Yes. The Automatic Laddering Program allows the Owner to choose, in advance, one
renewal Guarantee Period for all renewing Sub-Accounts. The Owner can select the
Automatic Laddering Program at any time during the Accumulation Phase, including
on the Issue Date. The Automatic Laddering Program will continue until the Owner
gives written notice to the Company.

9. CAN A PARTIAL WITHDRAWAL OR A FULL SURRENDER BE TAKEN AT ANY TIME?

Yes.  As long as the  Contract  is still in the  Accumulation  Phase and has not
entered the Payout  Phase,  the Owner may  withdraw  money from the  Contract or
surrender  the  Contract  at any  time (a  Withdrawal  Charge,  a  Market  Value
Adjustment  and taxes may apply,  including a 10%  penalty  tax for  withdrawals
prior to the  Owner  attaining  age 59 1/2).  Partial  Withdrawals  may be taken
automatically  through  Systematic  Withdrawals (a Dean Witter Account Executive
should be consulted for information regarding Systematic Withdrawals). The Owner
must specify the  Sub-Account  from which the withdrawal  will be taken.  If any
Partial  Withdrawal  reduces  a  Sub-Account  Value  to less  than  $1,000,  the
withdrawal  will be  treated  as a request to  withdraw  the entire  Sub-Account
Value. The Company may defer payment of any Partial Withdrawal or Full Surrender
for a period  not  exceeding  six  months  from the date of the  receipt  of the
request.

10. IF A PARTIAL  WITHDRAWAL OR FULL  SURRENDER IS REQUESTED,  HOW IS THE AMOUNT
RECEIVED DETERMINED?

The main component in determining the amount received by the Owner is the amount
which was requested;  however, there may be adjustments to the requested amount.
A Withdrawal Charge may reduce the amount  requested.  A Market Value Adjustment
may apply which may reduce or increase the amount  requested.  Premium taxes and
federal income tax withholding may apply and would reduce the amount  requested.
In summary:

The amount  received by the Owner under a Partial  Withdrawal or Full  Surrender
request  equals the amount  requested less a Withdrawal  Charge (if  applicable)
plus or minus a Market Value  Adjustment (if applicable)  less premium taxes and
withholding (if applicable).

The questions  which follow further  clarify the components  used in determining
the amount received upon a Partial Withdrawal or Full Surrender.
<PAGE>

11. UPON A FULL SURRENDER OF THE ENTIRE CONTRACT, IS IT POSSIBLE THAT THE MARKET
VALUE  ADJUSTMENT  AND WITHDRAWAL  CHARGE COULD CAUSE THE AMOUNT  RECEIVED TO BE
LESS THAN THE INITIAL PURCHASE PAYMENT AND ANY SUBSEQUENT PURCHASE PAYMENTS?

No. This Contract  contains a return of Purchase Payment  guarantee which states
the amount  received upon a Full  Surrender is guaranteed  never to be less than
the sum of the  initial  and  any  subsequent  Purchase  Payments  less  amounts
previously  received  (prior to  withholding  and the  deduction of any taxes if
applicable).  To the extent that premium taxes are assessed against the Contract
or income tax is withheld, the amount received upon a Full Surrender may be less
than the initial and any subsequent Purchase Payments.

The renewal of any individual Sub-Account(s) within the entire Contract does not
in any way change the return of  Purchase  Payment  guarantee  provided  by this
Contract. Upon Sub-Account renewal the return of Purchase Payment guarantee will
not be adjusted to include any accrued  interest,  but will continue to apply to
the initial and any subsequent Purchase Payments.

12. UPON A PARTIAL WITHDRAWAL OR FULL SURRENDER,  IS THE ENTIRE AMOUNT REQUESTED
SUBJECT TO A WITHDRAWAL CHARGE AND A MARKET VALUE ADJUSTMENT?

No. Only amounts in excess of any remaining Preferred Withdrawal Amount within a
Sub-Account  will  be  subject  to  a  Withdrawal  Charge  and  a  Market  Value
Adjustment. A Preferred Withdrawal Amount is available in every Sub-Account year
of a Guarantee Period and is equal to 10% of the Purchase  Payment  allocated to
the Guarantee  Period.  Any unused Preferred  Withdrawal Amount in a Sub-Account
year may not be used to increase the Preferred Withdrawal Amount in a subsequent
Sub-Account year nor may it be used to increase the Preferred  Withdrawal Amount
in another Guarantee Period.

In addition to the  Preferred  Withdrawal  Amount,  any amounts  withdrawn  from
Sub-Accounts  which  are  within  the first 30 days of their  renewal  Guarantee
Periods  will be  completely  free from any  Withdrawal  Charge and Market Value
Adjustment.

13. WHAT IS THE WITHDRAWAL CHARGE UPON A PARTIAL WITHDRAWAL OR FULL SURRENDER?

The Withdrawal  Charge is 6% of all amounts  withdrawn or surrendered  which are
not exempt from the charge as discussed in question 12, above.

14.  WHAT IS THE  MARKET  VALUE  ADJUSTMENT  UPON A PARTIAL  WITHDRAWAL  OR FULL
SURRENDER?

The  Market  Value  Adjustment  will be  applied  to all  amounts  withdrawn  or
surrendered which are not exempt from adjustment as discussed in question 12.

The Market Value Adjustment is to reflect the  relationship  between the current
effective  annual  interest  rate for the duration  remaining  in the  Guarantee
Period at the time of the request for Partial Withdrawal or Full Surrender,  and
the  effective  annual  interest rate  guaranteed  for that  Sub-Account.  Since
current  interest rates are based, in part, upon investment  yields available at
the time, the effect of the Market Value  Adjustment  will be closely related to
the levels of such yields.  As such, the Owner bears some  investment risk under
the Contract.

It is possible,  therefore,  that, should such yield increase significantly from
the time the  Purchase  Payment was made,  coupled with the  application  of the
Withdrawal  Charge,  less premium taxes and  withholding  (if  applicable),  the
amount  received by the Owner upon Full  Surrender of the Contract would be less
than the Purchase Payments plus interest at the minimum guaranteed interest rate
under the Contract.  HOWEVER,  THE COMPANY  GUARANTEES  THAT THE AMOUNT RECEIVED
UPON  SURRENDER  WILL BE AT LEAST EQUAL TO THE PURCHASE  PAYMENTS LESS ANY PRIOR
PARTIAL WITHDRAWALS.
<PAGE>

Generally,  if the effective  annual  interest rate for the Sub-Account is lower
than the applicable  current effective annual interest rate (interest rate for a
duration equal to the time remaining in the Sub-Account),  then the Market Value
Adjustment  will  result in a lower  payment  upon  Partial  Withdrawal  or Full
Surrender.  Similarly, if the effective annual interest rate for the Sub-Account
is higher than the applicable  current  effective annual interest rate, then the
Market Value Adjustment will result in a higher payment upon Partial  Withdrawal
or Full Surrender.

For  example,  assume  the Owner  purchases  a Contract  and  selects an initial
Guarantee Period of five years and the Company's  effective annual rate for that
duration is 4.50%.  Assume that at the end of 3 years, the Owner makes a Partial
Withdrawal.  If the current  interest  rate for the 2 year  Guarantee  Period is
4.80%, then the Market Value Adjustment will be negative, which will result in a
decrease  in  the  amount  payable  to the  Owner  upon  a  Partial  Withdrawal.
Similarly,  if the current interest rate for a 2 year Guarantee Period is 4.20%,
then the Market  Value  Adjustment  will be  positive,  which will  result in an
increase in the amount payable to the Owner upon the Partial Withdrawal.

The formula for calculating the Market Value Adjustment is set forth in Appendix
A of this  prospectus,  which  also  contains  additional  illustrations  of the
application of the Market Value Adjustment.

15. THE IRS REQUIRES  ANNUAL  WITHDRAWALS TO BE TAKEN FROM  QUALIFIED  CONTRACTS
UPON ATTAINMENT OF AGE 70 1/2. WILL THESE WITHDRAWALS  INCUR WITHDRAWAL  CHARGES
AND MARKET VALUE ADJUSTMENTS?

No. Both the  Withdrawal  Charge and Market Value  Adjustment  will be waived on
withdrawals taken to satisfy IRS required distribution rules for this Contract.

16. WHAT ARE THE TAX IMPLICATIONS ASSOCIATED WITH THE CONTRACT?

It varies based upon the Owner's circumstances.  Generally,  the two areas which
may give rise to a taxable  situation  are  personal  federal and state in- come
taxation and taxation of the Company.

With respect to personal federal and state income tax, an annuity contract Owner
who is a natural  person is not taxed on increases in the Account  Value until a
distribution occurs. For federal income tax purposes,  distributions include the
receipt of proceeds from loans and an assignment or pledge of any portion of the
value  of the  Contract,  as well as  withdrawals,  Income  Payments,  or  Death
Benefits. In addition,  personal federal and state income tax withholding may be
deducted from Partial Withdrawal and Full Surrender payments.

Amounts  withheld for personal  taxes do not  necessarily  represent the Owner's
entire income tax liability.

With  respect to taxation of the  Company,  premium  taxes and other  applicable
taxes  imposed on the  Company  may be  deducted  from the  Contract's  Purchase
Payment or Account Value upon Full Surrender or  annuitization  of the Contract.
Current  premium  tax rates  range from 0 to 3.5%,  but are subject to change by
state regulation.

There  are  several  exceptions  to the  above  generalizations.  More  complete
information  can be found in the "Federal Tax Matters"  section found on page __
of this prospectus.
<PAGE>

THE PARTIES TO THE CONTRACT

17. WHAT RIGHTS DOES AN OWNER HAVE IN THIS CONTRACT?

  This Contract offers the Owner several rights. The Owner may:

     -    receive any withdrawals or periodic Income Payments from the Contract,
          unless the Owner has directed the Company to pay them to someone else;

     -    name and change the Owner, Beneficiary, and Annuitant.  (Annuitant can
          only be changed if the Owner is a natural person);

     -    assign interest in the Contract;

     -    elect a Death  Benefit  option upon death of a co-owner or  Annuitant;
          and

     -    terminate the Contract.

The above may be subject to the rights of any irrevocable Beneficiary.

18. WHAT PURPOSE DOES THE ANNUITANT SERVE?

The  Annuitant's  life determines the latest Payout Start Date and the amount of
the Income  Payments  which will begin on the Payout Start Date.  This  Contract
requires an  Annuitant  at all times  during the  Accumulation  Phase and on the
Payout Start Date. The Annuitant must be a natural  person.  A Death Benefit may
be payable upon the death of the Annuitant.


19. WHO IS THE BENEFICIARY TO THE CONTRACT?

The  Beneficiary  varies based upon who the Owner is, and the designation of the
parties to the Contract by the Owner.

If the Owner is a natural person,  the  Beneficiary  will be determined from the
most  recent  written  request  of the  Owner.  If the  Owner  does  not  name a
Beneficiary or if the Beneficiaries  named are no longer living, the Beneficiary
will be:

     -    the Owner's spouse if living;

     -    otherwise, the Owner's children, equally, if living;

     -    otherwise, the Owner's estate.

If the Owner is a grantor trust,  then the Beneficiary will be that same grantor
trust.  If the Owner is a  non-natural  person other than a grantor  trust,  the
Owner is also the Beneficiary, unless a different Beneficiary has been named.

20. WHAT PURPOSE DOES THE BENEFICIARY SERVE?

The Beneficiary  becomes the new Owner if the sole surviving Owner dies prior to
the Payout Start Date. If the sole  surviving  Owner dies after the Payout Start
Date, the Beneficiary will receive any guaranteed  Income Payments  scheduled to
continue.

THE DEATH BENEFIT PROVISIONS

21. UPON DEATH OF THE OWNER, WHO IS THE NEW OWNER OF THE CONTRACT?

The new Owner is any surviving joint Owner(s) or if none, the Beneficiary(ies).


<PAGE>

22. UPON DEATH OF THE OWNER, WHAT OPTIONS DOES THE NEW OWNER HAVE?

In most cases, the new Owner of the Contract has the following three options:

     -    receive the Cash Surrender  Value within 5 years of the date of death;
          or

     -    receive the Death Benefit in a lump sum. The Death Benefit is equal to
          the greater of the Account Value or the Cash Surrender Value; or

     -    apply  the  Death  Benefit  to an Income  Plan  with  Income  Payments
          beginning  within one year of the Date of Death.  Income Payments must
          be made over the life of the new Owner,  or a period not to exceed the
          life expectancy of the new Owner.

If the new Owner is the spouse of the deceased Owner, the new Owner may elect to
continue the Contract. See question 23, below.

If the new Owner is a non-natural person (other than a grantor trust),  then the
Owner must receive the Death Benefit in a lump sum.

Deaths should be reported to the Company as quickly as possible.  If the Company
is not notified within 180 days of the date of death,  the only option available
to the new Owner is to receive the Cash  Surrender  Value  within 5 years of the
date of death.  Any remaining funds will be distributed at the end of the 5-year
period.  The Company is currently  waiving the 180 day  limitation.  The Company
reserves the right to enforce the limitation in the future.  The Contract should
be referred to for the  conditions and  stipulations  which apply to each of the
above options.

23. FOR A CONTRACT WITH SPOUSAL CO-OWNERS, WHAT HAPPENS TO THE CONTRACT UPON THE
DEATH OF ONE OF THE SPOUSES?

In addition to the options  available in question 22, a surviving  spousal Owner
has the following additional options:

     -    continue the Contract as if the death had not occurred; and

     -    if the Contract is continued,  one withdrawal within the year of death
          is allowed  which will not be assessed a  Withdrawal  Charge (a Market
          Value  Adjustment  will  apply).  The amount which may be withdrawn is
          limited only by the amount of the available Death Benefit.

24. IF THE OWNER IS NOT THE ANNUITANT AND THE  ANNUITANT  DIES,  WHAT HAPPENS TO
THE CONTRACT?

  In most cases, the Owner has the following three options:

     -    continue  the  Contract  as if the  death  had not  occurred.  The new
          Annuitant  will  be the  youngest  Owner  unless  the  Owner  names  a
          different Annuitant; or

     -    receive the Death Benefit in a lump sum. The Death Benefit is equal to
          the greater of the Account Value or the Cash Surrender Value; or

     -    apply the Death Benefit to an Income Plan.

Deaths should be reported to the Company as quickly as possible.  If the Company
is not notified within 180 days of the date of death,  the only option available
to the Owner is to continue the Contract as if the death had not  occurred.  The
Company is currently  waiving the 180 day limitation.  The Company  reserves the
right to enforce the limitation in the future.  The Contract  should be referred
to for the conditions and stipulations which apply to each of the above options.
<PAGE>

THE PAYOUT PHASE

25. WHAT IS THE PAYOUT START DATE?

This is the date on which the  Accumulation  Phase  ceases and the Payout  Phase
begins. During the Payout Phase, the Owner receives Income Payments,  based upon
an Income Plan selected by the Owner,  from the Contract.  The Payout Phase will
continue until the Company makes the last payment as provided by the Income Plan
chosen.  The Owner may change the Payout Start Date at any time by notifying the
Company in writing of the change at least 30 days  before the  scheduled  Payout
Start  Date.  The Payout  Start Date must be at least one month  after the Issue
Date and on or before the later of:

     -    the Annuitant's 90th birthday; or

     -    the 10th anniversary of the Contract's Issue Date.

Unless the Owner notifies the Company in writing requesting an earlier date, the
Payout Start Date will be the latest  permissible  date as outlined  above.  The
owner of a  Qualified  contract  may be  limited  by the Plan  under  which  the
contract is issued with regard to a Payout Start Date after age 70 1/2.

26. WHAT TYPES OF INCOME PLANS ARE AVAILABLE IN THE CONTRACT?

Income  Payments are made under an Income Plan which may be chosen by the Owner.
The types of Income Plans which are available are as follows:

     -    Life income with or without guaranteed payments. If the Annuitant dies
          before all the  guaranteed  payments have been made,  the remainder of
          the guaranteed payments will be made to the Owner; or

     -    Joint and survivor life income with or without guaranteed payments. If
          both the Annuitant and Joint  Annuitant die before all the  guaranteed
          payments have been made, the remainder of the guaranteed payments will
          be made to the Owner; or

     -    Guaranteed payments for a specified period. Payments under this option
          do not depend on the continuation of the Annuitant's life.

Any period for which payments are guaranteed may range from 60 to 360 months. If
any Owner dies, guaranteed Income Payments will continue as scheduled.  Up to 30
days  before  the Payout  Start  Date,  the Owner may change the Income  Plan or
request  any other form of Income  Plan  agreeable  to both the  Company and the
Owner.  If the  Company  does not receive a written  choice from the Owner,  the
Income  Plan will be life income with 120  monthly  payments  guaranteed.  If an
Income Plan is chosen  which  depends on the  Annuitant's  or Joint  Annuitant's
life,  proof of age will be required before Income  Payments begin.  The Company
reserves the right to make other Income Plans available.

27. HOW ARE THE INCOME PAYMENTS FROM AN INCOME PLAN DETERMINED?

To determine the Income Payments,  the Adjusted Account Value will be applied to
the greater of:

     -    payment plan rates declared by the Company; or

     -    guaranteed payment plan rates as described in the Contract.
<PAGE>

If the  Adjusted  Account  Value is less than $2000,  or if the  monthly  Income
Payments determined under the Income Plan are less than $20, the Company may pay
the Adjusted  Account Value in a lump sum or change the payment  frequency to an
interval which results in Income Payments of at least $20.

The  Contracts  are based on life  annuity  tables that  provide  for  different
benefit  payments  to men and  women of the same age  (except  in  states  which
require  unisex  annuity  tables).  Nevertheless,  in  accordance  with the U.S.
Supreme Court's decision in Arizona  Governing  Committee v. Norris,  in certain
employment-related  situations,  annuity tables that do not vary on the basis of
sex may be used.  Accordingly,  if the Contract is to be used in connection with
an employment-related  retirement or benefit plan, consideration should be given
in  consultation  with legal  counsel,  to the impact of Norris on any such plan
before making any contributions under these Contracts.

The dollar  amount of Income  Payments is generally  affected by the duration of
the Income Plan selected.  For example, if an Income Plan guaranteed for life is
chosen,  the Income Payments may be greater or lesser than Income Payments under
an Income Plan for a specified  period  depending on the life  expectancy of the
Annuitant.  Also,  the  Company may require  proof that the  Annuitant  or Joint
Annuitant is still alive  before the Company  makes each payment that depends on
their continued life.

28. CAN PARTIAL  WITHDRAWALS  BE TAKEN FROM THE  CONTRACT OR CAN THE CONTRACT BE
SURRENDERED ONCE IT HAS ENTERED THE PAYOUT PHASE?

No. After the Adjusted  Account  Value has been applied to an Income Plan on the
Payout  Start  Date,  the Income Plan can not be  changed,  the  exchange of the
Adjusted  Account  Value  for  an  Income  Plan  can  not  be  reversed,  and no
withdrawals can be made.

AMENDMENT OF THE CONTRACTS

The Company  reserves the right to amend the Contracts to meet the  requirements
of applicable federal or state laws or regulations.  The Company will notify the
Owner of any such amendments.

DISTRIBUTION OF THE CONTRACTS

The Contracts  will be distributed  exclusively by Dean Witter,  which serves as
the principal underwriter of the Contracts under a General Agency Agreement with
the Company.  Dean Witter is a wholly owned  subsidiary  of Morgan  Stanley Dean
Witter & Co.  ("Dean  Witter & Co").  Dean  Witter is located at Two World Trade
Center, New York, New York, 10048. Dean Witter is a member of the New York Stock
Exchange and the National Association of Securities Dealers.

The Company may pay up to a maximum sales commission of 8% both upon sale of the
Contract  and upon  renewal of a  Guarantee  Period.  In  addition,  sale of the
Contract may count toward incentive program awards for the Account Executive.

The General Agency  Agreement  between the Company and Dean Witter provides that
the Company will indemnify Dean Witter for certain damages that may be caused by
actions, statements or omissions by the Company.

<PAGE>

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 receipt of distributions  under an annuity contract
depend on the  individual  circumstances  of each person.  If you are  concerned
about any tax  consequences  with regard to your individual  circumstances,  you
should consult a competent tax adviser.

TAXATION OF THE COMPANY

The Company is taxed as a life insurance company under Part I of Subchapter L of
the Internal Revenue Code. The following  discussion assumes that the Company is
taxed as a life insurance company under Part I of Subchapter L.

TAXATION OF ANNUITIES IN GENERAL

TAX DEFERRAL

In  general,  an  annuity  contract  owned by a  natural  person is not taxed on
increases in the contract value until a distribution  occurs.  Annuity contracts
owned by non-natural  persons are generally not treated as annuity contracts for
federal  income  tax  purposes  and the  income  on such  contracts  is taxed as
ordinary income received or accrued by the owner during the taxable year.  There
are exceptions to the  non-natural  owner rule and you should discuss these with
your tax advisor.

DELAYED MATURITY DATES

If the  contract's  scheduled  maturity date is at a time when the annuitant has
reached an advanced age, it is possible  that the contract  would not be treated
as an annuity.  In that event,  the income and gains under the contract would be
currently includible in the owner's income.

TAXATION OF PARTIAL AND FULL WITHDRAWALS

In the case of a partial  withdrawal  under a  non-qualified  contract,  amounts
received are taxable to the extent the  contract  value,  without  regard to any
surrender charges,  exceeds the investment in the contract The contract value is
the sum of all sub-account  values.  The investment in the contract is the gross
premium or other  consideration  paid for the  contract  reduced by any  amounts
previously  received  from the contract to the extent such amounts were properly
excluded  from gross  income.  No matter which  sub-account a withdrawal is made
from, all  sub-account  values are combined and the total contract value is used
to determine the amount of taxable income.  In the case of a partial  withdrawal
under a qualified contract, the portion of the payment that bears the same ratio
to the total payment that the  investment in the contract  bears to the contract
value,  can be excluded from income.  No definite  guidance exists on the proper
tax treatment of Market Value Adjustments and you should contact a competent tax
advisor  with  respect  to the  potential  tax  consequences  of a Market  Value
Adjustment. In the case of a full withdrawal under a non-qualified contract or a
qualified  contract,  the amount  received will be taxable only to the extent it
exceeds the  investment in the contract.  If an individual  transfers an annuity
contract  without  full and  adequate  consideration  to a person other than the
individual's  spouse (or to a former  spouse  incident to a divorce),  the owner
will be taxed on the difference between the contract value and the investment in
the  contract  at the  time  of  transfer.  Other  than in the  case of  certain
qualified  contracts,  any amount  received as a loan under a contract,  and any
assignment or pledge (or agreement to assign or pledge) of the contract value is
treated as a withdrawal of such amount or portion.
<PAGE>

TAXATION OF ANNUITY PAYMENTS

Generally,  the rule for income  taxation of payments  received  from an annuity
contract  provides for the return of the owner's  investment  in the contract in
equal  tax-free  amounts  over the payment  period.  The balance of each payment
received is taxable. In the case of fixed annuity payments,  the amount excluded
from  income  is  determined  by  multiplying  the  payment  by the ratio of the
investment in the contract  (adjusted for any refund feature or period  certain)
to the total  expected  value of annuity  payments for the term of the contract.
Once the total amount of the  investment in the contract is excluded  using this
ratio, the annuity payments are fully taxable. If annuity payments cease because
of the death of the annuitant  before the total amount of the  investment in the
contract is recovered,  the unrecovered amount will be allowed as a deduction to
the annuitant for his last taxable year.

TAXATION OF ANNUITY DEATH BENEFITS

Amounts may be distributed  from an annuity  contract because of the death of an
owner or annuitant. Generally, such amounts are includible in income as follows:
(1) if  distributed in a lump sum, the amounts are taxed in the same manner as a
full withdrawal or (2) if distributed  under an annuity option,  the amounts are
taxed in the same manner as an annuity payment.

PENALTY TAX ON PREMATURE DISTRIBUTIONS

There is a 10% penalty tax on the taxable  amount of any premature  distribution
from a non-qualified annuity contract.  The penalty tax generally applies to any
distribution made prior to the date the owner attains age 59 1/2. However, there
should be no penalty tax on  distributions  to owners:  (1) made on or after the
date the owner  attains age 59 1/2; (2) made as a result of the owner's death or
disability;  (3) made in substantially equal periodic payments over life or life
expectancy;  or (4) made under an  immediate  annuity.  Similar  rules apply for
distributions  from  qualified  contracts.  Consult a competent  tax advisor for
other possible exceptions to the penalty tax.

AGGREGATION OF ANNUITY CONTRACTS

All  non-qualified  deferred  annuity  contracts  issued by the  Company (or its
affiliates)  to the same owner during any calendar year will be  aggregated  and
treated as one annuity  contract for purposes of determining  the taxable amount
of a distribution.

IRS REQUIRED DISTRIBUTION AT DEATH RULES

In order to be considered an annuity  contract for federal  income tax purposes,
an annuity contract must provide:  (1) if any owner dies on or after the annuity
start date but before the entire interest in the contract has been  distributed,
the remaining  portion of such interest must be  distributed at least as rapidly
as under the method of  distribution  being  used as of the date of the  owner's
death;  (2) if any owner  dies  prior to the  annuity  start  date,  the  entire
interest in the contract will be distributed within five years after the date of
the  owner's  death.  These  requirements  are  satisfied  if any portion of the
owner's  interest  which is  payable  to, or for the  benefit  of, a  designated
beneficiary is distributed  over the life of such  beneficiary (or over a period
not  extending   beyond  the  life  expectancy  of  the   beneficiary)  and  the
distributions  begin  within  one  year of the  owner's  death.  If the  owner's
designated beneficiary is the surviving spouse of the owner, the contract may be
continued  with the  surviving  spouse  as the new  owner.  If the  owner of the
contract is a nonnatural person, then the annuitant will be treated as the owner
for purposes of applying  the  distribution  at death  rules.  Also, a change of
annuitant  on a contract  owned by a  nonnatural  person  will be treated as the
death of the owner.
<PAGE>

QUALIFIED PLANS

This annuity contract may be used with several types of qualified plans. The tax
rules  applicable to  participants in such qualified plans vary according to the
type of plan and the  terms  and  conditions  of the plan  itself.  Adverse  tax
consequences  may result from  excess  contributions,  premature  distributions,
distributions  that  do  not  conform  to  specified  commencement  and  minimum
distribution rules, excess distributions and in other circumstances.  owners and
participants under the plan and annuitants and beneficiaries  under the contract
may be subject to the terms and  conditions of the plan  regardless of the terms
of the contract.

TYPES OF QUALIFIED PLANS

INDIVIDUAL RETIREMENT ANNUITIES

Section  408 of the  Code  permits  eligible  individuals  to  contribute  to an
individual  retirement  program  known  as  an  Individual  Retirement  Annuity.
Individual  Retirement  Annuities are subject to  limitations on the amount that
can be  contributed  and on the time when  distributions  may commence.  Certain
distributions  from other  types of  qualified  plans may be "rolled  over" on a
tax-deferred basis into an Individual Retirement Annuity.

ROTH INDIVIDUAL RETIREMENT ANNUITIES

Section  408A of the Code permits  eligible  individuals  to make  nondeductible
contributions  to an individual  retirement  program known as a Roth  Individual
Retirement  Annuity.   Roth  Individual  Retirement  Annuities  are  subject  to
limitations  on the  amount  that  can be  contributed  and  on  the  time  when
distributions  may  commence.  "Qualified  distributions"  from Roth  Individual
Retirement   Annuities  are  not   includible   in  gross   income.   "Qualified
distributions" are any distributions made more than five taxable years after the
taxable  year  of the  first  contribution  to the  Roth  Individual  Retirement
Annuity,  and which are made on or after the date the individual  attains age 59
1/2 , made to a beneficiary  after the owner's death,  attributable to the owner
being disabled or for a first time home purchase  (first time home purchases are
subject  to a  lifetime  limit of  $10,000).  "Nonqualified  distributions"  are
treated as made from  contributions  first and are includible in gross income to
the  extent  such  distributions  exceed  the  contributions  made  to the  Roth
Individual   Retirement   Annuity.   The  taxable  portion  of  a  "nonqualified
distribution" may be subject to the 10% penalty tax on premature  distributions.
Subject to certain limitations,  a traditional  Individual Retirement Account or
Annuity  may be  converted  or  "rolled  over" to a Roth  Individual  Retirement
Annuity.  The  taxable  portion of a  conversion  or  rollover  distribution  is
includible  in  gross  income,  but is  exempted  from  the 10%  penalty  tax on
premature distributions.

SIMPLIFIED EMPLOYEE PENSION PLANS

Section  408(k) of the Code allows  employers to establish  simplified  employee
pension plans for their  employees  using the employees'  Individual  Retirement
Annuities  if certain  criteria  are met.  Under these plans the  employer  may,
within  specified  limits,  make  deductible  contributions  on  behalf  of  the
employees to their Individual Retirement Annuities.

SAVINGS INCENTIVE MATCH PLANS FOR EMPLOYEES (SIMPLE PLANS)

Sections  408(p)  and  401(k)  of the  Code  allow  employers  with 100 or fewer
employees to establish SIMPLE retirement plans for their employees. SIMPLE plans
may be structured as a SIMPLE retirement account using an employee's  Individual
Retirement  Annuity to hold the assets or as a Section 401(k)  qualified cash or
deferred  arrangement.  In general,  a SIMPLE plan consists of a salary deferral
program for eligible  employees  and matching  contributions  made by employers.
Employers  intending to use the contract in conjunction with SIMPLE plans should
seek competent tax and legal advice.
<PAGE>

TAX SHELTERED ANNUITIES

Section  403(b) of the Code permits  public  school  employees  and employees of
certain types of tax-exempt organizations (specified in Section 501(c)(3) of the
Code) to have their employers  purchase annuity  contracts for them, and subject
to certain  limitations,  to exclude the purchase  payments from the  employees'
gross income.  An annuity  contract used for a Section  403(b) plan must provide
that  distributions  attributable to salary reduction  contributions  made after
12/31/88, and all earnings on salary reduction  contributions,  may be made only
on or after the date the employee  attains age 59 1/2,  separates  from service,
dies,  becomes  disabled  or on the  account  of  hardship  (earnings  on salary
reduction contributions may not be distributed for hardship).

CORPORATE AND SELF-EMPLOYED PENSION AND PROFIT SHARING PLANS

Sections 401(a) and 403(a) of the Code permit  corporate  employers to establish
various types of tax favored  retirement plans for employees.  The Self-Employed
Individuals  Retirement Act of 1962, as amended,  (commonly referred to as "H.R.
10" or "Keogh")  permits  self-employed  individuals  to  establish  tax favored
retirement plans for themselves and their  employees.  Such retirement plans may
permit the purchase of annuity  contracts in order to provide benefits under the
plans.

STATE AND LOCAL  GOVERNMENT AND TAX-EXEMPT  ORGANIZATION  DEFERRED  COMPENSATION
PLANS

Section 457 of the Code  permits  employees of state and local  governments  and
tax-exempt organizations to defer a portion of their compensation without paying
current  taxes.  The  employees  must be  participants  in an eligible  deferred
compensation  plan. To the extent the  contracts are used in connection  with an
eligible plan,  employees are considered  general  creditors of the employer and
the  employer as owner of the contract has the sole right to the proceeds of the
contract.  Generally,  under the non-natural owner rules, such contracts are not
treated as annuity  contracts for federal  income tax purposes.  However,  under
these plans,  contributions  made for the benefit of the  employees  will not be
includible in the employees' gross income until distributed from the plan.

INCOME TAX WITHHOLDING

The Company is required to withhold  federal  income tax at a rate of 20% on all
"eligible rollover  distributions" unless an individual elects to make a "direct
rollover" of such amounts to another  qualified  plan or  Individual  Retirement
Account or Annuity (IRA). Eligible rollover distributions  generally include all
distributions  from qualified  contracts,  excluding IRAs, with the exception of
(1)  required  minimum  distributions,  or (2) a series of  substantially  equal
periodic  payments  made over a period of at least 10 years,  or the life (joint
lives)  of  the  participant  (and  beneficiary).  For  any  distributions  from
non-qualified  annuity  contracts,  or distributions  from qualified con- tracts
which are not considered  eligible  rollover  distributions,  the Company may be
required to withhold  federal and state income taxes unless the recipient elects
not to have taxes withheld and properly notifies the Company of such election.

<PAGE>

THE COMPANY

BUSINESS

Incorporated  in 1978 as a stock life  insurance  company  under the laws of the
State of Illinois, the Company has done business continuously since that time as
"Northbrook  Life  Insurance  Company." The Company  issues group and individual
annuities and life insurance.

The Company is a wholly owned  subsidiary  of Allstate  Life  Insurance  Company
("Allstate Life"), a stock life insurance company incorporated under the laws 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 Illinois.  With the exception of directors' qualifying shares,
all of the  outstanding  capital  stock of  Allstate  is  owned by The  Allstate
Corporation ("Corporation").  On June 30, 1995, Sears, Roebuck and Co. ("Sears")
distributed its 80.3% ownership in the Corporation to Sears common  shareholders
through a tax-free dividend.

REINSURANCE AGREEMENT

The Company and Allstate  Life entered into a reinsurance  agreement,  effective
December 31, 1987,  under which the Company  reinsures  all of its business with
Allstate Life. Under the reinsurance agreement,  Purchase Payments under general
account  contracts  are  transferred  to and become  invested with the assets of
Allstate Life,  which accepts 100% of the liability under such contracts.  (See,
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations",  pg. __).  However,  the  obligations  of  Allstate  Life under the
reinsurance  agreement are to the Company;  the Company remains the sole obligor
under the  Contracts  to the Owners.  Because  the  reinsurance  obligations  of
Allstate Life to the Company would be subordinated by operation of current state
insurance  rehabilitation  and  liquidation  laws to the obligations of Allstate
Life  to its  direct  policyholders,  Allstate  Life  has  established  a  trust
arrangement involving the pledge of assets for the benefit of the Company, in an
amount at least equal to the net statutory  reserves under the Contracts,  under
the terms of which legal title to such assets  would  transfer to the Company in
the  event  that  Allstate  Life  should  become  impaired  or  insolvent.  Such
arrangement  should have the effect of  avoiding  the risk of  subordination  by
operation of state insurance rehabilitation and liquidation laws.

INVESTMENTS BY THE COMPANY

The Company's  general account assets,  like the general account assets of other
insurance companies including Allstate Life, must be invested in accordance with
applicable  state laws.  These laws govern the nature and quality of investments
that may be made by life insurance  companies and the percentage of their assets
that may be committed to any particular  type of investment.  In general,  these
laws  permit  investments,  within  specified  limits  and  subject  to  certain
qualifications,  in federal, state, and municipal obligations,  corporate bonds,
preferred  stocks,  real  estate  mortgages,   real  estate  and  certain  other
investments.  All of the Company's  general account assets are available to meet
the Company's obligations.

The Company will primarily invest its general account assets in investment-grade
fixed income securities including the following:

  Securities  issued  by  the  United  States  Government  or  its  agencies  or
  instrumentalities,  which may or may not be  guaranteed  by the United  States
  Government;

  Debt  instruments,  including,  but not limited to, issues of or guaranteed by
  banks or bank holding companies, and of corporations,  which are deemed by the
  Company's  management  to have  qualities  appropriate  for  inclusion in this
  portfolio;
<PAGE>

  Commercial mortgages, mortgage-backed securities collateralized by real estate
  mortgage loans, or securities collateralized by other assets, that are insured
  or  guaranteed  by the Federal  Home Loan  Mortgage  Association,  the Federal
  National Mortgage Association or the Government National Mortgage Association,
  or that have an investment  grade at time of purchase  within the four highest
  grades  assigned by Moody's  Investors  Services,  Inc.  (Aaa,  Aa, A or Baa),
  Standard  & Poor's  Corporation  (AAA,  AA, A or BBB) or any other  nationally
  recognized rating service;  Commercial paper,  cash, or cash equivalents,  and
  other short-term  investments having a maturity of less than one year that are
  considered by the Company's  management to have investment  quality comparable
  to securities having the ratings stated above.

  In addition,  interest  rate swaps,  futures,  options,  rate caps,  and other
  hedging instruments may be used solely for  non-speculative  hedging purposes.
  Anticipated use of these financial  instruments shall be limited to protecting
  the value of portfolio  sales or  purchases,  or to enhance  yield through the
  creation of a synthetic security.

In addition,  the Company  maintains  certain unitized  Separate  Accounts which
invest  in  shares  of  open-end  investment   companies  registered  under  the
Investment  Company Act of 1940. These Separate Account assets,  which relate to
the Company's  variable annuity and variable life contracts,  do not support the
Company's obligations under the Contracts.

SELECTED FINANCIAL DATA

The  following  selected  financial  data  for  the  Company  should  be read in
conjunction  with the financial  statements  and notes thereto  included in this
Prospectus beginning on page F-1.

<TABLE>
<CAPTION>


                        NORTHBROOK LIFE INSURANCE COMPANY
                             SELECTED FINANCIAL DATA
                                 (IN THOUSANDS)


YEAR-END FINANCIAL DATA                    1997          1996          1995       1994          1993
- -----------------------                    ----          ----          ----       ----          ----
For The Years Ended December 31:
<S>                                    <C>          <C>          <C>          <C>          <C>
    Income Before Income Tax Expense   $    5,078   $    4,868   $    4,849   $    2,688   $    3,257
    Net Income                              3,322        3,202        3,163        1,733        2,507
As of December 31:
    Total Assets                        8,098,230    6,915,771    6,071,603    5,764,233    5,886,038
</TABLE>

<PAGE>

Northbrook Life Insurance Company
Management's Discussion and Analysis
of Financial Condition and Results of Operations





      The  following  discussion  highlights   significant  factors  influencing
results of  operations  and changes in  financial  position of  Northbrook  Life
Insurance  Company (the  "Company").  It should be read in conjunction  with the
financial statements and related notes.

      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, markets life insurance and annuity
products  through Dean Witter Reynolds Inc., a wholly owned subsidiary of Morgan
Stanley, Dean Witter, Discover & Co.

      The Company issues flexible  premium deferred  variable annuity  contracts
and variable  life  policies,  the assets and  liabilities  of which are legally
segregated and reflected as Separate  Account assets and  liabilities.  Separate
Account  assets and  liabilities  are carried at fair value in the statements of
financial  position.  Investment  income  and  realized  gains and losses of the
Separate  Accounts  accrue  directly to the  contractholders  (net of fees) and,
therefore, are not included in the Company's statements of operations.

<TABLE>
<CAPTION>
Results of Operations
($ in thousands)

                                                             1997              1996            1995
                                                       -------------    --------------    ------------
<S>                                                    <C>              <C>               <C>

Net investment income                                  $       5,146     $       4,888    $       4,782
                                                       =============     =============    =============
Realized capital gains and losses, after-tax           $         (44)    $         (13)   $          44
                                                       =============     =============    =============
Net income                                             $       3,322     $       3,202    $       3,163
                                                       =============     =============    =============
Investments                                            $      79,433     $      74,069    $      71,278
                                                       =============     =============    =============
</TABLE>

      The Company and ALIC have reinsurance  agreements under which all contract
and policy related  transactions are transferred to ALIC. The Company's  results
of  operations  include only  investment  income and realized  capital gains and
losses  earned on the assets of the  Company  that are not  transferred  to ALIC
under the reinsurance agreements.

      Net income for 1997 and 1996  increased  $120  thousand and $39  thousand,
respectively,  due to  increased  net  investment  income  partially  offset  by
realized capital losses.

      Pretax net investment  income increased by $258 thousand,  or 5.3% in 1997
and $106 thousand,  or 2.2% in 1996.  Additional investment income was earned on
higher  investment  balances  arising from  positive  cash flows from  operating
activities, partially offset by increased investment expenses.

      Realized  capital  losses were $44 thousand and $13 thousand  after tax in
1997 and 1996, respectively, and arose principally from the sale of fixed income
securities,  the  proceeds  of  which  were  used  to  acquire  higher  yielding
investments.  Realized capital gains in 1995 of $44 thousand after tax were the
result of the sale of fixed  income  securities  sold in  response to changes in
market conditions.


<PAGE>

Financial Position

($ in thousands)

                                                1997                 1996
                                           --------------      --------------

Fixed income securities (1)                $       76,402      $       67,479
Short-term investments                              3,031               6,590
                                           --------------      --------------
         Total investments                 $       79,433      $       74,069
                                           ==============      ==============
Reinsurance recoverable from ALIC          $    2,293,094      $    2,480,034
                                           ==============      ==============
Separate Account assets and liabilities    $    5,719,203      $    4,354,783
                                           ==============      ==============
Contractholder funds                       $    2,148,555      $    2,336,296
                                           ==============      ==============

(1) Fixed income securities are carried at fair value.  Amortized cost for these
    securities   was  $72,491  and  $65,500  at  December  31,  1997  and  1996,
    respectively.


      The   Company's   fixed   income   securities    portfolio   consists   of
mortgage-backed  securities,  publicly traded corporate bonds,  U.S.  government
bonds and tax-exempt  municipal  bonds.  The Company  generally  holds its fixed
income  securities for the long term, but has classified all of these securities
as available for sale to allow maximum flexibility in portfolio management.

      Investments  grew $5.4  million,  or 7.2%,  during 1997  primarily  due to
amounts  invested  from  positive  cash  flows  generated  from  operations  and
increased  unrealized  capital gains of $1.9 million on fixed income securities.
At  December  31,  1997,  unrealized  net  capital  gains  on the  fixed  income
securities  portfolio were $3.9 million  compared to $2.0 million as of December
31, 1996. The increase in the unrealized gain position is primarily attributable
to lower interest rates.

      At the end of 1997, all of the Company's fixed income securities portfolio
is  rated   investment   grade,   with  a  National   Association  of  Insurance
Commissioners ("NAIC") rating of 1 or a Moody's rating of Aaa, Aa or A.

      At  December  31,  1997  and  1996,   $39.0  million  and  $40.7  million,
respectively,  of  the  fixed  income  securities  portfolio  were  invested  in
mortgage-backed  securities  ("MBS").  At December 31, 1997,  all of the MBS had
underlying  collateral  that is guaranteed  by U.S.  government  entities,  thus
credit risk was minimal.

      MBS,  however,  are  subject to  interest  rate risk as the  duration  and
ultimate  realized yield are affected by the rate of repayment of the underlying
mortgages.  The Company  attempts to limit  interest rate risk by purchasing MBS
whose  cost  does  not  significantly  exceed  par  value,  and  with  repayment
protection  to provide a more certain cash flow to the Company.  At December 31,
1997,  the  amortized  cost of the MBS  portfolio  was  below  par value by $1.5
million and over 10% of the MBS portfolio  was invested in planned  amortization
class  bonds.  This type of MBS is purchased  to provide  additional  protection
against rising interest rates.

      The Company  closely  monitors its fixed income  securities  portfolio for
declines  in value  that are other  than  temporary.  Securities  are  placed on
non-accrual  status  when they are in  default or when the  receipt of  interest
payments is in doubt.

      The Company's  short-term  investment  portfolio was $3.0 million and $6.6
million  at  December  31,  1997 and 1996,  respectively.  The  Company  invests
available  cash balances  primarily in taxable  short-term  securities  having a
final maturity date or redemption date of one year or less.

      During  1997,   contractholder  funds  decreased  by  $187.7  million  and
reinsurance  recoverable  from ALIC under  reinsurance  agreements  decreased by
$186.9 million.  Interest credited to contractholders and sales of fixed annuity
contracts  were  more  than  offset by fixed  annuity  surrenders,  withdrawals,
policyholder transfers from fixed annuity contracts to flexible premium deferred
variable annuity contracts, and benefits paid. Reinsurance recoverable from ALIC
relates to contract benefit obligations ceded to ALIC.

      Separate  Account  assets  and  liabilities  increased  by $1.36  billion,
primarily  attributable to sales of flexible premium  deferred  variable annuity
contracts,   the  favorable  investment  performance  of  the  Separate  Account
investment  portfolios  and transfers  from fixed annuity  contracts,  partially
offset by variable annuity surrenders and withdrawals. 

                                      
<PAGE>

Market Risk

      Market risk is the risk that the Company  will incur losses due to adverse
changes in market rates and prices.  The Company's  primary market risk exposure
is to changes in interest rates. Interest rate risk is the risk that the Company
will incur  economic  losses due to adverse  changes in interest  rates,  as the
Company invests substantial funds in interest-sensitive assets.

      One way to quantify  this  exposure is  duration.  Duration  measures  the
sensitivity  of the fair  value of assets to  changes  in  interest  rates.  For
example,  if  interest  rates  increase  1%,  the fair  value of an asset with a
duration of 5 years is expected  to  decrease in value by  approximately  5%. At
December 31, 1997, the Company's asset duration was approximately 4.7 years.

      To  calculate  duration,  the  Company  projects  asset  cash  flows,  and
discounts  them to a net  present  value  basis  using a  risk-free  market rate
adjusted for credit  quality,  sector  attributes,  liquidity and other specific
risks.  Duration is calculated by revaluing  these cash flows at an  alternative
level of interest rates,  and  determining  the percentage  change in fair value
from the base case. The projections  include  assumptions (based upon historical
market and  Company  specific  experience)  reflecting  the  impact of  changing
interest rates on the prepayment  and/or option features of  instruments,  where
applicable.  Such assumptions  relate primarily to  mortgage-backed  securities,
collateralized mortgage obligations, and municipal and corporate obligations.

      Based  upon  the  information  and  assumptions  the  Company  uses in its
duration  calculation and in effect at December 31, 1997,  management  estimates
that a 100 basis point  immediate,  parallel  increase in interest  rates ("rate
shock")  would  decrease  the  net  fair  value  of  its  total  investments  by
approximately  $3.6 million.  The selection of a 100 basis point  immediate rate
shock should not be construed as a prediction  by the  Company's  management  of
future market events;  but rather, to illustrate the potential impact of such an
event.

      To the extent that actual  results differ from the  assumptions  utilized,
the Company's duration and rate shock measures could be significantly  impacted.
Additionally,  the Company's  calculation assumes that the current  relationship
between  short-term and long-term interest rates (the term structure of interest
rates) will remain constant over time. As a result,  these  calculations may not
fully  capture  the  impact of  non-parallel  changes in the term  structure  of
interest rates and/or large changes in interest rates.

      In formulating  and  implementing  policies for investing new and existing
funds, AIC, as parent company of ALIC,  administers and oversees investment risk
management  processes  primarily through three oversight  bodies:  the Boards of
Directors  and  Investment  Committees of its  operating  subsidiaries,  and the
Credit and Risk  Management  Committee  ("CRMC").  The Boards of  Directors  and
Investment Committees provide executive oversight of investment activities.  The
CRMC  is a  senior  management  committee  consisting  of the  Chief  Investment
Officer,  the Investment  Risk Manager,  and other  investment  officers who are
responsible  for the  day-to-day  management  of market risk.  The CRMC meets at
least monthly to provide detailed oversight of investment risk, including market
risk.

      AIC has  investment  guidelines  that  define the  overall  framework  for
managing market and other investment risks,  including the  accountabilities and
controls  over  these  activities.  In  addition,  AIC has  specific  investment
policies for each of its affiliates,  including the Company,  that delineate the
investment  limits  and  strategies  that  are  appropriate  for  the  Company's
liquidity, surplus, product and regulatory requirements.

Liquidity and Capital Resources

      Under  the terms of  reinsurance  agreements,  premiums  and  deposits  on
universal life policies and investment  contracts,  excluding  those relating to
Separate  Accounts,  are  transferred  to ALIC,  which  maintains the investment
portfolios  supporting  the Company's  products.  The Company  continues to have
primary liability as a direct insurer for risks reinsured.

      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, 1997, RBC
for the Company was  significantly  above a level that would require  regulatory
action. 

                                     
<PAGE>

Year 2000

         The Company is heavily  dependent upon complex computer systems for all
phases of its operations,  including  customer service,  and policy and contract
administration.  Since many of the Company's  older computer  software  programs
recognize  only the last two digits of the year in any date,  some  software may
fail to operate  properly  in or after the year  1999,  if the  software  is not
reprogrammed or replaced, ("Year 2000 Issue"). The Company believes that many of
its  counterparties  and suppliers also have Year 2000 Issues which could affect
the Company.  In 1995, AIC commenced a plan intended to mitigate  and/or prevent
the  adverse  effects  of Year 2000  Issues.  These  strategies  include  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  includes  the Company
actively working with its major external  counterparties and suppliers to assess
their  compliance  efforts  and the  Company's  exposure  to them.  The  Company
presently  believes that it will resolve the Year 2000 Issue in a timely manner,
and the financial  impact will not materially  affect its results of operations,
liquidity  or  financial  position.  Year 2000 costs are and will be expensed as
incurred.

Pending Accounting Standards

      In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 130 "Reporting Comprehensive Income"
and SFAS No. 131  "Disclosures  About  Segments  of an  Enterprise  and  Related
Information." SFAS No. 130 requires the presentation of comprehensive  income in
the financial  statements.  Comprehensive income is a measurement of all changes
in equity that result from  transactions  and other  economic  events other than
transactions  with  stockholders.  The  requirements  of this  statement will be
adopted effective January 1, 1998.

      SFAS No. 131 redefines how segments are determined and requires additional
segment  disclosures  for  both  annual  and  quarterly  reporting.  Under  this
statement, segments are determined using the "management approach" for financial
statement  reporting.  The management approach is based on the way an enterprise
makes  operating  decisions  and assesses  performance  of its  businesses.  The
Company is  currently  reviewing  the  requirements  of this SFAS and has yet to
determine its impact on its current reporting segments. The requirements of this
statement will be adopted effective December 31, 1998.


      In December  1997,  the Accounting  Standards  Executive  Committee of the
American Institute of Certified Public Accountants ("AICPA") issued 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: a) an assessment has been imposed or it is probable that an assessment will
be imposed,  b) the event obligating an entity to pay an assessment has occurred
and  c)  the  amount  of  the  assessment  can  be  reasonably  estimated.   The
requirements  of this  standard  will be adopted in 1999 and are not expected to
have a material  impact on the results of  operations,  cash flows or  financial
position of the Company. The SOP is expected to be adopted in 1999.

      In March 1998, the Accounting  Standards  Executive Committee of the AICPA
issued SOP 98-1,  "Accounting  for the Costs of Computer  Software  Developed or
Obtained for  Internal  Use." The SOP provides  guidance on  accounting  for the
costs of computer software developed or obtained for internal use. Specifically,
certain external, payroll and payroll related costs should be capitalized during
the application development state of a project and depreciated over the computer
software's useful life. The Company  currently  expenses these costs as incurred
and is  evaluating  the  effects of this SOP on its  accounting  for  internally
developed software. The SOP is expected to be adopted in 1998.


Forward-Looking Statements

      The statements contained in this Management's Discussion and Analysis that
are not historical information are forward-looking  statements that are based on
management's  estimates,  assumptions and  projections.  The Private  Securities
Litigation Reform Act of 1995 provides a safe harbor under The Securities Act of
1933 and The Securities Exchange Act of 1934 for forward-looking statements.

         
<PAGE>

COMPETITION

The Company is engaged in a business that is highly  competitive  because of the
large number of stock and mutual life  insurance  companies  and other  entities
competing in the sale of insurance and annuities.  There are approximately 1,700
stock,  mutual and other types of  insurers  in  business in the United  States.
Several   independent   rating  agencies   regularly   evaluate  life  insurer's
claims-paying ability,  quality of investments and overall stability.  A.M. Best
Company assigns A+ (Superior) to Allstate Life,  which  automatically  reinsures
all net business of the Company.  A.M. Best Company also assigns the Company the
rating of A+(r)  because the Company  reinsures  all net business  with Allstate
Life. Standard & Poor's Insurance Rating Services assigns AA+ (Excellent) to the
Company's  claims-paying  ability and Moody's assigns Aa2 (Excellent)  financial
strength  rating to the  Company.  The  Company  shares the same  ratings of its
parent, Allstate Life Insurance Company.

EMPLOYEES

As of December 31, 1997,  Northbrook Life had approximately 124 employees at its
Home Office in Northbrook, Illinois.

PROPERTIES

The Company  occupies  office space  provided by Allstate  Insurance  Company in
Northbrook,  Illinois. Expenses associated with these offices are allocated on a
direct and indirect basis to the Company.

STATE AND FEDERAL REGULATION

The insurance  business of the Company is subject to comprehensive  and detailed
regulation and supervision throughout the United States.

The laws of the various jurisdictions  establish supervisory agencies with broad
administrative powers with respect to licensing to transact business, overseeing
trade practices,  licensing agents, approving policy forms, establishing reserve
requirements,  fixing maximum  interest rates on life insurance policy loans and
minimum rates for  accumulation  of surrender  values,  prescribing the form and
content of required financial  statements and regulating the type and amounts of
investments  permitted.  Each  insurance  company is required  to file  detailed
annual reports with supervisory  agencies in each of the  jurisdictions in which
it does business and its  operations  and accounts are subject to examination by
such agencies at regular intervals.

Under  insurance  guaranty  fund law, in most states,  insurers  doing  business
therein  can be assessed  up to  prescribed  limits for  contract  owner  losses
incurred  as a  result  of  company  insolvencies.  The  amount  of  any  future
assessments on the Company under these laws cannot be reasonably estimated. Most
of these laws do provide, however, that an assessment may be excused or deferred
if it would threaten an insurer's own financial strength.  In addition,  several
states, including Illinois,  regulate affiliated groups of insurers, such as the
Company and its affiliates,  under insurance holding company legislation.  Under
such laws, intercompany transfers of assets and dividend payments from insurance
subsidiaries  may be subject to prior notice or approval,  depending on the size
of such  transfers  and payments in relation to the  financial  positions of the
companies.

Although  the  federal  government  generally  does not  directly  regulate  the
business of insurance,  federal initiatives often have an impact on the business
in  a  variety  of  ways.  Current  and  proposed  federal  measures  which  may
significantly affect the insurance business include employee benefit regulation,
controls  on medical  care  costs,  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 and
pension rates and benefits.


<PAGE>

EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY

The directors and executive officers are listed below, together 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).  Except
as otherwise indicated, the directors and executive officers of the Company have
been  associated with the Company for more than five years in the position shown
or in other positions.

LOUIS G. LOWER,  II, 52,  Chief  Executive  OfFficer  and  Chairman of the Board
(1995)*

Also  Director  (1986-Present)  and  Senior  Vice  President  (1995-Present)  of
Allstate Insurance Company;  Director  (1991-Present) of Allstate Life Financial
Services,  Inc.; Director  (1986-Present) and President  (1990-Present) Allstate
Life  Insurance  Company;  Director  (1983-Present)  and  Chairman  of the Board
(1990-Present) of Allstate Life Insurance  Company of New York;  Chairman of the
Board of Directors  and Chief  Executive  Officer  (1995-1997),  Chairman of the
Board of  Directors  and  President  (1990-1995)  of  Glenbrook  Life  Insurance
Company;  Director (1992-Present),  Chairman of the Board of Directors and Chief
Executive Officer (1995-Present) of Glenbrook Life and Annuity Company; Director
and  Chairman of the Board  (1995-Present)  of Laughlin  Group  Holdings,  Inc.;
Director  and  Chairman of the Board of Directors  and Chief  Executive  Officer
(1989-Present) Lincoln Benefit Life Company;  Chairman of the Board of Directors
and Chief Executive Officer  (1995-Present)  Surety Life Insurance Company;  and
Trustee   (1991-Present)   and  Vice  President   (1995-Present)   The  Allstate
Foundation.

PETER H. HECKMAN, 52, President, Chief Operating Officer and Director (1996)*

Also  Director and Vice  President  (1988-Present)  of Allstate  Life  Insurance
Company;  Director  (1990-1996),  Vice President  (1989-Present),  Allstate Life
Insurance Company of New York;  Director  (1991-1993) of Allstate Life Financial
Services,  Inc.;  Director  (1990-1997),  President and Chief Operating  Officer
(1996-1997),  and Vice President (1990-1996),  Glenbrook Life Insurance Company;
Director  (1992-Present)  President and Chief Operating Officer (1996- Present),
and was Vice President (1995-1996), Glenbrook Life and Annuity Company; Director
(1995-Present)  and Vice  Chairman of the Board  (1996-Present)  Laughlin  Group
Holdings,  Inc.;  Director  (1990-Present) and Vice Chairman of the Board (1996-
Present)  Lincoln  Benefit Life Company;  and Director  (1995-Present)  and Vice
Chairman of the Board (1996-Present) Surety Life Insurance Company.

MICHAEL J. VELOTTA, 52, Vice President, Secretary, General Counsel, and Director
(1992)*

Also Director and Secretary  (1993-Present) of Allstate Life Financial Services,
Inc.;  Director  (1992-Present)  Vice  President,  Secretary and General Counsel
(1993-Present)  Allstate Life Insurance  Company;  Director (1992- Present) Vice
President,  Secretary and General Counsel (1993-Present) Allstate Life Insurance
Company of New York; Director (1992-1997) Vice President,  Secretary and General
Counsel (1993-1997)  Glenbrook Life Insurance Company;  Director  (1992-Present)
Vice President, Secretary and General Counsel (1993- Present) Glenbrook Life and
Annuity Company; Director and Secretary (1995- Present) Laughlin Group Holdings,
Inc.;  Director (1992- Present) and Assistant Secretary  (1995-Present)  Lincoln
Benefit Life Company; and Director and Assistant Secretary (1995-Present) Surety
Life Insurance Company.

JOHN R. HUNTER, 43, Assistant Vice President (1990)* and Director (1994)*

Also Assistant Vice President  (1990-Present)  Allstate Life Insurance  Company;
Assistant Vice President  (1996-Present)  Allstate Life Insurance Company of New
York;  President  and  Chief  Operating  Officer  (1998-Present)  Allstate  Life
Financial Services, Inc.; Director (1996-1997) Glenbrook Life Insurance Company;
and  Director  (1996-Present)  and  Senior  Vice  President-Product   Management
(1995-Present) Glenbrook Life and Annuity Company.

MARLA G. FRIEDMAN, 44, Vice President (1996)*

Also Director  (1991-Present)  and Vice President  (1988-Present)  Allstate Life
Insurance Company;  Director (1993-1996) Allstate Life Financial Services, Inc.;
Director  (1997-Present)  and Assistant Vice President  (1996-Present)  Allstate
Life Insurance Company of New York;  Director  (1995-1996)  Allstate  Settlement
Corporation;  Director  (1991-1996),   President  and  Chief  Operating  Officer
(1995-1996)  and Vice  President  (1990-1995)  and  (1996-1997)  Glenbrook  Life
Insurance Company;  Director (1992-1996),  President and Chief Operating Officer
(1995-1996) and Vice President (1992-1995) and (1996-Present) Glenbrook Life and
Annuity  Company;  and  Director  and Vice  Chairman  of the  Board  (1995-1996)
Laughlin Group Holdings, Inc.
<PAGE>

KAREN C. GARDNER, 44, Vice President (1996)*

Vice President  (1996-Present) Allstate Insurance Company; Vice President (1996-
Present) Allstate Life Insurance Company; Vice President (1996-Present) Allstate
Life Insurance Company of New York; Vice President  (1997-Present) Allstate Life
Financial Services,  Inc.; Vice President  (1996-1997)  Glenbrook Life Insurance
Company; Vice President  (1996-Present) Laughlin Group Holdings, Inc.; Assistant
Vice  President  (1996-Present)  Lincoln  Benefit Life Company;  Vice  President
(1996-Present)  Northbrook  Life  Insurance  Company;  Assistant  Vice President
(1996-Present)  Surety Life Insurance  Company.  Prior to 1996 she was a Partner
(1975-1996) Ernst & Young LLP.

KEVIN R. SLAWIN, 40, Director and 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;  Vice President  (1996-Present)  and Assistant  Treasurer  (1995- 1996)
Glenbrook  Life and  Annuity  Company;  Director  (1996-Present)  and  Assistant
Treasurer  (1995-1996)  Laughlin Group Holdings,  Inc.; Director (1996- Present)
Lincoln  Benefit Life Company;  Director  (1996-Present)  Surety Life  Insurance
Company; Assistant Treasurer and Director (1994-1995) Sears Roebuck and Co.; and
Treasurer and First Vice President (1986-1994) Sears Mortgage Corporation.

CASEY J. SYLLA, 54, Chief Investment Officer and Director (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;  Chief
Investment Officer  (1995-Present)  Glenbrook Life and Annuity Company; Prior to
1995 he was Senior Vice President and Executive Officer-Investments  (1992-1995)
of Northwestern Mutual Life Insurance Company.

JAMES P. ZILS, 47, Treasurer (1995)*

Also Vice President and Treasurer  (1995-Present)  Allstate  Insurance  Company;
Treasurer  (1995-Present)  Allstate Life  Financial  Services,  Inc.;  Treasurer
(1995-Present)  Allstate  Life  Insurance  Company;   Treasurer   (1995-Present)
Allstate Life Insurance  Company of New York;  Treasurer  (1995-1997)  Glenbrook
Life  Insurance  Company;  Treasurer  (1995-Present)  Glenbrook Life and Annuity
Company;  and Treasurer  (1995-Present)  Laughlin Group Holdings,  Inc. Prior to
1995 he was Vice President of Allstate Life Insurance Company.  Prior to 1993 he
held various management positions.

*Date elected to current office.


EXECUTIVE COMPENSATION

Executive  officers of the Company  also serve as officers of Allstate  Life and
receive no  compensation  directly  from the Company.  Some of the officers also
serve as officers of other companies  affiliated  with the Company.  Allocations
have been made as to each  individual's  time devoted to his or her duties as an
executive  officer  of the  Company.  The  allocated  cash  compensation  of all
officers of the Company as a group for services  rendered in all  capacities  to
the Company during 1997 totaled $216,987.34. Directors of the Company receive no
compensation in addition to their compensation as employees of the Company.

Shares of the Company and Allstate  Life are not directly  owned by any director
or officer of the Company.  The percentage of shares of The Allstate Corporation
beneficially  owned by any  director,  and by all  directors and officers of the
Company as a group, does not exceed one percent of the class outstanding.
<PAGE>

<TABLE>
<CAPTION>

                          SUMMARY COMPENSATION TABLE
                        (ALLSTATE LIFE INSURANCE COMPANY)
                                                                     LONG TERM COMPENSATION
                                                                     ----------------------

                                    ANNUAL COMPENSATION              AWARDS          PAYOUTS
                                    -------------------              ------          -------

         (A)               (B)      (C)       (D)           (E)         (F)          (G)         (H)        (I)
                                                           OTHER                  SECURITIES
                                                          ANNUAL     RESTRICTED   UNDERLYING    LTIP     ALL OTHER
NAME AND PRINCIPAL                                     COMPENSATION     STOCK      OPTIONS/    PAYOUTS  COMPENSATION
     POSITION             YEAR   SALARY ($) BONUS ($)       ($)        AWARD(S)     SARS(#)      ($)         ($)
     --------             ----   ---------  ---------  ------------  ----------   ----------   -------  ------------

<S>                       <C>    <C>        <C>          <C>         <C>            <C>       <C>          <C>
Louis G. Lower, II ...... 1997   $453,225   $500,000     $27,768     $280,589       $25,914   $570,068     $8,000(1)
Chief Executive Officer   1996   $436,800   $246,781     $10,246     $      0       $18,258   $      0     $5,250(1)
and Chairman of the       1995   $416,000   $286,650     $17,044     $      0       $89,359   $411,122     $5,250(1)
Board of Directors
</TABLE>


(1)Amount  received by Mr.  Lower which  represents  the value  allocated to his
account from employer contributions under The Savings and Profit Sharing Fund of
Allstate  Employees  and  prior  to  1996,  The  Profit  Sharing  Fund  and  its
predecessor, The Savings and Profit Sharing Fund of Sears employees.

LEGAL PROCEEDINGS

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.

EXPERTS

The  financial  statements  and  financial  statement  schedule  of the  Company
included in this  prospectus  have been  audited by  Deloitte & Touche LLP,  Two
Prudential  Plaza,  180 N. Stetson  Avenue,  Chicago IL 60601-6779,  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.

LEGAL MATTERS

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

<PAGE>

INDEPENDENT AUDITORS' REPORT


TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
NORTHBROOK LIFE INSURANCE COMPANY:

We have audited the accompanying  Statements of Financial Position of Northbrook
Life Insurance Company (the "Company") as of December 31, 1997 and 1996, and the
related Statements of Operations,  Shareholder's  Equity and Cash Flows for each
of the three  years in the period  ended  December  31,  1997.  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, 1997 and
1996, and the results of its operations and its cash flows for each of the three
years in the  period  ended  December  31,  1997 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 20, 1998

                                    F-1
<PAGE>

                       NORTHBROOK LIFE INSURANCE COMPANY
                        STATEMENTS OF FINANCIAL POSITION

<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                                     ---------------------
                                                                                  1997                1996
                                                                                ----------          ----------
($ IN THOUSANDS)
<S>                                                                      <C>                  <C>
ASSETS
Investments
    Fixed income securities, at fair value (amortized
        cost $72,491 and $65,500)                                        $           76,402   $           67,479
    Short-term                                                                        3,031                6,590
                                                                         ------------------   ------------------
    Total investments                                                                79,433               74,069

Reinsurance recoverable from Allstate Life
    Insurance Company                                                             2,293,094            2,480,034
Net receivable from Allstate Life Insurance Company                                   1,467                4,246
Other assets                                                                          5,033                2,639
Separate Accounts                                                                 5,719,203            4,354,783
                                                                         ------------------   ------------------
         Total assets                                                    $        8,098,230   $        6,915,771
                                                                         ==================   ==================

LIABILITIES
Reserve for life-contingent contract benefits                            $          144,352   $          143,346
Contractholder funds                                                              2,148,555            2,336,296
Income taxes payable                                                                    162                  555
Deferred income taxes                                                                 2,674                2,085
Separate Accounts                                                                 5,719,203            4,354,783
                                                                         ------------------   ------------------
         Total liabilities                                                        8,014,946            6,837,065
                                                                         ------------------   ------------------

SHAREHOLDER'S EQUITY
Common stock, $100 par value, 25,000 shares
     authorized, issued and outstanding                                               2,500                2,500
Additional capital paid-in                                                           56,600               56,600
Unrealized net capital gains                                                          2,542                1,286
Retained income                                                                      21,642               18,320
                                                                         ------------------   ------------------
         Total shareholder's equity                                                  83,284               78,706
                                                                         ------------------   ------------------
         Total liabilities and shareholder's equity                      $        8,098,230   $        6,915,771
                                                                         ==================   ==================


</TABLE>

See notes to financial statements.




                                      F-2
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                YEAR ENDED DECEMBER 31,
                                                                                -----------------------
                                                                          1997             1996              1995
                                                                        ------           ------            ------
($ IN THOUSANDS)
<S>                                                            <C>              <C>               <C>
REVENUES
Net investment income                                          $         5,146  $         4,888   $         4,782
Realized capital gains and losses                                          (68)             (20)               67
                                                               ---------------  ---------------   ---------------

INCOME BEFORE INCOME TAX EXPENSE                                         5,078            4,868             4,849
INCOME TAX EXPENSE                                                       1,756            1,666             1,686
                                                               ---------------  ---------------   ---------------

NET INCOME                                                     $         3,322  $         3,202   $         3,163
                                                               ===============  ===============   ===============


</TABLE>




See notes to financial statements.





                                      F-3
<PAGE>





                       NORTHBROOK LIFE INSURANCE COMPANY
                       STATEMENTS OF SHAREHOLDER'S EQUITY

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                                             -------------------------
                                                                          1997             1996              1995
                                                                       -------          -------           -------
($ IN THOUSANDS)
<S>                                                            <C>              <C>               <C>
COMMON STOCK                                                   $         2,500  $         2,500   $         2,500
                                                               ---------------  ---------------   ---------------

ADDITIONAL CAPITAL PAID-IN                                              56,600           56,600            56,600
                                                               ---------------  ---------------   ---------------

UNREALIZED NET CAPITAL GAINS
   
Balance, beginning of year                                               1,286            2,657            (1,553)
Net change                                                               1,256           (1,371)            4,210
                                                               ---------------  ---------------   ---------------
Balance, end of year                                                     2,542            1,286             2,657
                                                               ---------------  ---------------   ---------------
    

RETAINED INCOME
Balance, beginning of year                                              18,320           15,118            11,955
Net income                                                               3,322            3,202             3,163
                                                               ---------------  ---------------   ---------------
Balance, end of year                                                    21,642           18,320            15,118
                                                               ---------------  ---------------   ---------------
      Total shareholder's equity                               $        83,284  $        78,706   $        76,875
                                                               ===============  ===============   ===============


</TABLE>



See notes to financial statements.




                                      F-4
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                   YEAR ENDED DECEMBER 31,
                                                                                  ------------------------
                                                                           1997           1996            1995
                                                                         -------         ------         -------
($ IN THOUSANDS)
<S>                                                                 <C>          <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                          $    3,322   $       3,202   $       3,163
Adjustments to reconcile net income to net
    cash provided by operating activities
      Amortization and other non-cash items                                516             782             903
      Realized capital losses (gains)                                       68              20             (67)
      Increase (decrease) in life-contingent contract
        benefits and contractholder funds                                  205            (198)            113
      Change in deferred income taxes                                      (87)             24             608
      Changes in other operating assets and liabilities                   (657)            864          (2,705)
                                                                   ------------   ------------   -------------
             Net cash provided by operating activities                   3,367           4,694           2,015
                                                                   -----------    ------------   -------------

CASH FLOWS FROM INVESTING ACTIVITIES
Fixed income securities
    Proceeds from sales                                                  1,606           3,522           5,423
    Investment collections                                              10,036           5,770           7,108
    Investment purchases                                               (18,568)        (15,532)         (9,843)
Change in short-term investments, net                                    3,559           1,459          (4,675)
                                                                 -------------   -------------   -------------
             Net cash used in investing activities                      (3,367)         (4,781)         (1,987)
                                                                 -------------   -------------   -------------

NET (DECREASE) INCREASE IN CASH                                              -             (87)             28
CASH AT BEGINNING OF YEAR                                                    -              87              59
                                                                 -------------   -------------   -------------
CASH AT END OF YEAR                                              $           -   $           -   $          87
                                                                 =============   =============   =============


</TABLE>

See notes to financial statements.




                                      F-5
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                         NOTES TO FINANCIAL STATEMENTS
                                ($ IN THOUSANDS)

1.    General

Basis of presentation
The accompanying  financial  statements  include the accounts of Northbrook Life
Insurance  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").  On June 30, 1995, Sears, Roebuck and Co. ("Sears")  distributed
its 80.3%  ownership in the Corporation to Sears common  shareholders  through a
tax-free  dividend (the  "Distribution").  These financial  statements have been
prepared in conformity with generally accepted accounting principles.

To conform  with the 1997  presentation,  certain  amounts  in the prior  years'
financial statements and notes have been reclassified.

Nature of operations
The Company  markets life  insurance and annuity  products in the United States
through Dean Witter  Reynolds Inc.  ("Dean Witter") (see Note 4), a wholly owned
subsidiary  of Morgan  Stanley,  Dean  Witter,  Discover  & Co.  Life  insurance
contracts   sold   by   the   Company   include   universal   life   and   other
interest-sensitive  life and  variable  life  products.  Annuities  include both
deferred  annuities,  such as  variable  annuities  and fixed  rate  single  and
flexible premium annuities, and immediate annuities.

Annuity contracts and life insurance policies issued by the Company are subject
to  discretionary  withdrawal or surrender by  customers,  subject to applicable
surrender  charges.  These  policies and contracts are reinsured  with ALIC (see
Note 3), which invests  premiums and deposits to provide cash flows that will be
used to fund  future  benefits  and  expenses.  In order to support  competitive
crediting rates and limit interest rate risk, ALIC, as the Company's  reinsurer,
adheres to a basic philosophy of matching assets with related  liabilities while
maintaining  adequate  liquidity and a prudent and  diversified  level of credit
risk.

The  Company  monitors  economic  and  regulatory  developments  which have the
potential to impact its business. There continues to be new and proposed federal
and  state   regulation   and   legislation   that  would  allow  banks  greater
participation in the securities and insurance businesses,  which will present an
increased  level of  competition  for sales of the  Company's  life and  annuity
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.

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;  (2)  increasing  competition  in capital
markets; and (3) reopening  stock/mutual company  disagreements  related to such
issues as taxation disparity between mutual and stock insurance companies.

The Company is authorized to sell life and annuity products in all states except
New York,  as well as in the  District  of  Columbia  and Puerto  Rico.  The top
geographic  locations for statutory  premiums and deposits earned by the Company
are California, Florida and Texas for the year ended December 31, 1997. No other
jurisdiction  accounted for more than 5% of statutory premiums and deposits. All
premiums and contract charges are ceded to ALIC under reinsurance agreements.



                                      F-6
<PAGE>


                       NORTHBROOK LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                                ($ IN THOUSANDS)

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 which approximates fair value.

Investment  income  consists  primarily of interest,  which is recognized on an
accrual basis.  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
The Company has reinsurance  agreements whereby all premiums,  contract charges,
credited  interest,  policy benefits and certain  expenses are ceded to ALIC and
reflected net of such  cessions in the  statements  of  operations.  The amounts
shown in the  Company's  statements of  operations  relate to the  investment of
those assets of the Company that are not  transferred to ALIC under  reinsurance
agreements.  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.

Recognition of premium revenues and contract charges
Revenues on interest-sensitive life insurance policies are comprised of contract
charges and fees,  and are  recognized  when assessed  against the  policyholder
account  balance.  Revenues on most annuities,  which are considered  investment
contracts,  include  contract charges and fees for contract  administration  and
surrenders.  These  revenues  are  recognized  when levied  against the contract
balance.

Income taxes
The income tax provision is calculated under the liability method.  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, and reflect the impact of reinsurance  agreements.  Deferred income taxes
arise  primarily  from  unrealized  capital  gains and  losses  on fixed  income
securities carried at fair value.

Separate Accounts
The Company issues flexible  premium  deferred  variable  annuity  contracts and
single premium  variable life policies,  the assets and liabilities of which are
legally  segregated  and reflected in the  accompanying  statements of financial
position as assets and liabilities of the Separate Accounts (Northbrook Variable
Annuity  Account,  Northbrook  Variable  Annuity  Account II and Northbrook Life
Variable Life Separate  Account A, unit  investment  trusts  registered with the
Securities and Exchange Commission).

Assets of the Separate Accounts are carried at fair value. Investment income and
realized  capital gains and losses of the Separate  Accounts  accrue directly to
the  policy-  and  contractholders  and,  therefore,  are  not  included  in the
Company's  statements of  operations.  Revenues to the Company from the Separate
Accounts consist of contract  maintenance fees,  administration  fees, mortality
and expense risk charges, cost of insurance charges and tax expense charges, all
of which are ceded to ALIC.

Reserve for life-contingent contract benefits
The reserve for life-contingent  contract benefits,  which relates to structured
settlement  annuities and  supplemental  contracts with life  contingencies,  is
computed on the basis of assumptions as to future investment  yields,  mortality
and expenses.  These  assumptions  include  provisions for adverse deviation and
generally vary by such  characteristics  as type of coverage,  year of issue and
policy duration. Reserve interest rates ranged from 4.00% to 11.00% during 1997.





                                      F-7
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                                ($ IN THOUSANDS)

Contractholder  funds Contractholder funds arise from the issuance of individual
or group policies and contracts that include an investment component,  including
most annuities and universal life  policies.  Payments  received are recorded as
interest-bearing  liabilities.   Contractholder  funds  are  equal  to  deposits
received  and  interest  credited  to the  benefit  of the  contractholder  less
withdrawals,   mortality  charges  and  administrative  expenses.  During  1997,
credited interest rates on  contractholder  funds ranged from 3.30% to 9.51% for
those contracts with fixed interest rates and from 3.25% to 7.39% for those with
flexible rates.

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.    Related Party Transactions

Reinsurance
Premiums  and  contract  charges  ceded to ALIC were $1,979 and $83,559 in 1997,
$3,775 and  $60,744  in 1996,  and  $2,284  and  $52,348 in 1995,  respectively.
Credited  interest,  policy  benefits  and  expenses  ceded to ALIC  amounted to
$201,526, $218,088 and $229,525 in 1997, 1996 and 1995, respectively. Investment
income earned on the assets which support  contractholder  funds is not included
in the Company's  financial  statements as those assets are owned and managed by
ALIC under the terms of reinsurance agreements.

Business operations
The Company  utilizes  services and business  facilities  owned or leased,  and
operated by AIC in conducting its business  activities.  The Company  reimburses
AIC for the  operating  expenses  incurred by AIC on behalf of the Company.  The
cost to the Company is determined by various allocation methods and is primarily
related  to the  level  of  services  provided.  Operating  expenses,  including
compensation and retirement and other benefit programs, allocated to the Company
were $7,842,  $8,074 and $5,341 in 1997, 1996 and 1995,  respectively.  Of these
costs,  the Company retains  investment  related  expenses.  All other costs are
ceded to ALIC under reinsurance agreements.


4.  Exclusive Distribution Agreement

The  Company  and ALIC have a  strategic  alliance  with Dean Witter to develop,
market and distribute  proprietary  annuity and life insurance  products through
Dean Witter account  executives.  Dean Witter  provides a portion of the funding
for these products through loans to an affiliate of the Company. An affiliate of
Dean Witter,  Dean Witter  InterCapital  Inc., is the investment manager for the
Dean Witter  Variable  Investment  Series,  the funds in which the assets of the
Separate Accounts are invested.

Under the terms of the  strategic  alliance,  the Company has agreed to use Dean
Witter as an exclusive distribution channel for the Company's products. Although
the  strategic  alliance  is  cancelable  by either  party,  termination  of the
alliance would not impact existing policies and contracts.




                                      F-8
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                                ($ IN THOUSANDS)

5. INVESTMENTS

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

<TABLE>
<CAPTION>
                                                               GROSS UNREALIZED
                                                   AMORTIZED ------------------   FAIR
                                                    COST      GAINS     LOSSES    VALUE
                                                  ---------   -----   ---------  -------
<S>                                                <C>        <C>     <C>        <C>
At December 31, 1997
  U.S. government and agencies                      $ 8,638   $  823   $  -      $ 9,461
  Municipal                                           1,143       28      -        1,171
  Corporate                                          25,913      897     (12)     26,798
  Mortgage-backed securities                         36,797    2,315    (140)     38,972
                                                   --------   -------  ------    -------
     Total fixed income securities                 $ 72,491   $4,063   $(152)    $76,402
                                                   ========   =======  ======    =======

At December 31, 1996
  U.S. government and agencies                     $  8,629   $  193   $ (54)    $ 8,768
  Municipal                                             873       48      -          921
  Corporate                                          16,902      260     (69)     17,093
  Mortgage-backed securities                         39,096    1,883    (282)     40,697
                                                   --------   ------   ------    -------
     Total fixed income securities                 $ 65,500   $2,384   $(405)    $67,479
                                                   ========   =======  ======    =======

</TABLE>
Scheduled maturities
The scheduled  maturities for fixed income securities are as follows at December
31, 1997:
<TABLE>
<CAPTION>

                                                           Amortized               Fair
                                                              Cost                 Value
                                                         ------------            ----------
<S>                                                      <C>                     <C>

Due in one year or less                                  $      2,133            $    2,155
Due after one year through five years                           5,343                 5,472
Due after five years through ten years                         19,410                20,217
Due after ten years                                             8,808                 9,586
                                                         ------------            ----------
                                                               35,694                37,430
Mortgage-backed securities                                     36,797                38,972
                                                         ------------            ----------
      Total                                              $     72,491            $   76,402
                                                         ============            ==========
</TABLE>

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





                                      F-9
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                               ($ IN THOUSANDS)

 Net Investment Income

<TABLE>
<CAPTION>
                                                                          
 
Year Ended December 31,                                                 1997             1996              1995
- -----------------------                                               ------           ------            ------
      <S>                                                        <C>              <C>               <C>
Fixed income securities                                          $     5,364      $     4,675       $     4,633
Short-term investments                                                    84              390               215
                                                                 -----------      -----------       -----------
    Investment income, before expense                                  5,448            5,065             4,848
    Investment expense                                                   302              177                66
                                                                 -----------      -----------       -----------
    Net investment income                                        $     5,146      $     4,888       $     4,782
                                                                 ===========      ===========       ===========

Realized capital gains and losses

Year Ended December 31,                                                 1997             1996              1995
- -----------------------                                               ------           ------            ------

Fixed income securities                                        $         (70)   $         (22)    $          67
Short-term investments                                                     2                2                 -
                                                               -------------    -------------     -------------
    Realized capital gains and losses                                    (68)             (20)               67
    Income tax benefit (expense)                                          24                7               (23)
                                                               -------------    -------------     -------------
    Realized capital losses and gains, after tax               $         (44)   $         (13)    $          44
                                                               =============    =============     =============
</TABLE>

Excluding calls and prepayments,  gross losses of $70 and $32 and gross gains of
$67 were  realized on sales of fixed income  securities  during  1997,  1996 and
1995, respectively.

Unrealized net capital gains
Unrealized   net  capital   gains  on  fixed  income   securities   included  in
shareholder's equity at December 31, 1997 are as follows:

<TABLE>
<CAPTION>
                                                      Cost/                     Fair                 Unrealized
                                                  Amortized Cost                Value                 Net Gains
                                                  --------------                -----              -------------
<S>                                               <C>                     <C>                      <C> 

Fixed income securities                           $       72,491          $       76,402           $       3,911
                                                  ==============          ==============           
Deferred income taxes                                                                                     (1,369)
                                                                                                   -------------
Unrealized net capital gains                                                                       $       2,542 
                                                                                                   ============= 
</TABLE>
 

                                      F-10
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                                ($ IN THOUSANDS)

Change in unrealized net capital gains

<TABLE>
<CAPTION>


Year ended December 31,                                             1997        1996       1995
- -----------------------                                           -------     -------     -------
      <S>                                                         <C>         <C>         <C>
    Fixed income securities                                       $ 1,932     $(2,108)    $ 6,477
    Deferred income taxes                                            (676)        737      (2,267)
                                                                  -------     -------     -------
    Increase (decrease) in unrealized net
         capital gains                                            $ 1,256     $(1,371)    $ 4,210
                                                                  =======     =======     =======
</TABLE>

Securities on deposit
At December 31, 1997,  fixed income  securities  with a carrying value of $8,039
were on deposit with regulatory authorities as required by law.


6.    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 liabilities (including deferred income
taxes and reserve for  life-contingent  contract  benefits)  are not  considered
financial  instruments  and are not  carried  at fair  value.  Other  assets and
liabilities considered financial instruments, such as accrued investment income,
are generally of a short-term  nature.  It is assumed that their  carrying value
approximates fair value.

Financial assets
The  carrying  value and fair value of  financial  assets at December 31, are as
follows:
<TABLE>
<CAPTION>

                                                        1997                                 1996
                                                        ----                                 ----
                                            Carrying           Fair               Carrying            Fair
                                              Value            Value               Value              Value
                                        ------------    --------------       ---------------    ---------------
<S>                                     <C>             <C>                  <C>                <C>

Fixed income securities                 $    76,402     $       76,402       $        67,479    $        67,479
Short-term investments                        3,031              3,031                 6,590              6,590
Separate Accounts                         5,719,203          5,719,203             4,354,783          4,354,783

</TABLE>

Fair  values for fixed  income  securities  are based on quoted  market  prices.
Short-term  investments  are highly liquid  investments  with maturities of less
than one year whose carrying value  approximates  fair value.  Separate Accounts
assets are carried in the statements of financial position at fair value.




                                      F-11
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                                ($ IN THOUSANDS)

Financial liabilities
The carrying value and fair value of financial liabilities at December 31, are
as follows:
<TABLE>
<CAPTION>
                                                           1997                               1996
                                               -----------------------------         -------------------------
                                               CARRYING            FAIR              CARRYING          FAIR
                                                VALUE              VALUE             VALUE            VALUE
                                               ----------         ----------         ----------     ----------
      <S>                              <C>                  <C>               <C>                 <C>
Contractholder funds on
     investment contracts              $      1,977,479     $     1,951,214   $      2,143,482    $     2,118,583
Separate Accounts                             5,719,203           5,719,203          4,354,783          4,354,783
</TABLE>

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.  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.


7.    Income Taxes

The Company joins the Corporation and its other eligible  domestic  subsidiaries
in the filing of a consolidated federal income tax return (the "Allstate Group")
and is party to a federal  income tax  allocation  agreement  (the "Tax  Sharing
Agreement").  Under the Tax Sharing  Agreement,  the Company paid to or received
from the Corporation the amount,  if any, by which the Allstate  Group's federal
income tax  liability  was 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 the  Distribution,  the  Corporation  and all of its eligible  domestic
subsidiaries, including the Company, joined with Sears and its domestic business
units (the "Sears  Group") in the filing of a  consolidated  federal  income tax
return  (the  "Sears  Tax  Group")  and were  parties  to a federal  income  tax
allocation  agreement (the "Sears Tax Sharing  Agreement").  Under the Sears Tax
Sharing  Agreement,  the Company,  through the Corporation,  paid to or received
from the Sears Group the amount,  if any, by which the Sears Tax Group's federal
income tax  liability  was affected by virtue of inclusion of the Company in the
consolidated  federal  income tax  return.  Effectively,  this  resulted  in the
Company's  annual income tax provision  being  computed as if the Allstate Group
filed a separate  consolidated  return,  except that items such as net operating
losses,  capital  losses or similar  items,  which might not be  recognized in a
separate return, were allocated according to the Sears Tax Sharing Agreement.

The Allstate Group and Sears Group have entered into an agreement  which governs
their respective rights and obligations with respect to federal income taxes for
all periods prior to the Distribution  ("Consolidated Tax Years"). The agreement
provides  that all  Consolidated  Tax Years will  continue to be governed by the
Sears Tax Sharing  Agreement with respect to the Allstate Group's federal income
tax liability.





                                      F-12
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                                ($ IN THOUSANDS)

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

<TABLE>
<CAPTION>
                                                          
                                                            1997               1996
                                                          -------             -------
      <S>                                                <C>                 <C>

Deferred assets
    Separate Accounts                                    $   149             $     -
                                                         -------             -------

Deferred liabilities
    Difference in tax bases of investments                (1,454)             (1,392)
    Unrealized net capital gains                          (1,369)               (693)
                                                         -------             -------
         Total deferred liabilities                       (2,823)             (2,085)
                                                         --------            --------
         Net deferred liability                          $(2,674)            $(2,085)
                                                         ========            ========
</TABLE>

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

<TABLE>
<CAPTION>
                                                                    1997              1996             1995
                                                                    ----              ----             ----
<S>                                                                 <C>               <C>           <C>

Current                                                            $ 1,843         $  1,642       $     1,078
Deferred                                                               (87)              24               608
                                                               -----------      -----------       -----------
    Total income tax expense                                       $ 1,756         $  1,666       $     1,686
                                                               ===========      ===========       ===========
</TABLE>

The Company paid income taxes of $2,236,  $2,308 and $4,980 in 1997,  1996 and
1995, 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:
<TABLE>
<CAPTION>

                                                                    1997              1996              1995
                                                                    ----              ----              ----
<S>                                                               <C>                <C>               <C>

Statutory federal income tax rate                                  35.0%             35.0%             35.0%
Tax-exempt income                                                  (0.4)             (0.6)                -
Other                                                                 -              (0.2)             (0.3)
                                                                   ----              -----             -----
Effective federal income tax rate                                  34.6%             34.2%             34.7%
                                                                   ====              ====              ====
</TABLE>




                                      F-13
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
                                ($ IN THOUSANDS)



Prior to January 1, 1984,  the Company was entitled to exclude  certain  amounts
from taxable  income and  accumulate  such amounts in a  "policyholder  surplus"
account.  The balance in this account at December 31, 1997,  approximately  $16,
will result in federal income taxes payable of $6 if distributed by the Company.
No  provision  for taxes has been made as the Company has no plan to  distribute
amounts  from this  account.  No  further  additions  to the  account  have been
permitted since the Tax Reform Act of 1984.


8.    Statutory Financial Information

The following  tables  reconcile net income for the year ended  December 31, and
shareholder's  equity at December  31, as  reported  herein in  conformity  with
generally accepted  accounting  principles with statutory net income and capital
and surplus,  determined  in  accordance  with  statutory  accounting  practices
prescribed or permitted by insurance regulatory authorities:
<TABLE>
<CAPTION>

                                                                                      Net Income
                                                                                      ----------
                                                                           1997          1996          1995
                                                                           ----          ----          ----
<S>                                                                   <C>            <C>           <C>
Balance per generally accepted accounting principles                       $ 3,322        $ 3,202  $      3,163
      Deferred income taxes                                                    (87)            24           608
      Statutory investment reserves                                             79             30           (28)
      Other                                                                   (405)          (691)       (1,443)
                                                                       -----------   ------------  ------------
Balance per statutory accounting practices                                 $ 2,909   $      2,565  $      2,300
                                                                       ===========   ============  ============

</TABLE>




                                      F-14
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                  NOTES TO FINANCIAL STATEMENTS--(CONCLUDED)
                               ($ IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                 SHAREHOLDER'S
                                                                                   EQUITY 
                                                                              ----------------
                                                                             1997             1996
                                                                           -------           -------
      <S>                                                               <C>              <C>
Balance per generally accepted accounting principles                    $   83,284       $     78,706
       Deferred income taxes                                                 2,674              2,085
       Unrealized gain/loss on fixed income securities                      (3,911)            (1,979)
       Non-admitted assets and statutory investment
          reserves                                                          (4,431)            (3,317)
       Other                                                                (1,939)              (397)
                                                                        ----------       ------------
Balance per statutory accounting practices                              $   75,677       $     75,098
                                                                        ==========       ============
</TABLE>

Permitted statutory accounting practices
The Company  prepares its statutory  financial  statements  in  accordance  with
accounting  principles  and  practices  prescribed  or permitted by the Illinois
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 follows a permitted  statutory  accounting  practice
whereby it includes amounts  receivable from an affiliated  insurance company in
statutory  admitted assets at a level which exceeds the threshold  prescribed by
the Illinois Department of Insurance by $7,737.

Final  approval  of the  NAIC's  proposed  "Comprehensive  Guide"  on  statutory
accounting  principles  is expected in early  1998.  Implementation  could be as
early as January 1, 1999. The  requirements of the  Comprehensive  Guide are not
expected to have a material impact on statutory surplus of the Company.

Under the NAIC's proposed accounting  practices,  the Company's practice related
to its receivable from affiliate will be prescribed rather than permitted.

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 insurance  companies  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 1998 without  prior  approval of the Illinois  Department of Insurance is
$7,318.





                                      F-15
<PAGE>



                       NORTHBROOK LIFE INSURANCE COMPANY
                            SCHEDULE IV--REINSURANCE
                                ($ IN THOUSANDS)


<TABLE>
<CAPTION>
                                                        Gross                           Net
Year ended December 31, 1997                            amount            Ceded        amount
- ----------------------------                           --------         --------       ------
<S>                                               <C>      <C>      <C>
Life insurance in force                             $   515,890       $   515,890    $       -
                                                    ===========       ===========    =========

Premiums and contract charges:
         Life and annuities                         $    85,538       $    85,538    $       -
                                                    ===========       ===========    =========


                                                       Gross                             Net
Year ended December 31, 1996                           amount            Ceded          amount
- ----------------------------                          -------            ------         ------

Life insurance in force                             $   556,242       $  556,242     $       -
                                                    ===========       ==========     =========

Premiums and contract charges:
         Life and annuities                         $    64,519       $   64,519     $       -
                                                    ===========       ==========     =========



                                                       Gross                             Net
Year ended December 31, 1995                          amount            Ceded           amount
- ----------------------------                          ------            -----           ------

Life insurance in force                             $   610,478       $  610,478     $       -
                                                    ===========       ==========     =========

Premiums and contract charges:
         Life and annuities                         $    54,632       $   54,632     $       -
                                                    ===========       ==========     =========


</TABLE>



                                      F-16
<PAGE>

                                   APPENDIX A
                             MARKET VALUE ADJUSTMENT

  The Market Value Adjustment is based on the following:

I=   the effective annual Interest Crediting Rate for that Sub-Account

N=   the  number of  complete  days from the  withdrawal  to the end of the Sub-
     Account's Guarantee Period; and

J=   the  current  interest  rate  credited  for  contracts,  on  the  date  the
     withdrawal request is received,  for a Guarantee Period of duration N. If a
     Guarantee  Period of duration N is not currently  being offered,  J will be
     determined by a linear interpolation  (weighted average). If N is less than
     or equal to 365 days, J will be the rate for a Guarantee Period of duration
     365.

The Market Value Adjustment factor is determined from the following formula:

  [.9 X (I-J) X (N/365)].

The  amount  withdrawn  less  any  applicable  Free  Withdrawal  Amount  will be
multiplied by the Market Value  Adjustment  factor to determine the Market Value
Adjustment.

                                  ILLUSTRATION

                       EXAMPLE OF MARKET VALUE ADJUSTMENT

Purchase Payment:....................................................    $10,000
Guarantee Period:....................................................    5 years
Interest Rate:.......................................................      4.50%
Full Surrender:.........................................  End of Contract Year 3

NOTE: This illustration assumes that premium taxes were not applicable.

EXAMPLE 1: (Assumes declining interest rates)

Step 1: Calculate Account Value at End of Contract Year 3:

        = 10,000.00 X (1.045)3 = $11,411.66

Step 2: Calculate The Amount Withdrawn in Excess of the Free Withdrawal Amount:

Amount Withdrawn: 11,411.66
Free Withdrawal Amount: .10 X 10,000.00 = 1,000.00
Amount Withdrawn in Excess of the Free Withdrawal Amount:

        = 11,411.66 - 1,000.00 = $10,411.66

Step 3: Calculate the Withdrawal Charge:

        = .06 X 10,411.66 = $624.70

Step 4: Calculate the Market Value Adjustment:

I= 4.50%
J= 4.20%
N= 730 days

Market Value Adjustment Factor: .9 X (I-J) X (N/365)

        = .9 X (.045 - .042) X (730/365) = .0054

Market Value Adjustment = Factor X Amount in Excess of Free Withdrawal Amount:

        = .0054 X 10,411.66 = $56.22


                                       A-1
<PAGE>

Step 5: Calculate The Net Surrender Value at End of Contract Year 3:

= 11,411.66 - 624.70 + 56.22 = $10,843.18


EXAMPLE 2: (Assumes rising interest rates)

Step 1: Calculate Account Value at End of Contract Year 3:

        = 10,000.00 X (1.045)3 = $11,411.66

Step 2: Calculate The Amount Withdrawn in Excess of the Free Withdrawal Amount:

Amount Withdrawn: 11,411.66
Free Withdrawal Amount: .10 X 10,000.00 = 1,000.00
Amount Withdrawn in Excess of the Free Withdrawal Amount:

        = 11,411.66 - 1,000.00 = $10,411.66

Step 3: Calculate the Withdrawal Charge:

        = .06 X 10,411.66 = $624.70

Step 4: Calculate the Market Value Adjustment:

I= 4.50%
J= 4.80%
N =  730 days

Market Value Adjustment Factor: .9 X (I-J) X (N/365)

        = .9 X (.045 - .048) X (730/365) = -.0054

Market Value Adjustment = Factor X Amount in Excess of Free Withdrawal Amount:

        = -.0054 X 10,411.66 = -$56.22

Step 5: Calculate The Net Surrender Value at End of Contract Year 3:

        = 11,411.66 - 624.70 - 56.22 = $10,730.74










                                       A-2


<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14.  Indemnification of Directors and Officers.

The  by-laws of  Northbrook  Life  Insurance  Company  ("Registrant")  which are
incorporated  herein by reference as Exhibit (3),  provide that  Registrant will
indemnify its officers and  directors for certain  damages and expenses that may
be incurred in the performance of their duty to Registrant.  No  indemnification
is provided,  however,  when such person is adjudged to be liable for negligence
or misconduct in the performance of his or her duty, unless  indemnification  is
deemed appropriate by the court upon application.

ITEM 16.  Exhibits and Financial Statement Schedules.

Exhibit No.   Description
(1) Underwriting Agreement*
(2) NONE
(3) (i) Articles of Incorporation* (ii) By-Laws*
(4)  Northbrook  Life  Insurance   Company  Flexible  Premium  Deferred  Annuity
Certificate and Application ** 
(5) Opinion of General Counsel re: Legality** 
(6)NONE 
(7) NONE 
(8) NONE 
(9) NONE 
(10) Reinsurance  Agreement  between  Northbrook
Life Insurance Company and Allstate Life Insurance Company** 
(11) NONE 
(12) NONE
(14) NONE 
(15) NONE 
(16) NONE 
(21) NONE 
(23)(a)  Consent of  Independent  Public Accountants  
(23)(b)  Consent of Attorneys  
(24) Powers of Attorney**  
(25) NONE
(26) NONE 
(27) Financial Data  Schedule*** 
(28) NONE 
(99) Resolution of Board of Directors**

*    Previously  filed in Form N-4  Registration  Statement No.  33-35412  dated
     December 31, 1996 and incorporated by reference.
**   Previously filed in S-1 Registration Statement filed on April 1, 1997.
***  Previously filed in Registrant's 10-K filed on March 31, 1998.

<PAGE>

ITEM 17.  Undertakings.

The  undersigned   registrant,   Northbrook  Life  Insurance   Company,   hereby
undertakes:

          (1) To file,  during  any  period  in which  offers or sales are being
          made, a post-effective amendment to this registration statement:

          (i)  To include any  prospectus  required  by section  10(a)(3) of the
               Securities Act of 1933;

          (ii) To reflect in the  prospectus  any facts or events  arising after
          the effective date of the  registration  statement (or the most recent
          post-effective  amendment  thereof)  which,  individually  or  in  the
          aggregate, represent a fundamental change in the information set forth
          in the registration statement;

          (iii) To include any material  information with respect to the plan of
          distribution not previously disclosed in the registration statement or
          any material change to such information in the registration statement;

          (2) That,  for the  purpose of  determining  any  liability  under the
          Securities Act of 1933,  each such  post-effective  amendment shall be
          deemed to be a new registration  statement  relating to the securities
          offered  therein,  and the  offering of such  securities  at that time
          shall be deemed to be the initial bona fide offering thereof;

          (3) To remove from registration by means of a post-effective amendment
          any of the  securities  being  registered  which remain  unsold at the
          termination of the offering.

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


<PAGE>


                                   SIGNATURES



Pursuant to the  requirements  of the Securities Act of 1933, the registrant has
duly caused this  amended  registration  statement to be signed on its behalf by
the undersigned,  thereunto duly authorized, in the Township of Northfield State
of Illinois on April 1, 1998.


                                               NORTHBROOK LIFE INSURANCE COMPANY
                                                         (Registrant)

                                            By:/s/ MICHAEL J. VELOTTA
                                                   ---------------------------
                                                   Michael J. Velotta
                                                   Vice President, Secretary,
                                                   General Counsel and Director
(SEAL)

Attest:/s/BRENDA D. SNEED
       ------------------
       Brenda D. Sneed
       Assistant Secretary and Assistant General Counsel


Pursuant  to the  requirements  of the  Securities  Act of  1933,  this  amended
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the 1st day of April, 1998.

SIGNATURE                           TITLE

*/LOUIS G. LOWER, II         Chairman of the Board And Chief Executive Officer
- --------------------         (Principal Executive Officer)
Louis G. Lower, II

/s/MICHAEL J. VELOTTA        Vice President, Secretary, General Counsel 
- ----------------------       and Director
Michael J. Velotta

*/PETER H. HECKMAN           President, Chief Operating Officer and Director
- ------------------
Peter H. Heckman

*/JOHN R. HUNTER             Assistant Vice President and Director
- ----------------
John R. Hunter

*/KEVIN R. SLAWIN            Vice President and Director
- -----------------            (Principal Financial Officer)
Kevin R. Slawin

*/CASEY J. SYLLA             Director and Chief Investment Officer
- ----------------
Casey J. Sylla

*/MARLA G. FRIEDMAN          Vice President
- -------------------
Marla G. Friedman

*/KAREN C. GARDNER           Vice President
- ------------------
Karen C. Gardner

*/JAMES P. ZILS              Treasurer
- ---------------
James P. Zils

*/KEITH A. HAUSCHILDT        Assistant Vice President and Controller
- ---------------------        (Principal Accounting Officer)
Keith A. Hauschildt

*/   By Michael J. Velotta, pursuant to Power of Attorney previously filed.


<PAGE>

                                  EXHIBIT LIST




The following exhibits are filed herewith:

Exhibit No.                 Description
(23)(a)                       Consent of Independent Public Accountants
(23)(b)                       Consent of Attorneys

<PAGE>


<PAGE>

                                 EXHIBIT 23 (a)

                       CONSENT OF INDEPENDENT ACCOUNTANTS


<PAGE>


INDEPENDENT AUDITORS' CONSENT

We consent to the use in this  Post-Effective  Amendment  No. 4 to  Registration
Statement No. 033-84480 of Northbrook Life Insurance  Company on Form S-1 of our
report  dated  February  20,  1998  relating  to the  financial  statements  and
financial statement schedule of Northbrook Life Insurance Company,  appearing in
the  Prospectus,  which  is  part  of such  Registration  Statement,  and to the
reference to us under the heading "Experts" in such Prospectus.


/s/ DELOITTE & TOUCHE LLP


Chicago, Illinois
March 30, 1998


<PAGE>

<PAGE>

                                 EXHIBIT 23 (b)

                              CONSENT OF ATTORNEYS

Freedman, Levy, Kroll & Simonds





                                   CONSENT OF
                         FREEDMAN, LEVY, KROLL & SIMONDS

     We hereby  consent to the  reference  to our firm under the caption  "Legal
Matters" in the prospectus  contained in  Post-Effective  Amendment No. 4 to the
Form S-1 Registration  Statement of Northbrook Life Insurance  Company (File No.
33-84480).



                                    /s/FREEDMAN, LEVY, KROLL & SIMONDS


Washington, D.C.
March 27, 1998

<PAGE>


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