AMERICAN LIFE HOLDING CO
10-K405, 1997-03-31
LIFE INSURANCE
Previous: TOWNE BANCORP INC /OH, 10KSB, 1997-03-31
Next: ULTRAMAR DIAMOND SHAMROCK CORP, 10-K, 1997-03-31






                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-K


[x]  Annual report  pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934
                For the fiscal  year  ended  December 31, 1996 or

[ ]  Transition report pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934
                 For the transition period from ______ to ______

                         Commission file number: 0-20174
 
                          American Life Holding Company

                  Delaware                             No. 42-1362294
                  --------                             --------------
           State of Incorporation              IRS Employer Identification No.

        11825 N. Pennsylvania Street
            Carmel, Indiana 46032                       (317) 817-6100
            ---------------------                       --------------
   Address of principal executive offices                  Telephone

        Securities registered pursuant to Section 12(b) of the Act: None

           Securities registered pursuant to Section 12(g) of the Act:
                             Series Preferred Stock

       Indicate by check mark whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days: Yes [x] No [ ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [x]

     Aggregate market value of common stock held by nonaffiliates (Computed as
       of March 28, 1997):  $ -0-
     Shares of common stock outstanding as of March 28, 1997: 1,500,100

     DOCUMENTS INCORPORATED BY REFERENCE:  None


<PAGE>


                                     PART I

ITEM 1. BUSINESS OF AMERICAN LIFE HOLDING COMPANY

       Background

       American Life Holding  Company (the "Company" or "American Life Holding")
is an insurance  holding  company  specializing in the  development,  marketing,
issuance and  administration  of  individual  fixed  annuity  products and, to a
lesser  extent,   individual  life  insurance  products  through  its  insurance
subsidiaries,  American Life and Casualty  Insurance Company ("American Life and
Casualty") and Vulcan Life Insurance  Company ("Vulcan Life").  The Company owns
100 percent of American Life and Casualty, which owns 98 percent of Vulcan Life.
The  Company is a wholly  owned  subsidiary  of  American  Life  Holdings,  Inc.
("ALH").  ALH is a wholly owned  subsidiary  of Conseco,  Inc., a  publicly-held
company that owns and operates life  insurance  companies.  In 1996, ALH changed
its name from American Life Group, Inc.  (formerly known as The Statesman Group,
Inc. prior to its name change in 1995).

       American Life and Casualty and Vulcan Life are licensed to sell annuities
and life  insurance  in 48 states and the  District  of  Columbia.  The  Company
collected  $706.2  million of annuity  deposits and  insurance  premiums (net of
reinsurance)  in 1996,  of which  approximately  96 percent (99 percent of first
year premiums) was from the sale of annuities. At December 31, 1996, the Company
had approximately 272,000 individual policies in force.

       The Company was  incorporated  under the laws of the State of Delaware on
August 9, 1990.  Its  executive  offices  are  located at 11825 N.  Pennsylvania
Street, Carmel, Indiana, 46032, and its telephone number is (317) 817-6100.

       On September 29, 1994,  Conseco Capital  Partners II, L.P.  ("Partnership
II"), a Delaware  limited  partnership,  completed the  acquisition  of ALH (the
"Acquisition")  pursuant to an Agreement  and Plan of Merger,  providing for the
merger of ALH with a subsidiary  of  Partnership  II. ALH's former  shareholders
received $15.25 in cash per common  equivalent  share plus a contingent  payment
right to receive up to another $2.00 in cash per common  equivalent  share based
on the outcome of ALH's and the Company's  pending  litigation  against the U.S.
Government  concerning  ALH's and the Company's  former savings bank  subsidiary
(for  further  discussion  see  "Item 3 - Legal  Proceedings"  and note 8 to the
consolidated financial  statements).  The sole general partner of Partnership II
was a wholly owned subsidiary of Conseco. On September 30, 1996, Conseco and its
subsidiaries  purchased all of the  outstanding  common stock of ALH not already
owned by Conseco  from  Partnership  II and  others  who had a direct  ownership
interest in ALH (the "ALH Stock Purchase").

       Products

       The  Company's   products  include  single  premium  deferred   annuities
("SPDAs"),   flexible  premium  deferred  annuities  ("FPDAs"),  single  premium
immediate  annuities,  interest-sensitive  life  insurance  products  (primarily
universal life insurance),  traditional life insurance products and accident and
health  insurance  products.  Of the  $706.2  million of  annuity  deposits  and
insurance  premiums  collected (net of  reinsurance) in 1996,  approximately  92
percent  were  from  sales of  deferred  annuities,  4  percent  were  from life
insurance  products,  3 percent were from single premium immediate annuities and
less than 1 percent were from accident and health insurance products.

       Annuities  accounted for $675.0 million of the Company's annuity deposits
and insurance  premiums  collected in 1996 (net of reinsurance).  In general,  a
SPDA is a savings  vehicle  in which the  policyholder,  or  annuitant,  makes a
single premium  payment to an insurance  company which  guarantees the principal
and accrues a stated rate of interest.  After a number of years, as specified in
the  annuity  contract,  the  annuitant  may elect to take the  proceeds  of the
annuity in a single payment,  a specified  income for life or for a fixed number
of years or a combination  of certain and life  contingent  payments.  FPDAs are
similar to SPDAs in many respects,  except that FPDAs allow  additional  premium
payments in varying amounts.

       The  Company's  SPDAs  and FPDAs  typically  have an  interest  rate (the
"crediting  rate") that is  guaranteed by the Company for the first policy year,
after which the Company has the  discretionary  ability to change the  crediting
rate to any rate not below a guaranteed  minimum rate generally ranging from 3.0
percent to 5.5 percent.  The initial crediting rate is largely a function of the
interest  rate the  Company can earn on invested  assets  acquired  with the new
annuity fund deposits and the rates offered on similar products by the Company's
competitors.  For subsequent  adjustments to crediting  rates, the Company takes
into  account  the  yield  on  its  investment   portfolio,   annuity  surrender
assumptions,  competitive  industry  pricing and the crediting  rate history for
particular groups of annuity policies with similar characteristics.  Since 1992,
more than 80 percent  of the  Company's  new  annuity  sales  have been  "bonus"
products.  The  initial  crediting  rate on  these  products  specifies  a bonus
crediting  rate ranging  from 1 percent to 8 percent of the annuity  deposit for
the first  policy  year  only,  after  which the bonus  interest  portion of the
initial  crediting rate is automatically  discontinued and the renewal crediting
rate is  established.  Commissions to agents are generally  reduced by 3 or more
percentage points on products with bonus crediting rates of 3 percent or more to
partially compensate the Company for the higher initial crediting

                                        2

<PAGE>



rate on these products.  As of December 31, 1996, the average  crediting rate on
the Company's outstanding SPDAs and FPDAs, including interest bonuses guaranteed
for the first year of the annuity  contract  only,  was 5.4 percent (the average
rate exclusive of the bonuses was 5.1 percent).

       The policyholder is typically  permitted to withdraw all or a part of the
premium  paid  plus  the  accumulated  interest  credited  to his  account  (the
"accumulation  value"),  subject in many cases to the  assessment of a surrender
charge for  withdrawals  in excess of specified  limits.  Most of the  Company's
SPDAs and FPDAs provide for penalty-free  withdrawals of up to 10 percent of the
accumulation value each year,  subject to limitations.  Withdrawals in excess of
allowable  penalty-free amounts are assessed a surrender charge during a penalty
period which generally  ranges from five to 12 years after the date a policy was
issued.  The  surrender  charge is  initially  6 percent  to 12  percent  of the
accumulation  value and generally  decreases by  approximately 1 to 2 percentage
points per year during the penalty period.  Surrender  charges are set at levels
to  protect  the  Company  from loss on early  terminations  and to  reduce  the
likelihood  of  policyholders  terminating  their  policies  during  periods  of
increasing interest rates,  thereby lengthening the effective duration of policy
liabilities  and better enabling the Company to maintain  profitability  on such
policies.  In  addition,  beginning  in September  1995,  the Company  offered a
deferred  annuity  product  with a "market  value  adjustment"  feature  that is
designed  to  provide  the  Company  with   additional   protection  from  early
terminations  during a period of rising interest rates by reducing the surrender
value  payable  upon a full or partial  surrender of the policy in excess of the
allowable  penalty-free  withdrawal  amount.  Conversely,  during  a  period  of
declining interest rates, the market value adjustment feature would increase the
surrender  value payable to the  policyholder.  In 1996,  the Company  collected
premiums of $205.0 million from sales of FPDAs with this feature.

       In response to consumers' desire for alternative investment products with
returns   linked  to  those  of  common  stocks,   the  Company   introduced  an
equity-linked  SPDA in June 1996.  This product  accounted  for $87.1 million of
SPDA  premiums  collected  during  1996.  The  annuity's  accumulation  value is
credited with interest at an annual minimum  guaranteed  rate of 3 percent,  but
the  annuity   provides  for  higher   returns   based  on  a  percentage   (the
"participation rate") of the change in the S&P 500 Index during each year of its
term. The Company has the discretionary ability to change the participation rate
(which is  currently  100  percent),  subject  to a minimum of 50  percent.  The
annuity  provides  for  penalty-free  withdrawals  of up to 10  percent  of  the
accumulation value in each year after the first year of the annuity's term. Most
other withdrawals during the first eight years of the annuity's term are subject
to a 9 percent  surrender  charge.  The Company purchases S&P 500 Index Options,
the values of which change as benefits  accrue to these annuities as a result of
the equity-linked return feature.

       Life  insurance  products  accounted  for $28.6  million of the Company's
annuity deposits and insurance  premiums collected (net of reinsurance) in 1996.
The Company offers a portfolio of  interest-sensitive  life insurance  products,
including  single and flexible  premium  universal life  insurance  products and
single premium whole life products and  traditional  life  insurance,  including
term insurance.  The principal differences among these types of products offered
by the Company  relate to policy  provisions  affecting the amount and timing of
premium payments.  Prior to December 31, 1995, the Company derived approximately
one-third of its life insurance  premiums from several group term life insurance
programs,  including a program established in 1963 for members of state National
Guard Associations. On December 31, 1995, the Company entered into a coinsurance
agreement  that  ceded the  National  Guard  group  insurance  to  another  life
insurance company.

       The  Company's   interest-sensitive   life   insurance   products   offer
policyholders life insurance protection and the opportunity to accumulate assets
at competitive interest rates.  Interest-sensitive  life insurance products have
similar  characteristics to annuities with respect to the crediting of a current
rate of  interest  above a  guaranteed  minimum  rate  and the use of  surrender
charges to discourage premature withdrawal of cash values. The surrender charges
are typically larger and decline over a longer period.  Interest-sensitive  life
insurance policies also generally provide for charges against the policyholder's
account balance for the cost of insurance and administrative expenses.

       Accident and health insurance is no longer being actively marketed by the
Company.  Premiums are being generated  principally  from renewals of guaranteed
renewable and non-cancelable individual plans.



                                        3

<PAGE>



         Premium  collections  by product type for the periods  presented are as
follows:
<TABLE>
<CAPTION>


                                                                            Years ended December 31,
                                                          ------------------------------------------------------------
                                                          1996         1995          1994          1993           1992
                                                          ----         ----          ----          ----           ----
                                                                                  (Dollars in millions)
<S>                                                       <C>          <C>        <C>          <C>             <C>      
First year premiums collected:
   Traditional individual life.......................     $  1.4       $  1.1     $    1.7     $    1.7        $  1.4
   Universal life....................................        2.8          4.2          3.8          4.1           5.0
                                                          ------       ------     --------     --------        ------

     Total life......................................        4.2          5.3          5.5          5.8           6.4
   Individual annuities .............................      649.4        754.0      1,055.5        989.9         434.7
                                                          ------       ------     --------     --------        ------

     Total first year premiums.......................      653.6        759.3      1,061.0        995.7         441.1
                                                          ------       ------     --------     --------        ------

Renewal premiums collected:
   Traditional individual life.......................       12.2         13.5         13.4         12.9          13.6
   Universal life....................................       15.9         15.7         15.5         14.9          14.5
   Group life and other..............................        3.6         14.2         15.1         15.0          16.1
                                                          ------       ------     --------     --------        ------

     Total life......................................       31.7         43.4         44.0         42.8          44.2
   Individual annuities .............................       26.2         23.2         24.8         26.1          24.1
   Accident and health...............................        3.7          4.1          4.4          4.7           4.7
                                                          ------       ------     --------     --------        ------

     Total renewal premiums..........................       61.6         70.7         73.2         73.6          73.0
                                                          ------       ------     --------     --------        ------

     Total gross premiums............................      715.2        830.0      1,134.2      1,069.3         514.1

Reinsurance ceded....................................       (9.0)        (4.4)        (5.1)        (4.4)         (4.4)
                                                          ------       ------     --------     --------        ------

     Net premiums collected..........................     $706.2       $825.6     $1,129.1     $1,064.9        $509.7
                                                          ======       ======     ========     ========        ======
</TABLE>


                                        4

<PAGE>



     Insurance liabilities and life insurance in force as of the dates presented
are as follows:
<TABLE>
<CAPTION>


                                                                                          December 31,
                                                                                     ----------------------
                                                                                     1996              1995
                                                                                     ----              ----
                                                                                      (Dollars in millions)

     <S>                                                                          <C>                <C>
     Insurance liabilities:
         Deferred annuities...................................................    $ 4,881.3         $ 4,716.4
         Universal life-type contracts........................................        235.5             234.2
         Traditional life insurance contracts.................................         72.7              87.0
         Limited-payment contracts............................................         36.4               8.1
         Individual accident and health.......................................          6.7               7.2
         Group life and health................................................          3.2               3.3
         Other policyholders' funds and claims payable........................        106.5              92.5
                                                                                  ---------         ---------

                  Total insurance liabilities.................................    $ 5,342.3         $ 5,148.7
                                                                                  =========         =========


     Life insurance in force:
         Individual life:
              Universal life..................................................    $ 1,590.2         $ 1,598.4
              Single premium life.............................................        174.6             180.4
              Traditional whole life..........................................        597.6             595.3
              Individual term.................................................      1,313.2           1,364.7
                                                                                  ---------         ---------

                  Gross individual life insurance.............................      3,675.6           3,738.8
         Reinsurance ceded....................................................     (1,033.5)           (949.9)
                                                                                  ---------         ---------

                  Net individual life insurance...............................      2,642.1           2,788.9
                                                                                  ---------         ---------

         Group life and other.................................................      2,777.0           3,727.1
         Reinsurance ceded on group life and other (a)........................     (2,771.7)         (3,700.3)
                                                                                  ---------         ---------

                  Net group life insurance and other..........................          5.3              26.8
                                                                                  ---------         ---------

                  Net life insurance in force.................................    $ 2,647.4         $ 2,815.7
                                                                                  =========         =========

<FN>
         (a) In 1995,  the Company  entered into a reinsurance  contract to cede
substantially all of its group life insurance.
</FN>
</TABLE>

       Marketing and Distribution

       The Company  maintains a diverse  distribution  network and provides high
quality  service  to its agents  and  policyholders.  The  Company  markets  its
products primarily through a general agency and insurance brokerage distribution
system comprised of approximately  29,000 independent licensed agents located in
the 49 states in which the Company is licensed to transact business.

       The  insurance  brokerage  distribution  system is comprised of insurance
brokers and marketing organizations.  In the past several years, the Company has
pursued a strategy to increase the size of its brokerage distribution network by
developing  relationships  with national and regional  marketing  organizations.
These organizations  typically recruit agents for the Company by advertising the
Company's   products  and  its   commission   structure,   through  direct  mail
advertising,  or  through  seminars  for  insurance  agents and  brokers.  These
organizations  bear  most of the  costs  incurred  in  marketing  the  Company's
products.  The Company compensates the marketing  organizations by paying them a
percentage of the  commissions  earned on new annuity and life insurance  policy
sales  generated  by the agents  recruited  by such  organizations.  The Company
generally  does not enter  into  exclusive  arrangements  with  these  marketing
organizations.



                                        5

<PAGE>



       The  Company's   distribution   costs,   which  principally   consist  of
commissions  to agents  based  upon  premiums  actually  received,  are  largely
variable.  Management believes that its distribution  methods and relatively low
average  premium  per  annuity  ($29,900  in  1996)  result  in a  lower  policy
termination  rate and more stable  earnings than a strategy  emphasizing  larger
individual sales or relying on substantial sales through stock brokerage firms.

       The  Company  does not  believe  that the loss of any  agent,  broker  or
organization would have a material adverse effect on its operating  results.  No
single agent, insurance broker or marketing organization accounted for more than
10 percent of annuity deposits and insurance  premium  collections in any of the
past five years. The six states with the largest shares of premiums collected in
1996  were  California  (11  percent),  Florida  (9.7  percent),  Michigan  (7.4
percent),  New Jersey  (7.0  percent),  Illinois  (6.2  percent)  and Texas (5.5
percent).  No other state  accounted for more than 4 percent of total  collected
premiums in 1996.

       Competition and Ratings

       The  insurance  industry is highly  competitive  and  consists of a large
number of insurance  companies,  many of which are substantially larger and have
greater  financial  resources,  higher  ratings,  broader  and more  diversified
product lines,  larger sales forces and/or more widespread  agency and brokerage
relationships  than  the  Company.  Competition  also is  encountered  from  the
expanding  number  of banks,  securities  brokerage  firms  and other  financial
intermediaries that market insurance products and offer competing products, such
as mutual fund products,  traditional bank  investments  and/or other investment
and  retirement  funding  alternatives.  Insurers  compete with other  insurance
companies,  financial intermediaries and other institutions based on a number of
factors,  including  pricing and other  product  terms and  service  provided to
distributors  and  policyholders.  The  Company  must also  compete  with  other
insurers to attract and retain the allegiance of agents.

       Crediting  rates,  commissions,  the  perceived  quality of the  insurer,
product features and service are generally the principal factors  influencing an
agent's willingness and ability to sell particular annuity products. The Company
does not have exclusive  agency  agreements with its agents and believes most of
these agents sell products, similar to those sold by American Life and Casualty,
for other  insurance  companies.  This can  result in  reduced  sales if for any
reason  American Life and Casualty is relatively  less  competitive or there are
concerns about asset quality or a rating downgrade.

       In  addition,  over  the past  two  years  the  Company  has  experienced
increased  competition  from  issuers of  variable  annuity  and life  insurance
products.  Variable  annuities differ from the annuities that the Company offers
in that  the  annuitant's  rate of  return  is  dependent  upon  the  investment
performance  of  the  particular  equity,  fixed  income,  money  market,  asset
allocation or other mutual fund selected by the annuitant.  The Company does not
currently have any variable annuity products available.

       An  important  competitive  factor for life  insurance  companies  is the
ratings they receive from nationally  recognized rating  organizations.  Agents,
brokers, marketing companies and financial institutions who market the Company's
products and prospective purchasers of the Company's products use the ratings of
an insurer as one factor in  determining  which  insurer's  annuity to market or
purchase.  American Life and Casualty and Vulcan Life are rated "A- (Excellent)"
by A.M. Best Company ("A.M. Best").  Publications of A.M. Best indicate the "A-"
rating is  assigned  to those  companies  that,  in A.M.  Best's  opinion,  have
achieved   excellent   overall   performance  when  compared  to  the  standards
established  by A.M. Best and have  demonstrated  a strong ability to meet their
obligations  to  policyholders  over a long  period of time.  American  Life and
Casualty  has also  been  assigned  a  claims-paying  rating of "A-  (Good)"  by
Standard  &  Poor's  Corporation  ("Standard  &  Poor's").   Standard  &  Poor's
claims-paying  ability  ratings range from "AAA  (Superior)"  to "R  (Regulatory
Action)." An "A" is assigned by Standard & Poor's to those  companies  which, in
its opinion, have a secure claims-paying ability and whose financial capacity to
meet policyholder  obligations is viewed on balance as sound, but their capacity
to meet such  policyholder  obligations is somewhat more  susceptible to adverse
changes in economic or underwriting  conditions than more highly rated insurers.
According to Standard & Poor's, a minus (-) sign attached to a Standard & Poor's
claims-paying  rating shows relative  standing within a ratings  category.  A.M.
Best's rating and Standard & Poor's  claims-paying  rating are principally based
upon factors of concern to policyholders,  agents and intermediaries and are not
directed toward the protection of investors. Given the competitive nature of the
Company's  business  and  the  increasing  focus  placed  on the  aforementioned
ratings,  the Company  manages its business  with the  objective  of  preserving
existing ratings and, where possible,  achieving more favorable  ratings.  There
can be no  assurance  that any  particular  rating will  continue  for any given
period of time or that it will not be changed or  withdrawn  entirely if, in the
judgment  of the rating  agency,  circumstances  so  warrant.  If the  Company's
ratings were downgraded from their current levels, sales of its products and the
persistency of its in force business could be materially and adversely affected.




Reinsurance

       Consistent with the general practice of the life insurance industry,  the
Company reinsures  portions of the coverage provided by their insurance products
with  other  insurance  companies  under  agreements  of both  facultative-  and
treaty-indemnity  reinsurance.  Reinsurance  assumed from other  insurers is not
significant.  Indemnity  reinsurance  agreements  are  intended  to limit a life
insurer's  maximum  loss on a large or unusually  hazardous  risk or to obtain a
greater diversification of risk. Indemnity reinsurance does not

                                        6

<PAGE>

discharge the original insurer's primary liability to the insured. The Company's
reinsured  business is ceded to several  reinsurers.  The Company  believes  the
assuming companies are able to honor all contractual  commitments,  based on the
Company's  periodic reviews of their financial  statements,  insurance  industry
reports and reports filed with state insurance departments.

       As of December 31, 1996, the Company's policy risk retention limit on the
life of any one  individual  is $.1  million.  Reinsurance  ceded by the Company
represented 37 percent of gross  combined life  insurance in force.  Reinsurance
assumed was not material. At December 31, 1996, the total ceded business inforce
of $3.8 billion  included $2.9 billion ceded to American Equity  Investment Life
Insurance Company,  which is not rated by A.M. Best because,  (according to A.M.
Best) it did not have sufficient operating history to evaluate its performance.

Underwriting

       Substantially  all the life insurance  policies issued by the Company are
underwritten  individually,  although standardized  underwriting procedures have
been  adopted for certain  coverages.  After  initial  processing,  each file is
reviewed and the information  needed to make an  underwriting  decision (such as
medical  examinations,   doctors'  statements  and  special  medical  tests)  is
obtained.  After the  information is collected and reviewed,  the Company either
issues the policy as applied for, issues the policy with an extra premium charge
because of unfavorable  factors,  or rejects the  application.  Group  insurance
policies are underwritten based on the characteristics of the group and its past
claim experience. Underwriting with respect to SPDAs and FPDAs is minimal.

Investments

       Conseco Capital Management, Inc. ("CCM"), a registered investment adviser
wholly owned by Conseco,  manages the investment  portfolios of the Company. CCM
had  approximately  $31.1 billion of assets (at fair value) under  management at
December  31, 1996,  of which $5.4  billion  were assets of the  Company.  CCM's
investment  philosophy  is to maintain a largely  investment-grade  fixed-income
portfolio, provide adequate liquidity for expected liability durations and other
requirements and maximize total return through active investment management.

       Investment  activities  are an integral part of the  Company's  business;
investment  income is a significant  component of the Company's  total revenues.
Profitability  of many of the Company's  products is  significantly  affected by
spreads  between  interest yields on investments and rates credited on insurance
liabilities. Although substantially all credited rates on SPDAs and FPDAs may be
changed  annually,  changes in crediting rates may not be sufficient to maintain
targeted  investment  spreads  in  all  economic  and  market  environments.  In
addition,  competition  and other factors,  including the impact of the level of
surrenders  and  withdrawals,  may limit the  Company's  ability to adjust or to
maintain crediting rates at levels necessary to avoid narrowing of spreads under
certain market conditions.  As of December 31, 1996, the average yield, computed
on the cost basis of the Company's investment portfolio, was 8.0 percent and the
average  interest rate credited on the Company's  interest  sensitive  products,
excluding interest bonuses guaranteed for the first year of the annuity contract
only, was 5.1 percent.

       The Company seeks to balance the duration of its invested assets with the
expected duration of benefit payments arising from its insurance liabilities. At
December  31, 1996,  the  adjusted  modified  duration of fixed  maturities  and
short-term  investments and the duration of the Company's insurance  liabilities
were both approximately six years.

       For  information  regarding the composition  and  diversification  of the
Company's  investment  portfolio,  see "Management's  Discussion and Analysis of
Consolidated  Financial  Condition and Results of Operations - Investments"  and
note 2 to the consolidated financial statements.

Regulation

       Insurance  companies are subject to  regulation  and  supervision  by the
states  in  which  they  transact  business.  The  laws of  these  jurisdictions
generally establish agencies with broad regulatory  authority,  including powers
to: (i) grant and revoke  licenses  to  transact  business;  (ii)  regulate  and
supervise  trade  practices  and  market  conduct;   (iii)  establish   guaranty
associations;  (iv)  license  agents;  (v) approve  policy  forms;  (vi) approve
premium rates for some lines of business;  (vii) establish reserve requirements;
(viii)  prescribe  the form and content of  required  financial  statements  and
reports; (ix) determine the reasonableness and adequacy of statutory capital and
surplus; and (x) regulate the type and amount of permitted investments.

       Most states  also have  enacted  legislation  which  regulates  insurance
holding company systems,  including acquisitions,  extraordinary  dividends, the
terms of surplus notes,  the terms of affiliate  transactions  and other related
matters.  Currently,  the Company and its insurance subsidiaries have registered
as holding company systems  pursuant to such legislation in Iowa and Alabama and
routinely report to other jurisdictions.


                                       7

<PAGE>



       The federal government does not directly regulate the insurance business.
However,  federal  legislation  and  administrative  policies in several  areas,
including pension  regulation,  age and sex  discrimination,  financial services
regulation and federal  taxation,  do affect the insurance  business.  Recently,
increased scrutiny has been placed upon the insurance regulatory framework,  and
a number of state legislatures have considered or enacted legislative  proposals
that alter,  and in many cases  increase,  the  authority  of state  agencies to
regulate  insurance   companies  and  holding  company  systems.   In  addition,
legislation has been introduced from time to time in recent years which, if ever
enacted,  could result in the federal government  assuming a more direct role in
the regulation of the insurance industry.

       State  insurance  regulators  and the National  Association  of Insurance
Commissioners (an association of state regulators and their staffs,  the "NAIC")
are continually re-examining existing laws and regulations and their application
to insurance  companies.  In recent years, the NAIC has approved and recommended
to the states for adoption and  implementation  several  regulatory  initiatives
designed to decrease the risk of insolvency  of insurance  companies in general.
These   initiatives   include  risk  based  capital  ("RBC")   requirements  for
determining the levels of statutory capital and surplus an insurer must maintain
in  relation  to  its  investment  and  insurance  risks.  The  NAIC  regulatory
initiatives also impose  restrictions on an insurance  company's  ability to pay
dividends to its  stockholders.  These initiatives may be adopted by the various
states in which the  Company's  insurance  subsidiaries  are  licensed,  but the
ultimate  content  and timing of any  statutes  and  regulations  adopted by the
states  cannot be  determined  at this time.  It is not  possible to predict the
future  impact  of  changing  state and  federal  regulations  on the  Company's
operations,  and there can be no assurance that existing  insurance related laws
and regulations  will not become more restrictive in the future or that laws and
regulations enacted in the future will not be more restrictive.

       The NAIC's RBC  requirements,  which became effective  December 31, 1993,
are  intended to be used by  insurance  regulators  as an early  warning tool to
identify  deteriorating  or weakly  capitalized  companies  for the  purpose  of
initiating  regulatory  action.  Such requirements are not designed as a ranking
mechanism for adequately capitalized companies. In addition, the formula defines
a new minimum capital standard which  supplements the low, fixed minimum capital
and surplus requirements previously implemented on a state-by-state basis.

       The  NAIC's  RBC  requirements  provide  for four  levels  of  regulatory
attention,  depending  on the  ratio of the  company's  total  adjusted  capital
(defined as the total of its statutory capital, surplus, asset valuation reserve
and certain other adjustments) to its RBC. If a company's total adjusted capital
is less than 100 percent but greater  than or equal to 75 percent of its RBC, or
if a negative  trend has  occurred  (as  defined by the  regulations)  and total
adjusted  capital  is less  than 125  percent  of its RBC (the  "Company  Action
Level"),  the  company  must  submit  a  comprehensive  plan  to the  regulatory
authority which  discusses  proposed  corrective  actions to improve its capital
position.  If a  company's  total  adjusted  capital is less than 75 percent but
greater than or equal to 50 percent of its RBC (the "Regulatory  Action Level"),
the regulatory  authority will perform a special  examination of the company and
issue an  order  specifying  corrective  actions  that  must be  followed.  If a
company's  total  adjusted  capital is less than 50 percent but greater  than or
equal to 35 percent of its RBC (the "Authorized Control Level"),  the regulatory
authority may take any action it deems necessary,  including placing the company
under regulatory  control. If a company's total adjusted capital is less than 35
percent of its RBC (the "Mandatory Control Level"),  the regulatory authority is
mandated to place the company under its control.  The total adjusted  capital of
American Life and Casualty at December 31, 1996, was approximately two times the
Company Action Level.

       In  the  event  of  default  on the  Company's  debt  or the  bankruptcy,
liquidation  or  other   reorganization  of  the  Company,   the  creditors  and
shareholders of the Company would have no right to proceed against the assets of
the Company's  insurance  subsidiaries.  If American Life and Casualty or Vulcan
Life were to be  liquidated,  such  liquidation  would be  conducted by the Iowa
Insurance  Commissioner or the Alabama Insurance  Commissioner,  as the case may
be, as the  receiver  with  respect to such  insurance  company's  property  and
business.  Under the Iowa and  Alabama  insurance  laws,  all  creditors  of the
Company's insurance subsidiaries,  including, without limitation, holders of its
reinsurance  agreements  and the various state guaranty  associations,  would be
entitled to payment in full from such assets before the Company as a shareholder
would be entitled to receive any distribution.

       Approximately  once every  three to five  years as part of their  routine
regulatory   oversight   process,   insurance   departments   conduct   detailed
examinations of the books, records and accounts of insurance companies domiciled
in their states.  Such examinations are generally  conducted in cooperation with
the departments of two or three other states,  under  guidelines  promulgated by
the NAIC. An examination of American Life and Casualty was completed in 1995 for
the years 1991, 1992 and 1993. The conclusions reached in the examination report
did not have a material  adverse effect on either the Company's or American Life
and  Casualty's  business or  operations.  Vulcan  Life was last  examined as of
December 31, 1991, and the conclusions  reached did not have a material  adverse
effect on either the Company's or Vulcan Life's business or operations.

       On  the  basis  of  statutory  statements  filed  with  state  regulators
annually, the NAIC calculates twelve financial ratios to assist state regulators
in monitoring the financial condition of insurance companies. A "usual range" of
results for each ratio is used as a benchmark. In the past, variances in certain
ratios of the Company's  insurance  subsidiaries have resulted in inquiries from
insurance departments to which the Company has responded. Such inquiries did not
lead to any restrictions affecting the Company's operations.


                                        8

<PAGE>



       Under the  solvency  or  guaranty  laws of most  states in which  they do
business,   the  Company's  insurance   subsidiaries  may  be  required  to  pay
assessments  (up to certain  prescribed  limits) to  guaranty  funds,  which are
established  by various  states to fund  policyholder  losses or  liabilities of
insolvent  or  rehabilitated  insurance  companies.  These  assessments  may  be
deferred  or  forgiven  under  most  guaranty  laws if they  would  threaten  an
insurer's  financial  strength.  In certain  instances,  the  assessments may be
offset against future premium taxes.  Prior to 1991, these  assessments were not
material. However, the amount of such assessments has increased in recent years.
The Company's insurance subsidiaries statutory financial statements for the year
ended  December 31,  1996,  include $6.0 million of expenses as a result of such
assessments.

Employees

       The  Company  has  no  full-time  employees.   The  Company's  day-to-day
operations  are  administered  by Conseco  pursuant  to  agreements  between the
Company and Conseco.

Federal Income Taxation

       The  annuity  and life  insurance  products  marketed  and  issued by the
Company  generally  provide the  policyholder  with an income tax advantage,  as
compared to other savings investments such as certificates of deposit and bonds,
in that  income  taxation  on the  increase  in value of the product is deferred
until receipt by the policyholder.  With other savings investments, the increase
in value is taxed as earned.  Annuity benefits and life insurance benefits which
accrue prior to the death of the  policyholder  are  generally not taxable until
paid. Life insurance death benefits are generally  exempt from income tax. Also,
benefits received on immediate annuities (other than structured settlements) are
recognized as taxable income ratably as opposed to the economic accrual methods,
which  tend to  accelerate  taxable  income  into  earlier  years  and which are
required  for  other  investments.  The tax  advantage  for  annuities  and life
insurance  is  provided  in the  Internal  Revenue  Code  (the  "Code"),  and is
generally  followed in all states and other United States taxing  jurisdictions.
Accordingly,  it is subject to change by Congress  and the  legislatures  of the
respective taxing jurisdictions.

       The Company's  insurance  subsidiaries are taxed under the life insurance
company provisions of the Code.  Provisions in the Code require a portion of the
expenses incurred in selling insurance  products to be deducted over a period of
years,  as opposed to immediate  deduction in the year incurred.  This provision
increases  the tax for statutory  accounting  purposes  which reduces  statutory
surplus and,  accordingly,  decreases the amount of cash  dividends  that may be
paid by the life insurance subsidiaries.  For 1996 the increase in the Company's
current tax due to this provision was $15.1 million.

       The Company had regular tax loss  carryforwards  ("NOLs") at December 31,
1996 of approximately  $29.6 million,  portions of which begin expiring in 1999.
The  utilization  of  the  NOLs  is  limited  by  Section  382 of  the  Code  to
approximately  $12 million  per year,  subject to certain  exceptions  for gains
existing at the Acquisition date.

       ITEM 2.   PROPERTIES

       None.

       ITEM 3.  LEGAL PROCEEDINGS

       ALH and American Life and Casualty (the  "plaintiffs") have filed suit in
the  United  States  Court of Federal  Claims  (the  "Court of Federal  Claims")
against  the  United  States  of  America  for  breach  of  certain  contractual
agreements which were made by certain former government  regulatory  agencies to
induce the plaintiffs to capitalize  their former savings bank  subsidiary  (the
"Savings  Bank")  in  connection  with the  acquisition  of four  failed  thrift
institutions in March 1988 and the subsequent seizure of the Savings Bank by the
Office of Thrift  Supervision in July 1990 (the "Savings Bank  Litigation").  In
the Savings Bank Litigation,  the plaintiffs  claim that the defendant  breached
its contractual  agreements with respect to regulatory capital and contends that
this breach,  which resulted in the disallowance of $21 million of capital which
the  defendant   contractually   promised  would  be  perpetual  for  regulatory
accounting  purposes,  and such subsequent seizure,  constitutes a taking of the
plaintiffs'  property without just compensation and due process, in violation of
the Fifth Amendment of the United States Constitution.

       The Savings Bank Litigation  seeks monetary  damages from the government,
including  recovery of: (i) the  plaintiffs'  investment  in the Savings Bank of
143,640 shares of ALH's 1988 Series Preferred Stock and $8.4 million of cash and
(ii) compensation for costs incurred and the value of benefits  conferred on the
defendant  through the  plaintiffs'  purchase,  operation and  management of the
Savings Bank. Total restitution sought by the plaintiffs exceed $30 million.

       On July 24, 1992,  the Court of Federal  Claims  granted the  plaintiffs'
motion  for  summary  judgment  as to the  defendant's  liability  for breach of
contract in the Savings Bank Litigation.  The court also  consolidated this case
with two others and certified these cases for interlocutory appeal to the United
States  Court of Appeals  for the  Federal  Circuit  (the  "Court of  Appeals").
Subsequently, the

                                        9

<PAGE>



Court of Appeals entered a judgment  reversing the order of the Court of Federal
Claims by a decision  of two to one,  and the  plaintiffs  filed a Petition  for
Rehearing with Suggestion for Rehearing in Banc (the "Rehearing  Petition") with
the Court of Appeals.  On August 18,  1993,  the Court of Appeals  accepted  the
Rehearing  Petition,  vacated  the  judgment  which was  entered in favor of the
defendant and withdrew its opinion  accompanying  such  judgment.  On August 30,
1995, the Court of Appeals,  in banc, affirmed the summary judgment of the Court
of Federal Claims in the plaintiffs' favor by a decision of nine to two. On July
1, 1996, the Supreme Court affirmed the summary judgment of the Court of Federal
Claims in the plaintiffs'  favor by a decision of seven to two. A trial has been
scheduled  in May 1997,  in the Court of  Federal  Claims to  determine  damages
related to the breach of contract by the United States of America.

       In conjunction with the  Acquisition,  each common or equivalent share of
ALH  outstanding  immediately  prior to the  Acquisition  received a  Contingent
Payment Right,  designed to provide holders with certain financial benefits that
ALH may receive if ALH prevails in the Savings Bank Litigation. If the rights of
the holder of the 1988 Series  Preferred  Stock were not an issue in the Savings
Bank Litigation,  the 1988 Series  Preferred Stock would be convertible,  at the
option of the holder  thereof,  into  approximately  $30.1 million in connection
with the Acquisition.

       If the Savings Bank  Litigation  results in the return of the 1988 Series
Preferred  Stock to ALH,  the $30.1  million  amount  referred  to above will be
payable to the holders of the Contingent Payment Rights, together with any money
damages  recovered by ALH, subject to certain  adjustments and limitations.  If,
however,  the plaintiffs are  unsuccessful in the Savings Bank  Litigation,  the
$30.1  million  will  instead  become  payable to the holder of the 1988  Series
Preferred  Stock upon the  conversion  thereof or as  otherwise  directed by the
court. Since the timing of a final  determination of the Savings Bank Litigation
is uncertain,  the plaintiffs are unable to predict when such $30.1 million will
become payable.

       ALH, Vulcan Life and certain of its independent agents have been named as
defendants  in  litigation  in the state of Alabama  concerning  life  insurance
products sold to school teachers in the late 1980's. The cases are: (i) Sentell,
et al. v. Vulcan Life  Insurance  Company et al., filed in the Circuit Court for
Pickens County, Alabama, on August 22, 1994; (ii) Rembert, et al. v. Vulcan Life
Insurance  Company et al.,  filed on June 29,  1995,  and pending in the Circuit
Court of Marengo County,  Alabama; (iii) Baldwin et al. v. Vulcan Life Insurance
Company et al.,  filed on July 6, 1995,  and  pending  in the  Circuit  Court of
Marengo County,  Alabama;  (iv) Thomas, et al., v. Charley, et al., filed in the
Circuit  Court  of  Wilcox  County,  Alabama on  or about December 20, 1994; (v)
Wheeler v. Vulcan Life Insurance Company,  et al., filed in the Circuit Court in
Lamar County,  Alabama on May 18,  1995; and (vi) Pitts, et al. v.  Vulcan  Life
Insurance  Company  et al.,  filed in June  1996 in the  Circuit  Court in Lamar
County,  Alabama  (all  cases  are  referred  to  herein  as  the  "Vulcan  Life
Litigation").  The plaintiffs in the Vulcan Life Litigation allege,  among other
things,  that the  agent  defendants  misrepresented  that  the  life  insurance
products were part of an employee  benefit plan and that such plan would pay the
premiums for their policies  although,  under the Code, life insurance  products
may not be  purchased  through  such a plan.  The  plaintiffs  allege  that they
purchased   the   life    insurance    products    because   of   such   alleged
misrepresentations.  The plaintiffs have requested an award of compensatory  and
punitive  damages  of  unspecified  amounts.  The  defendants  have  denied  any
liability  and  have  raised   numerous   defenses   including  the  statute  of
limitations.

       In addition to the foregoing,  the Company's subsidiaries are involved in
various  pending or  threatened  legal  proceedings  arising from the conduct of
their  businesses.  These  proceedings  in some  instances  include  claims  for
punitive  damages  and similar  types of relief in  unspecified  or  substantial
amounts, in addition to amounts for alleged contractual  liability or claims for
equitable relief. In management's opinion, after consultation with counsel and a
review of available facts, these proceedings will be ultimately resolved without
materially  affecting  the  financial  condition or results of operations of the
Company.

       ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

       None.


                                       10

<PAGE>



                                     PART II

       ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
       MATTERS

       All of the  Company's  outstanding  common  stock  is  owned  by ALH  and
accordingly, is not traded on an established public trading market.

       The  Company did not pay any dividends  on its common  stock  during 1996
or 1995.  Restrictions  and  limitations  on the  Company's  ability to pay cash
dividends and on the ability of the Company's  subsidiaries to transfer funds to
the Company and to ALH in the form of cash  dividends,  surplus  note  payments,
loans or  advances  are  discussed  in  "Item 7 -  Management's  Discussion  and
Analysis  of  Consolidated  Financial  Condition  and  Results of  Operations  -
Liquidity  and  Capital  Resources"  and  notes  6 and  13 to  the  consolidated
financial statements.

                                       11

<PAGE>



           ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA

       The following table presents certain consolidated  financial data for the
periods  indicated  and  should  be read in  conjunction  with the  consolidated
financial statements and notes thereto and Management's  Discussion and Analysis
of Financial  Condition  and Results of Operations  appearing  elsewhere in this
Form 10-K.  The  comparison of  consolidated  financial  data set forth below is
significantly  affected by: (i) the  Acquisition on September 29, 1994; and (ii)
the ALH Stock  Purchase  effective  September  30,  1996.  The  Acquisition  was
accounted  for  using  the  purchase   method  of  accounting.   Under  purchase
accounting,  the total purchase cost was allocated to the assets and liabilities
acquired based on their fair values,  with the excess of the total purchase cost
over the fair value of the net assets acquired  recorded as goodwill (the "prior
basis").  The consolidated  balance sheet at December 31, 1994 and 1995, and the
consolidated  statements of operations,  shareholder's equity and cash flows for
the three months ended  December 31, 1994, the year ended December 31, 1995, and
the nine months ended  September 30, 1996,  are reported  based on such purchase
values.  As a result of the ALH Stock Purchase,  a new basis of accounting under
the "push down" method was adopted  effective  September  30,  1996.  Under this
method,  the assets and  liabilities  of the  Company  were  revalued to reflect
Conseco's  cost  basis,  which is based on the fair  values of such  assets  and
liabilities on the dates Conseco's  ownership  interests were acquired.  The new
accounting  basis was reflected in the  consolidated  balance sheet at September
30, 1996, and is reflected in the statements of operations, shareholder's equity
and cash flows for periods  subsequent to September  30, 1996. As a result,  the
assets and  liabilities  of the  Company  included  in the  December  31,  1996,
consolidated balance sheet reflect the following  combination of values: (i) the
portion of the Company's net assets  acquired by Conseco in the  Acquisition  of
the Company made by  Partnership II is valued as of September 29, 1994; and (ii)
the portion of the  Company's net assets  acquired in the ALH Stock  Purchase is
valued as of September 30, 1996. For periods prior to the Acquisition, financial
data  presented are the historical  financial data of the Company  ("predecessor
basis").
<TABLE>
<CAPTION>

                                                                        Prior Basis                         Predecessor Basis
                                                         ------------------------------------------    ----------------------------
                                         Three months    Nine months                   Three months     Nine months    Year ended
                                            ended           ended        Year ended        ended          ended       December 31,
                                        December 31,    September 30,   December 31,   December 31,   September 30,  --------------
                                          1996 (2)        1996 (1)(2)     1995 (1)       1994 (1)         1994       1993      1992
                                          --------        -----------     --------       --------         ----       ----      ----
                                                                                 (Dollars in millions)
<S>                                        <C>               <C>            <C>            <C>           <C>       <C>        <C>
Income Statement Data
Insurance policy income...............     $  11.2           $ 33.0         $  58.1        $ 13.6        $ 40.2    $ 50.0     $ 51.7
Net investment income.................       102.6            306.4           415.5          92.7         248.4     303.5      274.1
Net investment gains (losses).........        10.4              9.9           149.3            .4         (16.2)     20.3       11.2
Total revenues........................       124.9            352.6           627.6         107.9         276.2     378.4      340.0
Interest expense on notes payable.....         3.9             20.8            32.6           8.2           5.9       4.3        5.8
Total benefits and expenses...........       105.0            287.8           488.2          95.5         246.9     302.9      293.6
Income before income taxes, minority
   interest and extraordinary items...        19.9             64.8           139.4          12.4          29.3      75.5       46.6
Income before extraordinary items.....        11.5             39.9            87.4           7.3          19.8      49.0       30.4
Net income (3)........................        11.5             39.1            83.4           7.3          19.8      49.0       35.3
Net income applicable to common
   stock (3)..........................         9.8             32.5            74.7           5.1          12.6      39.7       32.6

Balance Sheet Data (at period end)
Total assets..........................    $6,440.3                         $6,203.7      $5,425.9                $4,493.8   $3,468.4
Notes payable to non-affiliates.......       103.4                            267.5         305.8                    47.7       54.5
Notes payable to affiliates...........        54.7                              -             -                      45.0        -
Total liabilities.....................     5,815.0                          5,684.9       5,237.2                 4,213.5    3,257.0
Redeemable preferred stock:
   Held by non-affiliates.............        97.0                             99.0          99.0                    95.3       65.2
   Held by Conseco....................         6.5                              -             -                       -          -
Shareholder's equity .................       521.1                            419.2          89.1                   173.5      133.6

<FN>
(1)      Income  statement data,  balance sheet data and other financial data at
         and for the three months ended  December 31, 1994,  at and for the year
         ended  December 31, 1995,  and for the nine months ended  September 30,
         1996, reflect purchase  accounting  adjustments to record the Company's
         assets  and  liabilities  at  their  estimated  fair  value  as of  the
         Acquisition date. As a result of such  adjustments,  the financial data
         with  respect  to the  Company  prior  to the  Acquisition  may  not be
         comparable to that of the Company following the Acquisition.




                                       12

<PAGE>

(2)      As a result  of the ALH  Stock  Purchase,  a new  accounting  basis was
         reflected in the balance sheet data at September 30, 1996, and December
         31, 1996,  and was reflected in the  statement of  operations  data and
         other financial data for the three months ended December 31, 1996. As a
         result of such  adjustments,  the  financial  data with  respect to the
         Company  prior to the ALH Stock  Purchase may not be comparable to that
         of the Company after the ALH Stock Purchase.

(3)      In the nine  months  ended  September  30,  1996,  and the  year  ended
         December 31, 1995, the Company recognized an extraordinary  charge (net
         of income taxes) of $.8 million and $4.0 million,  respectively, on the
         extinguishment  of debt.  Net income in 1992 includes an  extraordinary
         credit  of $4.9  million  (net of  income  taxes)  attributable  to the
         reduction of federal income tax expense  arising from the  carryforward
         of prior years' realized losses on investments.
</FN>
</TABLE>

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS.

       The  following  discussion  addresses  the  principal  factors  affecting
earnings and financial  condition  including liquidity and capital resources and
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto appearing elsewhere in this Form 10-K.

Results of Operations

       1996 Periods Combined (Three  Months Ended  December  31, 1996  and  Nine
       Months Ended September 30, 1996) Compared to Year Ended December 31, 1995

       Operating  data for 1996 are  presented in two periods:  the three months
ended  December 31,  1996,  and the nine months  ended  September  30, 1996 (the
period  preceding  the ALH Stock  Purchase).  As explained  above under Item 6 -
Selected  Consolidated  Financial  Data,  the  purchase  accounting  adjustments
resulting from the ALH Stock Purchase  materially  affect the  comparability  of
operating data for the periods before and after the ALH Stock Purchase.

       Insurance  policy  income,   which  consists  of  premiums   received  on
traditional  life  insurance  products  and policy  fund and  surrender  charges
assessed against investment type products, decreased 24 percent to $44.2 million
in the 1996 periods from $58.1 million in 1995.  This decrease was primarily the
result of a reduction in life insurance premiums related to group life insurance
business coinsured to an unaffiliated  company,  partially offset by an increase
in surrender  charges earned on annuity policy  withdrawals.  Surrender  charges
assessed against universal life-type and investment-type  contracts for the 1996
periods were $18.3 million compared to $15.4 million for 1995 while  withdrawals
from such contracts were $756.4 million and $766.2 million for the same periods,
respectively.  The Company has experienced  increases in withdrawals during 1996
due to: (i) the increased  size of the  Company's  annuity  portfolio;  and (ii)
competition from other investment  products,  which caused some policyholders to
surrender  policies and incur a surrender  charge to invest funds in alternative
investments.

       Net investment income decreased 1.6 percent to $409.0 million in the 1996
periods from $415.5 million in 1995. The average invested assets (amortized cost
basis) increased to $5.1 billion in the 1996 periods compared to $4.7 billion in
1995 while the yield earned on average  invested assets decreased to 8.1 percent
in the 1996 periods from 8.8 percent in 1995.  Cash flows  received  during 1995
and 1996 (including  cash flows from the sales of investments)  were invested in
lower-yielding securities due to a general decline in interest rates.

       Net investment  gains (losses) were $20.3 million in the 1996 periods and
$149.3 million in 1995 and often  fluctuate  from period to period.  The Company
sold approximately $2.5 billion of investments (principally fixed maturities) in
the 1996 periods compared to $2.8 billion in 1995.

       Selling securities at a gain and reinvesting the proceeds at lower yields
may, absent other management action,  tend to decrease future investment yields.
The Company believes,  however,  that certain factors would mitigate the adverse
effect of such decreases as follows: (i) additional  amortization of the cost of
policies  purchased and the cost of policies  produced is recognized in the same
period as the gain in order to reflect  reduced future yields  thereby  reducing
such  amortization  in future  periods (see  amortization  related to investment
gains  below);  (ii)  interest  rates  credited to some  products can be reduced
thereby  diminishing the effect of the yield decrease on the investment  spread;
and  (iii)  the  investment  portfolio  grows as a  result  of  reinvesting  the
investment gains.

       Insurance policy benefits and change in future policy benefits  decreased
27  percent  to $24.1  million in the 1996  periods  from $33.1  million in 1995
primarily as a result of the reinsuring of the group life insurance business.

                                       13

<PAGE>




       Interest  expense on  annuities  and  financial  products  decreased  4.9
percent  to $246.2  million  in the 1996  periods  from  $258.8  million in 1995
primarily due to: (i) lower crediting rates; and (ii) the expensing of the first
year  interest  rate bonuses of  approximately  $5.9 million in 1995 on policies
issued prior to the Acquisition  date as a result of the application of purchase
accounting on the Acquisition  date. Such amounts were considered in determining
the cost of policies  purchased and its  amortization.  Prior to the Acquisition
date, such first year interest rate bonuses (related to policies issued prior to
the  Acquisition  date) were  capitalized  as a cost of  policies  produced.  At
December  31,  1996  and  1995,  the  weighted  average  crediting  rate for the
Company's  annuity  liabilities  excluding  interest bonuses  guaranteed for the
first  year  of  the  annuity   contract   was  5.1  percent  and  5.3  percent,
respectively.

       Interest expense on notes payable  decreased to $24.7 million in the 1996
periods from $32.6 million in 1995 due to reductions in outstanding indebtedness
and from lower interest rates on the borrowings.

       Amortization related to operations increased 6.9 percent to $45.2 million
in the 1996 periods from $42.3  million in 1995.  Such  increase is affected by:
(i) the adoption of a new basis of accounting as discussed  above;  and (ii) the
increased  amount  of  business  in  force  on  which   acquisition   costs  are
capitalized.

       Cost of policies  produced  represents the cost of producing new business
(primarily commissions,  bonus interest and certain costs of policy issuance and
underwriting)  which varies with and is primarily  related to the  production of
new business.  Costs  deferred may represent  amounts paid in the period the new
business is written (such as underwriting  costs and first year  commissions) or
in periods after the business is written (such as commissions paid in subsequent
years in excess of ultimate commissions paid and bonus interest credited through
the first policy anniversary date).

       Cost of policies purchased  represents the portion of the cost to acquire
the  Company  that is  attributable  to the right to  receive  cash  flows  from
insurance  contracts  in force at the  acquisition  dates.  Some costs  incurred
subsequent  to the  acquisition  dates on policies  issued  prior to such dates,
which  otherwise would have been deferred had it not been for the Acquisition or
change in accounting basis (because they vary with and are primarily  related to
the  production  of the  acquired  policies),  are  expensed.  Examples  include
commissions paid in excess of ultimate commissions and bonus interest.  However,
such amounts were considered in determining  the cost of policies  purchased and
its amortization.

       Amortization of  goodwill  increased  to $9.3 million in the 1996 periods
from $9.1 million in 1995 due to the adoption of the new basis of accounting.

       Amortization  related to investment  gains  decreased to $16.8 million in
the 1996  periods  from  $83.3  million in 1995 as a result of the  decrease  in
investment gains.

       Income tax expense  decreased  to $33.3  million in the 1996 periods from
$51.9 million in 1995.  This decrease is primarily due to the decrease in pretax
income to $84.7  million in the 1996  periods from $139.4  million in 1995.  The
effective  tax rate of 39 percent in 1996 and 37  percent in 1995  exceeded  the
statutory  corporate  federal  income tax rate (35  percent)  primarily  because
goodwill amortization is not deductible for federal income tax purposes.

       Extraordinary charge incurred in 1996 relates to debt issuance costs that
were written off when the $125.0 million principal balance outstanding under the
senior  credit   facility  was  repaid  using  the  proceeds  from  the  capital
contribution from ALH. The extraordinary charge incurred in 1995 relates to debt
issuance  costs that were written off when the former  senior term loan was paid
off with the proceeds of the new senior credit facility.

       Year Ended December 31, 1995 Compared  to  1994  Periods  Combined (Three
       Months Ended December 31, 1994 and Nine Months Ended September 30, 1994)

       Operating  data for 1994 are  presented in two periods:  the three months
ended  December 31,  1994,  and the nine months  ended  September  30, 1994 (the
period preceding the Acquisition).  As explained above,  under Item 6 - Selected
Consolidated  Financial Data, the purchase accounting adjustments resulting from
the Acquisition  materially  affect the  comparability of operating data for the
periods before and after the Acquisition.

       Insurance  policy  income,   which  consists  of  premiums   received  on
traditional  life  insurance  products  and policy  fund and  surrender  charges
assessed against investment type products,  increased 8 percent to $58.1 million
in 1995 from $53.8  million in the 1994  periods,  primarily  because  increased
annuity  policy  withdrawals  resulted in higher  surrender  charges.  Surrender
charges assessed against universal life-type and  investment-type  contracts for
1995 were $15.4  million  compared to $10.2  million for the 1994 periods  while
withdrawals  from such  contracts were $766.2 million and $539.2 million for the
same periods, respectively. The Company has experienced increases in withdrawals
during 1995 due to: (i) the increased size of the Company's  annuity  portfolio;
and

                                       14

<PAGE>



(ii) competition from other investment products, which caused some policyholders
to  surrender  policies  and  incur  a  surrender  charge  to  invest  funds  in
alternative investments.

       Net investment income increased 22 percent to $415.5 million in 1995 from
$341.1 million in the 1994 periods on a 7 percent  increase in average  invested
assets  (amortized  cost basis) to $4.7 billion in 1995 compared to $4.4 billion
in the 1994  periods.  The  percentage  increase  in net  investment  income was
greater than the  percentage  increase in average  invested  assets  because the
yield earned on average  invested  assets  increased to 8.8 percent in 1995 from
7.9 percent in the 1994 periods.  The increase in yield primarily  resulted from
the application of purchase accounting as a result of the Acquisition.

       Net  investment  gains  (losses) were $149.3  million in 1995 and $(15.8)
million in the 1994  periods  and often  fluctuate  from  period to period.  The
Company  sold  approximately  $2.8  billion of  investments  (principally  fixed
maturities) in 1995 compared to $1.1 billion in the 1994 periods. Net investment
gains from sales of  investments  in the 1994  periods  were offset by a loss on
certain interest rate swap contracts that no longer  effectively hedged interest
rate risks in the second  quarter of 1994 and were  therefore  recorded  at fair
value,  resulting in a net realized loss of $21.3 million.  Substantially all of
the Company's  interest rate swap  contracts were  terminated  subsequent to the
Acquisition with no additional loss. The increased level of investment  activity
in 1995 is the  result  of  planned  changes  in the fixed  maturity  investment
portfolio to reduce the  portfolio's  duration and exposure to more volatile CMO
investments.

       Selling securities at a gain and reinvesting the proceeds at lower yields
may, absent other management action,  tend to decrease future investment yields.
The Company believes,  however,  that certain factors would mitigate the adverse
effect of such decreases as follows: (i) additional  amortization of the cost of
policies  purchased and the cost of policies  produced is recognized in the same
period as the gain in order to reflect  reduced future yields  thereby  reducing
such  amortization  in future  periods (see  amortization  related to investment
gains  below);  (ii)  interest  rates  credited to some  products can be reduced
thereby  diminishing the effect of the yield decrease on the investment  spread;
and  (iii)  the  investment  portfolio  grows as a  result  of  reinvesting  the
investment gains.

       Interest expense on annuities and financial products increased 18 percent
to $258.8 million in 1995 from $220.1 million in the 1994 periods  primarily due
to:  (i) a  larger  block of  annuity  business  in force in 1995;  and (ii) the
expensing of the first year interest rate bonuses of approximately  $5.9 million
in 1995 on  policies  issued  prior to the  Acquisition  date as a result of the
application of purchase accounting on the Acquisition date. At December 31, 1995
and  1994,  the  weighted  average  crediting  rate  for the  Company's  annuity
liabilities  excluding  interest  bonuses  guaranteed  for the first year of the
annuity contract was 5.3 percent.

       Interest expense on notes payable increased to $32.6 million in 1995 from
$14.1  million in the 1994  periods as a result of  additional  interest on debt
incurred to finance the Acquisition, partially offset by a reduction in interest
expense  resulting  from the  repayment  of  subsidiary  bank debt that had been
outstanding prior to the Acquisition.

       Amortization related to operations increased 9.6 percent to $42.3 million
in 1995  from  $38.6  million  in the  1994  periods.  Amortization  related  to
operations  during  the  first  nine  months  of 1994  is  comprised  solely  of
amortization of cost of policies  produced.  Amortization  related to operations
during 1995 and the last three months of 1994 is comprised of  amortization  of:
(i) the cost of policies  purchased  for  business  in force at the  Acquisition
date; and (ii) the cost of policies produced for business written  subsequent to
the Acquisition date.

       Cost of policies  produced  represents the cost of producing new business
(primarily commissions,  bonus interest and certain costs of policy issuance and
underwriting)  which varies with and is primarily  related to the  production of
new business.  Costs  deferred may represent  amounts paid in the period the new
business is written (such as underwriting  costs and first year  commissions) or
in periods after the business is written (such as commissions paid in subsequent
years in excess of ultimate commissions paid and bonus interest credited through
the first policy anniversary date).

       Cost of policies purchased  represents the portion of the cost to acquire
the  Company  that is  attributable  to the right to  receive  cash  flows  from
insurance  contracts  written  at the  Acquisition  date.  Some  costs  incurred
subsequent to the Acquisition  date on policies issued prior to such date, which
otherwise would have been deferred had it not been for the Acquisition  (because
they vary with and are  primarily  related  to the  production  of the  acquired
policies), are expensed. Examples include commissions paid in excess of ultimate
commissions  and bonus  interest.  However,  such  amounts  were  considered  in
determining the cost of policies  purchased and its amortization.  The amount of
amortization  related  to  operations  in the 1995  period is less than the 1994
period primarily due to costs related to purchased policies that would have been
deferred as the cost of policies produced but instead are expensed as either:
(i) other operating costs; or (ii) interest on annuities and financial products.

       Amortization  of  goodwill  increased  to $9.1  million in 1995 from $2.2
million  in the 1994  periods.  The  1995  amount  includes  an  entire  year of
amortization and 1994 includes amortization for three months.  Goodwill prior to
the Acquisition was insignificant.



                                       15

<PAGE>

       Amortization  related to investment  gains  increased to $83.3 million in
1995 from $2.8  million  in the 1994  periods  as a result  of the  increase  in
investment gains.

       Income tax expense  increased to $51.9 million in 1995 from $14.7 million
in the 1994  periods.  This  increase is primarily due to the increase in pretax
income to $139.4  million in 1995 from $41.7  million in the 1994  periods.  The
effective  tax rate of 37  percent  in 1995  exceeded  the  statutory  corporate
federal  income  tax rate (35  percent)  because  goodwill  amortization  is not
deductible for federal income tax purposes.  The effective tax rate approximated
the statutory rate of 35 percent in 1994.

       Extraordinary charge incurred in 1995 relates to debt issuance costs that
were written off when the former senior term loan was paid off with the proceeds
of the new bank financing.

       Dividends on preferred  stock decreased to $8.7 million in 1995 from $9.4
million in the 1994 periods primarily due to the elimination of the dividends on
the issues of preferred stock held by ALH which were redeemed at the Acquisition
date.

Investment Portfolio

       The  Company's  investment  strategy  is to: (i)  maintain a  diversified
predominantly  investment  grade fixed income  portfolio;  (ii) provide adequate
liquidity  to  meet  the  cash  flow  requirements  of  policyholder  and  other
obligations;  and (iii)  maximize  current  income and total  investment  return
through active investment management. Consistent with this strategy, investments
in fixed maturity  securities,  mortgage loans, policy loans and short-term debt
investments  collectively  comprised  98  percent  of the  Company's  investment
portfolio  at December  31, 1996.  The  remainder of the invested  assets was in
equity securities and other investments.

       The Company's insurance  subsidiaries are regulated by insurance statutes
and  regulations as to the type of  investments  that they are permitted to make
and the  amount  of funds  that may be used for any one type of  investment.  In
light  of  these  statutes  and  regulations  and  the  Company's  business  and
investment  strategy,  the Company  generally  seeks to invest in United  States
government  and government  agency  securities  and corporate  securities  rated
investment grade by established  nationally-recognized  rating organizations or,
if not rated, in securities of comparable investment quality.

       The  Company's  investment  portfolio  has been  managed by CCM since the
Acquisition.  Prior to the Acquisition,  the Company  maintained a predominantly
investment  grade fixed maturity  investment  portfolio with the primary goal of
avoiding credit risk. As a result, fixed maturity investments on the Acquisition
date included  approximately  $2.0 billion of  mortgage-backed  securities which
comprised 50 percent of the Company's  fixed maturity  investments.  While these
securities  had minimal  credit risk they were subject to greater  interest rate
risk (as discussed  hereafter) than traditional fixed income  securities.  Since
the  Acquisition,  the Company has reduced its overall exposure to interest rate
risk  by,  in part,  selling  mortgage-backed  security  investments  with  high
interest  rate risk and  investing  proceeds and new cash flows in  intermediate
term investment grade corporate securities.

       The amortized cost and estimated fair value of fixed  maturities  (all of
which were actively managed) at December 31, 1996 were as follows:
<TABLE>
<CAPTION>
                                                                                     Gross         Gross      Estimated
                                                                      Amortized   unrealized    unrealized      fair
                                                                        cost         gains        losses        value
                                                                        ----         -----        ------        -----
                                                                                      (Dollars in millions)
       <S>                                                           <C>            <C>          <C>          <C>   
       United States Treasury securities..........................   $   49.7       $  1.9       $  -         $   51.6
       Obligations of states and political subdivisions
          and foreign government obligations......................       54.5          1.5           .5           55.5
       Public utility securities..................................      739.5         29.3           .5          768.3
       Other corporate securities.................................    2,759.0         63.8         12.3        2,810.5
       Mortgage-backed securities.................................    1,496.9         35.6          2.9        1,529.6
                                                                     --------       ------        -----       --------

              Total fixed maturities..............................   $5,099.6       $132.1        $16.2       $5,215.5
                                                                     ========       ======        =====       ========
</TABLE>

                                       16

<PAGE>



       The following table sets forth fixed maturity investments at December 31,
1996, classified by rating categories  (designated categories include securities
with "+" or "-" ratings modifiers).  The category assigned is the highest rating
by Standard & Poor's or Moody's  Investors  Service or, as to $41.1 million fair
value of fixed  maturities not rated by such firms,  the rating  assigned by the
NAIC.  For the  purposes  of this  table,  NAIC Class 1 is  included  in the "A"
rating; Class 2, "BBB"; and Class 3, "BB"; and Classes 4-6, "B+ and below".
<TABLE>
<CAPTION>

                                                                                      Percent of
                                                                           ------------------------------
                                                                              Fixed             Total
                                     Investment rating                     maturities         investments
                                     -----------------                     ----------         -----------
                      <S>                                                    <C>                 <C>    
                      AAA..............................................      32%                 31%
                      AA...............................................      11                  10
                      A................................................      28                  27
                      BBB..............................................      25                  24
                                                                            ---                  --

                               Investment grade........................      96                  92
                                                                            ---                  --
                      BB...............................................       3                   3
                      B+ and below.....................................       1                   1
                                                                            ---                  --

                               Below investment grade..................       4                   4
                                                                            ---                  --

                               Total fixed maturities..................     100%                 96%
                                                                            ===                  ==
</TABLE>

       Below investment grade securities generally have greater risks than other
corporate debt investments, including risk of loss upon default by the borrower,
and are often unsecured and  subordinated to other  creditors.  Below investment
grade issuers usually have high levels of indebtedness and are more sensitive to
adverse  economic  conditions,  such as recession or increasing  interest rates,
than are  investment  grade  issuers.  The  Company is aware of these  risks and
monitors its below investment grade  securities  closely.  At December 31, 1996,
the Company's below investment grade corporate fixed maturities had an amortized
cost of $187.8 million and an estimated fair value of $191.7 million.

       The  Company,  in  conjunction  with  CCM,  periodically   evaluates  the
creditworthiness  of each issuer  whose  securities  are held in the  portfolio.
Special  attention is paid to those securities whose market values have declined
materially  for reasons  other than changes in interest  rates or other  general
market conditions.  The Company considers available  information to evaluate the
realizable value of the investment,  the specific  condition of the issuer,  and
the  issuer's  ability  to  comply  with the  material  terms  of the  security.
Information  reviewed may include the recent  operational  results and financial
position of the issuer,  information  about its industry,  recent press releases
and other information.  If evidence does not exist to support a realizable value
equal to or greater than the carrying  value of the  investment and such decline
in market value is determined to be other than  temporary,  the Company  reduces
the carrying  amount to its net  realizable  value,  which  becomes the new cost
basis,  and the amount of the  reduction  is  reported as a realized  loss.  The
Company  recognizes  any  recovery  of such  reductions  in the cost basis of an
investment as a realized gain only upon the sale, repayment or other disposition
of the investment.  During 1996 and 1995, the Company  recorded  realized losses
for investment writedowns of $1.5 million and $7.1 million,  respectively,  as a
result of changes in the  financial  condition  of an issuer and  changes in the
value of the  underlying  collateral,  which caused the Company to conclude that
the  decline in fair value of such  investments  was other than  temporary.  The
Company's  investment  portfolio  is subject to the risk of further  declines in
realizable  value,  however,  the Company attempts to mitigate this risk through
the diversification and active management of its portfolio.

       The Company had no fixed maturity investments in technical or substantive
default as of December 31, 1996. There were no fixed maturity  investments about
which the Company had serious  doubts as to the ability of the issuers to comply
with the contractual terms of their obligations on a timely basis.

       The  Company's  policy is to  discontinue  the  accrual of  interest  and
eliminate all previous interest accruals for defaulted  securities,  if based on
the Company's  assessment such amounts will not be ultimately  realized in full.
Investment  income  forgone due to defaulted  securities  was $.2  million,  $.7
million and $.5 million for the three months ended  December 31, 1996,  the nine
months  ended  September  30,  1996,  and the  year  ended  December  31,  1995,
respectively. There was no forgone investment income in the 1994 periods.

       Proceeds from the sales of  investments  (principally  fixed  maturities)
were $1.5 billion and $1.1 billion for the three months ended December 31, 1996,
and the nine months  ended  September  30,  1996,  respectively,  and such sales
resulted in net investment  gains of $11.9 million and $9.9 million for the same
respective  periods.  Proceeds from the sales of investments  (principally fixed
maturities)  were $2.8 billion for the year ended December 31, 1995.  Such sales
resulted in net investment  gains of $156.4 million.  Proceeds from the sales of
investments (principally fixed maturities) were $.5 billion for the three months
ended December 31, 1994.

                                       17

<PAGE>



Such sales resulted in net investment gains of $.9 million.  Proceeds from sales
of fixed  maturity  securities  during the first  nine  months of 1994 were $604
million,  of which $596  million  were from sales of  securities  classified  as
actively  managed and $8 million were from the sale of securities  classified as
held-to-maturity  as of January 1, 1994.  These sales resulted in net investment
gains of $5.8 million. The securities  classified as held-to-maturity  were sold
subsequent  to a debtor  being  placed  on credit  watch by a major  independent
rating agency.  A loss of $1.6 million was recognized on such sale. The issuer's
credit ratings were subsequently downgraded.

       At December 31, 1996,  fixed maturity  investments  included $1.5 billion
(29  percent of the fixed  maturity  investment  portfolio)  of  mortgage-backed
securities.  The yield characteristics of mortgage-backed securities differ from
those of traditional fixed income  securities.  Interest and principal  payments
occur more frequently, often monthly, and mortgage-backed securities are subject
to risks associated with variable  prepayments.  Prepayment rates are influenced
by a number of factors which cannot be predicted with  certainty,  including the
relative  sensitivity of the underlying  mortgages backing the assets to changes
in interest rates; a variety of economic,  geographic and other factors; and the
repayment priority of the securities in the overall securitization structures.

       In  general,  prepayments  on the  underlying  mortgage  loans,  and  the
securities backed by these loans, increase when the level of prevailing interest
rates   declines   significantly   below  the  interest  rates  on  such  loans.
Mortgage-backed  securities  purchased at a discount to par will  experience  an
increase in yield when the  underlying  mortgages  prepay faster than  expected.
Those  securities  purchased at a premium that prepay  faster than expected will
incur a reduction in yield.  When declines in interest rates occur, the proceeds
from the prepayment of mortgage-backed securities are likely to be reinvested at
lower rates than the Company was earning on the prepaid securities. As the level
of  prevailing   interest  rates  increases,   prepayments  on   mortgage-backed
securities  decrease as fewer  underlying  mortgages are  refinanced.  When this
occurs,  the average  maturity  and duration of the  mortgage-backed  securities
increase, which decreases the yield on mortgage-backed securities purchased at a
discount  because  the  discount  is  realized  as income  at a slower  rate and
increases the yield on those purchased at a premium as a result of a decrease in
annual amortization of the premium.

       The  following  table  sets  forth  the par  value,  amortized  cost  and
estimated fair value of  mortgage-backed  securities  including CMOs at December
31, 1996,  summarized by interest rates on the underlying collateral at December
31, 1996:
<TABLE>
<CAPTION>

                                                                                          Par        Amortized      Estimated
                                                                                         value         cost        fair value
                                                                                         -----         ----        ----------
                                                                                                 (Dollars in millions)
               <S>                                                                     <C>            <C>         <C> 
               Below 7 percent.....................................................    $   411.8     $   386.4    $   392.4
               7 percent - 8 percent...............................................        955.8         898.9        919.3
               8 percent - 9 percent...............................................        175.0         166.1        172.3
               9 percent and above.................................................         51.2          45.5         45.6
                                                                                        --------      --------     --------

                    Total mortgage-backed securities...............................     $1,593.8      $1,496.9     $1,529.6
                                                                                        ========      ========     ========
</TABLE>

       The amortized cost and estimated fair value of mortgage-backed securities
including  CMOs at December 31, 1996,  summarized  by type of security,  were as
follows:
<TABLE>
<CAPTION>

                                                                                                 Estimated fair value
                                                                                                -----------------------
                                                                                                               % of
                                                                                Amortized                      fixed
Type                                                                              cost          Amount      maturities
- ----                                                                              ----          ------      ----------
                                                                                 (Dollars in millions)

<S>                                                                            <C>            <C>              <C>  
Pass-throughs and sequential and targeted amortization classes.............    $1,075.6       $1,095.4          21%
Support classes............................................................       105.7          110.2           2
Accrual (Z tranche) bonds..................................................        22.7           23.8           1
Planned amortization classes and accretion directed bonds..................       171.9          175.9           3
Subordinated classes.......................................................       121.0          124.3           2
                                                                               --------       --------          --

                                                                               $1,496.9       $1,529.6          29%
                                                                               ========       ========          ==
</TABLE>

     Pass-throughs and sequential and targeted amortization classes have similar
prepayment  variability.  Pass-throughs  have  historically  provided  the  best
liquidity  in  the  mortgage-backed  securities  market  and  provide  the  best
price/performance  ratio in a highly volatile  interest rate  environment.  This
type of  security  is also  frequently  used as  collateral  in the dollar  roll
market. Sequential 

                                       18

<PAGE>




classes pay in a strict sequence with all principal payments received by the CMO
paid to the  sequential  tranches in order of  priority.  Targeted  amortization
classes provide a modest amount of prepayment protection when prepayments on the
underlying  collateral  increase  from those  assumed at pricing  and thus offer
slightly better call protection than sequential classes and pass-throughs.

       Planned amortization classes and accretion directed bonds are some of the
most stable and liquid  instruments in the  mortgage-backed  securities  market.
Planned  amortization  class  bonds  adhere  to a fixed  schedule  of  principal
payments   provided  that  the  underlying   mortgage   collateral   experiences
prepayments  within a  certain  range.  Changes  in  prepayment  rates are first
absorbed by support classes which insulate the planned amortization classes from
the consequences of both faster prepayments (average life shortening) and slower
prepayments (average life extension).

       Support   classes   absorb  the   prepayment   risk  from  which  planned
amortization and targeted amortization classes are protected.  As such, they are
usually  extremely  sensitive  to  prepayments.  Most of the  Company's  support
classes are higher average life  instruments that generally will not lengthen if
interest  rates rise from year end levels and will have a tendency to shorten if
interest rates decline.  However, since these bonds have costs below par values,
higher prepayments will have the effect of increasing yields.

       Accrual  bonds  are CMOs  structured  such  that the  payment  of  coupon
interest is deferred  until  principal  payments  begin on these bonds.  On each
accrual date,  the principal  balance is increased by the amount of the interest
(based upon the stated coupon rate) that otherwise  would have been payable.  As
such,  these  securities  act much  the same as zero  coupon  bonds  until  cash
payments begin. Cash payments typically do not commence until earlier classes in
the CMO structure have been retired,  which can be  significantly  influenced by
the prepayment  experience of the underlying mortgage loan collateral in the CMO
structure.  Because  of the zero  coupon  element  of these  securities  and the
potential uncertainty as to the timing of cash payments, their market values and
yields  are  more  sensitive  to  changing   interest  rates  than  other  CMOs,
pass-through securities and coupon bonds.

       Subordinated  CMO  classes  have both  prepayment  and credit  risk.  The
subordinated  classes  are  used  to  lend  credit  enhancement  to  the  senior
securities  and  as  such,   rating  agencies  require  that  this  support  not
deteriorate  due to the prepayment of the  subordinated  securities.  The credit
risk of subordinated  classes is derived from the negative  leverage of owning a
small  percentage of the  underlying  mortgage loan  collateral  while bearing a
majority of the risk of loss due to homeowner defaults.

       At December 31,  1996,  the  mortgage  loan  portfolio of the Company was
diversified across 58 properties with an average loan size of approximately $1.0
million.  Approximately  99  percent of the  mortgage  loan  balance  relates to
commercial  properties  including  retail,   multifamily  residential,   office,
industrial,  nursing home, restaurant and other properties.  Less than 1 percent
of the mortgage loan balance was  noncurrent  at December 31, 1996.  The Company
had $.2 million in realized  losses on mortgage  loans during 1996.  At December
31, 1996, the Company had a loan loss reserve of $.3 million.

       At December 31, 1996,  the Company  held no trading  account  securities.
Trading account securities are investments that are purchased with the intent to
be traded prior to their  maturity,  or are believed likely to be disposed of in
the  foreseeable  future as a result of market or issuer  developments.  Trading
account securities are carried at estimated fair value, with the changes in fair
value reflected in the statement of operations.

       Other  invested  assets  include  certain  non-traditional   investments,
including  investments  in  venture  capital  funds,  limited  partnerships  and
promissory notes.

       Short-term  investments  totaled $15.4 million, or .3 percent of invested
assets at December 31, 1996,  and consisted  primarily of  commercial  paper and
repurchase agreements relating to government securities.

       As part of its  investment  strategy,  the Company  enters  into  reverse
repurchase  agreements  and dollar roll  transactions  to increase its return on
investments and improve its liquidity.  Reverse repurchase  agreements involve a
sale of securities and an agreement to repurchase the same securities at a later
date at an agreed upon  price.  Dollar  rolls are similar to reverse  repurchase
agreements  except  that  the  repurchase  involves  securities  that  are  only
substantially  the  same  as the  securities  sold.  The  Company  enhances  its
investment  yield  by  investing  the  proceeds  from the  sales  in  short-term
securities  pending the  contractual  repurchase of the securities at discounted
prices in the forward market. The Company is able to engage in such transactions
due to the  market  demand for  mortgage-backed  securities  to form CMOs.  Such
investment borrowings averaged $81.4 million during 1996 and were collateralized
by investment securities with fair values approximately equal to the loan value.
The weighted average interest rate on short-term  collateralized  borrowings was
5.6 percent in 1996. The primary risk associated with short-term  collateralized
borrowings is that the counterparty will be unable to perform under the terms of
the  contract.  The  Company's  exposure  is  limited  to the  excess of the net
replacement cost of the securities over the value of the short-term  investments
(which was not material at December 31,  1996).  The Company  believes  that the
counterparties  to  its  reverse  repurchase  and  dollar  roll  agreements  are
financially responsible and that the counterparty risk is minimal.

                                       19

<PAGE>

Liquidity and Capital Resources

       Insurance Operations

       The Company's annuity and life insurance  business generally provides the
Company's   insurance   subsidiaries  with  positive  cash  flows  from  premium
collections  and  investment  income.  Cash  flows  from  insurance   subsidiary
financing  activities  principally result from the excess of premium collections
from annuities and  interest-sensitive  insurance contracts over related benefit
payments,  including  withdrawal and surrender payments.  Changes in the account
balances for  insurance  liabilities  accounted  for as universal  life-type and
investment-type  contracts  (primarily  deferred  annuities)  (see note 1 in the
consolidated  financial  statements) for the three years ended December 31, 1996
are summarized as follows:
<TABLE>
<CAPTION>

                                                                               Year Ended December 31,
                                                                       --------------------------------------
                                                                       1996             1995             1994
                                                                       ----             ----             ----
                                                                                (Dollars in millions)

<S>                                                                  <C>               <C>            <C> 
Account balances, beginning of period...........................     $4,950.6          $4,677.9       $3,904.8

Annuity deposits................................................        675.0             777.2        1,080.3
Life insurance deposits.........................................         19.8              19.9           19.3
Interest credited, including first year bonus interest..........        263.2             271.4          232.4
Policy fund and surrender charges assessed......................        (32.8)            (29.6)         (24.3)
Withdrawals and surrender payments..............................       (756.4)           (766.2)        (539.2)
Other reserve adjustments.......................................         (2.6)               -             4.6
                                                                     --------          --------       --------

Account balances, end of period.................................     $5,116.8          $4,950.6       $4,677.9
                                                                     ========          ========       ========

Net cash flows (total deposits less withdrawal
         and surrender payments)................................     $  (61.6)         $   30.9       $  560.4
                                                                     =========         ========       ========
</TABLE>
       Growth in annuity deposits began to slow in 1994 and declined in 1995 and
1996 as a result of several  factors.  The demand for  individual  fixed annuity
products offered by all insurance companies decreased during 1995 and 1996. Such
decrease is believed to be attributable to increased  competition  from products
such as mutual funds, traditional bank investments, variable annuities and other
investment and retirement funding  alternatives as a result of a flattened yield
curve and rising equity markets.

       Withdrawals and surrenders have increased in recent years due to: (i) the
aging of the  Company's  annuity  business in force  resulting  in an  increased
amount of deferred annuity liabilities that could be surrendered without penalty
or with a  nominal  penalty;  (ii)  growth  in the  Company's  annuity  business
resulting  from the  substantial  volume of premium  collections in 1993 through
1995;  (iii)  increased  policyholder  utilization of the systematic  withdrawal
features  which first  became  available on annuity  policies in 1992;  and (iv)
increased  competition  from  alternative  investments  such as  certificates of
deposit,  mutual funds and variable  annuity products as a result of a flattened
yield curve and declining interest rates.

       The trend of significant increases in withdrawals and surrenders subsided
in 1996 as policy  withdrawal  and surrender  payments  decreased  moderately to
$756.4  million  compared to $766.2  million in 1995.  Withdrawal  and surrender
payments  accelerated  in recent years  primarily  due to a certain  policy form
principally issued during 1988 through 1990 whose surrender charge declined from
4 percent at the fifth policy  anniversary date to 0 percent at the sixth policy
anniversary  date.  Surrenders  have occurred  after these policies have reached
their  sixth   anniversary.   The  Company  expects  the  trend  of  accelerated
withdrawals  and  surrenders  of this  product  to subside  since  sales of this
product peaked in the second quarter of 1989 and were  effectively  discontinued
after June 30, 1990. At December 31, 1996, the aggregate  account balances still
in force for this product were $469.2 million.

       Substantially  all of the  Company's  annuity  products  have a surrender
charge feature  designed to reduce early withdrawal or surrender of the policies
and to partially  compensate the Company for its costs if policies are withdrawn
early.  Surrender  charge  periods on annuity  policies  currently  being issued
generally  range from five years to 12 years.  Most of the  Company's  annuities
that were issued  during 1995 and 1996 have a surrender  charge  period of eight
years or more. The initial  surrender  charge on annuity  policies ranges from 6
percent to 12 percent  of the  accumulation  value and  generally  decreases  by
approximately  1 to 2  percentage  points per year during the  surrender  charge
period.
                                       20

<PAGE>

       The following table summarizes the Company's deferred annuity liabilities
at December 31, 1996 and 1995, and sales for the years then ended, respectively,
by surrender charge category.
<TABLE>
<CAPTION>

                                                 December 31, 1996                            December 31, 1995
                                      --------------------------------------        ------------------------------------
                                      Annuity                                        Annuity
Surrender Charge %                    Deposits     %       Liabilities    %         Deposits       %     Liabilities   %
- ------------------                    --------   ----      -----------  ----        --------      ---    -----------  --
                                                                        (Dollars in millions)
<S>                                   <C>          <C>      <C>          <C>        <C>           <C>     <C>          <C>
No surrender charge.................  $    .6       *       $  891.2     18%        $    .2        *      $  986.1      21%
1 to 3.9 percent....................      -         -          442.0      9             -          -         317.2       7
4 to 6.9 percent....................      2.4       *          776.2     16             6.4        1         555.7      12
7 to 9.9 percent....................     96.9      16        1,481.7     30            64.4        9         605.4      13
10 to 11.9 percent..................    180.7      29          867.8     18           371.3       51       1,059.6      22
12 percent and greater..............    345.4      55          422.4      9           285.9       39       1,192.4      25
                                       ------     ---       --------    ---         -------      ---       -------     ---

                                       $626.0     100%      $4,881.3    100%        $ 728.2      100%     $4,716.4     100%
                                       ======     ===       ========    ===         =======      ===      ========     ===
<FN>
* less than 1 percent
</FN>
</TABLE>

       Deferred annuity  liabilities  that could be surrendered  without penalty
increased from $508.8 million, or 14 percent of deferred annuity liabilities, at
December  31,  1993  to  $891.2  million,  or 18  percent  of  deferred  annuity
liabilities,  at December 31, 1996. The following table summarizes the Company's
deferred  annuity  liabilities in which the surrender  charge expires within the
first subsequent year and the second  subsequent year at December 31, 1994, 1995
and 1996.
<TABLE>
<CAPTION>
                                                                Within
                                                       -----------------------
                                                          first        second         Total
                                                       subsequent    subsequent    within next
                                                          year          year         2 years
                                                          ----          ----         -------
                                                                     (Dollars in millions)
<S>                                                       <C>          <C>            <C>      
December 31, 1994....................................     $456.0       $168.1         $624.1
December 31, 1995....................................      158.9         71.3          230.2
December 31, 1996....................................       64.9        202.1          267.0
</TABLE>

       Most of the Company's assets are invested in bonds and other  securities,
substantially all of which are readily marketable.  Although there is no present
need or intent to dispose  of such  investments,  the  Company  could  liquidate
portions of its investments or use them to facilitate  borrowings  under reverse
repurchase  agreements if such a need arose. At December 31, 1996, the Company's
portfolio of bonds,  notes and redeemable  preferred stocks had an aggregate net
unrealized gain of $115.9 million.

       Liquidity of the Company

       The Company needs liquidity  primarily to service its debt, pay dividends
on its capital stock and pay operating  expenses.  The primary  sources of funds
for these  payments are dividends on capital stock from  subsidiaries,  interest
payments on surplus  notes and net tax sharing  payments  received from American
Life and Casualty.

       Effective  September 30, 1996,  Conseco purchased  5,434,783 newly issued
shares of ALH's common stock for $125.0 million.  The proceeds from the issuance
of the shares were used by ALH to make a $125.0 million capital  contribution to
the  Company.  The Company used the proceeds  from the capital  contribution  to
repay all amounts borrowed under its senior credit facility.

       At December 31, 1996, the Company had $150 million of senior subordinated
notes  outstanding.  The  Company  and its  subsidiaries  may  incur  additional
indebtedness  in  the  future,  subject  to  the  limitations  contained  in the
indenture for the senior subordinated notes. In addition, the indenture contains
limitations  on the ability of the Company to pay dividends on its capital stock
other than the two series of its  redeemable  preferred  stock  discussed in the
following paragraph.  Under the most restrictive covenants of the indenture, the
Company is limited to paying dividends of $28.3 million per year to ALH.

                                       21

<PAGE>

       The Company has two series of  redeemable  preferred  stock  outstanding.
Principal and interest payments on the Company's senior  subordinated notes have
priority over dividend payments on these issues of preferred stock,  however the
rights of the holders of such  preferred  stock with  respect to the  securities
segregated  in escrow  accounts  for the  future  redemption  of that  stock are
unaffected by the incurrence of the new indebtedness.

       The payment of dividends and other distributions,  including surplus note
payments,  by American  Life and Casualty are subject to  regulation by the Iowa
Insurance Division.  Currently,  American Life and Casualty may pay dividends or
make  other  distributions  without  the prior  approval  of the Iowa  Insurance
Division, unless such payments, together with all other such payments within the
preceding 12 months,  exceed the greater of (1) American Life and Casualty's net
gain  from  operations  (excluding  net  investment  gains  or  losses)  for the
preceding  calendar  year or (2) 10  percent  of its  statutory  surplus  at the
preceding  December  31. For 1997,  up to $28.3  million can be  distributed  as
dividends or surplus note payments  without prior approval of the Iowa Insurance
Division. In addition,  dividends and surplus note payments may be made only out
of earned  surplus,  and all surplus note payments are subject to prior approval
by regulatory  authorities.  Vulcan Life, which is subject to similar regulatory
limitations on its ability to pay dividends,  has not paid a dividend during the
entire  period of time it has been a  subsidiary  of the  Company  and no future
dividend payments by Vulcan Life are currently contemplated.

       The maximum distribution   permitted by law is not necessarily indicative
of an  insurer's  actual  ability  to  pay  such  distribution,   which  may  be
constrained  by business and  regulatory  considerations,  such as the impact of
such  distributions  on surplus,  which  could  affect an  insurer's  ratings or
competitive position, the amount of premiums that can be written and the ability
to pay future dividends or make other distributions. Further, the Iowa insurance
laws and  regulations  require that the  statutory  surplus of American Life and
Casualty following any dividend or distribution be reasonable in relation to its
outstanding liabilities and adequate for its financial needs. The Iowa Insurance
Division  may bring an action to enjoin or rescind  the payment of a dividend or
distribution  by American Life and Casualty that would,  in its judgment,  cause
American Life and Casualty's  statutory surplus to be unreasonable or inadequate
under this standard.

       Statutory  accounting practices prescribed or permitted for the Company's
insurance  subsidiaries  differ  in  many  respects  from  those  governing  the
preparation of financial statements under GAAP. Accordingly, statutory operating
results and statutory capital and surplus may differ  substantially from amounts
reported  in the GAAP basis  financial  statements  for  comparable  items.  The
Company's insurance  subsidiaries follow certain permitted statutory  accounting
practices  which are not  specifically  prescribed  in state laws,  regulations,
general  administrative  rules or  various  NAIC  publications.  Such  permitted
practices do not enhance statutory  surplus.  Further,  the Company's  insurance
subsidiaries do not have any reinsurance  agreements generally known as "surplus
relief  reinsurance"  which have the effect of increasing  statutory  surplus at
inception  and reducing  statutory  surplus in  subsequent  years as amounts are
recaptured by reinsurers.  Information  as to statutory  capital and surplus and
statutory net income for the Company's insurance  subsidiaries as of and for the
years  ended  December  31,  1996  and  1995,  is  included  in  note  13 in the
accompanying consolidated financial statements.

       The Company's cash flow also includes  dividends and tax sharing payments
derived  from  American  Life and Casualty  Marketing  Division  Co.'s  ("ALMD")
income,  if any.  ALMD  functions  as a  general  agent  for  American  Life and
Casualty,  and its primary  purpose is to pay  commissions  to American Life and
Casualty's agents on annuity and life insurance policies issued by American Life
and Casualty  pursuant to a general agency  commission  and servicing  agreement
between ALMD and American Life and Casualty.  This agreement  initially benefits
the statutory  surplus of American Life and Casualty by extending the payment of
first year commissions by American Life and Casualty to ALMD on certain deferred
annuity policies over a longer period of time. In subsequent  periods,  American
Life and Casualty's  statutory surplus is reduced through the payment of renewal
commissions  to  ALMD  equal  to  a  specified  percentage  of  the  accumulated
policyholder account values of certain deferred annuity policies in force issued
by American Life and Casualty since July 1990 remaining in force.  These renewal
commissions and capital  contributions  and/or advances from the Company are the
sources of funds for ALMD's  payment of the first year  commissions to agents on
the deferred annuity policies issued by American Life and Casualty.

       ALH  has  no  direct  ownership  interest  in  the  Company's   insurance
subsidiaries  and must rely on dividends from the Company and payments under the
tax sharing  agreement with its subsidiaries to fund its operating  expenses and
any  dividends  or  interest  expense it may seek or be  obligated  to pay.  ALH
remains  obligated  to pay interest on the  remaining  $13.0  million  principal
balance of its convertible Subordinated Debentures ("Convertible Debentures") as
long as such amounts remain outstanding.

                                       22

<PAGE>


Inflation

       Disclosures  related to the financial effect of inflation generally focus
on the items most often affected by inflation - inventories and property,  plant
and equipment.  For a life insurance  organization these items are insignificant
or nonexistent.  Most of the Company's assets are investments,  repayable in the
future in  dollars  that,  assuming  that  inflation  continues,  will have less
purchasing power than the dollars originally  invested.  Similarly,  most of the
Company's  reserves and liabilities  would be payable in the future with dollars
with less  purchasing  power.  An effect of inflation is a decline in purchasing
power when monetary assets exceed monetary liabilities.




                                       23

<PAGE>



ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
<TABLE>
<CAPTION>


                                        Index to Consolidated Financial Statements


                                                                                                                     Page
<S>                                                                                                                   <C>   
Report of Management...............................................................................................   25

Report of Independent Accountants..................................................................................   26

Consolidated Balance Sheet.........................................................................................   27

Consolidated Statement of Operations...............................................................................   29

Consolidated Statement of Shareholder's Equity.....................................................................   30

Consolidated Statement of Cash Flows...............................................................................   31

Notes to Consolidated Financial Statements.........................................................................   33

</TABLE>


                                                            24

<PAGE>








                              REPORT OF MANAGEMENT


To Our Shareholders

     Management  of  American  Life  Holding  Company  is  responsible  for  the
reliability of the financial  information  in this annual report.  The financial
statements  are  prepared  in  accordance  with  generally  accepted  accounting
principles  and the  other  financial  information  in  this  annual  report  is
consistent with that of the financial  statements  (except for such  information
described  as  being in  accordance  with  regulatory  or  statutory  accounting
requirements).

     The  integrity  of the  financial  information  relies  in  large  part  on
maintaining a system of internal  control that is  established  by management to
provide  reasonable  assurance that assets are safeguarded and  transactions are
properly authorized,  recorded and reported.  Reasonable assurance is based upon
the premise  that the cost of controls  should not exceed the  benefits  derived
from them. The Company's internal auditors continually evaluate the adequacy and
effectiveness  of this  system of  internal  control  and  actions  are taken to
correct deficiencies as they are identified.

     Certain financial information presented depends upon management's estimates
and judgments  regarding the ultimate outcome of transactions  which are not yet
complete.  Management  believes  these  estimates  and  judgments  are  fair and
reasonable in view of present conditions and available information.

     The  Company  engages  independent   accountants  to  audit  its  financial
statements  and express  their  opinion  thereon.  They have full access to each
member of management in  conducting  their audits.  Such audits are conducted in
accordance with generally  accepted  auditing  standards and include a review of
internal  controls,  tests of the  accounting  records,  and such other auditing
procedures  as they  consider  necessary to express an opinion on the  Company's
financial statements.






        Stephen C. Hilbert                           Rollin M. Dick
      Chief Executive Officer                 Executive Vice President and
                                                Chief Financial Officer

                                       25

<PAGE>








                        REPORT OF INDEPENDENT ACCOUNTANTS



Shareholders and Board of Directors
American Life Holding Company

     We have audited the  accompanying  consolidated  balance  sheet of American
Life Holding  Company and  subsidiaries as of December 31, 1996, and the related
consolidated statements of operations,  shareholder's equity, and cash flows for
the three months ended December 31, 1996. We have also audited the  accompanying
consolidated  balance sheet of American Life Holding  Company as of December 31,
1995,  and the related  consolidated  statements  of  operations,  shareholder's
equity,  and cash flows for the nine months ended  September 30, 1996,  the year
ended  December 31, 1995,  and the three months ended December 31, 1994 based on
the prior basis of accounting  prior to Conseco,  Inc.'s  purchase of all of the
common  stock of the  Holding  Company's  parent.  (See  note 1 to the  notes to
consolidated  financial  statements  regarding  the  September  30,  1996  stock
purchase).  We have also audited the  accompanying  consolidated  statements  of
operations, shareholder's equity and cash flows of American Life Holding Company
and  subsidiaries  for the nine  months  ended  September  30, 1994 based on the
historical  predecessor  basis applicable to periods prior to the acquisition of
the  Company  (see  note 1 of the  notes to  consolidated  financial  statements
regarding the September 29, 1994  acquisition).  These financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
American Life Holding Company and subsidiaries as of December 31, 1996 and 1995,
and the  consolidated  results of their  operations and their cash flows for the
three months ended December 31, 1996, the nine months ended  September 30, 1996,
the year ended  December 31, 1995,  and the three months ended December 31, 1994
and the  consolidated  results of operations  and cash flows for the nine months
ended  September  30, 1994 of American Life Holding  Company in conformity  with
generally accepted accounting principles.



                                                /S/ COOPERS & LYBRAND L.L.P.
                                                ----------------------------- 
                                                COOPERS & LYBRAND L.L.P.

Indianapolis, Indiana
March 14, 1997


                                       26

<PAGE>
<TABLE>
<CAPTION>




                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
                           December 31, 1996 and 1995
                              (Dollars in millions)

                                                          ASSETS
                                                                                               1996         1995
                                                                                               ----         ----
                                                                                                           (prior
                                                                                                            basis)
<S>                                                                                          <C>          <C> 
Investments:
   Actively managed fixed maturities at fair value (amortized cost:
     1996 - $5,099.6; 1995 - $4,667.3)....................................................   $5,215.5     $5,083.1
   Equity securities at fair value (cost: 1996 - $5.8; 1995 - $16.5)......................        6.5         18.8
   Mortgage loans.........................................................................       58.5         64.6
   Credit-tenant loans....................................................................       37.1         13.6
   Policy loans...........................................................................       63.9         62.9
   Short-term investments.................................................................       15.4        107.8
   Other invested assets..................................................................       59.3         18.2
                                                                                             --------     --------

       Total investments..................................................................    5,456.2      5,369.0

Accrued investment income.................................................................       87.1         80.8
Cost of policies purchased................................................................      331.9        250.1
Cost of policies produced.................................................................       68.9         77.6
Income tax assets.........................................................................        2.2          -
Securities segregated for the future redemption of redeemable preferred stock.............       45.6         39.2
Goodwill (net of accumulated amortization: 1996 - $20.6; 1995 - $11.3)....................      404.7        348.9
Other assets  ............................................................................       43.7         38.1
                                                                                             --------     --------

       Total assets.......................................................................   $6,440.3     $6,203.7
                                                                                             ========     ========

</TABLE>


                                                 (Continued on next page)




















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


                                       27

<PAGE>
<TABLE>
<CAPTION>



                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEET (Continued)
                           December 31, 1996 and 1995
                 (Dollars in millions, except per share amounts)

                      LIABILITIES AND SHAREHOLDER'S EQUITY

                                                                                               1996         1995
                                                                                               ----         ----
                                                                                                           (prior
                                                                                                           basis)
<S>                                                                                          <C>          <C>   
Liabilities:
   Insurance liabilities..................................................................   $5,342.3     $5,148.7
   Income tax liabilities.................................................................        -           40.6
   Investment borrowings..................................................................      186.5        130.7
   Payable to ALH upon determination of the Savings Bank Litigation (see note 8)..........       30.1         30.1
   Other liabilities......................................................................       88.1         66.4
   Accounts payable to affiliates.........................................................        9.9           .9
   Notes payable:
     To affiliates........................................................................       54.7          -
     To non-affiliates....................................................................      103.4        267.5
                                                                                             --------     --------

       Total liabilities..................................................................    5,815.0      5,684.9

Minority interest.........................................................................         .7           .6
Redeemable preferred stock:
   Held by non-affiliates.................................................................       97.0         99.0
   Held by affiliates.....................................................................        6.5          -

Shareholder's equity:
   Common stock, $.01 par value, and additional paid-in capital
     1,600,000 shares authorized; 1,500,100 shares issued and outstanding.................      429.0        143.0
   Unrealized appreciation (depreciation) of securities:
     Fixed maturity securities (net of applicable deferred income taxes:
       1996 - $21.6; 1995 - $105.0).......................................................       40.1        194.9
     Other investments (net of applicable deferred income taxes:
       1996 - $(.4); 1995 - $.8)..........................................................        (.8)         1.5
   Retained earnings......................................................................       52.8         79.8
                                                                                             --------     --------

       Total shareholder's equity.........................................................      521.1        419.2
                                                                                             --------     --------

       Total liabilities and shareholder's equity.........................................   $6,440.3     $6,203.7
                                                                                             ========     ========

</TABLE>














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

                                       28

<PAGE>
<TABLE>
<CAPTION>



                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF OPERATIONS
                              (Dollars in millions)

                                                                                                                        Predecessor
                                                                                        Prior Basis                        Basis
                                                                          ----------------------------------------      -----------
                                                         Three months     Nine months                  Three months     Nine months
                                                             ended           ended        Year ended       ended           ended
                                                         December 31,    September 30,   December 31,  December 31,    September 30,
                                                             1996            1996            1995          1994            1994
                                                             ----            ----            ----          ----            ----
<S>                                                        <C>             <C>            <C>             <C>            <C>   
Revenues:
  Insurance policy income............................      $  11.2         $  33.0         $ 58.1         $ 13.6         $  40.2
  Net investment income..............................        102.6           306.4          415.5           92.7           248.4
  Net investment gains (losses)......................         10.4             9.9          149.3             .4           (16.2)
  Other   ...........................................           .7             3.3            4.7            1.2             3.8
                                                           -------         -------         ------         ------         -------

       Total revenues................................        124.9           352.6          627.6          107.9           276.2
                                                           -------         -------         ------         ------         -------

Benefits and expenses:
  Insurance policy benefits..........................          7.6            18.1           28.7            6.0            16.7
  Change in future policy benefits...................         (1.4)            (.2)           4.4            3.4             9.4
  Interest expense on annuities and financial products        62.0           184.2          258.8           61.3           158.8
  Interest expense on notes payable..................          3.9            20.8           32.6            8.2             5.9
  Interest expense on investment borrowings..........          1.7             2.9            7.7            -               -
  Amortization related to operations.................          9.0            36.2           42.3            8.9            29.7
  Amortization related to investment gains ..........         12.0             4.8           83.3            -               2.8
  Other operating costs and expenses.................         10.2            21.0           30.4            7.7            23.6
                                                           -------         -------         ------         ------         -------

       Total benefits and expenses...................        105.0           287.8          488.2           95.5           246.9
                                                           -------         -------         ------         ------         -------

       Income before income taxes,
          minority interest and extraordinary charge.         19.9            64.8          139.4           12.4            29.3

Income tax expense...................................          8.4            24.9           51.9            5.1             9.6
                                                           -------         -------         ------         ------         -------

       Income before minority interest and
          extraordinary charge.......................         11.5            39.9           87.5            7.3            19.7

Minority interest (credit)...........................           -               -              .1             -              (.1)
                                                           -------         -------         ------         ------         -------

       Income before extraordinary charge............         11.5            39.9           87.4            7.3            19.8
Extraordinary charge on extinguishment of debt,
  net of income tax benefit..........................           -               .8            4.0             -               -
                                                           -------         -------         ------        -------         -------

       Net income....................................         11.5            39.1           83.4            7.3            19.8

Dividend requirements of Series Preferred Stock......          1.7             6.6            8.7            2.2             7.2
                                                           -------         -------         ------        -------          ------  

       Net income applicable to common stock.........      $   9.8         $  32.5         $ 74.7        $   5.1          $ 12.6
                                                           =======         =======         ======        =======          ======
</TABLE>






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



                                       29

<PAGE>
<TABLE>
<CAPTION>



                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF SHAREHOLDER'S EQUITY
                              (Dollars in millions)

                                                                                                                       Predecessor
                                                                                          Prior Basis                      Basis
                                                                          -----------------------------------------   -------------
                                                          Three months    Nine months                  Three months     Nine months
                                                              ended          ended        Year ended       ended           ended
                                                          December 31,   September 30,   December 31,  December 31,    September 30,
                                                              1996           1996            1995          1994            1994
                                                              ----           ----            ----          ----            ----
<S>                                                           <C>          <C>             <C>            <C>            <C>    
Common stock and additional paid-in capital:
  Balance, beginning of period..........................      $429.0       $ 143.0         $113.0         $113.0         $  13.0
     Capital contribution by ALH........................         -           125.0           30.0            -               -
     Redemption of preferred stock......................         -             -              -              -              (5.9)
     Adjustment of balance due to adoption of new basis          -           161.0            -              -               -
     Deemed contribution pursuant to
       Acquisition......................................         -             -              -              -             105.9
                                                              ------       -------         ------         ------         -------

  Balance, end of period................................      $429.0       $ 429.0         $143.0        $ 113.0          $113.0
                                                              ======       =======         ======        =======          ======

Unrealized appreciation (depreciation) of securities:
  Fixed maturity securities:
     Balance, beginning of period.......................     $  13.8       $ 194.9         $(28.5)       $   -            $   -
       Adoption of FASB Statement 115...................         -             -              -              -              38.2
       Change in unrealized appreciation (depreciation)         26.3        (159.0)         223.4          (28.5)         (188.9)
       Adjustment of balance due to adoption of
          new basis.....................................         -           (22.1)           -              -                -
       Elimination of balance pursuant to Acquisition...         -             -              -              -             150.7
                                                             -------      --------        -------        -------         ------- 

     Balance, end of period.............................     $  40.1      $   13.8         $194.9        $ (28.5)        $    -
                                                             =======      ========         ======        =======         =======

  Other investments:
     Balance, beginning of period.......................     $    .5      $    1.5         $  (.5)       $   -           $   (.3)
       Change in unrealized appreciation (depreciation)         (1.3)          (.1)           2.0           (.5)            (1.3)
       Adjustment of balance due to adoption of new basis        -             (.9)            -             -                -
       Elimination of balance pursuant to Acquisition...         -             -               -             -               1.6
                                                             -------      --------         ------        ------          -------

     Balance, end of period.............................     $   (.8)     $     .5         $  1.5        $  (.5)         $    -
                                                             =======      ========         ======        ======          =======

Retained earnings:
  Balance, beginning of period..........................     $  43.0      $   79.8         $  5.1        $   -           $ 160.8
     Net income.........................................        11.5          39.1           83.4           7.3             19.8
     Dividends:
       Preferred stock .................................        (1.7)         (6.6)          (8.7)         (2.2)            (7.1)
       Common stock ....................................         -             -              -              -            (153.0)
     Other..............................................         -             -              -              -               (.4)
     Adjustment of balance due to adoption of new basis          -           (69.3)           -              -               -
     Elimination of balance pursuant to Acquisition.....         -             -              -              -             (20.1)
                                                             -------       -------         ------         -----          -------    

  Balance, end of period................................     $  52.8       $  43.0         $ 79.8        $  5.1          $   -
                                                             =======       =======         ======        ======          =======

  Total shareholder's equity............................     $ 521.1       $ 486.3         $419.2        $  89.1         $ 113.0
                                                             =======       =======         ======        =======         =======


</TABLE>


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

                                       30

<PAGE>
<TABLE>
<CAPTION>



                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF CASH FLOWS
                              (Dollars in millions)

                                                                                                                        Predecessor
                                                                                          Prior Basis                      Basis
                                                                         ------------------------------------------     -----------
                                                         Three months     Nine months                  Three months     Nine months
                                                             ended           ended        Year ended       ended           ended
                                                         December 31,    September 30,   December 31,  December 31,    September 30,
                                                             1996            1996            1995          1994            1994
                                                             ----            ----            ----          ----            ----
<S>                                                       <C>                <C>            <C>            <C>            <C> 
Cash flows from operating activities:
  Net income.........................................     $   11.5           $  39.1        $  83.4        $   7.3        $   19.8
  Adjustments to reconcile net income to net
     cash provided by operating activities:
       Amortization and depreciation.................         21.1              41.5          126.4            9.8            33.9
       Income taxes..................................         12.5              19.2           54.2            5.7            (3.9)
       Insurance liabilities.........................         40.1              26.1           44.8            4.3            13.9
       Interest credited to insurance liabilities....         62.0             184.2          258.8           61.3           158.8
       Fees charged to insurance liabilities.........         (8.3)            (24.5)         (29.6)          (5.9)          (18.4)
       Accrual and amortization of investment income          (4.7)            (16.8)         (54.6)         (25.1)          (39.8)
       Deferral of cost of policies produced.........        (18.6)            (61.6)         (87.3)         (25.2)          (85.2)
       Other liabilities.............................         19.2              (3.8)           4.4          (14.5)           23.5
       Extraordinary charge on extinguishment of debt           -                1.3            6.2             -              -
       Realized investment (gains) losses............        (10.4)             (9.9)        (149.3)           (.4)           16.2
       Other.........................................        (28.8)             (7.4)          (8.1)           1.1            (4.6)
                                                          --------           -------       --------        -------        --------

       Net cash provided by operating activities.....         95.6             187.4          249.3           18.4           114.2
                                                          --------           -------       --------        -------        --------

Cash flows from investing activities:
  Purchases of investments...........................     (1,725.7)         (1,323.4)      (3,244.2)        (764.8)       (1,324.4)
  Sales of investments...............................      1,452.6           1,067.0        2,835.9          505.5           609.2
  Maturities and redemptions.........................         44.5             123.7           77.7           36.1           242.4
                                                          --------          --------       --------        -------        --------

       Net cash used by investing activities.........       (228.6)           (132.7)        (330.6)        (223.2)         (472.8)
                                                          --------          --------       --------       --------        --------


</TABLE>






                                                      (Continued on next page)











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

                                       31

<PAGE>
<TABLE>
<CAPTION>



                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)
                              (Dollars in millions)

                                                                                                                     Predecessor
                                                                                          Prior Basis                   Basis
                                                                          -----------------------------------------   ------------
                                                         Three months     Nine months                  Three months   Nine months
                                                            ended            ended       Year ended         ended        ended
                                                        December 31,     September 30,  December 31,   December 31,   September 30,
                                                            1996            1996           1995            1994           1994
                                                            ----            ----           ----            ----           ----
<S>                                                      <C>              <C>             <C>            <C>             <C>    
Cash flows from financing activities:
  Issuance of notes payable, including obligations
     to ALH, net of issuance costs...................    $      -         $      -        $ 125.0        $    -           $336.8
  Payments on notes payable, including obligations
     to ALH..........................................          -            (125.0)        (170.0)             -          (124.3)
  Payments on surplus notes..........................          -                 -              -              -            (1.0)
  Purchase of subsidiary's surplus notes and
     preferred stock.................................          -                 -              -              -           (10.5)
  Capital contribution from ALH......................          -             125.0           30.0              -              -
  Repayment of advances from ALH.....................          -                 -              -              -            (1.7)
  Redemption of preferred stock......................          -                 -              -              -            (6.1)
  Investment borrowings, net.........................         63.4            (7.6)         130.7              -               -
  Deposits to insurance liabilities..................        165.4           529.4          797.1          275.5           824.1
  Withdrawals from insurance liabilities.............       (171.3)         (585.1)        (766.2)        (149.8)         (389.4)
  Dividends paid.....................................         (1.7)           (6.6)          (8.7)          (2.2)         (160.1)
                                                          --------         -------       --------        -------         -------

       Net cash provided (used) by financing
         activities.................................          55.8           (69.9)         137.9          123.5           467.8
                                                          --------          ------        -------        -------          ------ 

       Net increase (decrease) in
          short-term investments.....................        (77.2)          (15.2)          56.6          (81.3)          109.2

       Short-term investments, beginning of period...         92.6           107.8           51.2          132.5            23.3
                                                         ---------          ------        -------        -------          ------

       Short-term investments, end of period.........    $    15.4          $ 92.6        $ 107.8         $ 51.2         $ 132.5
                                                         =========          ======        =======         ======         =======


</TABLE>













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

                                       32

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       1.  SIGNIFICANT ACCOUNTING POLICIES

       Basis of Presentation

       American  Life  Holding  Company   (the  "Company")  is  a  wholly  owned
subsidiary of American Life  Holdings,  Inc.  ("ALH").  In 1996, ALH changed its
name from American Life Group, Inc. (formerly The Statesman Group, Inc. prior to
its name change in 1995).  Effective  September  30,  1996,  ALH became a wholly
owned subsidiary of Conseco, Inc.  ("Conseco").  Conseco is a financial services
holding   company   engaged   primarily  in  the   development,   marketing  and
administration of annuity, supplemental health and individual life products.

       The Company is an  insurance  holding  company  engaged  primarily in the
development,   marketing,  issuance  and  administration  of  annuity  and  life
insurance  products  through  its  insurance  subsidiaries,  American  Life  and
Casualty  Insurance  Company  ("American  Life and  Casualty")  and Vulcan  Life
Insurance  Company  ("Vulcan  Life").  The Company  markets its annuity and life
insurance  products  primarily to middle-income  individuals,  ages 45 and over,
through a general  agency  and  insurance  brokerage  distribution  system.  The
Company owns 100 percent of American Life and Casualty, which owns 98 percent of
Vulcan Life.

       The accompanying  consolidated financial statements have been prepared in
conformity with generally accepted accounting principles ("GAAP"),  which, as to
the  subsidiary  insurance  companies,  differ in some respects  from  statutory
accounting  practices  followed  in  the  preparation  of  financial  statements
submitted to state insurance  departments.  The financial statements prepared in
conformity with GAAP include amounts based on informed estimates and judgment of
management,  with consideration given to materiality.  Significant estimates and
assumptions are utilized in the calculation of cost of policies  produced,  cost
of policies purchased,  goodwill, insurance liabilities,  liabilities related to
litigation, guaranty fund assessment accruals and deferred income taxes.
Actual experience may differ from those estimates.

       On September 29, 1994,  Conseco Capital  Partners II, L.P.  ("Partnership
II"),  a  Delaware   limited   partnership,   completed  the  acquisition   (the
"Acquisition")  of ALH. ALH's former  shareholders  received  $15.25 in cash per
common equivalent share plus a contingent payment right (the "Contingent Payment
Right") to receive up to another $2.00 in cash per common  equivalent share (the
"Contingent Consideration"), based on the outcome of ALH's and American Life and
Casualty's  pending  litigation  against the U.S.  Government  concerning  their
former savings bank subsidiary (the "Savings Bank Litigation") (see note 8). The
sole general partner of Partnership II is a wholly owned  subsidiary of Conseco.
As a result of the Acquisition and related financing  transactions,  Partnership
II owned 80 percent of ALH's  outstanding  common  stock.  Conseco,  through its
direct  investment and interests in certain of its subsidiaries had a 38 percent
ownership interest in ALH and the Company prior to the transactions described in
the following  paragraphs.  The Acquisition was accounted for using the purchase
method of accounting  effective September 29, 1994. Under this method, the total
cost to acquire the Company was allocated to the assets and liabilities acquired
based on their fair values,  with the excess of the total purchase cost over the
fair value of the net assets acquired recorded as goodwill.

       Effective  September  30,  1996,  Conseco:   (i)  purchased  all  of  the
outstanding  common  stock of ALH not  previously  owned by  Conseco  for $165.0
million in cash (the "ALH  Stock  Purchase");  (ii)  purchased  5,434,783  newly
issued  shares of ALH common  stock for  $125.0  million;  and (iii)  terminated
Partnership II.

       ALH  contributed  the  proceeds  from the  issuance  of the shares to the
Company.  The Company used the proceeds from the capital  contribution  to repay
all amounts  borrowed under its senior credit  facility.  As a result of the ALH
Stock Purchase,  the Company is an indirect wholly owned  subsidiary of Conseco.
Effective  September  30, 1996,  the Company  adopted a new basis of  accounting
under the "push down" method  effective  September 30, 1996.  Under this method,
the assets and  liabilities  of the Company were  revalued to reflect  Conseco's
cost basis,  which is based on the fair values of such assets and liabilities on
the dates Conseco's ownership  interests were acquired.  As a result, the assets
and liabilities  included in the December 31, 1996,  consolidated  balance sheet
represent the following  combination of values: (i) the portion of the Company's
net  assets  acquired  by  Partnership  II in the  Acquisition  is  valued as of
September 29, 1994; and (ii) the portion of the Company's net assets acquired in
the ALH Stock Purchase is valued as of September 30, 1996.

       The  consolidated  balance  sheet  as  of  December  31,  1996,  and  the
consolidated  statement of operations,  shareholder's  equity and cash flows for
the three months ended  December 31, 1996,  are reported  under the new basis of
accounting described in the previous paragraph.  The consolidated balance sheets
as of December 31, 1995 and 1994, and the consolidated statements of

                                       33

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



operations,  shareholder's  equity  and cash  flows  for the nine  months  ended
September 30, 1996,  the year ended December 31, 1995 and the three months ended
December 31, 1994 are reported based on such purchase  values  ("prior  basis").
Financial data for the nine months ended  September 30, 1994, are the historical
financial data of the Company ("predecessor basis").

       The  effect  of the  adoption  of the  new  basis  of  accounting  on the
Company's balance sheet accounts was as follows (dollars in millions):
<TABLE>
<CAPTION>

                                                                                             Debit
                                                                                            (Credit)
                                                                                            --------
         <S>                                                                              <C>
         Cost of policies purchased...................................................    $    80.2
         Cost of policies produced....................................................        (96.5)
         Goodwill.....................................................................        101.8
         Other........................................................................          2.0
         Minority interest in redeemable preferred stock..............................         (5.0)
         Notes payable................................................................        (13.8)
         Common stock and additional paid-in capital..................................       (161.0)
         Net unrealized appreciation of securities....................................         23.0
         Retained earnings............................................................         69.3
</TABLE>

         The  consolidated  financial  statements  include  the  accounts of the
Company and its subsidiaries  after elimination of all significant  intercompany
accounts and transactions.  Certain amounts from prior periods were reclassified
to conform to the 1996 presentation.

     Investments

       Fixed maturity  investments are securities that mature more than one year
after they are issued and include bonds,  notes  receivable and preferred stocks
with mandatory redemption features and are classified as follows:

       Actively  managed - fixed maturity  securities  that may be sold prior to
       maturity due to changes that might occur in market interest rates, issuer
       credit quality or the Company's liquidity requirements.  Actively managed
       fixed  maturity  securities  are carried at fair value and the unrealized
       gain or loss is  recorded  net of tax and related  adjustments  described
       below as a component of shareholder's equity.

       Trading  account  -  fixed  maturity   securities  are  bought  and  held
       principally  for the  purpose of selling  them in the near term.  Trading
       account securities are carried at estimated fair value.  Unrealized gains
       or losses are included in net investment gains (losses).  The Company did
       not hold any trading account securities at December 31, 1996 or 1995.

       Held to  maturity  - (all  other  fixed  maturity  securities)  are those
       securities  which the Company has the ability and positive intent to hold
       to maturity,  and are carried at amortized  cost. The Company may dispose
       of these securities if the credit quality of the issuer deteriorates,  if
       regulatory  requirements change or under other unforeseen  circumstances.
       The Company has not held any securities in this classification  since the
       Acquisition.

       Anticipated  returns,  including  investment  gains and losses,  from the
investment  of   policyholder   balances  are  considered  in  determining   the
amortization  of the  cost  of  policies  purchased  and the  cost  of  policies
produced.  When actively  managed fixed  maturity  securities are stated at fair
value, an adjustment to the cost of policies  purchased and the cost of policies
produced may be necessary if a change in  amortization  would have been recorded
if such securities had been sold at their fair value and the proceeds reinvested
at current yields.  Furthermore,  if future yields expected to be earned on such
securities   decline,   it  may  be  necessary  to  increase  certain  insurance
liabilities.  Adjustments to such  liabilities are required when their balances,
in  addition  to  future  net cash  flows  (including  investment  income),  are
insufficient to cover future benefits and expenses.




                                       34

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       Unrealized gains and losses and the related  adjustments  described above
have no effect on earnings. The Company records them, net of tax, as a component
of  shareholder's  equity.  The following  table  summarizes the effect of these
adjustments on the related balance sheet accounts as of December 31, 1996:
<TABLE>
<CAPTION>

                                                                                   Effect of fair value
                                                                                       adjustment to
                                                                      Balance        actively managed   Reported
                                                                 before adjustment   fixed maturities    amount
                                                                 -----------------   ----------------    ------
                                                                                   (Dollars in millions)

       <S>                                                           <C>                 <C>             <C>  
       Actively managed fixed maturities......................       $5,099.6            $115.9          $5,215.5
       Cost of policies purchased.............................          378.7             (46.8)            331.9
       Cost of policies produced..............................           76.3              (7.4)             68.9
       Income tax asset.......................................           23.8             (21.6)              2.2
       Unrealized appreciation of fixed maturity  securities..            -                40.1              40.1
</TABLE>

       When  there  are  changes  in  conditions  that  cause a  fixed  maturity
investment to be transferred to a different  category (e.g.,  actively  managed,
held to maturity or trading), the security is transferred to the new category at
its fair  value  at the  date of the  transfer.  At the  date of  transfer,  the
security's  unrealized  gain or loss (which was immaterial in 1996) is accounted
for as follows:

       For transfers  to  the  trading category - the unrealized gain or loss is
       recognized in earnings;

       For transfers  from the trading  category - the  unrealized  gain or loss
       already recognized in earnings is not reversed;

       For transfers to actively  managed from held to maturity - the unrealized
       gain or loss is recognized in shareholder's equity; and

       For transfers to held to maturity from actively  managed - the unrealized
       gain  or loss  at the  date  of  transfer  continues  to be  reported  in
       shareholder's  equity,  but is amortized  over the remaining  life of the
       security as an adjustment of yield.

       As part of its  investment  strategy,  the Company  enters  into  reverse
repurchase  agreements  and dollar roll  transactions  to increase its return on
investments  and improve  liquidity.  These  transactions  are  accounted for as
collateral borrowings,  where the amount borrowed is equal to the sales price of
the underlying securities.

       Credit-tenant loans are loans for commercial properties. When these loans
are made: (i) the lease of the principal tenant is assigned to the Company; (ii)
the  lease  must  produce  adequate  cash  flow  to fund  substantially  all the
requirements  of the loan;  and (iii) the  principal  tenant or the guarantor of
such tenant's  obligations must have an investment-grade  credit rating when the
loan is made.  These  loans  also must be  secured  by the value of the  related
property.  Underwriting  guidelines  take into  account such factors as: (i) the
lease term of the property;  (ii) the borrower's  management ability,  including
business experience,  property management  capabilities and financial soundness;
and (iii) such economic, demographic or other factors that may affect the income
generated by the property,  or its value. The underwriting  guidelines generally
require a  loan-to-value  ratio of 75 percent or less.  Credit-tenant  loans and
traditional mortgage loans are carried at amortized cost.

       Policy loans are stated at their current unpaid principal balance.

       Short-term  investments include commercial paper, invested cash and other
investments  purchased with maturities less than three months and are carried at
amortized cost, which  approximates  estimated fair value. The Company considers
all short-term investments to be cash equivalents.

       Other invested assets principally consist of debt instruments,  which are
generally recorded at amortized cost, and limited partnership investments, which
are reported under the equity method.


                                       35

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       Fees  received  and costs  incurred in  connection  with  origination  of
investments,  principally mortgage loans, are deferred.  Fees, costs,  discounts
and premiums are amortized as yield adjustments over the contractual life of the
investments.  Anticipated  prepayments on  mortgage-backed  securities are taken
into consideration in determining estimated future yields on such securities.

       The specific identification method is used to account for the disposition
of investments.  The  differences  between sale proceeds and carrying values are
reported as gains and losses on  investments,  or as  adjustments  to investment
income if the proceeds are prepayments by issuers prior to maturity.

       The Company  manages its investments to limit credit risk by diversifying
its portfolio  among various  security types and industry  sectors.  The Company
regularly  evaluates  investment  securities,  credit-tenant  loans and mortgage
loans based on current  economic  conditions,  past credit loss  experience  and
other  circumstances  of the investee.  A decline in a security's net realizable
value that is other than  temporary  is treated as a realized  loss and the cost
basis of the security is reduced to its estimated fair value. Impaired loans are
revalued at the present  value of expected  cash flows  discounted at the loan's
effective  interest  rate when it is probable that the Company will be unable to
collect all amounts due according to the contractual terms of the agreement. The
Company accrues interest on the net carrying amount of impaired loans.

       Cost of Policies Purchased

       The cost of  policies  purchased  represents  the  portion of the cost to
acquire the Company  that is  attributable  to the right to receive  future cash
flows from  insurance  contracts  existing at the date of the  Acquisition.  The
value of cost of policies purchased is the actuarially  determined present value
of the projected future cash flows from the insurance  contracts existing at the
Acquisition date.

       The method used by the Company to value the cost of policies purchased is
consistent  with the  valuation  methods  used most  commonly to value blocks of
insurance  business,  which  is  also  consistent  with  the  basic  methodology
generally used to value assets. The  method used by the Company is summarized as
follows:

         o  Identify the expected future cash flows from the blocks of business.

         o  Identify the risks inherent  in  realizing  those  cash flows (i.e.,
             the probability that the cash flows will be realized).

         o  Identify the rate of return that the Company believes it must earn
            in order to accept the risks inherent in realizing the cash flows,
            based on consideration of the factors summarized below.

         o  Determine the value of the policies  purchased by discounting  the
            expected  future  cash  flows by the  discount  rate  the  Company
            requires.

       Expected  future cash flows used in  determining  such value are based on
actuarially  determined  projections of future premium  collections,  mortality,
surrenders,  operating expenses,  changes in insurance  liabilities,  investment
yields on the assets  held to back the  policy  liabilities  and other  factors.
These  projections  take into  account  all  factors  known or  expected  at the
valuation  date  based  on the  collective  judgment  of the  management  of the
Company.  Actual experience on purchased  business may vary from projections due
to differences in renewal  premiums  collected,  investment  spread,  investment
gains or losses, mortality and morbidity costs and other factors.

       The discount  rates used to  determine  the value of the cost of policies
purchased is the rate of return required by Partnership II and Conseco to invest
in the business being  acquired.  The following  factors have been considered in
determining this rate:

          o  The  magnitude of the risks associated with each of the   actuarial
             assumptions  used in determining expected future cash flows as
             described in the preceding paragraphs.

          o  The cost of capital to fund the Acquisition.

          o  The perceived likelihood of changes in projected future cash flows
             that might occur if there are changes in insurance regulations  and
             tax laws.

          o  The compatibility  with other company activities that may favorably
             affect future cash flows.


                                       36

<PAGE>

                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



          o  The complexity of the acquired business.

          o  Recent  purchase  prices (i.e., discount  rates used in determining
             valuations) on similar blocks of business.

       After the cost of  purchased  policies  is  determined  using the methods
described  above, the amount is amortized based on the incidence of the expected
cash flows and the interest rate credited to the underlying products.

       To the extent that past or future experience on purchased business varies
from  projections due to differences in renewal premiums  collected,  investment
spread,  investment  gains or losses,  mortality and  morbidity  costs and other
factors,  it may be necessary to adjust the amortization of the cost of policies
purchased.  For example,  sales of fixed maturity  investments  that result in a
gain (or loss),  but also  reduce (or  increase)  the future  investment  spread
because the sale proceeds are  reinvested at a lower (or higher)  earnings rate,
may cause  amortization  to increase (or decrease)  reflecting the change in the
incidence of cash flows. For universal life- type contracts and  investment-type
contracts,  the accumulated  amortization is adjusted  (whether an increase or a
decrease)  whenever  there is a material  change in the estimated  gross profits
expected  over the life of a block of  business  in order to maintain a constant
relationship  between cumulative  amortization and the present value (discounted
at the rate of interest that accrues to the policies) of expected gross profits.
For most other contracts,  the unamortized  asset balance is reduced by a charge
to income  only when the present  value of future cash flows,  net of the policy
liabilities, is not sufficient to cover such asset balance.

       Recoverability of the cost of policies  purchased is evaluated  regularly
by comparing the current  estimate of expected future cash flows  (discounted at
the rate of interest earned on invested assets) to the unamortized asset balance
by line of insurance  business.  If such  current  estimate  indicates  that the
existing  insurance  liabilities,  together with the present value of future net
cash flows from the blocks of  business  purchased,  will not be  sufficient  to
recover  the cost of  policies  purchased,  the  difference  would be charged to
expense.

       Cost of Policies Produced

       Costs of producing new business  (primarily  commissions,  bonus interest
and certain costs of policy  issuance and  underwriting,  net of fees charged to
the  policy  in  excess  of  ultimate  fees  charged),  which  vary with and are
primarily related to the production of new business,  are deferred to the extent
recoverable  from future  profits.  Such costs are  amortized  with  interest as
follows:

      o   For universal life-type contracts and investment-type  contracts,   in
          relation to the present value of  expected  gross profits  from  these
          contracts,  discounted using the interest rate credited to the policy.

     o    For immediate  annuities  with  mortality  risks,  in  relation to the
          present value of benefits to be paid.

     o    For  traditional  life  insurance  products,  in  relation  to  future
          anticipated premium  revenue using the same assumptions  that are used
          in  calculating  the insurance liabilities.

       Recoverability  of the  unamortized  balance  of  the  cost  of  policies
produced is evaluated regularly.  Cumulative and future amortization of the cost
of policies  produced is adjusted,  when there is a material change in estimated
gross profits expected over the life of a block of business, consistent with the
methods described above for the cost of policies purchased.

       Goodwill

       The excess of the cost of acquiring  the  Company's net assets over their
estimated  fair values is recorded as  goodwill  and is being  amortized  on the
straight-line basis over a 40 year period. The Company periodically assesses the
recoverability of goodwill through projections of future earnings of the related
subsidiaries.  Such  assessment  is made  based  on  whether  goodwill  is fully
recoverable  from  projected  undiscounted  net cash flows from  earnings of the
subsidiaries over the remaining  amortization  period. If future  evaluations of
goodwill  indicate a material  change in the factors  supporting  recoverability
over the remaining amortization period, all or a portion of goodwill may need to
be written  off or the  amortization  period  shortened  (no such  changes  have
occurred).




                                       37

<PAGE>

                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements


       Property and Equipment

       Property  and   equipment   are  reported  at  cost,   less   accumulated
depreciation and amortization.  Provisions for depreciation and amortization are
computed using the  straight-line  method over the estimated useful lives of the
assets.

       Insurance Liabilities, Recognition of Insurance Policy Income and Related
       Benefits and Expenses

       Reserves  for   universal   life-type   and   investment-type   contracts
(principally  deferred  annuities) are based on the contract account balance, if
future benefit payments in excess of the account balance are not guaranteed,  or
on the  present  value  of  future  benefit  payments  when  such  payments  are
guaranteed.  Additions  to insurance  liabilities  are made if future cash flows
including  investment  income are  insufficient  to cover  future  benefits  and
expenses.

       For  investment  contracts  without  mortality  risk  (such  as  deferred
annuities and immediate  annuities with benefits paid for a period  certain) and
for  contracts  that permit the  Company or the  insured to make  changes in the
contract terms (such as universal  life),  premium deposits and benefit payments
are recorded as increases  or  decreases in a liability  account  rather than as
revenue and expense.  Amounts charged against the liability account for the cost
of insurance,  policy  administration fees, surrender penalties and amortization
of policy  initiation  fees are recorded as revenues.  Interest  credited to the
liability account and benefit payments made in excess of the contract  liability
account balance are charged to expense.

       Reserves for  traditional  life insurance  policy  benefits are generally
calculated  using the net level premium method and assumptions  made at the time
the  contract is issued (or in the case of policies  acquired  by  purchase,  at
purchase  date)  as to  investment  yields,  mortality,  withdrawals  and  other
assumptions  based on  projections of past  experience  modified as necessary to
reflect  anticipated  trends and include  provisions  for  possible  unfavorable
deviation.  Policy  benefit  claims are  charged  to expense in the period  that
claims are incurred.

       For traditional  insurance  contracts,  premiums are recognized as income
when due or, for short duration contracts, over the period to which the premiums
relate.  Benefits and expenses are  recognized  as a level  percentage of earned
premiums.  Such  recognition  is  accomplished  through the provision for future
policy  benefits  and  the  amortization  of  the  cost  of  policies  produced.
Participating  business is immaterial and dividends related to such business are
included as part of the policy reserves.

       For investment  contracts with mortality risk, but with premiums paid for
only a limited period (such as single-premium  immediate annuities with benefits
paid for the life of the  annuitant),  the  accounting  treatment  is similar to
traditional  contracts.  However,  the excess of the gross  premium over the net
premium is deferred and  recognized in relation to the present value of expected
future benefit payments (when  accounting for annuity  contracts) or in relation
to insurance in force (when accounting for life insurance contracts).

       Liabilities   for  incurred  claims  are  determined   using   historical
experience and published  tables for disabled lives and represent an estimate of
the  present  value  of the  remaining  ultimate  net cost of all  reported  and
unreported  claims.  Management  believes  these  estimates are  adequate.  Such
estimates are reviewed  continually and any adjustments are reflected in current
operations.

       Accident and health insurance  reserves are comprised of unearned premium
reserves  computed  on a pro rata  basis,  return of  premium  reserves  and the
present value of amounts not yet due on long-term  disability  policies computed
on the same basis as life insurance.

       Reinsurance

       In the normal course of business, the Company seeks to limit its exposure
to loss on any single  insured and to recover a portion of the benefits  paid by
ceding reinsurance to other insurance enterprises or reinsurers under agreements
of indemnity reinsurance. The   Company  has  set  its  retention  limit on life
insurance  policies  at $.1 million.

       Assets and liabilities related to insurance contracts are reported before
the effects of  reinsurance.  Reinsurance  receivables  and prepaid  reinsurance
premiums  (including  amounts related to insurance  liabilities) are reported as
assets.  Estimated reinsurance receivables are recognized in a manner consistent
with the liabilities related to the underlying reinsured contracts.

                                       38

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       Income Taxes

       Income tax expense includes  deferred income taxes arising from temporary
differences  between the financial  statement and income tax reporting  basis of
assets and  liabilities.  Deferred income tax expense or benefit is based on the
changes in the  deferred  income tax asset or  liability  from period to period.
Additionally,  the effect of a tax rate change on  accumulated  deferred  income
taxes is reflected in income in the period in which the change is enacted.

       In assessing the  realization of deferred  income tax assets,  management
considers whether it is more likely than not that the deferred income tax assets
will be realized.  The  ultimate  realization  of deferred  income tax assets is
dependent  upon the  generation of future  taxable  income during the periods in
which temporary differences become deductible. If future taxable income does not
occur as expected, deferred income tax assets may need to be written off.

       Minority Interest

       A charge is made against  consolidated  income  representing the share of
earnings of Vulcan Life  attributable  to its minority  interest.  Shareholder's
equity  attributable  to  the  minority  interest  is  shown  separately  on the
consolidated balance sheet.

       Securities Segregated for the  Future  Redemption of Redeemable Preferred
       Stock

       Securities  segregated for the future redemption of redeemable  preferred
stock are reported at amortized  cost.  The Company has the positive  intent and
ability to hold these securities until maturity. See note 7 for a description of
these securities and the redeemable preferred stock.

       Derivative Financial Instruments

       The  Company's  use of  derivative  financial  instruments  is  primarily
limited to S&P 500 Index  Options.  The Company  buys these  options in order to
offset  changes  in  policyholder  liabilities  resulting  from  certain  policy
benefits  tied to the S&P 500 Index.  The Company buys these options at the time
it issues the related annuity contracts, with similar maturity dates and benefit
features  which  fluctuate  as the  value of the  options  change.  Accordingly,
changes  in the value of the  options  are  offset by  changes  to  policyholder
liabilities;  such  changes  are  reflected  in the  consolidated  statement  of
operations.  The credit risk  associated  with these options is  considered  low
because such options are purchased from strong  creditworthy  parties.  Both the
carrying  value and fair value of these  contracts were $7.2 million at December
31, 1996. Such instruments are classified as other invested assets.

       Business Segments

       The  Company  operates  in  the  single  business  segment  of  providing
individual life insurance and annuity coverage within the United States.

       Fair Values of Financial Instruments

       The  following  methods  and  assumptions  are  used  by the  Company  in
determining estimated fair values of financial instruments:

   Investment   securities:   The  estimated  fair  values  for  fixed  maturity
   securities  (including redeemable preferred stocks) and equity securities are
   based on quotes from  independent  pricing  services,  where  available.  For
   investment securities for which such quotes are not available,  the estimated
   fair values are determined  using values obtained from  broker-dealer  market
   makers or, by  discounting  expected  future cash flows using current  market
   interest  rates  applicable  to the  yield,  credit  quality  and,  for fixed
   maturity securities, the maturity of the investments.

   Credit-tenant  loans,  mortgage  loans and policy loans:  The estimated  fair
   values of these loans are  determined  by  discounting  future  expected cash
   flows using  interest  rates  currently  being  offered for similar  loans to
   borrowers with similar credit ratings. Loans  with  similar   characteristics
   are  aggregated  for  purposes  of the calculations.


                                       39

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



   Short-term investments:  The estimated fair values for short-term investments
   are based on quoted  market  prices.  The  carrying  amount  reported  in the
   consolidated balance sheet for these instruments approximates their estimated
   fair value.

   Other invested  assets:  The estimated fair value of these assets,  which are
   not material, have been assumed to be equal to carrying value.

   Securities  segregated  for the future  redemption  of  redeemable  preferred
   stock:  Estimated fair values of the U.S. Treasury  securities held in escrow
   for the future  redemption of redeemable  preferred stock are based on quoted
   market prices.

   Insurance liabilities for investment contracts:  The estimated fair values of
   the  Company's  liabilities  under  investment-type  insurance  contracts are
   determined  using  discounted  cash flow  calculations  using  interest rates
   currently being offered for similar contracts with maturities consistent with
   those remaining for the contracts being valued.

   Investment  borrowings:  Due to the  short-term  nature  of these  borrowings
   (terms  generally  less than 30 days),  estimated  fair values are assumed to
   approximate the carrying amount reported in the consolidated balance sheet.

   Notes  payable:  The  estimated  fair value of  variable  rate notes  payable
   approximates  their par value.  The estimated  fair value of fixed rate notes
   payable is based on quoted market prices.

   Redeemable  preferred  stock:  The  estimated  fair  value  of the  Company's
   publicly-traded  redeemable preferred stock is based on quoted market prices.
   The  estimated  fair  value  of the  Company's  privately  placed  redeemable
   preferred stock is determined by discounting expected future cash flows using
   assumed incremental dividend rates for similar duration securities.



                                       40

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements




   The  estimated  fair values of the  Company's  financial  instruments  are as
follows:
<TABLE>
<CAPTION>

                                                                             1996                        1995
                                                                   ----------------------        -----------------------
                                                                   Carrying         Fair         Carrying          Fair
                                                                    amount          value         amount           value
                                                                    ------          -----         ------           -----
                                                                                (Dollars in millions)
     <S>                                                           <C>            <C>             <C>            <C>
     Financial assets:
       Fixed maturities.........................................   $5,215.5       $5,215.5        $5,083.1       $5,083.1
       Equity securities........................................        6.5            6.5            18.8           18.8
       Mortgage loans...........................................       58.5           60.8            64.6           74.0
       Credit-tenant loans......................................       37.1           37.7            13.6           14.5
       Policy loans.............................................       63.9           63.9            62.9           62.9
       Short-term investments...................................       15.4           15.4           107.8          107.8
       Other invested assets....................................       59.3           59.3            18.2           18.2
       Securities segregated for the future redemption
           of redeemable preferred stock........................       45.6           49.1            39.2           50.1

     Financial liabilities:
       Insurance liabilities for investment contracts (1).......   $4,972.2       $4,972.2        $4,716.4       $4,716.4
       Investment borrowings....................................      186.5          186.5           130.7          130.7
       Notes payable............................................      158.1          171.2           267.5          284.8
       Redeemable preferred stock...............................      103.5          103.5            99.0           94.0

<FN>
         (1)  The  estimated  fair  values  of  the  insurance  liabilities  for
              investment  contracts were  approximately  equal to their carrying
              value at  December  31,  1996 and  1995,  because  interest  rates
              credited  on the vast  majority  of account  balances  approximate
              current  rates paid on  similar  contracts  and are not  generally
              guaranteed   beyond  one  year.  Fair  values  for  the  Company's
              insurance  liabilities  other than those for investment  contracts
              are not required to be  disclosed.  However,  the  estimated  fair
              values of liabilities  for all insurance  contracts are taken into
              consideration in the Company's overall management of interest rate
              risk, which minimizes  exposure to changing interest rates through
              the  matching  of  investment  maturities  with  amounts due under
              insurance contracts.
</FN>
</TABLE>


       2.  INVESTMENTS

       At December 31, 1996,  the  amortized  cost and  estimated  fair value of
actively managed fixed maturity investments were as follows:
<TABLE>
<CAPTION>

                                                                                        Gross         Gross     Estimated
                                                                         Amortized   unrealized    unrealized      fair
                                                                           cost         gains        losses        value
                                                                           ----         -----        ------        -----
                                                                                         (Dollars in millions)
     <S>                                                                 <C>           <C>            <C>       <C>  
      United States Treasury securities................................  $    49.7     $   1.9        $  -      $    51.6
      Obligations of states and political subdivisions.................       32.8         1.4           -           34.2
      Foreign government obligations...................................       21.7          .1            .5         21.3
      Public utility securities........................................      739.5        29.3            .5        768.3
      Other corporate securities.......................................    2,759.0        63.8          12.3      2,810.5
      Mortgage-backed securities.......................................    1,496.9        35.6           2.9      1,529.6
                                                                         ---------      ------         -----     --------

                                                                          $5,099.6      $132.1         $16.2     $5,215.5
                                                                          ========      ======         =====     ========

</TABLE>


                                       41

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       At December 31, 1995,  the  amortized  cost and  estimated  fair value of
actively managed fixed maturity investments were as follows:
<TABLE>
<CAPTION>

                                                                                        Gross         Gross      Estimated
                                                                         Amortized   unrealized    unrealized      fair
                                                                           cost         gains        losses        value
                                                                           ----         -----        ------        -----
                                                                                          (Dollars in millions)

      <S>                                                                <C>           <C>           <C>        <C>    
      United States Treasury securities................................  $    95.0     $   7.8       $   -      $   102.8
      Obligations of states and political subdivisions.................       22.2         1.4           -           23.6
      Foreign government obligations...................................       33.1          .7           1.7         32.1
      Public utility securities........................................      821.5       104.1            .2        925.4
      Other corporate securities.......................................    2,304.6       189.9          11.9      2,482.6
      Mortgage-backed securities.......................................    1,390.9       126.7           1.0      1,516.6
                                                                          --------      ------         -----     --------

                                                                          $4,667.3      $430.6         $14.8     $5,083.1
                                                                          ========      ======         =====     ========
</TABLE>

       The  following  table sets forth the amortized  cost and  estimated  fair
value of fixed  maturities at December 31, 1996,  based upon the pricing  source
used to determine the estimated fair value:
<TABLE>
<CAPTION>

                                                                                                                Estimated
                                                                                                    Amortized      fair
                                                                                                      cost         value
                                                                                                      ----         -----
                                                                                                     (Dollars in millions)
       <S>                                                                                          <C>           <C> 
       Nationally recognized pricing services....................................................   $4,302.6     $4,411.7
       Broker-dealer market makers...............................................................      715.0        722.3
       Internally developed methods (calculated based on a weighted-average                            
         current market yield of 8.8 percent)....................................................       82.0         81.5  
                                                                                                    --------     --------
           Total fixed maturities................................................................   $5,099.6     $5,215.5
                                                                                                    ========     ========
</TABLE>


                                       42

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       The following table sets forth fixed maturity investments at December 31,
1996,  classified  by rating  categories.  The category  assigned is the highest
rating by a nationally  recognized  statistical  rating  organization  or, as to
$41.1 million fair value of fixed maturities not rated by such firms, the rating
assigned by the National Association of Insurance  Commissioners  ("NAIC").  For
the purposes of this table, NAIC Class 1 is included in the "A" rating; Class 2,
"BBB-"; and Class 3, "BB-"; and Classes 4-6, "B+ and below."
<TABLE>
<CAPTION>

                                                          Percent of               Percent of
                  Investment rating                    fixed maturities         total investments
                  -----------------                    ----------------         -----------------
                        <S>                                    <C>                        <C>
                        AAA.............................       32%                        31%
                        AA..............................       11                         10
                        A...............................       28                         27
                        BBB+............................       11                         10
                        BBB.............................       10                         10
                        BBB-............................        4                          4
                                                              ---                        ---

                           Investment grade.............       96                         92
                                                              ---                        ---

                        BB+.............................        1                          1
                        BB..............................        1                          1
                        BB-.............................        1                          1
                        B+ and below....................        1                          1
                                                              ---                        ---

                           Below investment grade.......        4                          4
                                                              ---                        ---

                           Total fixed maturities.......      100%                        96%
                                                              ===                         ==
</TABLE>

       At December 31, 1996,  the Company's  below  investment  grade  corporate
fixed  maturities  had an amortized cost of $187.8 million and an estimated fair
value  of  $191.7  million.  For  substantially  all of  these  securities,  the
amortized  cost exceeded the fair value by less than 5 percent or the fair value
of the  securities  exceeded  amortized  cost.  During  the three  months  ended
December  31, 1996,  the year ended  December 31, 1995 and the nine months ended
September  30,  1994,  the  Company  recorded  realized  losses  for  investment
writedowns of $1.5 million,  $7.1 million and $1.2 million,  respectively,  as a
result of changes in the  financial  condition  of an issuer and  changes in the
value of  underlying  collateral,  which  caused the Company to conclude  that a
decline in fair value of such  investments was other than temporary.  There were
no such  realized  losses in the nine months ended  September  30, 1996,  or the
three  months  ended  December  31,  1994.  The  Company  had no fixed  maturity
investments in technical or  substantive  default as of December 31, 1996. As of
December  31, 1996,  there were no fixed  maturity  investments  about which the
Company  had  serious  doubts as to the ability of the issuer to comply with the
contractual  terms of their  obligations  on a timely basis.  Investment  income
forgone due to defaulted securities was $.2 million, $.7 million and $.5 million
for the three months ended  December 31, 1996,  the nine months ended  September
30,  1996,  and the year ended  December 31,  1995,  respectively.  There was no
forgone investment income in the 1994 periods.


                                       43

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements




       The  following  table sets forth the amortized  cost and  estimated  fair
value  of fixed  maturity  securities  at  December  31,  1996,  by  contractual
maturity.  Actual  maturities will differ from  contractual  maturities  because
borrowers may have the right to call or prepay  obligations with or without call
or prepayment penalties and because most mortgage-backed  securities provide for
periodic payments throughout their lives.
<TABLE>
<CAPTION>
                                                                                                              Estimated
                                                                                                Amortized       fair
                                                                                                  cost          value
                                                                                                  ----          -----
                                                                                                  (Dollars in millions)

       <S>                                                                                    <C>           <C> 
       Due in one year or less............................................................... $   100.5     $   101.1
       Due after one year through five years.................................................     669.0         680.5
       Due after five years through ten years................................................   1,123.1       1,140.3
       Due after ten years...................................................................   1,710.1       1,764.0
                                                                                              ---------      --------

           Subtotal..........................................................................   3,602.7       3,685.9
       Mortgage-backed securities............................................................   1,496.9       1,529.6
                                                                                              ---------      --------

           Total actively managed fixed maturities ..........................................  $5,099.6      $5,215.5
                                                                                               ========      ========
</TABLE>

       Net investment income consisted of the following:
<TABLE>
<CAPTION>

                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
                                                                         (Dollars in millions)
     <S>                                        <C>              <C>             <C>               <C>            <C>   
     Fixed maturities......................     $  99.9          $294.4          $398.8            $90.7          $237.5
     Equity securities.....................          .3             1.4             1.7               .3             1.4
     Mortgage loans .......................         1.6             4.8             6.9              1.8             5.1
     Policy loans..........................         1.1             3.1             4.0              1.0             2.9
     Short-term investments................          .6             2.7             6.5              1.5             3.0
     Other.................................          .5             3.5             2.2               .7             1.7
                                                -------          ------          ------            -----          ------

       Gross investment income.............       104.0           309.9           420.1             96.0           251.6
     Less investment expenses..............         1.4             3.5             4.6              3.3             3.2
                                                -------          ------          ------            -----          ------

       Net investment income...............      $102.6          $306.4          $415.5            $92.7          $248.4
                                                 ======          ======          ======            =====          ======
</TABLE>

       Proceeds from sales of fixed maturity  investments were $1,449.2 million,
$1,038.6 million,  $2,822.1  million,  $502.0 million and $603.8 million for the
three months ended December 31, 1996, the nine months ended  September 30, 1996,
the year ended  December 31, 1995, the three months ended December 31, 1994, and
the nine months ended September 30, 1994, respectively.



                                       44

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       Net investment gains (losses) included in revenues were as follows:
<TABLE>
<CAPTION>

                                               Three months    Nine months                     Three months    Nine months
                                                   ended          ended        Year ended          ended          ended
                                               December 31,   September 30,   December 31,     December 31,   September 30,
                                                   1996           1996            1995             1994           1994
                                                   ----           ----            ----             ----           ----
                                                                         (Dollars in millions)
<S>                                               <C>            <C>             <C>               <C>            <C>   
Fixed maturities:
  Gross gains..................................   $13.8          $ 25.5          $165.2            $ 1.8          $ 18.0
  Gross losses.................................     (.5)          (10.7)           (1.8)             (.9)          (11.6)
  Other than temporary decline in fair value...      -               -             (7.1)               -              -
                                                  -----          ------          ------            -----          ------           

     Net investment gains from fixed maturities    13.3            14.8           156.3               .9             6.4
Equity securities, net gains (losses)..........     -               1.5             1.1              (.1)             .3
Other than temporary decline in fair value
  of equity securities.........................    (1.5)             -               -                 -            (1.2)
Mortgage loans.................................     (.2)             -               -                 -             (.1)
Interest rate swap contracts...................     -                -               -                 -           (21.3)
Other..........................................      .9              -               .3              (.4)            (.3)
                                                  -----          ------          ------           ------          ------

          Net investment gains (losses)
              before expenses..................    12.5            16.3           157.7               .4           (16.2)

Less investment gain expenses..................     2.1             6.4             8.4                -               -
                                                 ------          ------          ------           ------          ------

     Net investment gains (losses).............   $10.4         $   9.9          $149.3           $   .4          $(16.2)
                                                  =====         =======          ======           ======          ======
</TABLE>








                                       45

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       Changes in unrealized appreciation  (depreciation) of investments were as
follows:
<TABLE>
<CAPTION>

                                             Three months    Nine months                     Three months      Nine months
                                                 ended          ended         Year ended         ended            ended
                                             December 31,   September 30,    December 31,    December 31,     September 30,
                                                 1996           1996             1995            1994             1994
                                                 ----           ----             ----            ----             ----
                                                                         (Dollars in millions)

<S>                                           <C>            <C>                <C>              <C>            <C>   
Fixed maturities carried at amortized cost.   $    -         $    -             $    -           $   -          $(315.2)
                                              =======        =======            =======          ======         =======

Investments carried at fair value:
  Actively managed fixed maturities .......   $ 73.4         $(351.2)           $459.7           $(43.9)        $(249.7)
  Equity securities........................        -             (.7)              3.1              (.8)           (1.2)
  Other invested assets....................     (2.0)             -                (.1)             -                -
                                              ------         -------            ------           ------          ------
                                                71.4          (351.9)            462.7            (44.7)         (250.9)

  Adjustment for effect on other balance
    sheet accounts:
       Cost of policies purchased..........    (30.8)           77.6             (93.6)             -               -
       Cost of policies produced...........     (2.1)           17.0             (22.3)             -              17.9
       Income tax assets (liabilities).....    (13.5)           98.2            (121.4)            15.7            81.0
                                              ------         -------            ------          -------         -------
                                                25.0          (159.1)            225.4            (29.0)         (152.0)
Adjustment of balance due to adoption
  of new basis.............................        -           (23.0)                -                -               -
Elimination of balance pursuant to
  Acquisition..............................        -               -                 -                -           152.3
                                              -------        -------            ------         --------         -------

     Change in unrealized appreciation
       (depreciation) of investments
       carried at fair value...............   $ 25.0         $(182.1)           $225.4           $(29.0)         $   .3
                                              ======         =======            ======           ======          ======
</TABLE>

     At December 31, 1996,  net  unrealized  appreciation  of equity  securities
(before  income  taxes)  was $.7  million,  consisting  of $.7  million of gross
appreciation and no depreciation.

     The following table sets forth the par value,  amortized cost and estimated
fair value of  mortgage-backed  securities  including CMOs at December 31, 1996,
summarized by interest rates on the underlying collateral at December 31, 1996:
<TABLE>
<CAPTION>

                                                                                  Par        Amortized      Estimated
                                                                                 value         cost        fair value
                                                                                 -----         ----        ----------
                                                                                       (Dollars in millions)

       <S>                                                                     <C>           <C>           <C> 
       Below 7 percent.....................................................    $   411.8     $   386.4     $   392.4
       7 percent - 8 percent...............................................        955.8         898.9         919.3
       8 percent - 9 percent...............................................        175.0         166.1         172.3
       9 percent and above.................................................         51.2          45.5          45.6
                                                                                --------      --------      --------

            Total mortgage-backed securities...............................     $1,593.8      $1,496.9      $1,529.6
                                                                                ========      ========      ========

</TABLE>

                                                            46

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       The amortized cost and estimated fair value of mortgage-backed securities
including  CMOs at December 31,  1996,  summarized  by type of security  were as
follows:
<TABLE>
<CAPTION>

                                                                                                 Estimated fair value
                                                                                               ------------------------
                                                                                                               % of
                                                                                Amortized                      fixed
Type                                                                              cost         Amount       maturities
- ----                                                                              ----         ------       ----------
                                                                                     (Dollars in millions)

<S>                                                                            <C>            <C>                <C>
Pass-throughs and sequential and targeted amortization classes.............    $1,075.6       $1,095.4           21%
Support classes............................................................       105.7          110.2            2
Accrual (Z tranche) bonds..................................................        22.7           23.8            1
Planned amortization classes and accretion directed bonds..................       171.9`         175.9            3
Subordinated classes.......................................................       121.0          124.3            2
                                                                               --------       --------           --

                                                                               $1,496.9       $1,529.6           29%
                                                                               ========       ========           ==
</TABLE>

       At December  31, 1996,  approximately  83 percent of the  estimated  fair
value of the Company's  mortgage-backed  securities was determined by nationally
recognized pricing services,  14 percent was determined by broker-dealer  market
makers and 3 percent was determined by internally developed methods.

       The Company's  mortgage loans are primarily  commercial loans,  including
retail, multifamily residential,  office,  industrial,  nursing home, restaurant
and other  properties.  Approximately  19 percent,  12 percent,  12 percent,  10
percent and 9 percent of the mortgage loan balance was on properties  located in
Minnesota,  Florida, Iowa, California and Arizona,  respectively. No other state
comprised  greater  than 8 percent of the  mortgage  loan  balance.  Less than 1
percent of the mortgage loan balance was  noncurrent  at December 31, 1996.  The
Company had a loan loss reserve of $.3 million at December 31, 1996.

       As part of its  investment  strategy,  the Company  enters  into  reverse
repurchase  agreements  and dollar roll  transactions  to increase its return on
investments and improve its liquidity.  Reverse repurchase  agreements involve a
sale of securities and an agreement to repurchase the same securities at a later
date at an agreed upon  price.  Dollar  rolls are similar to reverse  repurchase
agreements  except  that  the  repurchase  involves  securities  that  are  only
substantially the same as the securities sold. These  transactions are accounted
for  as  short-term   collateralized   borrowings.   Such  borrowings   averaged
approximately  $81.4 million during 1996 and were  collateralized  by investment
securities with fair values  approximately equal to the loan value. The weighted
average interest rate on short-term collateralized borrowings was 5.6 percent in
1996. The primary risk associated with short-term  collateralized  borrowings is
that the counterparty will be unable to perform under the terms of the contract.
The Company's  exposure is limited to the excess of the net replacement  cost of
the  securities  over the  value of the  short-term  invesments  (which  was not
material at December 31, 1996). The Company believes that the  counterparties to
its reverse  repurchase and dollar roll agreements are  financially  responsible
and that the counterparty risk is minimal.

       Life  insurance  companies  are required to maintain  certain  amounts of
assets  on  deposit  with  state  regulatory  authorities.  Such  assets  had an
aggregate carrying value of $11.4 million at December 31, 1996.

       The  Company  had no  investments  in any  single  entity in excess of 10
percent of  shareholder's  equity at December 31, 1996,  other than  investments
issued  or  guaranteed  by the  United  States  government  or a  United  States
government agency.



                                       47

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       3.  INSURANCE LIABILITIES

       Insurance liabilities consisted of the following:
<TABLE>
<CAPTION>

                                                                                  Interest
                                                       Withdrawal    Mortality      rate           December 31,
                                                       assumption   assumption   assumption     1996         1995
                                                       ----------   ----------   ----------     ----         ----
                                                                                              (Dollars in millions)
<S>                                                       <C>           <C>         <C>       <C>         <C>   
Future policy benefits:
     Investment contracts.........................         N/A          N/A         (b)       $4,881.3    $4,716.4
     Limited-payment contracts....................        None          (a)         7%            36.4         8.1
     Traditional life insurance contracts.........       Company        (a)         4%            72.7        87.0
                                                       experience
     Universal life-type contracts................         N/A          N/A         (b)          235.5       234.2
     Individual accident and health...............       Company      Company       6%             6.7         7.2
                                                       experience   experience
     Group life and health.......................          N/A          N/A         N/A            3.2         3.3
Other policyholders' funds and claims payable ...          N/A          N/A         N/A          106.5        92.5
                                                                                              --------    --------

        Total insurance liabilities..............                                             $5,342.3    $5,148.7
                                                                                              ========    ========
<FN>
     (a) Principally modifications of the 1965 - 70 Basic, Select and Ultimate Tables.
     (b) This balance represents account balances because future benefits are not guaranteed.
</FN>
</TABLE>

       4.  REINSURANCE

       Reinsurance  contracts do not relieve the Company from its obligations to
its policyholders.  The Company remains contingently liable to its policyholders
for the portion  reinsured  to the extent that the  reinsuring  companies do not
meet their obligations assumed under the reinsurance agreements. At December 31,
1996, the total reinsurance  receivable of $13.7 million,  included $7.7 million
from an  insurance  company  that is not  rated by A.M.  Best  Company,  because
(according  to A.M.  Best)  it did not  have  sufficient  operating  history  to
evaluate its performance. No other balance from a single reinsurer exceeded $1.2
million.  Ceded  reinsurance  premiums  deducted  from  premiums and policy fund
charges were $1.5  million,  $7.5 million,  $6.0 million,  $1.2 million and $3.9
million for the three  months  ended  December  31,1996,  the nine months  ended
September  30, 1996,  the year ended  December 31, 1995,  the three months ended
December 31, 1994 and the nine months ended September 30, 1994, respectively.

       5.  INCOME TAXES

       Income tax assets (liabilities) were comprised of the following:
<TABLE>
<CAPTION>
                                                                                                          December 31,
                                                                                                        1996         1995
                                                                                                        ----         ----
                                                                                                      (Dollars in millions)
<S>                                                                                                    <C>        <C> 
Deferred income tax assets (liabilities):
    Cost of policies purchased, cost of policies produced and policy initiation fees...............    $(125.1)   $(100.7)
    (Increase) reduction in reported values of investments not currently deductible for tax........        9.5      (54.1)
    Insurance liabilities..........................................................................      109.3      101.6
    Net operating loss carryforwards...............................................................       10.4        9.7
    Other..........................................................................................       (1.2)       5.1
                                                                                                       -------    -------

            Deferred income tax assets (liabilities)...............................................        2.9      (38.4)
Current income tax liabilities.....................................................................        (.7)      (2.2)
                                                                                                       -------    -------

            Income tax assets (liabilities)........................................................    $   2.2    $ (40.6)
                                                                                                       =======    =======
</TABLE>


                                       48

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       The $2.9 million  deferred  income tax asset at December 31, 1996, is net
of $21.6 million which is attributed to the effect of the fair value  adjustment
to actively managed fixed maturities pursuant to SFAS 115.

       Income tax expense was as follows:
<TABLE>
<CAPTION>

                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
                                                                         (Dollars in millions)

<S>                                              <C>          <C>               <C>            <C>                 <C>   
Current income tax provision...............      $2.1         $  5.1            $  9.0         $(8.5)              $ 9.3
Deferred income tax provision..............       6.3           19.8              42.9          13.6                  .3
                                                -----          -----            ------         -----               -----

     Income tax expense....................      $8.4          $24.9             $51.9         $ 5.1               $ 9.6
                                                 ====          =====             =====         =====               =====
</TABLE>

       Federal income tax expense  differed from that computed at the applicable
federal statutory income tax rate (35 percent for all periods) for the following
reasons:
<TABLE>
<CAPTION>

                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
                                                                         (Dollars in millions)

<S>                                              <C>           <C>              <C>              <C>             <C>   
Tax on income before income taxes at
  statutory rate...........................      $7.0          $22.7            $48.8            $4.3            $10.3
Nondeductible items........................        .4            3.0              3.2              .8               .2
Other......................................       1.0            (.8)             (.1)             -               (.9)
                                                -----         ------            -----            ----            -----

         Income tax expense................      $8.4          $24.9            $51.9            $5.1            $ 9.6
                                                 ====          =====            =====            ====            =====
</TABLE>

       The Company files a  consolidated  federal income tax return with ALH and
all  subsidiaries  of ALH. The Company  reports  income tax expense as allocated
under a consolidated tax allocation agreement. Generally this allocation results
in profitable companies recognizing an income tax provision as if the individual
company  filed a  separate  income tax  return  and loss  companies  recognizing
benefits to the extent their losses  contributed to reduce  consolidated  income
taxes. At December 31, 1996, the Company has net operating loss carryforwards of
$29.6 million which expire in 1999 through 2010. These loss carryforwards relate
to the operations of the parent company and the Company's marketing  subsidiary,
American Life and Casualty Marketing  Division Co. ("ALMD").  Utilization of the
operating  loss  carryforwards  to offset  taxable  income of the life insurance
subsidiaries is limited under existing federal income tax rules and regulations.




                                       49

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements




       6.  NOTES PAYABLE

       Notes payable are summarized as follows:
<TABLE>
<CAPTION>
                                                                 Interest rate        1996              1995
                                                                 -------------        ----              ----
                                                                                       (Dollars in millions)
       <S>                                                           <C>              <C>               <C> 
       Senior subordinated notes..............................       11.25%           $150.0            $150.0
       Senior credit facility.................................        -                  -               125.0
                                                                                      ------            ------

              Total principal amount..........................                         150.0             275.0

       Unamortized net premium (discount).....................                           8.1              (7.5)
                                                                                      ------            ------

              Total...........................................                        $158.1            $267.5
                                                                                      ======            ======
</TABLE>

       In connection with the financing of the  Acquisition,  the Company issued
$150  million  of senior  subordinated  notes in a public  offering.  The senior
subordinated notes bear interest at 11.25 percent, payable semiannually and will
mature on September 15, 2004.  Such notes are unsecured and are  subordinated in
right of payment to the prior  payment  in full of all senior  indebtedness  (as
defined in the indenture for the subordinated  notes).  The notes are redeemable
at the Company's  option, in whole or in part, at any time on or after September
15, 1999,  initially at 105.625 percent of their principal amount,  plus accrued
interest,  declining  to 100 percent of their  principal  amount,  plus  accrued
interest, on or after September 15, 2001. At the date of Acquisition, the senior
subordinated  notes were recorded net of $6.6 million of debt issuance costs. In
connection  with  the ALH  Stock  Purchase,  Conseco  guaranteed  the  Company's
obligations  under its senior  subordinated  notes due in 2004.  At December 31,
1996, senior  subordinated  notes with a principal balance and carrying value of
$51.9 million and $54.7  million,  respectively,  were held by  subsidiaries  of
Conseco.  In the first three months of 1997,  subsidiaries of Conseco  purchased
$76.1  million  par  value  of  the  Company's  senior  subordinated  notes  for
approximately $87.1 million.

       The indenture  governing the senior  subordinated notes contains a waiver
of any rights,  claims or  interests  in the  securities  held in escrow for the
benefit of the holders of the Company's  redeemable  preferred stock and contain
certain  covenants,  which among other things:  (i) require the  maintenance  of
specified statutory capital and surplus, ratings, and financial and other ratios
by the Company and its  subsidiaries;  (ii) limit the  incurrence  of additional
indebtedness,  the payment of dividends by the Company and its  subsidiaries and
investments  in certain  types of  investments  including  non-investment  grade
securities and certain classes of collateralized mortgage obligations; and (iii)
restrict  transfers of funds from American Life and Casualty to the Company.  In
addition,  the occurrence of a change of control (as defined)  would  accelerate
the repayment of the Senior Credit Facility and senior subordinated notes at the
holders' option.

       Effective  September  30,  1996,  the Company  repaid the $125.0  million
principal  balance  outstanding  under  the  Senior  Credit  Facility  using the
proceeds  from a $125.0  million  capital  contribution  received from ALH. As a
result of the repayment,  the Company recognized an extraordinary  charge of $.8
million,  net of an income tax  benefit of $.5  million.  In 1995,  the  Company
recognized an extraordinary charge of $4.0 million (net of a $2.2 million income
tax benefit)  when the proceeds  from the Senior  Credit  Facility  were used to
repay the existing term loan.

       7.  SERIES PREFERRED STOCK

       The Board of  Directors  has  authorized  the Company to issue  4,160,000
shares of Series  Preferred  Stock,  par value $.01, from time to time in one or
more  series and to fix the number of shares,  designations,  voting  powers (if
any), and other terms of each series. Each series shall be distinctly designated
and,  except as  otherwise  stated,  shall rank  equally and be identical in all
respects.

       $2.16 Redeemable Cumulative Preferred Stock

       In August 1992, the Company issued 2.8 million shares of $2.16 Redeemable
Cumulative  Preferred Stock (the "$2.16 preferred  shares") at a public offering
price of $25 per share.  A portion  of the net  proceeds  were used to  purchase
$69.0  million  face amount of zero coupon  United  States  Treasury  securities
maturing in August 2007.  These securities have been placed in an escrow account
to be used for the future  redemption of the $2.16 preferred shares on or before
their mandatory redemption date in 2007.

                                       50

<PAGE>

                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements


       The  $2.16  preferred  shares  are  entitled  to annual  cumulative  cash
dividends of $2.16 per share, payable quarterly. The Company may, at its option,
redeem the $2.16  preferred  shares in whole or in part,  at any time after five
years from date of issue  initially at $26.25 per share and  declining to $25.00
per share on or after September 30, 2000, plus cumulative unpaid dividends.  The
$2.16 preferred  shares are  mandatorily  redeemable by the Company on September
30,  2007  at a  redemption  price  of $25 per  share,  plus  cumulative  unpaid
dividends. In liquidation,  the $2.16 preferred stockholders are entitled to $25
per share (aggregate $69.0 million) plus cumulative  unpaid dividends before any
distributions shall be made to common shareholders.

       The $2.16 preferred shares rank on parity with the other Series Preferred
Stock  shares with  respect to dividends  and  distributions  except that in the
event of  liquidation,  they rank  senior to all  other  preferred  stock of the
Company now or hereafter  existing  with respect to the  distribution  of assets
held in the escrow  account  for the future  redemption  of the $2.16  preferred
shares and on parity with the $2.32  preferred  shares (as  defined  herein) and
senior to all other  preferred  stock of the Company now or  hereafter  existing
with respect to the  distribution  of assets held in the separate escrow account
for the future redemption of the $2.32 preferred shares.

       The $2.16  preferred  shares are  non-voting  except as  required  by the
Delaware General Corporation Law and except that whenever  cumulative  dividends
on the $2.16 preferred shares  aggregating an amount equal to eight or more full
quarterly  dividends are in arrears,  the authorized number of directors will be
increased  by two and the  holders of the $2.16  preferred  shares and the $2.32
preferred  shares (if  eligible  to vote as  discussed  hereafter),  voting as a
single class,  will have the right to elect two directors.  The $2.16  preferred
shares are not convertible.

       $2.32 Redeemable Cumulative Preferred Stock

       In  February  1993,  the  Company  issued  1.2  million  shares  of $2.32
Redeemable Cumulative Preferred Stock (the "$2.32 preferred shares") at an issue
price of $25 per share  (aggregate  $30.0  million) in  exchange  for all of the
Company's  then  outstanding  11.5 percent  subordinated  debentures  which were
retired.  At that time, the Company  purchased $30.0 million face amount of zero
coupon  United  States  Treasury  securities  maturing in February  2008.  These
securities  have  been  placed in an escrow  account  to be used for the  future
redemption of the $2.32 preferred shares on or before their mandatory redemption
date in 2008.

       The  $2.32  preferred  shares  are  entitled  to annual  cumulative  cash
dividends of $2.32 per share, payable quarterly. The Company may, at its option,
redeem the $2.32  preferred  shares in whole or in part,  at any time after five
years from date of issue  initially at $26.25 per share and  declining to $25.00
per share on or after February 1, 2001, plus cumulative  unpaid  dividends.  The
$2.32 preferred shares are mandatorily redeemable by the Company on February 15,
2008 at a redemption price of $25 per share,  plus cumulative  unpaid dividends.
In liquidation,  the $2.32 preferred  stockholders are entitled to $25 per share
(aggregate   $30.0  million)  plus  cumulative   unpaid   dividends  before  any
distributions shall be made to common shareholders.

       The $2.32 preferred shares rank on parity with the other Series Preferred
Stock  shares with  respect to dividends  and  distributions  except that in the
event of  liquidation,  they  rank  junior to the $2.16  preferred  shares  with
respect to the  distribution of assets held in the escrow account for the future
redemption of the $2.16 preferred  shares and on parity with the $2.16 preferred
shares and senior to all other  preferred  stock of the Company now or hereafter
existing with respect to the  distribution of assets held in the separate escrow
account for the future redemption of the $2.32 preferred shares.

       The $2.32  preferred  shares are  non-voting  except as  required  by the
Delaware General Corporation Law and except, that, whenever cumulative dividends
on the $2.32 preferred shares  aggregating an amount equal to eight or more full
quarterly  dividends are in arrears,  the authorized number of directors will be
increased  by two and the  holders of the $2.32  preferred  shares and the $2.16
preferred  shares (if eligible to vote as discussed  above),  voting as a single
class,  will have the right to elect two directors.  The $2.32 preferred  shares
are not convertible.

        At December 31, 1996, a subsidiary of Conseco held 260,000 of the  $2.32
preferred shares with a carrying value of $6.5 million.  In March 1997,  Conseco
purchased all $2.32 preferred shares it did not previously own for approximately
$25.9 million.  Such shares had a carrying value of $25 million  at December 31,
1996.

                                       51

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       8.  PAYABLE TO ALH UPON DETERMINATION OF SAVINGS BANK LITIGATION

       ALH and American Life and Casualty (the  "plaintiffs") have filed suit in
the  United  States  Court of Federal  Claims  (the  "Court of Federal  Claims")
against  the  United  States  of  America  for  breach  of  certain  contractual
agreements which were made by certain former government  regulatory  agencies to
induce the plaintiffs to capitalize  their former savings bank  subsidiary  (the
"Savings  Bank")  in  connection  with the  acquisition  of four  failed  thrift
institutions in March 1988 and the subsequent seizure of the Savings Bank by the
Office of Thrift  Supervision in July 1990 (the "Savings Bank  Litigation").  In
the Savings Bank Litigation,  the plaintiffs  claim that the defendant  breached
its contractual  agreements with respect to regulatory capital and contends that
this breach,  which resulted in the disallowance of $21 million of capital which
the  defendant   contractually   promised  would  be  perpetual  for  regulatory
accounting  purposes,  and such subsequent seizure,  constitutes a taking of the
plaintiffs'  property  without  just  compensation  and due  process of law,  in
violation of the Fifth Amendment of the United States Constitution.

       The Savings Bank  Litigation  seeks monetary  damages from the government
including  recovery  of: (i) the  Company's  investment  in the Savings  Bank of
143,640  shares of ALH's 1988 Series  Preferred  Stock and $8.4 million of cash;
and (ii) compensation for costs incurred and the value of benefits  conferred on
the defendant through the plaintiffs' purchase,  operation and management of the
Savings Bank. Total restitution sought by the plaintiffs exceeds $30 million.

       On July 24, 1992,  the Court of Federal  Claims  granted the  plaintiffs'
motion  for  summary  judgment  as to the  defendant's  liability  for breach of
contract in the Savings Bank Litigation.  The court also  consolidated this case
with two others and certified these cases for interlocutory appeal to the United
States  Court of Appeals  for the  Federal  Circuit  (the  "Court of  Appeals").
Subsequently, the Court of Appeals entered a judgment reversing the order of the
Court of Federal Claims by a decision of two to one and the  plaintiffs  filed a
Petition for Rehearing  with  Suggestion  for Rehearing in Banc (the  "Rehearing
Petition")  with the Court of Appeals.  On August 18, 1993, the Court of Appeals
accepted the Rehearing Petition, vacated the judgment which was entered in favor
of the defendant and withdrew its opinion  accompanying the judgment.  On August
30, 1995, the Court of Appeals,  in banc,  affirmed the summary  judgment of the
Court of Federal Claims in the  plaintiffs'  favor by a decision of nine to two.
On July 1, 1996, the Supreme Court affirmed the summary judgment of the Court of
Federal Claims in the  plaintiffs'  favor by a decision of seven to two. A trial
has been  scheduled  for May 1997,  in the Court of Federal  Claims to determine
damages related to the breach of contract by the United States of America.

       In conjunction with the  Acquisition,  each common or equivalent share of
ALH  outstanding  immediately  prior to the  Acquisition  received a  Contingent
Payment Right,  designed to provide holders with certain financial benefits that
the  plaintiffs may receive from a favorable  determination  of the Savings Bank
Litigation.  If the rights of the holder of the 1988 Series Preferred Stock were
not an issue in the Savings Bank Litigation, the 1988 Series Preferred Stock was
convertible   into   approximately   $30.1  million  in  conjunction   with  the
Acquisition.

       If the Savings Bank  Litigation  results in the return of the 1988 Series
Preferred  Stock to ALH,  the $30.1  million  amount  referred  to above will be
payable to the holders of the Contingent Payment Rights, together with any money
damages  recovered  by  the  plaintiffs,  subject  to  certain  adjustments  and
limitations.  If, however,  the plaintiffs are  unsuccessful in the Savings Bank
Litigation,  the $30.1 million  amount will instead become payable to the holder
of the 1988 Series  Preferred Stock upon the conversion  thereof or as otherwise
directed by the court. Since the timing of a final  determination of the Savings
Bank  Litigation is uncertain,  the  plaintiffs  are unable to predict when such
$30.1 million amount will become payable.

       A liability to ALH of $30.1 million was  established  at the  Acquisition
date representing the  consideration  that would be payable by ALH to either the
holder of the 1988 Series Preferred Stock or to ALH's other former shareholders.

       9.  COMMON SHAREHOLDER'S EQUITY

       The Board of  Directors  has  authorized  the Company to issue  1,600,000
shares of common stock,  par value $.01.  There were 1,500,100 shares issued and
outstanding for all periods presented in the consolidated  financial statements.
All of the  outstanding  common  stock is owned by ALH.  The Company paid a cash
dividend of $153.0  million on its common  stock to ALH in  connection  with the
Acquisition.


                                       52

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       In the  fourth  quarter of 1995,  the  Company  received a $30.0  million
capital  contribution from ALH. Also, in connection with the ALH Stock Purchase,
the Company  received a $125.0 million capital  contribution  from ALH effective
September 30, 1996.  The proceeds were used to repay amounts  outstanding  under
the Senior Credit Facility as discussed in note 6.

       10.  OTHER DISCLOSURES

       Related Party Transactions

       In 1994,  the Company paid $4.0  million to a  subsidiary  of Conseco for
services provided in connection with the financings related to the Acquisition.

       Since the Acquisition,  the Company and certain of its subsidiaries  have
received  services from or shared  expenses with  subsidiaries  of Conseco under
written  agreements or based on cost  allocation  principles in accordance  with
GAAP,   including   investment  advisory  agreements  which  provide  investment
management and related accounting and reporting services. Fees charged under all
such arrangements  totaled $7.7 million,  $11.2 million,  $14.1 million and $2.5
million for the three  months ended  December  31,  1996,  the nine months ended
September 30, 1996, the year ended December 31, 1995, and the three months ended
December 31, 1994, respectively.

       Litigation

       See note 8 for a description of the Savings Bank Litigation.

       ALH, Vulcan Life and certain of its independent agents have been named as
defendants  in  litigation  in the state of Alabama  concerning  life  insurance
products sold to school teachers in the late 1980's. The cases are: (i) Sentell,
et al. v. Vulcan Life  Insurance  Company et al., filed in the Circuit Court for
Pickens County, Alabama, on August 22, 1994; (ii) Rembert, et al. v. Vulcan Life
Insurance  Company et al.,  filed on June 29,  1995,  and pending in the Circuit
Court of Marengo County,  Alabama; (iii) Baldwin et al. v. Vulcan Life Insurance
Company et al.,  filed on July 6, 1995,  and  pending  in the  Circuit  Court of
Marengo County,  Alabama;  (iv) Thomas, et al., v. Charley, et al., filed in the
Circuit Court of Wilcox  County,  Alabama  on  or  about December 20, 1994;  (v)
Wheeler v. Vulcan Life Insurance Company,  et al., filed in the Circuit Court in
Lamar County, Alabama on May 18,  1995; and (vi)  Pitts,  et al. v. Vulcan  Life
Insurance  Company  et al.,  filed in June  1996 in the  Circuit  Court in Lamar
County,  Alabama  (all  cases  are  referred  to  herein  as  the  "Vulcan  Life
Litigation").  The plaintiffs in the Vulcan Life Litigation allege,  among other
things,  that the agent  defendants  misrepresented  that the life products were
part of an employee  benefit  plan and that such plan would pay the premiums for
their policies  although,  under the Code,  life  insurance  products may not be
purchased  through such a plan.  The  plaintiffs  allege that they purchased the
life  insurance  products  because  of  such  alleged  misrepresentations.   The
plaintiffs  have  requested an award of  compensatory  and  punitive  damages of
unspecified  amounts.  The defendants  have denied any liability and have raised
numerous defenses including the statute of limitations.

       The Company's  subsidiaries are involved in various pending or threatened
legal  proceedings   arising  from  the  conduct  of  their  businesses.   These
proceedings  in some instances  include claims for punitive  damages and similar
types of relief in unspecified or  substantial  amounts,  in addition to amounts
for  alleged   contractual   liability  or  claims  for  equitable   relief.  In
management's  opinion,  after  consultation with counsel and review of available
facts,   these  proceedings  will  ultimately  be  resolved  without  materially
affecting the Company's financial condition or results of operations.

       Guaranty Fund Assessments

       From time to time,  mandatory  assessments  are  levied on the  Company's
insurance  subsidiaries by life and health guaranty  associations of most states
in which these  subsidiaries  are licensed to cover losses to  policyholders  of
insolvent  or  rehabilitated   insurance   companies.   The  associations   levy
assessments (up to prescribed  limits) on all insurers in a particular  state in
order to pay claims on the basis of the proportionate  share of premiums written
by insurers in the lines of business  in which the  insolvent  or  rehabilitated
insurer are engaged.  These  assessments  may be deferred or forgiven in certain
states if they would  threaten  an  insurer's  financial  strength  and, in some
states,  these  assessments  can be partially  recovered  through a reduction in
future  premium  taxes.  Assessments  levied  against  the  Company's  insurance
subsidiaries  and charged to expense  were $.5  million in 1996,  $.2 million in
1995 and $2.0 million in 1994. The balance sheet at December 31, 1996,  includes
a liability of $4.9 million  representing  the  Company's  estimate of all known
assessments that will be levied against the Company's insurance  subsidiaries by
various state

                                       53

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



guaranty  associations on premiums that have been written  through  December 31,
1996.  Such  estimate is subject to change as the  associations  determine  more
precisely  the losses due to all failures that have occurred and how such losses
will be allocated to insurance companies.

       11.  OTHER OPERATING DATA

       Insurance policy income consisted of the following:
<TABLE>
<CAPTION>

                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
                                                                         (Dollars in millions)
<S>                                              <C>             <C>             <C>              <C>             <C> 
Direct premiums collected...................     $169.8          $545.4          $830.0           $284.4          $849.8
Reinsurance ceded...........................        1.5             7.5             4.4              1.2             3.9
                                                 ------          ------          ------           ------          ------

     Premiums collected, net of reinsurance       168.3           537.9           825.6            283.2           845.9
Less premiums on universal life and
  products without mortality and
  morbidity risk which are recorded
  as additions to insurance liabilities.....      165.4           529.4           797.1            275.5           824.1
                                                 ------          ------          ------           ------          ------
     Premiums on products with mortality risk,
       recorded as insurance policy income          2.9             8.5            28.5              7.7            21.8
Fees and surrender charges..................        8.3            24.5            29.6              5.9            18.4
                                                 ------          ------          ------           ------          ------

     Insurance policy income................     $ 11.2          $ 33.0          $ 58.1           $ 13.6          $ 40.2
                                                 ======          ======          ======           ======          ======
</TABLE>

       The six states  with the  largest  shares of the  subsidiaries'  premiums
collected in 1996 were California (11 percent), Florida (9.7 percent),  Michigan
(7.4 percent),  New Jersey (7.0 percent),  Illinois (6.2 percent) and Texas (5.5
percent).  No other state  accounted for more than 4 percent of total  collected
premiums.

       Other operating costs and expenses were as follows:
<TABLE>
<CAPTION>

                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
                                                                         (Dollars in millions)

<S>                                              <C>            <C>              <C>              <C>            <C>  
Commission expense.........................      $  .5          $ 2.5            $ 7.4            $2.2           $  4.3
Other......................................        9.7           18.5             23.0             5.5             19.3
                                                 -----          -----            -----            ----            -----

  Other operating costs and expenses.......      $10.2          $21.0            $30.4            $7.7            $23.6
                                                 =====          =====            =====            ====            =====
</TABLE>

       Anticipated  returns from the  investment  of  policyholder  balances are
considered in determining the amortization of the cost of policies purchased and
cost of  policies  produced.  Sales of fixed  maturity  investments  change  the
incidence of profits on such  policies  because  investment  gains  (losses) are
recognized  currently  and the  expected  future  yields  on the  investment  of
policyholder balances are reduced (increased).  Accordingly, amortization of the
cost of policies  produced and the cost of policies  purchased  was increased by
$12.0 million, $4.8 million, $83.3 million and $2.8 million for the three months
ended  December 31, 1996,  the nine months ended  September  30, 1996,  the year
ended  December  31,  1995,  and the  nine  months  ended  September  30,  1994,
respectively.


                                       54

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       The changes in the cost of policies purchased were as follows:
<TABLE>
<CAPTION>

                                                             Three months      Nine months                     Three months
                                                                 ended            ended         Year ended        ended
                                                             December 31,     September 30,    December 31,   December 31,
                                                                 1996             1996             1995           1994
                                                                 ----             ----             ----           ----
                                                                                   (Dollars in millions)

<S>                                                               <C>             <C>               <C>            <C>  
Balance, beginning of period..............................        $382.7          $250.1            $447.8         $454.3
     Amortization related to operations:
         Cash flow realized...............................         (10.1)          (37.8)            (53.3)         (13.7)
         Interest added...................................           5.1            13.0              22.8            7.2
     Amortization related to gains on sales of investments         (11.2)           (4.3)            (73.6)            -
     Amounts related to the ALH Stock Purchase............          (3.9)           84.1               -               -
     Effect of fair value adjustment to actively managed
         fixed maturities.................................         (30.7)           77.6             (93.6)            -
                                                                  ------          ------            ------         ------

Balance, end of period....................................        $331.9          $382.7            $250.1         $447.8
                                                                  ======          ======            ======         ======
</TABLE>

       Based on current  conditions  and  assumptions as to future events on all
policies in force,  the Company  expects to amortize  approximately 9 percent of
the cost of policies  purchased  balance in 1997, 10 percent in 1998, 10 percent
in 1999,  10 percent in 2000 and 9 percent in 2001.  The  discount  rate used to
determine the amortization of the cost of policies purchased was approximately 6
percent.

       The changes in the cost of policies produced were as follows:
<TABLE>
<CAPTION>

                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
                                                                         (Dollars in millions)
<S>                                            <C>             <C>            <C>            <C>              <C>    
Balance, beginning of period...............    $54.6           $77.6          $ 25.0           $   -            $ 293.9
     Additions.............................     18.6            61.6            87.3             25.2              85.2
     Amortization related to operations....     (1.5)           (4.6)           (2.7)             (.2)            (29.7)
     Amortization related to gains on sales
         of investments....................      (.8)            (.5)           (9.7)              -               (2.8)
     Effect of fair value adjustment to
         actively managed fixed maturities      (2.0)           17.0           (22.3)              -                 -
     Amounts related to ALH Stock
       Purchase............................        -           (96.5)              -               -                -
     Amounts eliminated at Acquisition date        -               -               -               -             (346.6)
                                                -----          -----           ------          ------            ------

Balance, end of period.....................     $68.9         $ 54.6           $ 77.6          $ 25.0            $   -
                                                =====         ======           ======          ======            ======
</TABLE>



                                       55

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements



       12.  CONSOLIDATED STATEMENT OF CASH FLOWS

       Supplemental disclosures and non-cash items that are not reflected in the
consolidated statement of cash flows were as follows:
<TABLE>
<CAPTION>

                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
                                                                         (Dollars in millions)
     <S>                                            <C>           <C>             <C>               <C>            <C>   
     Cash paid during the period for:
       Interest............................         $.1           $24.6           $28.8             $3.3           $ 1.3
       Income taxes........................         -               7.3             3.7              -              14.7
</TABLE>


       There were no material non-cash transactions during 1996, 1995 or 1994.

       13.  STATUTORY INFORMATION

       Statutory  accounting practices prescribed or permitted for the Company's
insurance subsidiaries by regulatory authorities differ from GAAP. The Company's
life  insurance  subsidiaries  reported  the  following  amounts  to  regulatory
agencies,  after  appropriate  eliminations of intercompany  accounts among such
subsidiaries:
<TABLE>
<CAPTION>

                                                                                 December 31,
                                                                              -----------------
                                                                              1996         1995
                                                                              ----         ----
                                                                            (Dollars in millions)

              <S>                                                            <C>           <C> 
              Statutory capital and surplus..............................    $217.6        $215.4
              Asset valuation reserve....................................      47.8          37.5
              Interest maintenance reserve...............................      23.7          24.9
                                                                             ------        ------

                Total....................................................    $289.1        $277.8
                                                                             ======        ======
</TABLE>

       Combined   statutory   net  income  of  the  Company's   life   insurance
subsidiaries  was $26.9 million,  $27.1 million and $39.7 million in 1996,  1995
and 1994, respectively,  after appropriate eliminations of intercompany accounts
between such subsidiaries.  The Company's insurance  subsidiaries follow certain
permitted  accounting  practices which are not specifically  prescribed in state
laws,  regulations,  general administrative rules and various NAIC publications.
Such permitted accounting practices do not enhance statutory surplus.

       American Life and Casualty's  surplus includes a surplus note held by the
Company with a balance of $50.0  million at December  31, 1996.  Each payment of
interest or  principal on the surplus  note  requires the prior  approval of the
Iowa  Insurance  Division.  The Iowa  insurance  law provides  that  payments of
dividends on capital  stock and interest and  principal on surplus  notes may be
made only out of an insurer's  earned  surplus.  At December 31, 1996,  American
Life and Casualty had earned surplus of $111.8 million.

       The net assets of the  insurance  subsidiaries  available for transfer to
stockholders are limited to the amounts by which the insurance subsidiaries' net
assets,  as  determined  in  accordance  with  statutory   accounting  practices
prescribed  or  permitted  by  state  regulatory  authorities,   exceed  minimum
regulatory  statutory  capital and  surplus  requirements;  however,  payment of
dividends or other  distributions  to stockholders  may also be subject to prior
approval by  regulatory  authorities.  The Iowa laws require that the  statutory
surplus of American Life and Casualty  following any dividend or distribution be
reasonable  in relation to its  outstanding  liabilities  and  adequate  for its
financial needs (as determined  under  standards  contained  therein).  The Iowa
Insurance Commissioner may bring an action to enjoin or rescind the payment of a
dividend or distribution  by an insurer  domiciled in its state that would cause
such insurer's  statutory  surplus to be unreasonable  or inadequate  under this
standard. At December 31, 1996, $28.3 million was available

                                       56
<PAGE>

                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements


to be  transferred  to the Company from  American  Life and  Casualty  (based on
amounts reported in accordance with statutory accounting  practices) in the form
of dividends, surplus note payments, loans or advances.

       Statutory accounting  practices require that portions of surplus,  called
the  asset  valuation  reserve  ("AVR")  and the  interest  maintenance  reserve
("IMR"),  be  appropriated  and  reported as  liabilities.  The purpose of these
reserves is to stabilize  statutory  surplus against  fluctuations in the market
value of investments.  The IMR captures all investment  gains and losses on debt
instruments resulting from changes in interest rates and provides for subsequent
amortization of such amounts into statutory net income on a basis reflecting the
remaining life of the assets sold. The AVR captures  investment gains and losses
related to changes in creditworthiness and is also adjusted each year based on a
formula related to the quality and loss  experience of the Company's  investment
portfolio.

       ALMD  functions as a general agent for American Life and Casualty and its
primary purpose is to pay commissions to American Life and Casualty's  agents on
annuity  policies  issued by American  Life and  Casualty  pursuant to a general
agency  commission  and servicing  agreement  between ALMD and American Life and
Casualty.  This agreement  initially  benefits the statutory surplus of American
Life and Casualty by extending the payment of first year  commissions to ALMD on
certain  deferred  annuity  policies over a longer period of time. In subsequent
periods,  American Life and Casualty's  statutory surplus is reduced through the
payment of renewal  commissions  to ALMD equal to a specified  percentage of the
accumulated  policyholder  account values of certain  deferred  annuity policies
issued by American Life and Casualty since 1990 remaining in force.

       Included in statutory  capital and surplus at December 31, 1996,  is $6.3
million  related to 463,649  shares of ALH's  common  stock held by Vulcan Life.
Such amount is eliminated in the consolidated financial statements.

       Most states have adopted  risk-based  capital  ("RBC") rules, to evaluate
the  adequacy of  statutory  capital and surplus in relation to  investment  and
insurance  risks.  The RBC formula is designed as an early  warning tool to help
state regulators identify possible weakly capitalized  companies for the purpose
of  initiating  regulatory  action.  At December 31,  1996,  the ratios of total
adjusted  capital to RBC, as defined by the rules,  for the Company's  insurance
subsidiaries were approximately twice the level at which regulatory attention is
triggered.


                                       57

<PAGE>


                 AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                 Notes to the Consolidated Financial Statements




       14.  QUARTERLY FINANCIAL INFORMATION (Unaudited)

           Unaudited quarterly results of operations are as follows:
<TABLE>
<CAPTION>

                                                                                                1996
                                                                            -----------------------------------------------
                                                                            1st qtr.     2nd qtr.     3rd qtr.     4th qtr.
                                                                            --------     --------     --------     --------
                                                                                             (Dollars in millions)

       <S>                                                                   <C>          <C>           <C>         <C>    
       Insurance policy income...........................................    $ 11.1       $ 11.0        $ 10.9      $ 11.2
       Net investment income.............................................     102.1        101.5         102.8       102.6
       Net investment gains (losses) ....................................       3.4          (.6)          6.9        10.4
       Total revenues....................................................     117.6        113.3         121.7       124.9
       Income before income taxes, minority interest
         and extraordinary charge........................................      19.4         22.5          22.9        19.9
       Income before extraordinary charge................................      11.6         14.2          14.1        11.5
       Net income .......................................................      11.6         14.2          13.3        11.5
       Net income applicable to common stock.............................       9.4         12.0          11.1         9.8
</TABLE>
<TABLE>
<CAPTION>

                                                                                                 1995
                                                                            -----------------------------------------------
                                                                            1st qtr.     2nd qtr.     3rd qtr.     4th qtr.
                                                                            --------     --------     --------     --------
                                                                                             (Dollars in millions)
       <S>                                                                  <C>          <C>           <C>         <C>  
       Insurance policy income...........................................   $  14.6      $  15.2       $  13.8     $  14.5
       Net investment income.............................................     102.1        105.4         105.3       102.7
       Net investment gains .............................................       4.4         48.5          11.4        85.0
       Total revenues....................................................     122.4        170.3         131.8       203.1
       Income before income taxes, minority interest
         and extraordinary charge........................................      19.6         40.2          24.4        55.2
       Income before extraordinary charge................................      12.0         25.3          15.0        35.1
       Net income .......................................................      12.0         25.3          15.0        31.1
       Net income applicable to common stock.............................       9.8         23.1          12.8        29.0
</TABLE>

       The results of operations  for the fourth  quarter of 1996 are based on a
new basis of  accounting  under the "push down" method  adopted on September 30,
1996, as discussed in note 1. The results of  operations  for 1995 and the first
nine months of 1996 represent  results  reported based on the purchase method of
accounting as discussed in note 1.


                                       58

<PAGE>




ITEM 9.    CHANGES   IN   AND DISAGREEMENTS WITH  ACCOUNTANTS  ON ACCOUNTING AND
           FINANCIAL DISCLOSURE

       None.

                                    PART III

ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

       The following  table sets forth certain  information  with respect to the
directors  and  executive  officers of the Company and the positions and offices
held by each person.  The current directors and executive  officers were elected
on September 29, 1994, concurrent with the acquisition of ALH by Partnership II.
Directors  hold their  positions  until the annual meeting of  stockholders,  or
until their respective  successors are elected and qualify.  It is intended that
the current  directors  will be nominated  for  re-election  as Directors of the
Company  at the next  annual  meeting  of  stockholders.  Officers  serve at the
discretion  of the Board of  Directors  and are  subject to removal at any time.
There is no family relationship between any of the persons named.
<TABLE>
<CAPTION>

     Name (Age)                                   Positions and Offices
     ----------                                   ---------------------
     <S>                                          <C> 
     Stephen C. Hilbert (51)....................  Director and Chief Executive Officer (since November 1996)

     Ngaire E. Cuneo (46).......................  Director

     Rollin M. Dick (65)........................  Director, Executive Vice President and Chief Financial Officer

     Donald F. Gongaware (61)...................  Director, President and Chief Operating Officer

     Lawrence W. Inlow (46).....................  Director, Executive Vice President and General Counsel
</TABLE>

     Business  experience  during  the  past  five  years of each  director  and
executive officer is as follows:

     Stephen C. Hilbert
         Director,  Chairman of the Board and Chief Executive Officer since 1979
         and President  since 1988 of Conseco (the Company's  indirect  parent).
         Also a Director of Vail Resorts Inc.

     Ngaire E. Cuneo
         Director since 1994 and Executive Vice President since 1992 of Conseco.
         Senior Vice President and Corporate Officer of General Electric Capital
         Corporation from 1986 to 1992.
         Director of Duke Realty Investments, Inc. and NAL Financial Group Inc.

     Rollin M. Dick
         Director,  Executive  Vice  President  and Chief  Financial  Officer of
         Conseco since 1986.
         Director of General Acceptance Corporation and Brightpoint, Inc.

     Donald F. Gongaware
         Director and Executive Vice  President  of  Conseco  since  1985, Chief
         Operations  Officer  of  Conseco  since  1989  and President of Conseco
         Marketing, L. L. C. since 1996.

     Lawrence W. Inlow
         Executive Vice President and General Counsel of Conseco since 1987.


                                       59

<PAGE>



                       Section 16(a) Beneficial Ownership
                              Reporting Compliance

        The Company's  directors and executive  officers are required  under the
Securities  Exchange  Act of 1934 to file  reports of  ownership  and changes in
ownership with the  Securities  and Exchange  Commission and to supply copies of
those  reports  to the  Company.  Based  solely on a review of the copies of the
reports  furnished  to the  Company and  written  representations  that no other
reports were filed,  the Company  believes that during 1996 all required filings
were made by its directors and executive officers.

ITEM 11.  EXECUTIVE COMPENSATION

        None of the Company's  current  executive  officers are  compensated for
serving in such capacity.  The following table sets forth the compensation  paid
by the  Company to Mr.  Newsome  (who  served as chief  executive  officer  from
November 1995 until August 1996) and Mr. Hilbert (who served as chief  executive
officer  from  September  1994  until  November  1995  and  since  August  1996)
(collectively, the "Named Individuals").
<TABLE>
<CAPTION>

                           Summary Compensation Table


                                                                  Annual
                                                              Compensation (l)
                                                              ----------------
                                                                                                        All Other
                                                                                                         Compen-
     Name and Principal Position                         Year          Salary           Bonus           sation(2)
     ---------------------------                         ----          ------           -----           ---------
     <S>                                                 <C>          <C>              <C>                 <C>
     Jon P. Newsome (3)............................      1996         $400,000         $  --                $313
     President and Chief Executive Officer               1995           57,484            --                  40
       from November 1995 until
        August 1996

     Stephen C. Hilbert............................      1996          --                 --                --
     Chairman of the Board since September 29,           1995          --                 --                --
       1994 and Chief Executive Officer from             1994          --                 --                --
       September 29, 1994 until November 1995
       and since August 1996

<FN>
(1)  Includes employee tax-deferred contributions to the Company's 401(k) savings plan.

(2)  The $313 related to Mr. Newsome in 1996 represented long term disability insurance.  The $40 related to Mr. Newsome in 1995
     represented life insurance coverage.

(3)  Since September 1996, Mr. Newsome has been employed by a subsidiary of Conseco. Compensation paid
     to Mr. Newsome by such Conseco subsidiary is not included in this table.
</FN>
</TABLE>

                            Compensation of Directors

       The current  Directors of the Company receive no compensation for serving
in such capacity.


           Compensation Committee Interlocks and Insider Participation

       The current  members of the  Compensation  Committee  are Rollin M. Dick,
Donald F. Gongaware and Stephen C. Hilbert,  all of whom are executive  officers
and  directors  of  Conseco.  See "Item 13.  Certain  Relationships  and Related
Transactions."  Although they receive no compensation from the Company,  Messrs.
Dick, Gongaware and Hilbert are executive officers of the Company.


                                       60

<PAGE>



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        ALH is the sole  shareholder  of all of the  outstanding  shares  of the
Company's common stock. ALH is wholly owned by Conseco and its subsidiaries. The
following  table  sets forth  information  as of March 1,  1997,  regarding  the
Conseco subsidiaries which own ALH's common stock.
<TABLE>
<CAPTION>

                                                                                             Shares Owned and
                                                                                            Nature of Ownership
                                                                                          -----------------------
     Name and Address                                                                     Number          Percent
     ----------------                                                                     ------          -------
        <S>                                                                           <C>                  <C>   
        CIHC, Incorporated (1)
        One Commerce Center, Suite 789
        1201 Orange Street
        Wilmington, Delaware 19801..................................................   18,726,450          99.2%

        Philadelphia Life Insurance Company (1)
        11825 N. Pennsylvania Street
        Carmel, Indiana 46032.......................................................      150,408            .8%


<FN>
(1)  A wholly owned subsidiary of Conseco.
</FN>
</TABLE>

       The United  States of America,  or an agency  thereof  claims  beneficial
ownership of 143,640 shares of ALH's 1988 Series I and II Preferred  Stock which
has voting rights under certain limited circumstances and represents 100 percent
of the outstanding  1988 Series I and II Preferred  Stock. The 1988 Series I and
II  Preferred  Stock was used by ALH in 1988 - 1990 to  partially  capitalize  a
savings bank  acquired by ALH and American Life and Casualty in 1988 pursuant to
agreements  entered into with agencies of the United States of America.  ALH and
American  Life and  Casualty  have sued the United  States of America,  alleging
breach of these agreements.  (see "Item 3 - Legal Proceedings" and note 8 to the
consolidated  financial  statements).  The 1988 Series I and II Preferred Stock,
when  allowed to vote,  has the right to vote less than one percent of the total
voting power of all stock entitled to vote.

       Ownership of Common Stock of Conseco

       The  following  table  sets  forth  information  as of  March  20,  1997,
regarding  ownership  of common  stock of  Conseco by the  directors,  executive
officers and Named  Individuals  individually and by all directors and executive
officers as a group.  Where any footnote  indicates that shares  included in the
table are owned by, or jointly with,  family  members or by an  affiliate,  such
person may be deemed to exercise shared voting and investment power with respect
to those shares, unless otherwise indicated. The Company's directors,  executive
officers  and Named  Individuals  do not own any  shares  of any other  class of
equity securities of Conseco.
<TABLE>
<CAPTION>

                                                                                                Shares Owned
                                                                                         ------------------------------ 
Name                                                                                     Number                 Percent
- ----                                                                                     ------                 -------
<S>                                                                                  <C>                         <C> 
Ngaire E. Cuneo.....................................................................  1,244,088 (1)              *
Rollin M. Dick......................................................................  4,005,198 (2)              2.2%
Donald F. Gongaware.................................................................  3,958,338 (3)              2.1%
Stephen C. Hilbert..................................................................  8,488,722 (4)              4.5%
Lawrence W. Inlow...................................................................  3,372,042 (5)              1.8%
Jon P. Newsome......................................................................     18,550 (6)              * 
All directors and executive officers as a group (five persons)...................... 21,068,388 (7)             10.6%
<FN>
* Less than one percent.
</FN>
</TABLE>

(1)  Of these shares, 964,248 are subject to options held by Ms. Cuneo which are
     exercisable   within  60  days  and  10,000  are  subject  to  a  currently
     exercisable warrant held by her.

(2)  Of these shares,  487,520 are owned by Mr. Dick's wife,  527,324 (including
     20,000  subject  to  a  currently  exercisable  warrant)  are  owned  by  a
     charitable  foundation as to which shares he shares  voting and  investment
     power,  800,000 are owned by a limited partnership of which Mr. Dick is the
     general  partner,  1,355,552  are subject to options held by Mr. Dick which
     are  exercisable  within 60 days,  225,200 are owned by a trust as to which
     Mr. Dick's wife has sole voting and investment power, 200,000 are

                                       61
<PAGE>


     owned by a trust as to which Mr. Dick shares  voting and  investment  power
     and 1,322 are  attributable  to Mr. Dick's  account  under the  ConsecoSave
     Plan,  a 401(k)  savings  plan.  Mr. Dick  expressly  disclaims  beneficial
     ownership  of all shares  owned by his wife,  the trust as to which she has
     sole voting and investment power, and the charitable foundation.

(3)  Of  these  shares,  62,000  are  owned  by  Mr.  Gongaware's  wife,  75,600
     (including 20,000 subject to a currently  exercisable warrant) are owned by
     a charitable  foundation as to which he shares voting and investment power,
     280,000 are owned by a  charitable  trust as to which he shares  voting and
     investment  power,  72,000 are owned by irrevocable  trusts as to which Mr.
     Gongaware's wife has sole voting and investment power, 126,000 are owned by
     a trust as to which Mr.  Gongaware  shares  voting  and  investment  power,
     1,315,552  are  subject  to  options  held  by  Mr.   Gongaware  which  are
     exercisable  within 60 days and 1,062 are  attributable to Mr.  Gongaware's
     account under the  ConsecoSave  Plan.  Mr.  Gongaware  expressly  disclaims
     beneficial  ownership  of all  shares  owned by his wife,  the trusts as to
     which  she has  sole  voting  and  investment  power,  and  the  charitable
     foundation.

(4)  Of these shares, 3,978,992 are subject to options held by Mr. Hilbert which
     are exercisable  within 60 days,  1,380,000 are owned by trusts as to which
     he has voting and investment power and 280,000 (including 20,000 subject to
     a currently  exercisable warrant) are held by a charitable foundation as to
     which he has voting and investment power. Mr. Hilbert  expressly  disclaims
     beneficial ownership of all shares owned by the charitable foundation.

(5)  Of these  shares,  1,735,552 are subject to options held by Mr. Inlow which
     are exercisable  within 60 days, 400,000 are owned by trusts as to which he
     has voting and  investment  power,  80,000  (including  20,000 subject to a
     currently  exercisable  warrant) are held by a charitable  foundation as to
     which he has voting and investment  power and 1,158 are attributable to Mr.
     Inlow's account under the ConsecoSave  Plan. Mr. Inlow expressly  disclaims
     beneficial ownership of all shares owned by the charitable foundation.

(6)  Includes 8,550 shares issuable upon conversion of 2,500 shares of Conseco's
     Preferred  Redeemable  Increased  Dividend  Equity  Securities  Convertible
     Preferred Stock.

(7)  Includes 9,439,896 shares subject to outstanding stock options and warrants
     which are exercisable within 60 days.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

       ALH owns 100  percent of the  outstanding  shares of common  stock of the
Company.  Conseco  and its  subsidiaries  own 100  percent of ALH's  outstanding
voting shares of common stock. Consequently, Conseco, through such subsidiaries,
is able to control  the  Company and is able to  determine  such  actions as the
election of  directors  and the  approval  of any other  matters  submitted  for
stockholder approval.  Also, all five of the Company's directors are persons who
are also executive officers of Conseco.

       Since the  Acquisition,  the Company and its  subsidiaries  have received
services  from or shared  expenses  with other  affiliates  or  subsidiaries  of
Conseco  under  written  agreements  or based on cost  allocation  principles in
accordance  with GAAP. The aggregate fees paid or accrued by the Company and the
subsidiaries  to  Conseco  or its  subsidiaries  or  affiliates  under  all such
arrangements  were $18.9 million in 1996.  The charges for services  rendered by
Conseco  and its  affiliates  were not the  result of  arms-length  negotiations
between  independent  parties.  It has been the  intention  of the  Company  and
Conseco  that these  arrangements  as a whole  should  accommodate  the parties'
interests in a manner that is fair and mutually beneficial.

       These agreements may be modified in the future and additional  agreements
or transactions may be entered into between Conseco and its subsidiaries and the
Company and its  subsidiaries.  The provisions of the indenture  relating to the
senior subordinated notes require that each agreement or transaction between the
Company and  Conseco or their  respective  subsidiaries  be on terms at least as
favorable  to the Company as could be  obtained  from  unaffiliated  parties for
comparable services or arrangements.

       Since the Acquisition, each of the Company and its principal subsidiaries
has been party to an agreement with Conseco Capital Management,  Inc.("CCM"),  a
registered  investment  advisor  wholly  owned  by  Conseco  (collectively,  the
"Advisory  Agreements")  pursuant  to  which,  subject  to  any  limitations  or
directions  of the  Board of  Directors  or  officers  of the  Company  and such
subsidiaries,  CCM supervises and directs the investment of the invested  assets
of the  Company  and such  subsidiaries.  For these  services,  CCM  receives  a
quarterly fee equal to .0625 percent (.25 percent  annually) of the market value
of the  investable  assets under its  supervision.  For 1996, the fees under the
Advisory Agreements  aggregated $12.4 million.  The Advisory Agreements continue
in effect until  terminated on their  respective  annual  anniversary  by either
party upon 60 days' notice or by the Company or its subsidiary,  as the case may
be, upon a default or failure of CCM to perform its obligations thereunder.

       The Company files a  consolidated  federal income tax return with ALH and
all eligible  subsidiaries  of ALH.  Federal income taxes are allocated  under a
consolidated  tax allocation  agreement  which  generally  results in profitable
companies  paying  income taxes as if the  individual  company  filed a separate
return and loss  companies  receiving  tax  benefits to the extent  their losses
contribute to reduce consolidated income taxes.


                                       62

<PAGE>



                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)   l. Financial Statements.  See Index to Financial Statements on page 24 for
         a list of financial statements included in this Report.
        

      2. Financial Statement  Schedules.  The  following  consolidated financial
         statement  schedules  are  included as part of this Report  immediately
         following the signature page on pages 65 through 69.

         Schedule  II--Condensed  Financial  Information  of  Registrant (Parent
         Company)

         Schedule IV--Reinsurance

         All other schedules to the consolidated  financial  statements required
         by  Article  7 of  Regulation  S-X are  omitted  because  they  are not
         applicable  or because the  information  is included  elsewhere  in the
         consolidated financial statements or notes.

      3. Exhibits.  See Exhibit  Index  immediately preceding the Exhibits filed
         with the Report.

(b)   Reports on Form 8-K.  None


                                       63

<PAGE>



                                   SIGNATURES


     Pursuant  to the  requirement  of  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its  behalf by the  undersigned,  thereunto  duly  authorized,  this 28th day of
March, 1997.

                                   AMERICAN LIFE HOLDING COMPANY

                                   By:        /s/ ROLLIN M. DICK
                                             ---------------------------
                                             Rollin M. Dick
                                             Chief Financial Officer

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.
<TABLE>
<CAPTION>

              Signature                         Title (Capacity)                               Date
              ---------                         ----------------                               ----

         <S>                                <C>                                          <C>
        /s/STEPHEN C. HILBERT               Chairman of the Board, Chief                 March 28, 1997
        ---------------------                  Executive Officer and Director
          Stephen C. Hilbert                   (Principal Executive Officer)

          /s/ROLLIN M. DICK                 Executive Vice President, Chief              March 28, 1997
          ------------------                   Financial Officer and Director
          Rollin M. Dick                      (Principal Financial Officer and
                                               Principal Accounting Officer)

         /s/NGAIRE E. CUNEO                       Director                               March 28, 1997
         -------------------
           Ngaire E. Cuneo

       /s/DONALD F. GONGAWARE                     Director                               March 28, 1997
       ----------------------
         Donald F. Gongaware

        /s/LAWRENCE W. INLOW                      Director                               March 28, 1997
       ----------------------
          Lawrence W. Inlow

</TABLE>



                                       64

<PAGE>



                        REPORT OF INDEPENDENT ACCOUNTANTS
                        ON FINANCIAL STATEMENT SCHEDULES





To the Shareholders and Board of Directors
American Life Holding Company and Subsidiaries


       Our report on the  consolidated  financial  statements  of American  Life
Holding  Company and  subsidiaries  is included on page 26 of this Form 10-K. In
connection  with our audits of such financial  statements,  we have also audited
the related financial statement schedules listed in the index on page 63 of this
Form 10-K.

       In our opinion, the financial statement schedules referred to above, when
considered  in  relation  to the basic  financial  statements  taken as a whole,
present  fairly,  in all  material  respects,  the  information  required  to be
included therein.




                                       /s/ COOPERS & LYBRAND L.L.P.
                                      ----------------------------- 
                                      COOPERS & LYBRAND L.L.P.
          

Indianapolis, Indiana
March 14, 1997


                                       65

<PAGE>
<TABLE>
<CAPTION>




                                      AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                                                        SCHEDULE II

                              Condensed Financial Information of Registrant (Parent Company)

                                                       Balance Sheet
                                             as of December 31, 1996 and 1995
                                                   (Dollars in millions)

                                                          ASSETS


                                                                                                        1996         1995
                                                                                                        ----         ----
                                                                                                                    (Prior
                                                                                                                    basis)
<S>                                                                                                    <C>          <C>
Short-term investments.............................................................................    $  4.9       $   .2
Securities segregated for the future redemption of redeemable preferred stock......................      45.6         39.2
Investment in subsidiaries (eliminated in consolidation)...........................................     712.3        731.8
Receivables from subsidiaries (eliminated in consolidation)........................................      50.5         50.3
Other assets.......................................................................................      15.4          1.9
                                                                                                       ------       ------

       Total assets................................................................................    $828.7       $823.4
                                                                                                       ======       ======

                                           LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
    Notes payable..................................................................................    $158.1       $267.5
    Payable to ALH upon determination of the Savings Bank Litigation...............................      30.1         30.1
    Accounts payable due to affiliates.............................................................       9.9           .5
    Other liabilities..............................................................................       6.0          7.1
                                                                                                       ------       ------

       Total liabilities...........................................................................     204.1        305.2
                                                                                                       ------       ------
Redeemable preferred stock.........................................................................     103.5         99.0

Shareholder's equity:
    Common stock, $.01 par value, and additional paid-in capital, 1,600,000 shares
       authorized; 1,500,100 shares issued and outstanding.........................................     429.0        143.0
    Unrealized appreciation (depreciation) of securities:
       Fixed maturity investments (net of applicable deferred income taxes:
         1996 - $21.6; 1995 - $105.0)..............................................................      40.1        194.9
       Other investments (net of applicable deferred income taxes:
         1996 - $(.4); 1995 - $.8).................................................................       (.8)         1.5
    Retained earnings .............................................................................      52.8         79.8
                                                                                                       ------       ------

       Total shareholder's equity..................................................................     521.1        419.2
                                                                                                       ------       ------

       Total liabilities and shareholder's equity..................................................    $828.7       $823.4
                                                                                                       ======       ======



                       The  condensed  financial  information  should be read in
                            conjunction   with   the   consolidated    financial
                            statements of American Life Holding Company.
</TABLE>
                                       66


<PAGE>
<TABLE>
<CAPTION>

                                      AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                                                        SCHEDULE II

                              Condensed Financial Information of Registrant (Parent Company)
                                                  Statement of Operations
                                                   (Dollars in millions)


                                                                                                                        Predecessor
                                                                                          Prior Basis                      Basis
                                                                          -----------------------------------------     ----------
                                                           Three months   Nine months                  Three months     Nine months
                                                              ended          ended       Year ended         ended          ended
                                                           December 31,  September 30,  December 31,   December 31,   September 30,
                                                               1996         1996           1995            1994           1994
                                                               ----         ----           ----            ----           ----
<S>                                                          <C>           <C>           <C>                <C>          <C>     
Revenues:
  Net investment income...............................       $   -          $  -          $    .2           $ .1         $   -
  Dividends from subsidiaries
     (eliminated in consolidation)....................           5.2          19.0           34.5            1.7             8.7
  Interest income from subsidiaries
     (eliminated in consolidation)....................           1.3           3.8            5.3            1.4             1.7
  Other income........................................            .6           2.4            2.9             .7             2.0
                                                              ------        ------        -------          -----          ------

       Total revenues.................................           7.1          25.2           42.9            3.9            12.4
                                                              ------        ------        -------          -----          ------
Expenses:
  Interest expense on notes payable...................           3.9          20.8           32.5            8.2             2.4
  Operating costs and expenses.......................             .2           1.6            1.5              -              .1
                                                              ------        ------        -------          -----          ------

       Total expenses................................            4.1          22.4           34.0            8.2             2.5
                                                              ------        ------        -------         ------          ------
       Income (loss) before income taxes,
          equity in undistributed  earnings of
          subsidiaries and extraordinary charge......            3.0           2.8            8.9           (4.3)            9.9
Income tax expense (benefit).........................            (.7)         (5.7)          (9.1)          (2.1)           (1.1)
                                                              ------        ------        -------         ------          ------

       Income (loss) before equity in undistributed
          earnings of subsidiaries and extraordinary
          charge.....................................            3.7           8.5           18.0           (2.2)           11.0
Equity in undistributed earnings of subsidiaries
  (eliminated in consolidation)......................            7.8          31.4           69.4            9.5             8.8
                                                              ------        ------        -------         ------          ------

       Income before extraordinary charge............           11.5          39.9           87.4            7.3            19.8
Extraordinary charge on extinguishment of debt,
  net of income tax benefit .........................             -             .8            4.0             -               -
                                                              ------        ------        -------         ------          ------

       Net income....................................           11.5          39.1           83.4            7.3            19.8
Dividend requirements of Series Preferred Stock......            1.7           6.6            8.7            2.2             7.2
                                                             -------        ------        -------         ------          ------

       Net income applicable to common stock.........        $   9.8        $ 32.5        $  74.7           $5.1          $ 12.6
                                                             =======        ======        =======         ======          ======





                            The  condensed financial  information should be read
                                 in conjunction with the consolidated  financial
                                 statements of American Life Holding Company.

</TABLE>

                                       67


<PAGE>
<TABLE>
<CAPTION>

                                           AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                                                             SCHEDULE II

                                   Condensed Financial Information of Registrant (Parent Company)
                                                       Statement of Cash Flows
                                                        (Dollars in millions)

                                                                                                                        Predecessor
                                                                                          Prior Basis                      Basis
                                                                          -----------------------------------------  -------------- 
                                                         Three months     Nine months                  Three months     Nine months
                                                            ended            ended       Year ended         ended          ended
                                                        December 31,     September 30,  December 31,   December 31,   September 30,
                                                            1996            1996           1995            1994           1994
                                                            ----            ----           ----            ----           ----
<S>                                                         <C>             <C>            <C>             <C>           <C>   
Cash flows from operating activities:
  Net income..........................................      $ 11.5          $ 39.1         $ 83.4          $ 7.3         $  19.8
  Adjustments to reconcile net income to net cash
     provided by (used for) operating activities:
       Equity in undistributed earnings of subsidiaries       (7.8)          (31.4)         (69.4)          (9.5)           (8.8)
       Extraordinary charge...........................         -               1.3            6.2            -               -
       Other..........................................        ( .9)           (8.0)          (5.0)           2.4            (2.4)
                                                            ------         -------         ------          -----         -------

          Net cash provided by  operating activities..         2.8             1.0           15.2             .2             8.6
                                                            ------         -------         ------          -----         -------

Cash flows from investing activities:
  Purchase of surplus notes...........................         -               -              -              -             (31.3)
  Purchase of subsidiary preferred stock..............         -               -              -              -              (3.2)
  Investments in subsidiaries........................          -               -              (.2)           -             (56.9)
                                                            ------         -------         ------          -----         -------

          Net cash used in investing activities......          -               -              (.2)           -             (91.4)
                                                            ------         -------         ------          -----         -------

Cash flows from financing activities:
  Issuance of notes payable, including
     obligations to ALH..............................          -               -            125.0            -             305.2
  Repayments on notes payable, including
     obligations to ALH..............................       (125.0)            -           (170.0)           -             (45.0)
  Capital contribution from ALH......................        125.0             -             30.0            -               -
  Preferred stock issuance costs.....................          -               -              -              -               -
  Purchase of securities segregated for the future
     redemption of redeemable preferred stock........          -               -              -              -               -
  Increase (decrease) in intercompany payables.......          3.7             5.7            -              (.6)             .4
  (Increase) decrease in intercompany receivables....          -               (.2)           3.5           (1.9)           (1.7)
  Redemption of preferred stock......................          -               -              -               -             (6.1)
  Dividends paid.....................................         (1.7)           (6.6)          (8.7)          (2.2)         (160.1)
                                                            ------         -------        -------          -----          ------ 

          Net cash provided by (used in)
              financing activities...................          2.0            (1.1)         (20.2)          (4.7)           92.7
                                                            ------         -------        -------          -----          ------

Net increase (decrease) in short-term investments....          4.8             (.1)          (5.2)          (4.5)            9.9
Short-term investments, beginning of period..........           .1              .2            5.4            9.9              -
                                                            ------         -------        -------          -----          ------

Short-term investments, end of period................      $   4.9         $    .1        $    .2          $ 5.4         $   9.9
                                                           =======         =======        =======          =====         =======



                             The condensed financial  information should be read
                                 in conjunction with the consolidated  financial
                                 statements of American Life Holding Company.
</TABLE>

                                       68


<PAGE>
<TABLE>
<CAPTION>
                                      AMERICAN LIFE HOLDING COMPANY AND SUBSIDIARIES

                                                        SCHEDULE IV

                                                        Reinsurance
                                                   (Dollars in millions)


                                            Three months     Nine months                     Three months      Nine months
                                                ended           ended         Year ended         ended            ended
                                            December 31,    September 30,    December 31,    December 31,     September 30,
                                                1996            1996             1995            1994             1994
                                                ----            ----             ----            ----             ----
<S>                                             <C>           <C>              <C>              <C>             <C>    
Life insurance in force:
  Direct  ..................................    $ 6,452.6                      $7,465.7         $7,614.8
  Assumed...................................          -                              .2               .2
  Ceded.....................................     (3,805.2)                     (4,650.2)          (951.9)
                                                ---------                      --------         --------

       Net insurance in force...............    $ 2,647.4                      $2,815.7         $6,663.1
                                                =========                      ========         ========

       Percentage of assumed to net (a).....          -                             -                -
                                                =========                      ========         ========


Premiums recorded as revenue for generally
 accepted accounting principles:
     Direct.................................         $4.4        $16.0            $32.9            $ 8.9           $25.7
     Assumed................................          -             -               -                -               -
     Ceded..................................         (1.5)        (7.5)            (4.4)            (1.2)           (3.9)
                                                    -----        -----            -----            -----           -----

       Net premiums ........................        $ 2.9        $ 8.5            $28.5            $ 7.7           $21.8
                                                    =====        =====            =====            =====           =====

       Percentage of assumed to net (a) ....          -             -               -                -               -
                                                    =====        =====            =====            =====           =====
<FN>
(a)  All percentages are less than .01 percent.
</FN>
</TABLE>

                                       69

                                                        

<PAGE>
<TABLE>
                                 EXHIBIT INDEX

Exhibit
Number               Exhibit Description                                                                                    
- ------               -------------------                                       
 <S>  <C>         <C>   
 (2)  (a)         Agreement and Plan of Merger,  dated as of September 29, 1994,
                  between   American  Life  Holding  Company  and  ALHC   Merger
                  Corporation  incorporated  herein by reference to the Form 8-K
                  dated September 29, 1994

 (3)  (a)         Certificate of Incorporation incorporated  herein by reference
                  to the Form 10-K for the year ended December 31, 1992

      (b)         Amended and Restated By-Laws incorporated herein by reference
                  to the Form 10-Q for the quarter ended June 30, 1995

      (c)         Certificate of  Designations,  Preferences and Rights of $2.16
                  Redeemable  Cumulative  Preferred Stock incorporated herein by
                  reference to the Form 10-Q for the quarter ended September 30,
                  1992

      (d)         Certificate of  Designations,  Preferences and Rights of $2.32
                  Redeemable  Cumulative  Preferred Stock incorporated herein by
                  reference  to the Form 10-K for the year  ended  December  31,
                  1992

 (4)  (a)         Escrow  Agreement,  dated  as  of  August 25,  1992,   between
                  American  Life Holding  Company and  Boatmen's  Trust  Company
                  incorporated  herein  by  reference  to the Form  10-Q for the
                  quarter ended September 30, 1992

      (b)         Escrow  Agreement,  dated  as of  February  2,  1993,  between
                  American  Life Holding  Company and  Boatmen's  Trust  Company
                  incorporated herein by reference to the Form 10-K for the year
                  ended December 31, 1992

      (c)         Indenture, dated as of September 29, 1994, between ALHC Merger
                  Corporation  and LTCB  Trust  Company  and First  Supplemental
                  Indenture,  dated as of September 29, 1994,  between  American
                  Life  Holding  Company and LTCB Trust  Company for the 11-1/4%
                  Senior  Subordinated  Notes  due 2004  incorporated  herein by
                  reference to the Form 8-K dated September 29, 1994

                  The Company agrees to furnish the Commission  upon its request
                  a copy of any  instrument  defining  the  rights of holders of
                  long-term   debt  of  the   Company   and   its   consolidated
                  subsidiaries.

(10)  (a)         Advisory Agreements between Conseco Capital Management, Inc. 
                  and the  following  companies  are  incorporated  herein  by 
                  reference to the Form  10-K  for  the  year ended December 31,
                  1994:
                    (1) American Life Holding Company
                    (2) American Life and Casualty Insurance Company
                    (3) Vulcan Life Insurance Company

      (b)         Federal  Income  Tax  Allocation  Agreement,    as  amended, 
                  incorporated herein by reference to the Form 10-Q for the
                  quarter ended September 30, 1994

      (c)         Lease by and among John Trostel,  as lessor, and Morris Joseph
                  and  Jacob   Joseph,   as  lessees,   dated  June  27,   1917;
                  Supplemental  Agreement by and among John Trostel,  as lessor,
                  and Morris Joseph and Jacob Joseph, as lessees, dated July 20,
                  1927;  Amendment to Lease by and between John Trostel,  George
                  W. Trostel,  Carl Trostel and Netti Trostel,  Fred B. Trostel,
                  Ruth  Trostel  Holman and Harry A. Holman,  and Helen  Trostel
                  Brobeck and Von H.  Brobeck,  as lessors  and Burton  Building
                  Company as lessee,  dated May 31, 1930;  and September 1, 1959
                  Amendment to Lease, Des Moines Building, Des Moines, Iowa are
                  incorporated herein  by  reference to  the Registrant's annual
                  report on Form 10-K for the year ended December 31, 1995.

      (d)         Guarantee Agreement dated  September  30,  1996 by and between   
                  the Registrant and Conseco, Inc.

(21)              Subsidiaries of the  Registrant  incorporated  herein  by
                  reference to the Form 10-K for the year ended December 31,
                  1994

</TABLE>

                                       70


                               GUARANTEE AGREEMENT

         GUARANTEE  AGREEMENT,  dated  as  of  September  30,  1996  ("Guarantee
Agreement"),  executed and delivered by Conseco,  Inc.,  an Indiana  corporation
(the  "Guarantor"),  for the benefit of the Holders (as defined below) of the 11
1/4% Senior  Subordinated  Notes Due 2004 (the "Notes") of American Life Holding
Company, a Delaware corporation (the "Company").

         WHEREAS, on September 29, 1994, the Company completed a public offering
of $150 million of Notes, of which $150 million are currently outstanding;

         WHEREAS,  pursuant to certain stock  purchases on September 30, 1996 by
the Guarantor and its affiliates, the Company became a majority owned subsidiary
of the Guarantor;

         WHEREAS,  the Guarantor  believes that certain  benefits will result to
the  Guarantor  and its  subsidiaries  through  its  guarantee  of the  Notes as
provided herein;

         NOW,  THEREFORE,  in  consideration of the foregoing and for other good
and valuable  consideration the sufficiency of which is hereby  acknowledged the
Guarantor executes and delivers this Guarantee  Agreement for the benefit of the
Holders.

                                    ARTICLE I

                                   Definitions

         As used in this Guarantee  Agreement,  the terms set forth below shall,
unless the context otherwise requires, have the following meanings.

                  AFFILIATE:  of any specified  Person,  any Person  directly or
         indirectly  controlling  or controlled  by, or under direct or indirect
         common  control  with  such  specified  Person.  For  purposes  of this
         definition,  "control"  when used with respect to any specified  Person
         means the power to direct the  management  and policies of such Person,
         directly  or  indirectly,  whether  through  the  ownership  of  voting
         securities,  by contract or otherwise;  and the terms "controlling" and
         "controlled" have meanings correlative to the foregoing.

                  BUSINESS  DAY:  each  day  that is not a  Saturday,  Sunday or
         a legal holiday in New York, New York.


                  CAPITALIZED LEASE OBLIGATION:   all  monetary  obligations  of
         Guarantor  under  any  leasing  or  similar  arrangement   which,   in 
         accordance with GAAP, would be classified as a capitalized  lease, and,
         for purposes of this Agreement, the amount of such

                                        1

<PAGE>



         obligations  shall be the  capitalized  amount  thereof,  determined in
         accordance with GAAP, and the stated maturity thereof shall be the date
         of the last  payment  of rent or any other  amount due under such lease
         prior to the first date upon which such lease may be  terminated by the
         lessee without payment of a penalty.

                  CAPITAL STOCK:  any  and  all  shares,  interests,   rights to
         purchase, warrants, options, participations or other  equivalents of or
         interests in (however designated) corporate stock.

                  CONTINGENT   OBLIGATION:   any   agreement,   undertaking   or
         arrangement  by which any  Person  guarantees,  endorses  or  otherwise
         becomes  or  is  contingently   liable  upon  (by  direct  or  indirect
         agreement,  contingent or otherwise,  to provide funds for payment,  to
         supply funds to, or  otherwise to invest in, a debtor,  or otherwise to
         assure a creditor against loss) the debt, obligation or other liability
         of any other Person (other than by  endorsements  of instruments in the
         course of collection),  or guarantees the payment of dividends or other
         distributions  upon the shares of any other  Person.  The amount of any
         Person's  liability  with respect to any  Contingent  Obligation  shall
         (subject  to any  limitation  set  forth  therein)  be deemed to be the
         outstanding  principal amount (or maximum outstanding principal amount,
         if  larger)  of the debt,  obligation  or other  liability  outstanding
         thereunder.

                  DEBT:  of any Person means, without duplication,

                  (i) the principal of and due and payable premium (if any), and
         interest  in  respect  of (1)  indebtedness  of such  Person  for money
         borrowed and (2) indebtedness evidenced by notes, debentures,  bonds or
         other  similar  interests  for the  payment  of which  such  Person  is
         responsible or liable (but  excluding  sight drafts that evidence trade
         accounts  payable  arising  in the  ordinary  course  of  business  and
         excluding Capital Stock);

                  (ii) all Capitalized Lease Obligations of such Person;

                  (iii) all obligations of such person issued or assumed as  the
         deferred purchase price of property;

                  (iv) all obligations of such person for the  reimbursement  of
         any  obligor on any letter of credit,  banker's  acceptance  or similar
         credit  transaction  (other than obligations with respect to letters of
         credit securing  obligations (other than obligations  described in (i),
         (ii) and (iii) above),  entered into in the ordinary course of business
         of such person to the extent such letters of credit are not drawn upon,
         or, if and to the extent  drawn upon,  such  drawing is  reimbursed  no
         later

                                        2

<PAGE>



         than the third  Business  Day  following  receipt  by such  person of a
         demand for reimbursement following payment on the letter of credit);

                  (v) all  obligations  of the type  referred  to in clauses (i)
         through (iv) of other  Persons and all  dividends of other  Persons the
         payment of which,  in either case, such Person is responsible or liable
         as obligor, guarantor or otherwise; and

                  (vi) all  obligations  of the type  referred to in clauses (i)
         through  (v) of other  Persons  secured by any Lien on any  property or
         asset of such Person (whether or not such obligation is assumed by such
         Person), the amount of such obligation being deemed to be the lesser of
         the value of such property or assets or the amount of the obligation so
         secured;  provided that Debt shall not include obligations with respect
         to insurance policies, annuities,  guaranteed investment contracts, and
         similar  products  underwritten by, or reinsurance  agreements  entered
         into by, any Person that is an insurance corporation.

                  EVENT OF DEFAULT: as defined in the Subordinated Indenture and
         in any supplemental indenture.

                  GAAP:  generally accepted accounting principles.

                  GUARANTEE  PAYMENTS:   the    following   payments,    without
         duplication, to the extent not paid by  the Company:  (i) any   accrued
         and  unpaid  interest  under  the  Notes and (ii) the principal amounts
         outstanding under the Notes when due and payable.

                  HEDGING  OBLIGATIONS:   all  liabilities  of  Guarantor  under
         interest  rate  swap  agreements,  interest  rate  cap  agreements  and
         interest  rate  collar  agreements  or  agreements  designed to protect
         against fluctuations in interest rates or currency exchange rates.

                  HOLDER:  any  registered  owner  from  time to  time of  Notes
         provided,  however,  that in  determining  whether  the  Holders of the
         requisite  percentage  of the Notes  have  given any  request,  notice,
         consent or waiver  hereunder,  "Holder" shall not include the Guarantor
         or any Affiliate of the Guarantor, either directly or indirectly.

                  LIEN:  any security interest, mortgage, pledge, hypothecation,
         assignment,  deposit  arrangement,  encumbrance,    lien  (statutory or
         other), claim  or  other  priority or  preferential  arrangement of any
         kind or  nature whatsoever.

                  PERSON:   any  individual,  corporation,  partnership,   joint
         venture, limited liability company, association, joint-stock

                                        3

<PAGE>



         company, trust, unincorporated organization or government or any agency
         or political subdivision thereof.

                  SENIOR INDEBTEDNESS: at any date, without duplication, whether
         outstanding  on the date of execution of this  Agreement or  thereafter
         created,   assumed  or  otherwise  incurred:  (a)  all  obligations  of
         Guarantor  for borrowed  money or in respect of loans or advances;  (b)
         all obligations of Guarantor evidenced by bonds,  debentures,  notes or
         other similar instruments; (c) all obligations in respect of letters of
         credit,  whether or not drawn, and bankers'  acceptances issued for the
         account  of  Guarantor;   (d)  all  Capitalized  Lease  Obligations  in
         accordance  with GAAP,  and Debt secured by a Lien on property owned or
         being purchased by Guarantor  (including Debt arising under conditional
         sales  or  other  title  retention  agreements);  (e)  any  Debt  of  a
         partnership  in  which  Guarantor  is a  general  partner;  and (f) all
         Contingent  Obligations of Guarantor in connection  with the foregoing;
         provided  that Senior  Indebtedness  shall not be deemed to include any
         Senior  Indebtedness  of the type  described  above  under  clauses (a)
         through (f) which is  subordinate or junior in ranking to the Guarantee
         Payments.

                  SENIOR  SUBORDINATED  DEBT: any Debt of the Guarantor (whether
         outstanding on the date hereof or hereafter incurred) that specifically
         provides that such Debt ranks pari passu with other Senior Subordinated
         Debt  of the  Guarantor  and is not  subordinated  to any  Debt  of the
         Guarantor which is not Senior Indebtedness.

                  SUBORDINATED DEBT:  any  Debt   of   the   Guarantor  (whether
         outstanding  on  the  date  hereof  or  hereafter incurred)   which is
         subordinate  or  junior in  right of payment to any Senior Subordinated
         Debt.

                  SUBORDINATED INDENTURE: the Indenture, dated  as of  September
         29, 1994, between the Company and LTCB Trust Company, as Trustee.

                                   ARTICLE II

                                  The Guarantee

         2.1. The Guarantor  irrevocably  and  unconditionally  agrees to pay in
full to the Holders  the  Guarantee  Payments  (except to the extent paid by the
Company),  as and when  due.  The  Guarantor's  obligation  to make a  Guarantee
Payment  may be  satisfied  by direct  payment  of the  required  amounts by the
Guarantor  to the Holders or by causing  the Company to pay such  amounts to the
Holders.

         2.2. The Guarantor hereby waives notice of acceptance of this Guarantee
Agreement and of any liability to which it applies or may

                                        4

<PAGE>



apply, presentment, demand for payment, protest, notice of nonpayment, notice of
dishonor, notice of redemption and all other notices and demands.

         2.3. The obligations, covenants, agreements and duties of the Guarantor
under this Guarantee Agreement shall in no way be affected or impaired by reason
of the happening from time to time of any of the following:

                  (a) the release or waiver,  by operation of law or  otherwise,
         of the  performance  or  observance  by the  Company of any  express or
         implied agreement, covenant, term or condition relating to the Notes to
         be performed or observed by the Company;

                  (b) the  extension  of time for the  payment by the Company of
         all or any portion of the sums payable  under the terms of the Notes or
         the  extension  of time for the  performance  of any other  obligations
         under, arising out of, or in connection with, the Notes;

                  (c) any failure,  omission,  delay or lack of diligence on the
         part  of  the  Holders  to  enforce,  assert  or  exercise  any  right,
         privilege,  power or remedy  conferred  on the Holders  pursuant to the
         terms of the Notes or any  action on the part of the  Company  granting
         indulgence or extension of any kind;

                  (d) the  voluntary or  involuntary  liquidation,  dissolution,
         sale  of  any   collateral,   receivership,   insolvency,   bankruptcy,
         assignment for the benefit of creditors,  reorganization,  arrangement,
         composition or  readjustment  of debt of, or other similar  proceedings
         affecting, the Company or any of the assets of the Company;

                  (e) any invalidity   or illegality of, or defect or deficiency
         in, any of the Notes;

                  (f) the  settlement or   compromise of   any obligation hereby
         guaranteed or incurred;

                  (g) any  reduction,  limitation,  impairment or termination of
         the  obligations  of the  Company  under  the  Notes  for  any  reason,
         including  any  claim of  waiver,  release,  surrender,  alteration  or
         compromise,  and shall not be subject to (and  Guarantor  hereby waives
         any  right  to or  claim  of)  any  defense  or  setoff,  counterclaim,
         recoupment  or  termination  whatsoever  by reason  of the  invalidity,
         illegality, nongenuineness,  irregularity, compromise, unenforceability
         of, or any other event or occurrence affecting,  the obligations of the
         Company under the Notes; or


                                        5

<PAGE>



                  (h) any other condition or event that would otherwise  release
         the Guarantor from its obligations under this Guarantee Agreement.

There shall be no obligation of the Holders to give notice to, or obtain consent
of, the Guarantor with respect to the happening of any of the foregoing.

         2.4. This Guarantee  Agreement shall be reinstated in respect of any of
the obligations under the Notes if at any time payment,  or any part thereof, of
such  obligations  is rescinded  or must  otherwise be restored or returned by a
Holder   upon  the   insolvency,   bankruptcy,   dissolution,   liquidation   or
reorganization  of the Company or the  Guarantor,  or upon or as a result of the
appointment of a receiver,  intervenor or conservator  of, or trustee or similar
officer  for,  the  Company  or the  Guarantor  or any  substantial  part of its
property, or otherwise, all as though such payments had not been made.

         2.5. This is a guarantee of payment and not of collection. A Holder may
enforce  this  Guarantee  Agreement  directly  against  the  Guarantor,  and the
Guarantor  will waive any right or remedy to require  that any action be brought
against the Company or any other person or entity before proceeding  against the
Guarantor. Subject to Section 2.5, all waivers herein contained shall be without
prejudice to the Holders' right, at the Holders' option,  to proceed against the
Company,  whether by separate  action or by joinder.  The Guarantor  agrees that
this  Guarantee  Agreement  shall not be  discharged  except by  payment  of the
Guarantee  Payments  in full  (to the  extent  not paid by the  Company)  and by
complete  performance  of all  obligations  of the  Guarantor  contained in this
Guarantee Agreement.

         2.6. The  Guarantor  shall be  subrogated to all rights (if any) of the
Holders against the Company in respect of any amounts paid to the Holders by the
Guarantor  under  this  Guarantee  Agreement  and shall  have the right to waive
payment of any amount in respect of which  payment  has been made to the Holders
by the Guarantor pursuant to Section 2.1; provided,  however, that the Guarantor
shall not  (except  to the  extent  required  by  mandatory  provisions  of law)
exercise any rights which it may acquire by way of subrogation or any indemnity,
reimbursement  or other  agreement,  in all cases as a result of a payment under
this Guarantee  Agreement,  if at the time of any such payment,  any amounts are
due and unpaid under this  Guarantee  Agreement.  If any amount shall be paid to
the Guarantor in violation of the preceding  sentence,  the Guarantor  agrees to
pay over such amount to the Holders.

         2.7. The  Guarantor  acknowledges  that its  obligations  hereunder are
independent of the obligations of the Company with respect to the Notes and that
the  Guarantor  shall be liable as principal  and sole debtor  hereunder to make
Guarantee Payments

                                        6

<PAGE>



pursuant to the terms of this Guarantee Agreement notwithstanding the occurrence
of any event referred to in subsections (a) through (h),  inclusive,  of Section
2.3.

                                   ARTICLE III

                             Status of the Guarantee

         This Guarantee  Agreement  constitutes  an unsecured  obligation of the
Guarantor.  Guarantor  and the  Company  covenant  and agree that all  Guarantee
Payments shall be subordinated and subject to the prior payment in full, in cash
or payment provided for in cash or cash equivalents in a manner  satisfactory to
the holders of Senior Indebtedness, of all Senior Indebtedness.  The obligations
of the  Guarantor  hereunder  shall in all  respects  rank pari  passu  with all
Subordinated  Debt,  and only  indebtedness  of the  Guarantor  which is  Senior
Indebtedness or Senior Subordinated Debt shall rank senior to the obligations of
the Guarantor  hereunder in accordance with the provisions set forth herein. The
provisions  of this  Article  III are made for the  benefit of all  present  and
future  holders  of Senior  Indebtedness,  and any such  holder  may  proceed to
enforce such provisions.

                                   ARTICLE IV

                          Termination of the Guarantee

         4.1.  This  Guarantee  Agreement  shall  terminate and be of no further
force and effect as to the Notes upon either (i) full payment of the  redemption
price (including all accrued and unpaid  interest) for all outstanding  Notes or
(ii) full payment of the amounts payable to the Holders under the Notes.

                                    ARTICLE V

                     Miscellaneous Agreements and Provisions

         5.1.  All  guarantees  and  agreements   contained  in  this  Guarantee
Agreement  shall  bind  the  successors,   assigns,   receivers,   trustees  and
representatives  of the Guarantor and shall inure to the benefit of the Holders.
The  Guarantor  shall not assign its  obligations  hereunder  without  the prior
approval of the Holders  (excluding the Guarantor and any of its  Affiliates) of
not less than 50% of the principal  amount of the Notes then  outstanding  given
either in writing  or by vote at a duly  constituted  meeting  of such  Holders.
Notwithstanding the foregoing,  no assignment hereunder shall be binding against
a Holder who did not vote in favor of such assignment unless such assignment was
by operation of law or the  assignee has a credit  rating from  Standard & Poors
Corporation of the same as or better than the Guarantor.


                                        7

<PAGE>



         5.2. Except with respect to amendments that do not adversely affect the
rights of  Holders  (in which  case no vote will be  required),  this  Guarantee
Agreement may only be amended with the prior approval of the Holders  (excluding
the  Guarantor  and any of its  Affiliates)  of not less  than 50% in  principal
amount of the Notes  then  outstanding  given  either in writing or by vote at a
duly  constituted  meeting  of such  Holders  who may be present in person or by
proxy.

         5.3. Any notice,  request or other communication  required or permitted
to be given  hereunder to the Guarantor  shall be given in writing and delivered
personally  or by telegram,  facsimile  transmission  or registered or certified
mail (return receipt requested) at the following address and, if so given, shall
be deemed effective when received, to it:

                                  Conseco, Inc.
                          11825 N. Pennsylvania Street
                              Carmel, Indiana 46032
                           Facsimile No.:  (317) 817-6327
                           Attention:       Lawrence W. Inlow, Esq.,
                                             Executive Vice President
                                              and General Counsel

Any notice,  request or other  communication  required or  permitted to be given
hereunder to the Holders  shall be given by the  Guarantor in the same manner as
notices sent by the Company to the Holders.

         5.4.     The masculine and neuter genders used herein shall
include the masculine, feminine and neuter genders.

         5.5      This Guarantee Agreement is solely for the benefit of the
Holders and is not separately transferable from the Notes.

         5.6.     THIS GUARANTEE AGREEMENT SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.


                                        8

<PAGE>



         THIS GUARANTEE AGREEMENT is executed as of the day and year first above
written.

                                        CONSECO, INC.


                                       By:  /s/ ROLLIN M. DICK
                                           -----------------------------
                                           Rollin M. Dick,
                                           Executive Vice President
Accepted and Agreed:
AMERICAN LIFE HOLDING COMPANY


By: /S/ DONALD F. GONGAWARE
    ------------------------
   Donald F. Gongaware,
     Executive Vice President

                                        9



<TABLE> <S> <C>

<ARTICLE>         7
<LEGEND>          THE SCHEDULE CONTAINS SUMMARY FINANCIAL
                  INFORMATION EXTRACTED FROM FORM 10-K FOR AMERICAN
                  LIFE HOLDINGS, INC.  DATED DECEMBER 31, 1996 AND
                  IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
                  SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>      1,000
       
<S>                                                    <C>
<PERIOD-TYPE>                                           YEAR
<FISCAL-YEAR-END>                                                  DEC-31-1996
<PERIOD-END>                                                       DEC-31-1996
<DEBT-HELD-FOR-SALE>                                                 5,215,500
<DEBT-CARRYING-VALUE>                                                        0
<DEBT-MARKET-VALUE>                                                          0
<EQUITIES>                                                               6,500
<MORTGAGE>                                                              95,600 <F1>
<REAL-ESTATE>                                                                0
<TOTAL-INVEST>                                                       5,456,200
<CASH>                                                                       0 <F2>
<RECOVER-REINSURE>                                                           0
<DEFERRED-ACQUISITION>                                                 400,800 <F3>
<TOTAL-ASSETS>                                                       6,440,300
<POLICY-LOSSES>                                                      5,237,800
<UNEARNED-PREMIUMS>                                                          0
<POLICY-OTHER>                                                           5,700 
<POLICY-HOLDER-FUNDS>                                                   98,800
<NOTES-PAYABLE>                                                        103,400
                                                        0
                                                            429,000
<COMMON>                                                                     0
<OTHER-SE>                                                              92,100 <F4>
<TOTAL-LIABILITY-AND-EQUITY>                                         6,440,300
                                                              44,200
<INVESTMENT-INCOME>                                                    409,000
<INVESTMENT-GAINS>                                                      20,300 
<OTHER-INCOME>                                                           4,000
<BENEFITS>                                                             280,300 <F5>
<UNDERWRITING-AMORTIZATION>                                             52,700 <F6>
<UNDERWRITING-OTHER>                                                    31,200
<INCOME-PRETAX>                                                         84,700
<INCOME-TAX>                                                            33,300
<INCOME-CONTINUING>                                                     51,400
<DISCONTINUED>                                                               0
<EXTRAORDINARY>                                                           (800)
<CHANGES>                                                                    0
<NET-INCOME>                                                            50,600
<EPS-PRIMARY>                                                                0
<EPS-DILUTED>                                                                0
<RESERVE-OPEN>                                                               0
<PROVISION-CURRENT>                                                          0
<PROVISION-PRIOR>                                                            0
<PAYMENTS-CURRENT>                                                           0
<PAYMENTS-PRIOR>                                                             0
<RESERVE-CLOSE>                                                              0
<CUMULATIVE-DEFICIENCY>                                                      0


<PAGE>

<FN>
  <F1>  Includes $37,100 of credit-tenant loans.
  <F2>  Cash and cash equivalents are classified as short-term investments, which are
        included in total investments.
  <F3>  Includes $331,900 of cost of policies purchased.
  <F4>  Includes retained earnings of $52,800 and net unrealized appreciation
        of securities of $39,300.
  <F5>  Includes insurance policy benefits of $25,700, change in future policy beneifts
        of $(1,600) and interest expense on annuities and financial products of $246,200.
  <F6>  Includes amortization of cost of policies purchased of $29,800, cost of policies
        produced of $6,100 and amortization related to realized gains of $16,800.
</FN>
        


</TABLE>


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