GLENBROOK LIFE & ANNUITY CO VARIABLE ANNUITY ACCOUNT
485BPOS, 1998-12-14
Previous: DISCOVERY ZONE INC, DEF 14A, 1998-12-14
Next: SANDERS DON A, SC 13D/A, 1998-12-14






     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 11, 1998

                                                            FILE NO. 33-91914
                                                                     811-7632

                         SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C. 20549

                                      FORM N-4

              REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                        POST-EFFECTIVE AMENDMENT NO. 7  /X/

                                       AND/OR

          REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940

                               AMENDMENT NO. 13  /X/

                         GLENBROOK LIFE AND ANNUITY COMPANY
                              VARIABLE ANNUITY ACCOUNT
                             (Exact Name of Registrant)

                         GLENBROOK LIFE AND ANNUITY COMPANY
                                (Name of Depositor)

                                 MICHAEL J. VELOTTA
                   VICE PRESIDENT, SECRETARY AND GENERAL COUNSEL
                         GLENBROOK LIFE AND ANNUITY COMPANY
                                 3100 SANDERS ROAD
                             NORTHBROOK, ILLINOIS 60062
                                    847/402-5000
                  (NAME AND COMPLETE ADDRESS OF AGENT FOR SERVICE)

COPIES TO:

RICHARD T. CHOI, ESQUIRE                               TERRY R. YOUNG, ESQUIRE
FREEDMAN, LEVY, KROLL & SIMONDS                        ALLSTATE LIFE FINANCIAL
1050 CONNECTICUT AVENUE, N.W.                          SERVICES, INC.
SUITE 825                                              3100 SANDERS ROAD
WASHINGTON, D.C. 20036-5366                            NORTHBROOK, IL 60062

              Approximate date of proposed public offering: Continuous

               IT IS PROPOSED THAT THIS FILING WILL BECOME EFFECTIVE
                              (CHECK APPROPRIATE BOX)

/ /  immediately  upon  filing  pursuant  to  paragraph  (b) of Rule  485 
/X/  on December 23, 1998 pursuant to paragraph (b) of Rule 485 
/ /  60 days after filing pursuant to  paragraph  (a)(1) of Rule 485 
/ /  on (date)  pursuant to  paragraph (a)(i) of Rule 485

                      IF APPROPRIATE, CHECK THE FOLLOWING BOX:

/ / This  post-effective  amendment  designates  a new  effective  date for a
    previously filed post-effective amendment.

Title of Securities  Being  Registered:  Units of interest in the Glenbrook Life
and Annuity Company  Variable  Annuity Account under deferred  variable  annuity
contracts.



<PAGE>


            GLENBROOK LIFE AND ANNUITY COMPANY VARIABLE ANNUITY ACCOUNT
                                     OFFERED BY
                         GLENBROOK LIFE AND ANNUITY COMPANY
                                 3100 SANDERS ROAD
                             NORTHBROOK, ILLINOIS 60062
                                   1-800/453-6038

          INDIVIDUAL FLEXIBLE PREMIUM DEFERRED VARIABLE ANNUITY CONTRACTS

This  prospectus  describes  the STI Classic  Variable  Annuity,  an  Individual
Flexible Premium Deferred Variable Annuity Contract ("Contract") designed to aid
you in  long-term  financial  planning  and  which  can be used  for  retirement
planning.

The Contracts offer sixteen Investment Alternatives, including thirteen Variable
Sub-Account and three Fixed Account Options.  The Variable  Sub-Accounts  invest
in, and enable you to participate in the investment experience of, the following
portfolios of AIM Variable  Insurance Funds, Inc.,  Federated  Insurance Series,
Oppenheimer  Variable  Account  Funds,  STI  Classic  Variable  Trust,  and  the
Templeton Variable Products Series Fund (collectively, the "Funds"):

<TABLE>
<CAPTION>

<S>            <C>                                           <C>

STI Classic Variable Trust                        Templeton Variable Products Series Fund
- --------------------------                        --------------------------------------- 
STI Capital Growth Fund                           Templeton Bond Fund - Class 2
STI International Equity Fund                     Templeton Bond Fund - Class 2
STI Investment Grade Bond Fund                                             
STI Mid-Cap Equity Fund (previously known as the                                                             
       Aggressive Growth portfolio)               Oppenheimer Variable Account Funds                                   
STI Small Cap Equity Fund                         ----------------------------------                                   
STI Value Income Stock Fund                       Oppenheimer Multiple Strategies Fund                                
                                                  Oppenheimer Strategic Bond Fund                           
                                

AIM Variable Insurance Funds, Inc.                Federated Insurance Series
- -----------------------------------               --------------------------------------
AIM V.I. Capital Appreciation Fund                Federated Prime Money Fund II
AIM V.I. High Yield Fund                           (previously known as the Prime Money Fund)

</TABLE>

The Fixed  Account  Options  include  a  Standard  Fixed  Account,  Dollar  Cost
Averaging Fixed Account and a Guaranteed Maturity Amount Fixed Account.

This prospectus  presents  information you should know before deciding to invest
in the Contract and the available Investment Alternatives.

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

                        THESE CONTRACTS ARE NOT FDIC INSURED

The Company has prepared and filed a Statement of Additional Information, dated
December 23, 1998, with the U.S. Securities and Exchange Commission ("SEC"). You
may obtain a free copy of the Statement of Additional  Information by calling or
writing the Company at the address above.  For your  convenience,  an order form
for  the  Statement  of  Additional  Information  appears  on  page  B-2 of this
prospectus. Before ordering, you may wish to review the Table of Contents of the
Statement  of  Additional  Information  on  page  B-1 of  this  prospectus.  The
Statement of Additional Information has been incorporated by reference into this
prospectus.

This  Prospectus  is  valid  only  when   accompanied  or  preceded  by  current
prospectuses for the Funds.

The SEC has not  approved or  disapproved  of the  securities  described in this
prospectus  or passed upon the  accuracy or  adequacy  of this  prospectus.  Any
representation to the contrary is a criminal offense.

PLEASE READ THIS PROSPECTUS CAREFULLY AND RETAIN IT FOR FUTURE REFERENCE






                THE DATE OF THIS PROSPECTUS IS DECEMBER 23, 1998.



                  The Contract is not available in all states.

At  least  once  each  Contract  Year,  we will  send you  detailed  information
pertinent  to your  Contract.  We file  annual and  quarterly  reports and other
information with the SEC. You may read and copy any reports, statements or other
information we file at the SEC's public  reference room in Washington,  D.C. You
can obtain copies of these  documents by writing to the SEC and paying a copying
fee. Please call the SEC at 1-800-SEC-0330 for more information. Our SEC filings
are also available to the public on the SEC Internet site (http://www.sec.gov).

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH
SUCH OFFERING MAY NOT LAWFULLY BE MADE. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE
YOU WITH INFORMATION THAT DIFFERS FROM THIS PROSPECTUS,  AND YOU SHOULD NOT RELY
ON ANY SUCH INFORMATION.


<PAGE>



                                 TABLE OF CONTENTS

                                                                         PAGE
Glossary
Highlights
Summary of Variable Account Expenses
Condensed Financial Information
Yield and Total Return Disclosure
Financial Statements
Glenbrook Life and Annuity Company and the Variable Account
  Glenbrook Life and Annuity Company
  The Variable Account
The Funds
  AIM Variable Insurance Funds, Inc.
  Federated Insurance Series
  Oppenheimer Variable Account Funds
  STI Classic Variable Trust
  Templeton Variable Products Series Fund
  Investment Advisors for the Portfolios
Fixed Account Options
  The Standard Fixed Account and the
     Dollar Cost Averaging Fixed Account
  The Guaranteed Maturity Amount Fixed Account
  Example of Interest Crediting During the Guarantee Period
  Withdrawals or Transfers
  Market Value Adjustment
Purchase of the Contracts
  Purchase Payment Limits
  Free-Look Period
  Crediting of Purchase Payments
  Allocation of Purchase Payments
  Accumulation Units
  Accumulation Unit Value
  Transfers Among Investment Alternatives
  Dollar Cost Averaging
  Automatic Portfolio Rebalancing
Benefits Under the Contract
  Withdrawals
  Payout Start Date for Income Payments
  Amount of Variable Account Income Payments
  Amount of Fixed Account Income Payments
  Income Plans
  Death Benefit Payable
  Death Benefit Amount
  Death Benefit Payment Provisions
Charges and Other Deductions
  Deductions from Purchase Payments
    Withdrawal Charge (Contingent Deferred Sales Charge)
  Contract Maintenance Charge
  Administrative Expense Charge
  Mortality and Expense Risk Charge
  Premium Taxes
  Transfer Charges
  Fund Expenses
General Matters
  Owner
  Annuitant
  Beneficiary
  Assignments
  Delay of Payments
  Modification
  Customer Inquiries
Federal Tax Matters
  Introduction
  Taxation of Annuities in General
    Tax Deferral
    Non-Natural Owners
    Diversification Requirements
    Ownership Treatment
    Delayed Maturity Dates
    Taxation of Partial and Full Withdrawals
    Taxation of Annuity Payments
    Taxation of Annuity Death Benefits
    Penalty Tax on Premature Distributions
    Aggregation of Annuity Contracts
  Tax Qualified Contracts
    Restrictions Under Section 403(b) Plans
    Roth Individual Retirement Annuities
  Income Tax Withholding
Distribution of the Contracts
Voting Rights
Selected Financial Data
Management's Discussion and Analysis of
Financial Condition and Results of Operations
Competition
Employees
Properties
State and Federal Regulation
Executive Officers and Directors of the Company
Executive Compensation
Legal Proceedings
Experts
Legal Matters
Financial Statements                                                        F-1
Appendix A                                                                  A-1
Statement of Additional Information: Table of Contents                      B-1
Order Form                                                                  B-2







<PAGE>




                                       GLOSSARY

ACCUMULATION  UNIT -- A measure of your  ownership  interest in a Sub-Account of
the  Variable  Account  prior to the Payout  Start Date.  Analogous,  though not
identical, to a share owned in a mutual fund.

ACCUMULATION  UNIT  VALUE  -- The  value  of each  Accumulation  Unit  which  is
calculated each Valuation Date. Each Sub-Account of the Variable Account has its
own distinct Accumulation Unit Value.  Analogous,  though not identical,  to the
share price (net asset value) of a mutual fund.

ANNUITANT(S)  -- The person or persons whose life  determines  the latest Payout
Start Date and the amount and  duration of any income  payments  for Income Plan
options other than guaranteed payments for a specified period.  Joint Annuitants
are only permitted on or after the Payout Start Date.

BENEFICIARY(IES)  -- The  person(s)  to whom any  benefits  are due when a death
benefit is payable and there is no surviving Owner.

COMPANY("WE," "US") -- Glenbrook Life and Annuity Company.

CONTRACT -- The Glenbrook Life and Annuity  Company  Flexible  Premium  Deferred
Variable Annuity Contract,  known as the "STI Classic Variable Annuity," that is
described in this prospectus.

CONTRACT ANNIVERSARY -- An anniversary of the date that the Contract was issued.

CONTRACT VALUE -- The value of all amounts  accumulated under the Contract prior
to  the  Payout  Start  Date,  equivalent  to the  Accumulation  Units  in  each
Sub-Account of the Variable  Account  multiplied by the respective  Accumulation
Unit Value, plus the value in the Fixed Account Options.

CONTRACT  YEAR -- A period of 12  months  starting  with the  issue  date or any
Contract Anniversary.

DEATH BENEFIT ANNIVERSARY -- Every seventh Contract Anniversary beginning on the
date that the Contract was issued.  For  example,  the issue date,  7th and 14th
Contract Anniversaries are the first three Death Benefit Anniversaries.

ENHANCED  DEATH  BENEFIT -- An  additional  death  benefit  option  which can be
selected at the time the Contract is purchased.

FIXED ACCOUNT OPTIONS -- The Standard Fixed Account, Dollar Cost Averaging Fixed
Account and the Guaranteed Maturity Amount Fixed Account.

GUARANTEE  PERIOD -- A period of years for which a  specified  effective  annual
interest rate is guaranteed by the Company.

GUARANTEED   MATURITY  AMOUNT  FIXED  SUB-ACCOUNTS  --  These  Sub-Accounts  are
distinguished  by Guarantee  Period(s)  and the dates the period(s)  begin.  The
Guaranteed  Maturity Amount Fixed  Sub-Accounts  are  established  when purchase
payments are made, when previous  Sub-Accounts expire and a new Guarantee Period
is selected,  and when transfers are made to a Guaranteed  Maturity Amount Fixed
Sub-Account.

<PAGE>

INCOME PLAN -- One of several  ways in which a series of payments are made after
the Payout Start Date.  Income payments are based on the Contract Value adjusted
by any applicable Market Value Adjustment and any applicable taxes on the Payout
Start  Date.  Under a Fixed  Account  option,  the dollar  amount of each income
payment does not change over time. Under a Variable  Account option,  the dollar
amount of each income payment may change over time,  depending on the investment
experience of the Sub-Account or Sub-Accounts you choose.

INVESTMENT ALTERNATIVES -- The thirteen Sub-Accounts of the Variable Account and
the three Fixed Account Options constitute the sixteen Investment Alternatives.

MARKET VALUE ADJUSTMENT -- The Market Value Adjustment is the adjustment made to
the money distributed from a Sub-Account of the Guaranteed Maturity Amount Fixed
Account prior to the end of the  Guarantee  Period under the Contract to reflect
the impact of changes in interest rates between the time the  Sub-Account of the
Guaranteed  Maturity  Amount  Fixed  Account  was  established  and the  time of
distribution.

OWNER(S)("YOU")  --  The  person  or  persons  designated  as the  Owner  in the
Contract.

PAYOUT START DATE -- The date money is applied to an Income Plan.

SETTLEMENT  VALUE -- The amount payable in the event of a full withdrawal of the
Contract Value.

VALUATION  DATE -- Each  day  that  the New  York  Stock  Exchange  is open  for
business.  The  Valuation  Date does not include  such  Federal and  non-Federal
holidays as are observed by the New York Stock Exchange.

VALUATION PERIOD -- The period between successive Valuation Dates, commencing at
the close of regular  trading on the New York Stock Exchange (which is currently
3:00pm  Central  Time) and ending as of the close of regular  trading on the New
York Stock Exchange on the next succeeding Valuation Date.

VARIABLE ACCOUNT -- Glenbrook Life and Annuity Company Variable Annuity Account,
a separate  investment account  established by the Company to receive and invest
purchase payments paid under the Contracts.

VARIABLE  SUB-ACCOUNT -- A portion of the Variable Account invested in shares of
a Fund's portfolios.  The investment performance of each Variable Sub-Account is
linked directly to the investment performance of the portfolios.




<PAGE>

HIGHLIGHTS

THE CONTRACT

You can use this Contract for long-term financial and retirement  planning.  You
can allocate money to any combination of the Variable  Sub-Accounts and/or Fixed
Account Options.  You have access to your money through  withdrawals of Contract
Value.  You also can apply your Contract  Value to one of several income payment
plans.

You bear the entire  investment  risk for  Contract  Values and income  payments
based upon the  Variable  Account,  because  values will vary  depending  on the
investment performance of the portfolio(s)  underlying the Variable Sub-Accounts
you  select.  See  "Accumulation  Unit  Value,"  page __ and "Amount of Variable
Account Income Payments," page __.

You will also bear the investment  risk of adverse  changes in interest rates in
the event amounts are prematurely  withdrawn or transferred from Sub-Accounts of
the Guaranteed  Maturity  Amount Fixed  Account.  See "The  Guaranteed  Maturity
Amount Fixed Account," page __.

FREE-LOOK

You may cancel the  Contract  any time within 20 days,  or longer if required by
state law,  after  receipt of the Contract and receive a full refund of purchase
payments  allocated to the Fixed  Account  Options.  Unless a refund of purchase
payments is required by state or federal law, purchase payments allocated to the
Variable Account will be returned after an adjustment to reflect investment gain
or  loss  that  occurred  from  the  date  of  allocation  through  the  date of
cancellation. See "Free-Look Period," page __.

HOW TO INVEST

Your first purchase  payment must be at least $3,000 (for  qualified  contracts,
$2,000).  Subsequent  purchase  payments  must be at least  $50,  See  "Purchase
Payment Limits," page __.

At the time of your  application,  you will allocate your purchase payment among
the Investment Alternatives.  The allocation you specify on the application will
be effective  immediately.  All allocations must be in whole percents from 0% to
100% (total  allocation  equals 100%) or in whole  dollars.  Allocations  may be
changed by  notifying  the  Company in  writing.  See  "Allocation  of  Purchase
Payments," page __.

INVESTMENT ALTERNATIVES

The Variable  Account invests in shares of the STI Classic  Variable Trust,  AIM
Variable  Insurance  Funds,  Inc.,  Templeton  Variable  Products  Series  Fund,
Oppenheimer  Variable Account Funds,  and the Federated  Insurance  Series.  The
Variable  Sub-Accounts  invest in shares of six  portfolios  of the STI  Classic
Variable  Trust,  two  portfolios of AIM Variable  Insurance  Funds,  Inc.,  two
portfolios of the Templeton  Variable  Products  Series Fund,  two portfolios of
Oppenheimer Variable Account Funds, and one portfolio of the Federated Insurance
Series, as follows:


<PAGE>

<TABLE>
<CAPTION>


<S>     <C>                                                  <C>
STI Classic Variable Trust                        Templeton Variable Products Series Fund
- --------------------------                        --------------------------------------- 
STI Capital Growth Fund                           Templeton Bond Fund - Class 2
STI International Equity Fund                     Templeton Bond Fund - Class 2
STI Investment Grade Bond Fund                                             
STI Mid-Cap Equity Fund (previously known as the                                                             
       Aggressive Growth portfolio)               Oppenheimer Variable Account Funds                                   
STI Small Cap Equity Fund                         ----------------------------------                                   
STI Value Income Stock Fund                       Oppenheimer Multiple Strategies Fund                                
                                                  Oppenheimer Strategic Bond Fund                           
                                

AIM Variable Insurance Funds, Inc.                Federated Insurance Series
- -----------------------------------               --------------------------------------
AIM V.I. Capital Appreciation Fund                Federated Prime Money Fund II
AIM V.I. High Yield Fund                           (previously known as the Prime Money Fund)

</TABLE>

The assets of each portfolio are held  separately  from the assets of the others
and each has distinct  investment  objectives and policies that are described in
the  accompanying  prospectuses  for the  Funds.  In  addition  to the  Variable
Account, you can also allocate all or part of your purchase payments among three
Fixed Account Options. See "Fixed Account Options," on page __.

TRANSFERS AMONG INVESTMENT ALTERNATIVES

Prior to the Payout Start Date,  you may transfer  amounts among the  Investment
Alternatives.  The  Company  reserves  the right to assess a $10  charge on each
transfer in excess of 12 per Contract  Year.  The Company is  presently  waiving
this charge.  Certain Fixed Account transfers may be restricted.  See "Transfers
Among Portfolios," page __.

You may want to enroll in a Dollar Cost Averaging Program or an Automatic
Portfolio Rebalancing Program. See "Dollar Cost Averaging," page __, and
"Automatic Portfolio Rebalancing," page __.

CHARGES AND DEDUCTIONS

The charges  under the  Contract  include:  a contract  maintenance  charge ($30
annually),  a mortality  and expense risk charge  (deducted  daily,  equal on an
annual  basis  to 1.25% of the  Contract's  daily  net  assets  in the  Variable
Account),  and an  administrative  expense charge (deducted  daily,  equal on an
annual  basis  to  .10% of the  Contract's  daily  net  assets  in the  Variable
Account). For Contracts with the Enhanced Death Benefit provision, the mortality
and expense  risk charge  will be deducted  daily,  at a rate equal on an annual
basis, to 1.35% of the daily net assets in the Variable Account.  The assessment
of the  additional  .10% for the Enhanced  Death  Benefit is  attributed  to the
assumption of additional  mortality  risks. As noted above, the Company reserves
the right to assess a transfer  charge ($10 on each transfer in excess of 12 per
Contract  Year).  Additional  deductions  may be made  for  certain  taxes.  See
"Contract

Maintenance  Charge,"  page __,  "Mortality  and Expense Risk  Charge," page __,
"Administrative  Expense  Charge,"  page __,  "Transfer  Charges,"  page __, and
"Taxes," page __.


<PAGE>


WITHDRAWALS

You may  withdraw  all or part of the  Contract  Value before the earlier of the
Payout  Start  Date or death of any Owner (the  Annuitant  if the Owner is not a
natural person).  No withdrawal charges will be deducted on amounts withdrawn up
to 10% of the Contract  Value on the date of the first  withdrawal in a Contract
Year.  Amounts  withdrawn  in excess of the 10% may be subject  to a  withdrawal
charge  of 0% to 7%  depending  on how  long the  purchase  payments  have  been
invested in the Contract. Amounts withdrawn from a Sub-Account of the Guaranteed
Maturity  Amount  Fixed  Account,  except  during  the 30 day  period  after the
Guarantee  Period  expires,  will  be  subject  to a  Market  Value  Adjustment.
Withdrawals  may  be  subject  to  income  tax  and  a  10%  tax  penalty.   See
"Withdrawals,"  page __,  "Withdrawals or Transfers,"  page __, and "Taxation of
Annuities in General," page __.

DEATH BENEFIT

The Company will pay a death benefit prior to the Payout Start Date on the death
of any  Owner  or,  if the  Owner  is not a  natural  person,  the  death of the
Annuitant. See "Death Benefit Amount," page __.

INCOME PAYMENTS

You will receive  periodic income  payments  beginning on the Payout Start Date.
You may choose among several Income Plans to fit your needs. Income payments may
be received for a specified  period or for life  (either  single or joint life),
with or without a guaranteed number of payments.  You can select income payments
that are fixed,  variable or a combination  of fixed and  variable.  See "Income
Plans," page __.

SUMMARY OF VARIABLE ACCOUNT EXPENSES

The following table  illustrates all expenses and fees that you will incur.  The
expenses  and fees set  forth in the  table  are  based  on  charges  under  the
Contracts and on the expenses of the Variable Account and the Funds.

OWNER TRANSACTION EXPENSES (ALL SUB-ACCOUNTS)
Sales Load Imposed on Purchases (as a percentage of purchase payments) . . .None
Contingent Deferred Sales Charge (as a percentage of purchase payments). . . *

                                                               Applicable Sales
Number of Complete Years Since Purchase                          Charge as
Payment Being Withdrawn was made                                a Percentage
- --------------------------------                                ------------

0 years . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7%
1 year. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6%
2 years . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5%
3 years . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4%
4 years . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3%
5 years . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2%
6 years . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1%
7 years or more . . . . . . . . . . . . . . . . . . . . . . . . . .   0%

Transfer Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .   **
Annual Contract Fee . . . . . . . . . . . . . . . . . . . . . . . .   $30***

<PAGE>

VARIABLE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE ACCOUNT VALUE)

                                        Without Optional        With Optional
                                        Enhanced Death          Enhanced Death
                                       Benefit Provision       Benefit Provision
                                       -----------------       -----------------

Mortality and Expense Risk Charge             1.25%               1.35%
Administrative Expense Charge                  .10%                .10%
Total Variable Account Annual Expenses        1.35%               1.45%

* Each  Contract  Year up to 10% of the Contract  Value on the date of the first
withdrawal  that year may be  withdrawn  without  a  contingent  deferred  sales
charge.  However,  any applicable  Market Value Adjustment  determined as of the
date of withdrawal will apply.

** No charges will be imposed on the first 12  transfers  in any Contract  Year.
The  Company  reserves  the right to assess a $10  charge for each  transfer  in
excess of 12 in any  Contract  Year,  excluding  transfers  due to  dollar  cost
averaging and automatic portfolio rebalancing.

*** The annual  Contract fee will be waived if total  purchase  payments as of a
Contract  Anniversary or upon full  withdrawal  equal $25,000 or more, or if all
purchase payments are allocated to the Fixed Account Options.

       PORTFOLIO EXPENSES (NET OF VOLUNTARY REDUCTIONS AND REIMBURSEMENTS)
                      (AS A PERCENTAGE OF FUND ASSETS) (1)

<TABLE>
<CAPTION>
                                                  Advisory    Rule 12b-1        Other             Total Annual Fund
Portfolio                                            Fee         Fees          Expenses            Expenses
- ---------                                            ---      ----------       --------            --------
<S>                                                 <C>       <C>              <C>                 <C>  
STI Capital Growth Fund                             0.00%        --            1.15%               1.15%
STI International Equity Fund                       0.00%        --            1.60%               1.60%
STI Investment Grade Bond Fund                      0.00%        --            0.75%               0.75%
STI Mid-Cap Equity Fund                             0.53%        --            0.62%               1.15%
STI Small Cap Equity Fund (3)                       0.00%        --            1.20%               1.20%
STI Value Income Stock Fund                         0.52%        --            0.43%               0.95%
AIM V.I. Capital Appreciation Fund(2)               0.63%        --            0.05%               0.68%
AIM V.I. High Yield Fund (2), (3)                   0.63%        --            0.48%               1.11%
Templeton Bond Fund - Class 2(4)                    0.50%       0.15%          0.18%               0.83%
Templeton Stock Fund - Class 2 (5)                  0.69%       0.25%          0.19%               1.13%
Oppenheimer Multiple Strategies Fund                0.72%        --            0.03%               0.75%
Oppenheimer Strategic Bond Fund                     0.75%        --            0.08%               0.83%
Federated Prime Money Fund II                       0.30%        --            0.50%               0.80%

</TABLE>

(1)  Absent  voluntary  reductions and  reimbursements  for certain  portfolios,
     advisory fees, other expenses and total operating  expenses  expressed as a
     percentage  of  average  net  assets of the  portfolios  would have been as
     follows:  Federated  Prime  Money Fund II -- 0.50%,  0.50% and  1.00%;  STI
     Capital Growth Fund -- 1.15%,  0.45%, and 1.60%; STI  International  Equity
     Fund -- 1.25%,  1.68% and 2.93%;  STI Investment  Grade Bond Fund -- 0.74%,
     0.84% and 1.58%;  STI Mid-Cap Equity Fund -- 1.15%,  0.62%,  and 1.77%; STI
     Small Cap Equity Fund--1.15%, 1.24%, 2.39%; and STI Value Income Stock Fund
     -- 0.80%, 0.43%, and 1.23%.

(2)  A I M Advisors,  Inc.  ("AIM") may from time to time  voluntarily  waive or
     reduce its respective fees.  Effective May 1, 1998, the Funds reimburse AIM
     in an amount up to 0.25% of the average  net asset value of each Fund,  for
     expenses incurred in providing,  or assuring that  participating  insurance
     companies provide, certain administrative services. Currently, the fee only
     applies to the  average  net asset  value of each Fund in excess of the net
     asset value of each Fund as calculated on April 30, 1998.

(3)  Fees and/or expenses are based on estimated amounts for the current year.

(4)  Class 2 of the  Fund  has a  distribution  plan or  "Rule  12b-1  plan"  as
     described in the Fund  prospectus.  Because Class 2 shares were not offered
     until May 1, 1998, figures (other than "12b-1 Fees") are estimates for 1998
     based on the  historical  expenses  of the  Fund's  Class 1 shares  for the
     fiscal year ended December 31, 1997.

(5)  Class 2 of the  Fund  has a  distribution  plan or  "Rule  12b-1  plan"  as
     described in the Fund  prospectus.  Because Class 2 shares were not offered
     until May 1, 1997, figures (other than "12b-1 Fees") are estimates for 1998
     based on the  historical  expenses  of the  Fund's  Class 1 shares  for the
     fiscal year ended December 31, 1997.  Management  Fees and Total  Operating
     Expenses have been restated to reflect the management fee schedule approved
     by shareholders and effective May 1, 1997. Actual Management Fees and Total
     Fund Operating Expenses before May 1, 1997 were lower. See the accompanying
     Fund prospectus for details.

<PAGE>

EXAMPLES

You  (the  Owner)  would  pay the  following  cumulative  expenses  on a  $1,000
investment, assuming a 5% annual return under the following circumstances:

If you terminate your Contract at the end of the applicable time period:

<TABLE>
<CAPTION>

SUB-ACCOUNT                                          1 YEAR          3 YEARS         5 YEARS       10 YEARS
- -----------                                          ------          -------         -------       --------
<S>                                                  <C>             <C>             <C>           <C>
STI Capital Growth                                    $81             $120           $161           $302
STI International Equity                              $86             $133           $183           $346
STI Investment Grade Bond                             $77             $107           $140           $262
STI Mid-Cap Equity                                    $81             $120           $161           $302
STI Small Cap Equity (2)                              $82             $121           $163           $307
STI Value Income Stock                                $79             $113           $150           $282
AIM V.I. Capital Appreciation                         $76             $105           $137           $254
AIM V.I. High Yield                                   $81             $118           $159           $298
Templeton Bond                                        $78             $110           $144           $270
Templeton Stock                                       $81             $119           $160           $300
Oppenheimer Multiple Strategies                       $77             $107           $140           $262
Oppenheimer Strategic Bond                            $78             $110           $144           $270
Federated Prime Money Fund II                         $78             $109           $143           $267

</TABLE>

If you do not terminate your Contract at the end of the applicable time period:

<TABLE>
<CAPTION>

SUB-ACCOUNT                                          1 YEAR          3 YEARS         5 YEARS       10 YEARS
- -----------                                          ------          -------         -------       --------
<S>                                                  <C>             <C>             <C>           <C>
STI Capital Growth                                    $27             $84            $143           $302
STI International Equity                              $32             $98            $166           $346
STI Investment Grade Bond                             $23             $72            $122           $262
STI Mid-Cap Equity                                    $27             $84            $143           $302
STI Small Cap Equity (2)                              $28             $85            $145           $307
STI Value Income Stock                                $25             $78            $133           $282
AIM V.I. Capital Appreciation                         $23             $69            $119           $254
AIM V.I. High Yield                                   $27             $83            $141           $298
Templeton Bond                                        $24             $74            $127           $270
Templeton Stock                                       $27             $83            $142           $300
Oppenheimer Multiple Strategies                       $23             $72            $122           $262
Oppenheimer Strategic Bond                            $24             $74            $127           $270
Federated Prime Money Fund II                         $24             $73            $125           $267

</TABLE>

THE ABOVE EXAMPLES ARE NOT A REPRESENTATION  OF PAST OR FUTURE EXPENSES.  ACTUAL
EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN. The purpose of the examples is
to assist you in understanding the various costs and expenses that you will bear
directly or  indirectly.  Premium taxes are not reflected in the example but may
be  applicable.  The above  examples  assume the election of the enhanced  death
benefit option. If that option were not elected,  the expense figures show above
would be slightly lower.

<PAGE>

                         CONDENSED FINANCIAL INFORMATION

                       ACCUMULATION UNIT VALUE AND NUMBER
                      OF ACCUMULATION UNITS OUTSTANDING FOR
                        EACH SUB-ACCOUNT SINCE INCEPTION

                                                       FOR THE
                                                       YEARS BEGINNING
                                                       JANUARY 1 AND
                                                       ENDING DECEMBER 31
                                              1995           1996        1997
                                              ----           ----        ----
FEDERATED PRIME MONEY FUND II SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period.$ 10.000   $   10.052    $   10.429
Accumulation Unit Value, End of Period. . .  $ 10.052   $   10.429    $   10.796
Number of Units Outstanding, End of Period.   132,650      488,506       343,302

STI CAPITAL GROWTH SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period.$ 10.000   $   10.661    $   13.105
Accumulation Unit Value, End of Period. . .  $ 10.661   $   13.015    $   17.533
Number of Units Outstanding, End of Period. . 103,697    1,680,419     2,788,987

STI INVESTMENT GRADE BOND SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period.$ 10.000   $   10.336    $   10.429
Accumulation Unit Value, End of Period. . . .$ 10.336   $   10.429    $   11.201
Number of Units Outstanding, End of Period.    40,503      506,887       686,193

STI INTERNATIONAL EQUITY SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period.    --     $   10.000    $   10.150
Accumulation Unit Value, End of Period. .        --     $   10.150    $   11.699
Number of Units Outstanding, End of Period.      --         97,975       734,936

STI MID-CAP EQUITY SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period.$ 10.000   $   10.285    $   11.775
Accumulation Unit Value, End of Period. . .  $ 10.285   $   11.775    $   14.200
Number of Units Outstanding, End of Period.    80,549      959,682     1,354,516

STI SMALL CAP EQUITY  SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period.    --           --      $   10.000
Accumulation Unit Value, End of Period. .        --           --      $    9.769
Number of Units Outstanding, End of Period.      --           --         111,722

STI VALUE INCOME STOCK SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period.$ 10.000   $   10.696    $   12.518
Accumulation Unit Value, End of Period. . . .$ 10.696   $   12.518    $   15.663
Number of Units Outstanding, End of Period.   124,596    2,238,993     3,720,163

The following  Sub-Accounts commenced operations on October 6, 1995: STI Mid-Cap
Equity,  STI Capital Growth,  STI Value Income Stock, STI Investment Grade Bond,
and  Federated  Prime Money Fund II. The STI  International  Equity  Sub-Account
commenced  operations on November 7, 1996. The STI Small Cap Equity  Sub-Account
commenced operations on October 20, 1997. No Accumulation unit data is shown for
the AIM V.I. Capital  Appreciation,  AIM V.I. High Yield,  Oppenheimer Strategic
Bond,  Oppenheimer  Multiple  Strategies,  Templeton  Bond, and Templeton  Stock
Sub-Accounts  (collectively the "New Sub-Accounts"),  which commenced operations
as of the date of this Prospectus.  The  Accumulation  Unit Values in this table
reflect a  Mortality  and  Expense  Risk  Charge of 1.25% and an  Administrative
Expense Charge of 0.10%.

<PAGE>

                          ACCUMULATION UNIT VALUE AND NUMBER
                        OF ACCUMULATION UNITS OUTSTANDING FOR
                           EACH SUB-ACCOUNT SINCE INCEPTION
                             WITH ENHANCED DEATH BENEFIT

                                                                   FOR THE
                                                               YEARS BEGINNING
                                                                JANUARY 1 AND
                                                              ENDING DECEMBER 31
                                                                     1997
                                                              ------------------
FEDERATED PRIME MONEY FUND II SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period. . . . . . . . . . .  $ 10.432
Accumulation Unit Value, End of Period. . . . . . . . . . . . . .  $ 10.789
Number of Units Outstanding, End of Period. . . . . . . . . . . .   240,439

STI CAPITAL GROWTH SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period. . . . . . . . . . .  $ 13.019
Accumulation Unit Value, End of Period. . . . . . . . . . . . . .  $ 17.521
Number of Units Outstanding, End of Period. . . . . . . . . . . .   740,401

STI INTERNATIONAL EQUITY SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period. . . . . . . . . . .  $ 10.153
Accumulation Unit Value, End of Period. . . . . . . . . . . . . .  $ 11.692
Number of Units Outstanding, End of Period. . . . . . . . . . . .   449,359

STI INVESTMENT GRADE BOND SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period. . . . . . . . . . .  $ 10.432
Accumulation Unit Value, End of Period. . . . . . . . . . . . . .  $ 11.193
Number of Units Outstanding, End of Period. . . . . . . . . . . .   187,787

STI MID-CAP EQUITY SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period. . . . . . . . . . .  $ 11.779
Accumulation Unit Value, End of Period. . . . . . . . . . . . . .  $ 14.190
Number of Units Outstanding, End of Period. . . . . . . . . . . .   329,187

STI SMALL CAP EQUITY SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period. . . . . . . . . . .  $ 10.000
Accumulation Unit Value, End of Period. . . . . . . . . . . . . .  $  9.768
Number of Units Outstanding, End of Period. . . . . . . . . . . .   161,316

STI VALUE INCOME STOCK SUB-ACCOUNT
Accumulation Unit Value, Beginning of Period. . . . . . . . . . .  $ 12.522
Accumulation Unit Value, End of Period. . . . . . . . . . . . . .  $ 15.652
Number of Units Outstanding, End of Period. . . . . . . . . . . .   924,002

The enhanced  death benefit  option was made  available for the Federated  Prime
Money Fund II, STI Capital  Growth,  STI  International  Equity,  STI Investment
Grade Bond, STI Mid-Cap Equity,  and STI Value Income Stock  Sub-Accounts on May
1, 1997,  and for the STI Small Cap Equity  Sub-Account on October 20, 1997. The
Accumulation  Unit  Values in this table  reflect a Mortality  and Expense  Risk
Charge of 1.35% and an  Administrative  Expense Charge of .10%. No  Accumulation
unit data is shown for the New Sub-Accounts for which the enhanced death benefit
option was made available as of the date of this Prospectus.


YIELD AND TOTAL RETURN DISCLOSURE

From time to time the Variable  Account may advertise the yield and total return
investment  performance of one or more of the Variable  Sub-Accounts.  Yield and
standardized   total  return   advertisements   include   charges  and  expenses
attributable to the Contracts. Including these fees has the effect of decreasing
the advertised performance of a Sub-Account,  so that a Sub-Account's investment
performance will not be directly comparable to that of an ordinary mutual fund.

<PAGE>

When a Variable Sub-Account  advertises its standardized total return it will be
calculated  for one year,  five years,  and ten years or since  inception if the
Sub-Account has not been in existence for such periods. Total return is measured
by comparing the value of an investment in the Variable  Sub-Account  at the end
of the relevant period to its value at the beginning of the period.

In addition to  standardized  total  return,  the  Sub-Account  may  advertise a
non-standardized  total return.  This figure will usually be calculated  for one
year, five years, and ten years or other periods.  Non-standardized total return
is measured in the same manner as the standardized total return described above,
except  that  the  withdrawal  charges  under  the  Contract  are not  deducted.
Therefore,  a non-standardized total return for a Sub-Account can be higher than
a standardized total return for a Sub-Account.

Certain  Sub-Accounts may advertise yield in addition to total return. The yield
will be computed in the following  manner:  the net  investment  income per unit
earned during a recent one month period is divided by the unit value on the last
day of the period,  and then  annualized.  This figure  reflects  the  recurring
charges at the Variable Account level.

The money market  Sub-Account  (the Federated Prime Money Fund II) may advertise
its total return,  yield or effective yield. Total return represents the change,
over a  specified  period  of  time,  in the  value  of an  investment  in  that
Sub-Account after reinvesting all income distributions.  The yield refers to the
income generated by an investment in that  Sub-Account over a seven-day  period.
The  income is then  annualized  (i.e.,  the amount of income  generated  by the
investment  during that week is assumed to be generated each week over a 52-week
period and is shown as a percentage of the  investment).  The effective yield is
calculated similarly but when annualized,  the income earned by an investment in
the money market  Sub-Account  (the Federated Prime Money Fund II) is assumed to
be reinvested at the end of each seven-day  period.  The effective yield will be
slightly higher than the yield because of the compounding effect of this assumed
reinvestment during a 52-week period.

The Variable  Account may also disclose yield and total return for periods prior
to the date that the Variable Account commenced operations. For periods prior to
the date the Variable Account commenced operations, performance information for
the   Sub-Accounts   will  be  calculated   based  on  the  performance  of  the
corresponding  portfolios  and the  assumption  that  the  Sub-Accounts  were in
existence  for the same periods as those of the  underlying  portfolios,  with a
level of charges equal to those currently assessed against the Sub-Accounts.

Please  refer  to  the  Statement  of  Additional   Information  for  a  further
description  of the method  used to  calculate a  Sub-Account's  yield and total
return.


FINANCIAL STATEMENTS

The financial statements of Glenbrook Life and Annuity Company begin on page F-1
of the  prospectus.  The  financial  statements  of  Glenbrook  Life and Annuity
Company   Variable  Annuity  Account  appear  in  the  Statement  of  Additional
Information,  which is  incorporated by reference into this prospectus and which
is available upon request. (See order form on page B-2)
<PAGE>

GLENBROOK LIFE AND ANNUITY COMPANY AND THE VARIABLE ACCOUNT

GLENBROOK LIFE AND ANNUITY COMPANY

The Company is the issuer of the Contract. The Company is a stock life insurance
company which was organized under the insurance laws of the State of Illinois in
1992.  The  Company  was  originally  organized  under  the laws of the State of
Indiana in 1965.  From 1965 to 1983 the  Company  was known as "United  Standard
Life Assurance  Company" and from 1983 to 1992 the Company was known as "William
Penn Life  Assurance  Company of America." The Company is currently  licensed to
operate in the District of Columbia and all states except New York.  The Company
intends to market the Contract in those jurisdictions in which it is licensed to
operate and in which SunTrust  Banks,  Inc.,  through its banking  subsidiaries,
conducts  business.  The Company's  home office is located at 3100 Sanders Road,
Northbrook, Illinois, 60062.

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

The Company and Allstate  Life entered into a reinsurance  agreement,  effective
June 5,  1992,  under  which  the  Company  reinsures  substantially  all of its
business with Allstate  Life.  Under the  reinsurance  agreement,  Fixed Account
purchase  payments are  automatically  transferred  to Allstate  Life and become
invested  with the assets of Allstate Life and Allstate Life accepts 100% of the
liability under such contracts.  However, the obligations of Allstate Life under
the  reinsurance  agreement  are to the  Company;  the Company  remains the sole
obligor under the Contract to the Owners.

THE VARIABLE ACCOUNT

Established  on December  15,  1992,  the  Glenbrook  Life and  Annuity  Company
Variable  Annuity  Account  is a  unit  investment  trust  registered  with  the
Securities and Exchange  Commission  under the  Investment  Company Act of 1940.
However,  such registration does not signify that the Commission  supervises the
management  or  investment  practices or policies of the Variable  Account.  The
investment  performance of the Variable Account is entirely  independent of both
the investment  performance of the Company's general account and the performance
of any other separate account.

The Variable Account has been divided into thirteen Sub-Accounts,  each of which
invests  solely  in  a  corresponding   portfolio.   We  may  add  new  Variable
Sub-Accounts or eliminate one or more  Sub-Accounts  if, in our sole discretion,
marketing, tax or investment conditions so warrant.

We hold the assets of the Variable  Account  separately  from our other  assets.
They  are  not  chargeable  with  liabilities  incurred  in our  other  business
operations.  Accordingly, the income, capital gains and capital losses, realized
or unrealized, incurred on the assets of the Variable Account are credited to or
charged  against  the  assets of the  Variable  Account,  without  regard to the
income, capital gains or capital losses arising out of any other business we may
conduct.
Our obligations arising under the Contracts are general corporate obligations.
<PAGE>


THE FUNDS

The Variable Account currently invests in shares of the Funds, each of which has
its own investment  objective(s) and policies. The Funds are registered with the
Securities  and  Exchange   Commission  as  open-end,   diversified   management
investment companies.  Registration of the Funds does not involve supervision of
their  management,  investment  practices  or  policies  by the  Securities  and
Exchange  Commission.  The Funds are designed to provide investment vehicles for
variable insurance contracts of various insurance companies,  in addition to the
Contracts.

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

STI CLASSIC VARIABLE TRUST

Six portfolios of the STI Classic Variable Trust are available for use under the
Contract:  the STI  Investment  Grade Bond  portfolio,  the STI  Capital  Growth
portfolio,  the  STI  Value  Income  Stock  portfolio,  the STI  Mid-Cap  Equity
portfolio,  the STI International  Equity portfolio and the STI Small Cap Equity
portfolio.

The STI  Capital  Growth  portfolio  seeks to provide  capital  appreciation  by
investing  primarily in a portfolio of common  stocks,  warrants and  securities
convertible into common stock which in the advisor's  opinion are undervalued in
the marketplace at the time of purchase.

The STI  International  Equity  portfolio  seeks to  provide  long term  capital
appreciation  by  investing  primarily  in a  diversified  portfolio  of  equity
securities of foreign issuers.

The STI  Investment  Grade  Bond  portfolio  seeks to provide as high a level of
total return through  current income and capital  appreciation  as is consistent
with the  preservation  of capital  primarily  through  investment in investment
grade fixed income securities.

The STI  Mid-Cap  Equity  portfolio  seeks to provide  capital  appreciation  by
investing  primarily  in a  diversified  portfolio of common  stocks,  preferred
stocks  and  securities  convertible  into  common  stock of small to  mid-sized
companies with above-average  growth of earnings.  Current income will not be an
important  criterion  of  investment  selection  and any such  income  should be
considered incidental.

The STI Small Cap Equity portfolio seeks to provide capital  appreciation with a
secondary  goal of achieving  current  income by  investing  primarily in equity
securities of smaller companies (i.e.,  companies with market capitalizations of
less than $1 billion)  which,  in the advisor's  opinion,  are  undervalued  for
above-average capital growth.

The STI Value Income Stock  portfolio  seeks to provide  current income with the
secondary  goal of achieving  capital  appreciation  by  investing  primarily in
equity securities.


AIM VARIABLE INSURANCE FUNDS, INC.

Two portfolios of AIM Variable Insurance Funds, Inc. are available for use under
the Contract: The AIM V.I. Capital Appreciation Fund and the AIM V.I. High Yield
Fund.

AIM V.I.  Capital  Appreciation  Fund is a diversified  portfolio which seeks to
provide capital appreciation through investments in common stocks, with emphasis
on medium-sized and smaller emerging growth companies.

AIM V.I.  High Yield Fund is a  diversified  portfolio  which seeks to achieve a
high level of current  income by  investing  primarily  in publicly  traded debt
securities of less than investment grade.

TEMPLETON VARIABLE PRODUCTS SERIES FUND

Two portfolios of the Templeton  Variable Products Series Fund are available for
use under the Contract: the Templeton Bond Fund and the Templeton Stock Fund.

The  Templeton  Bond  Fund's  investment   objective  is  high  current  income.
Consistent  with this  objective,  the Fund may also  consider the potential for
capital  appreciation due to changes in interest rates,  currency exchange rates
and credit  quality when  purchasing  securities.  The Fund seeks to achieve its
investment  objective  through a flexible policy of investing  primarily in debt
securities of companies,  governments and government agencies of various nations
throughout the world,  and in debt securities  which are convertible into common
stock of such companies.

The  Templeton  Stock  Fund  portfolio  seeks  capital  growth.  It will  invest
primarily in common and preferred  stocks issued by companies large and small in
various  nations  throughout  the world.  The  Templeton  Stock Fund will invest
predominantly in equity  securities  issued by large-cap and mid-cap  companies,
but may invest to a lesser degree in small capitalization companies.

OPPENHEIMER VARIABLE ACCOUNT FUNDS

Two portfolios of the Oppenheimer  Variable  Account Funds are available for use
under the Contract:  the  Oppenheimer  Strategic  Bond Fund and the  Oppenheimer
Multiple Strategies Fund.

The  Oppenheimer  Strategic  Bond  Fund  seeks a high  level of  current  income
principally  derived from interest on debt  securities and seeks to enhance such
income by writing covered call options on debt  securities.  The Fund intends to
invest  principally  in: (i) foreign  government and corporate debt  securities,
(ii) securities of the U.S.  Government and its agencies and  instrumentalities,
and (iii)  lower-rated  high yield domestic debt  securities,  commonly known as
"junk  bonds",  which are  subject to a greater  risk of loss of  principal  and
nonpayment of interest than higher-rated securities. Capital appreciation is not
an objective.
<PAGE>

The Oppenheimer  Multiple Strategies Fund seeks a total investment return (which
includes  current  income and capital  appreciation  in the value of its shares)
from investments in common stocks and other equity  securities,  bonds and other
debt securities, and "money market" securities.

FEDERATED INSURANCE SERIES

One  portfolio of  Federated  Insurance  Series is  available  for use under the
Contract: the Federated Prime Money Fund II.

The  investment  objective  of the  Federated  Prime Money Fund II is to provide
current  income  consistent  with the  stability  of  principal  and  liquidity.
Federated Prime Money Fund II pursues this objective by investing exclusively in
a portfolio of money market instruments maturing in 397 days or less.

The Federated  Prime Money Fund II attempts to maintain a stable net asset value
of $1.00 per share;  however,  an investment in the Fund is neither  insured nor
guaranteed  by the U.S.  government,  and  there  can be no  assurance  that the
portfolio will maintain a stable $1.00 per share price.

INVESTMENT ADVISORS FOR THE PORTFOLIOS

A I M Advisors,  Inc.  ("AIM") serves as the investment  advisor to the AIM V.I.
Capital Appreciation Fund and the AIM V.I. High Yield Fund. AIM was organized in
1976, and, together with its subsidiaries,  manages or advises  approximately 90
investment  company   portfolios   encompassing  a  broad  range  of  investment
objectives.  AIM charges the Funds an  investment  management  fee. The fees are
part of the Funds'  operating  expenses.  See the  attached  prospectus  for AIM
Variable Insurance Funds, Inc. for a discussion of the Funds' expenses.

Federated  Advisers is the investment advisor for the Federated Prime Money Fund
II. Federated  Advisers is a subsidiary of Federated  Investors,  which services
assets of over $120 billion as of December 31, 1997. See the attached prospectus
for the Federated Prime Money Fund II for a discussion of the Fund's expenses.

OppenheimerFunds,  Inc.  serves as the  investment  advisor  to the  Oppenheimer
Strategic   Bond   Fund   and  the   Oppenheimer   Multiple   Strategies   Fund.
OppenheimerFunds,  Inc.,  together  with its  subsidiaries,  advises  investment
company  portfolios  having  over $85  billion  in assets as of March 31,  1998.
OppenheimerFunds,  Inc. charges the Funds an investment management fee. The fees
are part of the Funds'  operating  expenses.  See the  attached  prospectus  for
Oppenheimer Variable Account Funds for a discussion of the Funds' expenses.

STI  Capital  Management,  N.A.  ("STI  Capital")  serves as  advisor to the STI
Investment  Grade Bond, STI Capital Growth,  STI Value Income Stock, STI Mid-Cap
Equity,  STI  International  Equity  and STI Small Cap  Equity  portfolios.  STI
Capital  is  an  indirect  wholly  owned  subsidiary  of  SunTrust  Banks,  Inc.
("SunTrust"),  a southeastern regional bank holding company with assets of $67.4
billion as of December 31, 1997.

STI Capital,  as advisor,  makes the investment  decisions for the assets of the
portfolios it advises and continuously  reviews,  supervises and administers the
respective  Fund's  investment  program.   STI  Capital  charges  the  Funds  an
investment management fee. These fees are part of the Funds' operating expenses.
See the attached  prospectus for the STI Classic Variable Trust for a discussion
of the Funds' expenses.

Templeton  Investment  Counsel,  Inc. ("TICI") is the investment manager for the
Templeton  Bond Fund and the  Templeton  Stock  Fund.  TICI is  wholly  owned by
Franklin  Resources,  Inc., a publicly  owned  company  engaged in the financial
services  industry through its subsidiaries.  TICI and its affiliates  currently
manage  over $208  billion  in  assets.  TICI  charges  the Funds an  investment
management  fee.  The fees are part of the Funds'  operating  expenses.  See the
attached  prospectus  for the  Templeton  Variable  Products  Series  Fund for a
discussion of the Funds' expenses.

<PAGE>

There is no  assurance  that the Funds  will  attain  their  stated  objectives.
Additional  information concerning the investment objectives and policies of the
Funds can be found in the current  prospectus  for each Fund  accompanying  this
prospectus.

You will find more  complete  information  about each  portfolio,  including the
risks associated with each portfolio, in the accompanying Fund prospectuses. You
should read the prospectus for each Fund in conjunction with this prospectus.

THE PROSPECTUS OF EACH FUND SHOULD BE READ CAREFULLY BEFORE ANY DECISION IS MADE
CONCERNING THE ALLOCATION OF PURCHASE PAYMENTS TO A PARTICULAR VARIABLE
SUB-ACCOUNT.


FIXED ACCOUNT OPTIONS

THE STANDARD FIXED ACCOUNT AND DOLLAR COST AVERAGING FIXED ACCOUNT

Monies  allocated to the Standard  Fixed  Account and the Dollar Cost  Averaging
("DCA") Fixed Account become part of the general  account of the Company,  which
supports insurance and annuity obligations.  The general account consists of the
general assets of the Company other than those in segregated asset accounts.

Instead of you bearing the  investment  risk,  as is the case for amounts in the
Variable Account or in other  segregated asset accounts of the Company,  we bear
the  investment  risk for all amounts in the Standard  Fixed Account and the DCA
Fixed  Account.  We have sole  discretion  to invest the assets of the  Standard
Fixed Account and DCA Fixed  Account,  subject to  applicable  law. We guarantee
that the amounts  allocated to the Standard  Fixed Account and DCA Fixed Account
will be credited interest at a net effective annual interest rate at least equal
to the minimum guaranteed rate found in the Contract.  Currently,  the amount of
interest credited in excess of the guaranteed rate will vary periodically at the
sole discretion of the Company.  Any interest held in the Standard Fixed Account
and DCA  Fixed  Account  does not  entitle  an Owner to share in the  investment
experience of the general account.

Purchase  payments and transfers  allocated to the Standard  Fixed Account earns
interest  for a one year  period  at the  current  rate in effect at the time of
allocation.  After  the one  year  period,  a  renewal  rate  will be  declared.
Subsequent  renewal  dates  will be every  twelve  months  for each  payment  or
transfer. The renewal interest rate will be guaranteed by us for a full year and
will not be less than the minimum guaranteed rate found in the Contract.

Purchase  payments may be allocated to the DCA Fixed  Account for the purpose of
establishing  a DCA  Program.  Money  allocated to the DCA Fixed  Account  earns
interest for up to a one year period at the current annual rate in effect at the
time of allocation.  For each purchase  payment,  the minimum amount that may be
allocated to the DCA Fixed Account is $5,000.  The Company reserves the right to
reduce the minimum allocation amount. Each purchase payment and all its earnings
must be  transferred  out of the DCA Fixed  Account  via Dollar  Cost  Averaging
within the selected program period.  The number of monthly  installments must be
no less than 3 or more than 12. If You  discontinue  the DCA program  before the
end of the transfer period,  the remaining balance in the DCA Fixed Account will
be transferred  to the Standard Fixed Account.  The DCA Fixed Account may not be
available in all states.
<PAGE>

We may declare more than one interest rate for  different  monies based upon the
date of allocation to the Standard Fixed Account and the DCA Fixed Account.  For
current interest rate information,  please contact your sales  representative or
the Company's customer support unit at 1-800/453-6038.

Amounts may be transferred  from the Sub-Accounts of the Variable Account to the
Standard Fixed Account,  and prior to the Payout Start Date, amounts may also be
transferred from the Standard Fixed Account to any other Investment Alternative.

The  maximum  amount in any  Contract  Year  which may be  transferred  from the
Standard  Fixed Account to any other  Investment  Alternative  is limited to the
greater  of (1) 25% of the value in the  Standard  Fixed  Account as of the most
recent Contract Anniversary;  if 25% of the value as of the most recent Contract
Anniversary is less than $1,000,  then up to $1,000 may be  transferred;  or (2)
25% of the sum of all  purchase  payments and  transfers  to the Standard  Fixed
Account as of the most recent Contract Anniversary.

After the Payout  Start  Date no  transfers  may be made from the Fixed  Account
Options.  Transfers from the Variable  Account to the Standard Fixed Account may
not be  made  for  six  months  after  the  Payout  Start  Date  and may be made
thereafter only once every six months.

Full and  partial  withdrawals  from the  Standard  Fixed  Account and DCA Fixed
Account may be delayed for up to six months.


THE GUARANTEED MATURITY AMOUNT FIXED ACCOUNT

Purchase payments and transfers  allocated to one or more of the Sub-Accounts of
the Guaranteed  Maturity Amount Fixed Account become part of the general account
of the Company.  Each  Sub-Account  offers a separate  interest  rate  Guarantee
Period.  Guarantee  Periods will be offered at the Company's  discretion and may
range from one to ten years. Presently,  the Company offers Guarantee Periods of
three,  five, seven and ten years. The Owner must select the  Sub-Account(s)  in
which to allocate  each purchase  payment and transfer.  No less than $50 may be
allocated to any one  Sub-Account.  The Company  reserves the right to limit the
number of additional purchase payments.

Interest is credited daily to each  Sub-Account at a rate which compounds to the
effective annual interest rate declared for each Sub-Account's  Guarantee Period
that has been selected.  The effective  annual  interest rate will never be less
than the minimum guaranteed rate, as found in the Contract.

The following example illustrates how the Sub-Account value for a Sub-Account of
the  Guaranteed  Maturity  Amount  Fixed  Account  would  grow  given an assumed
purchase payment, Guarantee Period, and effective annual interest rate:

EXAMPLE OF INTEREST CREDITING DURING THE GUARANTEE PERIOD




Purchase Payment:. . . . . . . . . . . . . . . . . . . . . .     $10,000.00
Guarantee Period:. . . . . . . . . . . . . . . . . . . . . .       5 years
Effective Annual Rate: . . . . . . . . . . . . . . . . . . .        4.50%
<PAGE>

<TABLE>
<CAPTION>


                              END OF CONTRACT YEAR:
                                    YEAR 1    YEAR 2    YEAR 3    YEAR 4    YEAR 5
                                    ------    ------    ------    ------    ------

<S>                             <C>           <C>       <C>       <C>       <C>  
Beginning Sub-Account Value     $10,000.00
X (1 + Effective Annual Rate)       1.0450
                                    ------
                                $10,450.00

Sub-Account Value at
end of Contract year 1                      $10,450.00
X (1 + Effective Annual Rate)                   1.0450
                                                ------
                                            $10,920.25

Sub-Account Value at end of Contract year 2           $10,920.25
X (1 + Effective Annual Rate)                             1.0450
                                                          ------
                                                      $11,411.66

Sub-Account Value at end of Contract year 3                     $11,411.66
X (1 + Effective Annual Rate)                                       1.0450
                                                                    ------
                                                                $11,925.19

Sub-Account Value at end of Contract year 4                               $11,925.19
X (1 + Effective Annual Rate)                                                 1.0450
                                                                              ------
Sub-Account Value at end of Guarantee Period:                             $12,461.82
                                                                          ----------
</TABLE>

TOTAL INTEREST CREDITED IN GUARANTEE PERIOD: $2,461.82 ($12,461.82 - $10,000.00)

NOTE:  The above  illustration  assumes no  withdrawals of any amount during the
entire  five year  period.  A Market  Value  Adjustment  would apply to any such
interim  withdrawal.  A withdrawal  charge may apply to any amount  withdrawn in
excess of 10% of the  Contract  Value on the date of the first  withdrawal  in a
Contract Year. The hypothetical  interest rate is for illustrative purposes only
and is not intended to predict  future  interest  rates to be declared under the
Contract.  Actual interest rates declared for any given Guarantee  Period may be
more or less than shown above but will never be less than the guaranteed minimum
rate as found in the Contract.

The Company has no specific formula for determining the rate of interest that it
will declare initially or in the future.  Such interest rates will be reflective
of investment returns available at the time of the  determination.  In addition,
the  management  of the  Company  may also  consider  various  other  factors in
determining  interest rates,  including  regulatory and tax requirements,  sales
commissions and administrative  expenses borne by the Company,  general economic
trends, and competitive factors.  For current interest rate information,  please
contact your sales  representative  or the  Company's  customer  support unit at
1-800/453-6038.

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

At the end of a Guarantee Period, a notice will be mailed to the Owner outlining
the options available at the end of a Guarantee Period. During the 30 day period
after a Guarantee Period expires the Owner may:

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

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

     -    notify the  Company  to apply the  Sub-Account  value to the  Standard
          Fixed  Account  to be  established  on the  day the  Guarantee  Period
          expired; or

     -    notify the Company to apply the Sub-Account  value to any Sub-Accounts
          of the Variable Account on the day we receive the notification; or

     -    receive a portion of the Sub-Account  value or the entire  Sub-Account
          value  through a partial or full  withdrawal  that is not subject to a
          Market Value Adjustment.  In this case, the Sub-Account will be deemed
          to have been  renewed  for the same  Guarantee  Period as the one that
          just  expired  with  current  interest  credited  from  the  date  the
          Guarantee Period expired.

The Automatic  Laddering  Program  allows the Owner to choose,  in advance,  one
renewal Guarantee Period for all renewing Sub-Accounts. The Owner can select the
Automatic Laddering Program at any time during the accumulation phase, including
on the issue date. The Automatic Laddering Program will continue until the Owner
gives  written  notice  to the  Company.  The  Company  reserves  the  right  to
discontinue this program. For additional  information on the Automatic Laddering
Program, please call the Company's Customer Service unit at 1-800/453-6038.

WITHDRAWALS OR TRANSFERS

All  withdrawals  and transfers,  from a Sub-Account of the Guaranteed  Maturity
Amount  Fixed  Account  other than  during the 30 day period  after a  Guarantee
Period expires are subject to a Market Value Adjustment.

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

The amount  received by the Owner under a withdrawal  request  equals the amount
requested,  adjusted  by  any  Market  Value  Adjustment,  less  any  applicable
withdrawal  charge  (based upon the amount  requested  prior to any Market Value
Adjustment), less premium taxes and withholding (if applicable).

Amounts may be transferred  from the Sub-Accounts of the Variable Account to the
Guaranteed  Maturity  Amount Fixed Account,  and prior to the Payout Start Date,
amounts  may also be  transferred  from the  Guaranteed  Maturity  Amount  Fixed
Account to any other Investment Alternative.

After the Payout  Start  Date no  transfers  may be made from the Fixed  Account
Options.  Transfers from the Variable Account to the Guaranteed  Maturity Amount
Fixed Account may not be made for six months after the Payout Start Date and may
be made thereafter only once every six months.
<PAGE>

Full and partial  withdrawals from the Guaranteed  Maturity Amount Fixed Account
may be delayed for up to six months.



MARKET VALUE ADJUSTMENT

The Market Value Adjustment  reflects the  relationship  between (1) the current
effective annual interest rate for the time remaining in the Guarantee Period at
the time of the request for withdrawal or transfer,  or when money is applied to
an Income Plan, and (2) the effective  annual  interest rate guaranteed for that
Sub-Account.  Since current  interest rates are based,  in part, upon investment
yields  available at the time, the effect of the Market Value Adjustment will be
closely  related to the levels of such  yields.  As such,  the Owner  bears some
investment risk under the Contract.

It is possible,  therefore, that should investment yields increase significantly
from the time the  purchase  payment  was made,  the  Market  Value  Adjustment,
withdrawal charge,  premium taxes and withholding (if applicable),  would reduce
the amount  received by the Owner upon full  withdrawal of the Contract Value to
an amount that is less than the purchase  payment  plus  interest at the minimum
guaranteed interest rate under the Contract.

Generally,  if the effective  annual  interest rate for the Guarantee  Period is
lower than the applicable  current effective annual interest rate (interest rate
for a period equal to the time  remaining in the  Sub-Account),  then the Market
Value Adjustment will result in a lower amount payable to the Owner.  Similarly,
if the effective  annual  interest rate for the Guarantee  Period is higher than
the applicable  current  effective  annual  interest rate, then the Market Value
Adjustment will result in a higher amount payable to the Owner.

For  example,  assume  the Owner  purchases  a Contract  and  selects an initial
Guarantee Period of five years and the Company's  effective annual rate for that
duration is 4.50%.  Assume that at the end of 3 years, the Owner makes a partial
withdrawal.  If, at that later  time,  the  current  interest  rate for a 2 year
Guarantee  Period is 4.00%,  then the Market Value  Adjustment will be positive,
which will result in an increase in the amount payable to the Owner.  Similarly,
if the current interest rate for the 2 year Guarantee Period is 5.00%,  then the
Market Value Adjustment will be negative, which will result in a decrease in the
amount payable to the Owner.

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

PURCHASE OF THE CONTRACTS

PURCHASE PAYMENT LIMITS

Your first  purchase  payment must be at least  $3,000  unless the Contract is a
qualified  Contract,  in which case the first purchase  payment must be at least
$2,000. All subsequent  purchase payments must be $50 or more and may be made at
any time prior to the  earlier of the Payout  Start Date or your 86th  birthday.
Subsequent  purchase  payments  may  also be made  from  your  bank  account  by
automatic transfer.

We reserve the right to limit the amount of purchase payments we will accept.
<PAGE>

FREE-LOOK PERIOD

You may  cancel  the  Contract  any time  within 20 days  after  receipt  of the
Contract,  or longer if  required  by state law,  and  receive a full  refund of
purchase  payments  allocated to any Fixed  Account  Option.  Unless a refund of
purchase  payments  is  required  by state or  federal  law,  purchase  payments
allocated  to the  Variable  Account  will be returned  after an  adjustment  to
reflect  investment  gain or loss  that  occurred  from the  date of  allocation
through the date of cancellation.

CREDITING OF PURCHASE PAYMENTS

The initial purchase payment accompanied by a duly completed application will be
credited to the Contract  within two business  days of receipt by us at our home
office.  If an  application is not duly  completed,  we will credit the purchase
payments to the  Contract  within five  business  days or return it at that time
unless you  specifically  consent to us holding the purchase  payment  until the
application  is  complete.  We  reserve  the  right to reject  any  application.
Subsequent  purchase  payments  will be credited to the Contract at the close of
the Valuation Period in which the purchase payment is received by the Company at
its home office.

ALLOCATION OF PURCHASE PAYMENTS

On the application, you instruct us how to allocate your purchase payments among
the  Investment  Alternatives.  You may  allocate  purchase  payments  in  whole
percents,  from 0% to 100% (total  allocation  equals  100%) or in exact  dollar
amounts, to any Investment Alternative. Unless you notify us in writing
otherwise,  we will  allocate  subsequent  purchase  payments  according  to the
allocation  for  the  previous  purchase  payment.   Any  change  in  allocation
instructions will be effective at the time we receive the notice in good order.

ACCUMULATION UNITS

Each purchase payment  allocated to the Variable Account will be credited to the
Contract as Accumulation  Units.  For example,  if a $10,000 purchase payment is
credited to the Contract when the Accumulation Unit value equals $10, then 1,000
Accumulation Units would be credited to the Contract.  The Variable Account,  in
turn, purchases shares of the corresponding portfolio.

For a brief summary of how purchase payments  allocated to the Fixed Account are
credited to the Contract, see "Fixed Account Options" on page __.

ACCUMULATION UNIT VALUE

The Accumulation  Units of the various  Sub-Accounts of the Variable Account are
valued  separately.  The value of Accumulation  Units will change each Valuation
Period  according to the investment  performance of the shares purchased by each
Variable Sub-Account and the deduction of certain expenses and charges.

The value of an  Accumulation  Unit in a Variable  Sub-Account for any Valuation
Period equals the value of the Accumulation Unit as of the immediately preceding
Valuation  Period,  multiplied by the Net Investment Factor for that Sub-Account
for the current  Valuation  Period.  The Net  Investment  Factor for a Valuation
Period is a number representing the change, since the last Valuation Date in the
value of  Sub-Account  assets per  Accumulation  Unit due to investment  income,
realized or unrealized  capital gain or loss,  deductions for taxes, if any, and
deductions for the mortality and expense risk charge and administrative  expense
charge.
<PAGE>

TRANSFERS AMONG INVESTMENT ALTERNATIVES

Prior to the Payout  Start  Date,  you may  transfer  amounts  among  Investment
Alternatives.  The  Company  reserves  the right to assess a $10  charge on each
transfer in excess of 12 per Contract  Year.  Transfers to or from more than one
fund on the same day are  treated as one  transfer.  The  Company  is  presently
waiving this charge.  Transfers  among Variable  Sub-Accounts  before the Payout
Start Date may be made at any time. See  "Withdrawals or Transfers," page __ for
the requirements on transfers from the Fixed Account.

After the Payout  Start  Date,  transfers  among  Sub-Accounts  of the  Variable
Account, or from the Variable Account to a Fixed Account option may be made only
once every six months and may not be made during the first six months  following
the Payout  Start Date.  After the Payout Start Date,  transfers  from the Fixed
Account Options are not allowed.

Transfers may be made pursuant to telephone  instructions if the Owner completes
the telephone  authorization form on the application or another form provided by
the  Company.  Telephone  transfer  requests  will be accepted by the Company if
received  at  1-800/453-6038  by 3:00 p.m.,  Central  Time.  Telephone  transfer
requests  received  before 3:00 p.m.,  Central Time are effected at the Contract
Value next computed after receipt of the request. If telephone transfers are not
authorized,  transfer  requests  must be in writing,  on a form  provided by the
Company.  In the event that the New York Stock Exchange  ("NYSE")  closes early,
I.E.,  before 3:00 p.m. Central Time, or in the event that the NYSE closes early
for a period of time but then  reopens  for  trading on the same day,  telephone
transfer  requests  will be processed by the Company as of the close of the NYSE
on that  particular day.  Telephone  requests  received at any telephone  number
other than the number that appears in this paragraph or received after the close
of trading on the NYSE will not be accepted by the Company.

The  Company  utilizes  procedures  which  the  Company  believes  will  provide
reasonable  assurance  that  telephone  authorized  transfers are genuine.  Such
procedures include taping of telephone  conversations with persons purporting to
authorize  such  transfers  and  requesting  identifying  information  from such
persons.  Accordingly,  the Company disclaims any liability for losses resulting
from such  transfers  by reason of their  allegedly  not  having  been  properly
authorized.  However,  if the  Company  does not take  reasonable  steps to help
ensure that such  authorizations  are valid,  the Company may be liable for such
losses.

The Company reserves the right to waive the transfer restrictions.

DOLLAR COST AVERAGING

Transfers may be made  automatically  through Dollar Cost Averaging prior to the
Payout  Start  Date.  Dollar  Cost  Averaging  permits  the Owner to  transfer a
specified amount every month from any Sub-Account of the Variable  Account,  the
Standard Fixed Account or the DCA Fixed Account, to any other Sub-Account of the
Variable Account.  Dollar Cost Averaging cannot be used to transfer amounts to a
Fixed  Account  option.  Transfers  made through  Dollar Cost  Averaging are not
assessed a $10 charge and are not  counted  towards  the 12 free  transfers  per
Contract Year.
<PAGE>

The theory of Dollar  Cost  Averaging  is that,  if  purchases  of equal  dollar
amounts are made at fluctuating prices, the aggregate average cost per unit will
be less than the average of the unit prices on the same purchase dates. However,
participation  in the Dollar  Cost  Averaging  program  does not assure you of a
greater  profit from your  purchases  under the program;  nor will it prevent or
alleviate losses in a declining market.

AUTOMATIC PORTFOLIO REBALANCING

Transfers may be made  automatically  through  Automatic  Portfolio  Rebalancing
prior to the Payout Start Date. By electing Automatic Portfolio Rebalancing, all
of  the  money  allocated  to  Sub-Accounts  of the  Variable  Account  will  be
rebalanced to the desired  allocation on a quarterly basis,  determined from the
first date that you decide to rebalance. Each quarter, money will be transferred
among Sub-Accounts of the Variable Account to achieve the desired allocation.

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

Transfers made through  Automatic  Portfolio  Rebalancing are not assessed a $10
charge and are not counted towards the 12 free transfers per Contract Year.

Any money  allocated  to a Fixed  Account  Option  will not be  included  in the
Automatic Portfolio Rebalancing.

BENEFITS UNDER THE CONTRACT

WITHDRAWALS

You may  withdraw  all or part of the  Contract  Value at any time  prior to the
earlier of the death of the Owner (the  Annuitant  if the Owner is not a natural
person) or the Payout  Start  Date.  The amount  payable for  withdrawal  is the
Contract  Value next  computed  after the  Company  receives  the  request for a
withdrawal at its home office, adjusted by any Market Value Adjustment, less any
withdrawal  charges,  contract  maintenance  charges,  income  tax  withholding,
penalty tax, and any premium taxes.  Withdrawals  from the Variable Account will
be paid within seven days of receipt of the request,  subject to postponement in
certain  circumstances.  Full and  partial  withdrawals  from the Fixed  Account
options may be delayed for up to six months. See "Delay of Payments," page __.

Money can be withdrawn from the Variable  Account or the Fixed Account  Options.
To complete the partial  withdrawal from the Variable Account,  the Company will
cancel  Accumulation  Units  in an  amount  equal  to  the  withdrawal  and  any
applicable  withdrawal  charge  and  premium  taxes.  The  Owner  must  name the
Investment  Alternative  from  which the  withdrawal  is to be made.  If none is
named, then the withdrawal request is incomplete and cannot be honored.

The minimum  partial  withdrawal  is $50. If the Contract  Value after a partial
withdrawal would be less than $2,000, then the Company will treat the request as
one for a termination of the Contract and the entire Contract Value, adjusted by
any Market Value  Adjustment,  less any charges and premium taxes,  will be paid
out. The Company will, however,  require  confirmation of the withdrawal request
before terminating the Contract.
<PAGE>

Partial  withdrawals  may  also  be  taken   automatically   through  Systematic
Withdrawals on a monthly,  quarterly,  semi-annual  or annual basis.  Systematic
Withdrawals  of $50 or more may be  requested  at any time  prior to the  Payout
Start Date.  At the  Company's  discretion,  Systematic  Withdrawals  may not be
offered in  conjunction  with  Dollar  Cost  Averaging  or  Automatic  Portfolio
Rebalancing.

Withdrawals  and  surrenders may be subject to income tax and a 10% tax penalty,
which are explained in "Federal Tax Matters," on page __.

After the Payout Start Date,  withdrawals  are only permitted when payments from
the Variable Account are being made that do not involve life  contingencies.  In
that case, you may terminate the Variable Account portion of the income payments
at any time  and  receive  a lump  sum  equal  to the  commuted  balance  of the
remaining variable payments due, less any applicable withdrawal charge.

PAYOUT START DATE FOR INCOME PAYMENTS

The Payout  Start Date is the day that money is applied to an Income  Plan.  You
may change the Payout Start Date at any time by notifying the Company in writing
of the change at least 30 days  before the  scheduled  Payout  Start  Date.  The
Payout  Start Date must be (a) at least one month after the Issue Date;  and (b)
no later  than  the day the  Annuitant  reaches  age 90,  or the  10th  Contract
Anniversary, if later.

AMOUNT OF VARIABLE ACCOUNT INCOME PAYMENTS

The amount of Variable  Account  income  payments  depends  upon the  investment
experience of the Sub-Accounts  selected by the Owner and any premium taxes, the
age and sex of the Annuitant, and the Income Plan chosen. The Company guarantees
that the  amount  of the  income  payment  will not be  affected  by (1)  actual
mortality  experience  and  (2)  the  amount  of  the  Company's  administration
expenses.

The total income  payments  received may be more or less than the total purchase
payments  made  because  (a)  Variable  Account  income  payments  vary with the
investment results of the underlying portfolios, and (b) Annuitants may not live
as long as, or may live longer than, expected.

If the actual net investment experience of the Variable Account is less than the
assumed  investment  rate,  then the dollar  amount of the income  payments will
decrease.  The dollar  amount of the income  payments will stay level if the net
investment  experience equals the assumed  investment rate and the dollar amount
of the income  payments will increase if the net investment  experience  exceeds
the assumed  investment  rate.  For  purposes  of the  Variable  Account  income
payments, the assumed investment rate is 3 percent.

AMOUNT OF FIXED ACCOUNT INCOME PAYMENTS

Income payment  amounts derived from any Fixed Account Option are guaranteed for
the duration of the Income Plan. The income payment based upon any Fixed Account
Option is calculated by applying the portion of the Contract  Value in any Fixed
Account Option on the Payout Start Date, adjusted by any Market Value Adjustment
and less any  applicable  premium tax, to the greater of the  appropriate  value
from the income payment table selected or such other value as we are offering at
that time.
<PAGE>

INCOME PLANS

The Contracts  offered by this  prospectus  contain  income  payment tables that
provide for different  benefit payments to men and women of the same age (except
in states which require unisex annuity tables). Nevertheless, in accordance with
the U.S. Supreme Court's decision in ARIZONA  GOVERNING  COMMITTEE V. NORRIS, in
certain  employment-related  situations,  annuity tables that do not vary on the
basis  of sex  may be  used.  Accordingly,  if the  Contract  is to be  used  in
connection with an employment-related  retirement or benefit plan, consideration
should be given, in consultation with legal counsel,  to the impact of NORRIS on
any such plan before making any contributions under these Contracts.

The Income Plan  option  selected  will affect the dollar  amount of each income
payment.  For  example,  if an Income Plan  Guaranteed  for Life is chosen,  the
income  payments will be greater than income payments under an Income Plan for a
Minimum Specified Period and guaranteed thereafter for life.

You may elect  income  payments  based on any Fixed  Account  Option  and/or the
Variable Account.  The Owner may change the Income Plan until 30 days before the
Payout Start Date. If an Income Plan is chosen which depends on the Annuitant or
Joint  Annuitant's  life,  proof of age will be required  before income payments
begin. Applicable premium taxes will be assessed. The Income Plans include:

     INCOME PLAN 1 -- LIFE INCOME WITH GUARANTEED PAYMENTS

     The Company will make payments for as long as the Annuitant  lives.  If the
     Annuitant dies before the selected number of guaranteed  payments have been
     made,  the Company will  continue to pay the  remainder  of the  guaranteed
     payments.

     INCOME PLAN 2 -- JOINT AND SURVIVOR LIFE INCOME WITH GUARANTEED PAYMENTS

     The Company will make payments for as long as either the Annuitant or Joint
     Annuitant,  named at the time of Income Plan selection,  is living. If both
     the  Annuitant and the Joint  Annuitant  die before the selected  number of
     guaranteed  payments  have been made,  the Company will continue to pay the
     remainder of the guaranteed payments.

     INCOME PLAN 3 -- GUARANTEED PAYMENTS FOR A SPECIFIED PERIOD

     The Company  will make  payments  for a specified  period  beginning on the
     Payout Start Date. These payments do not depend on the Annuitant's life.

The number of months guaranteed may be from 60 to 360. The mortality and expense
risk charge will be deducted  from  Variable  Account  payments  even though the
Company does not bear any mortality risk under the Income Plan chosen. If Income
Plan 3 is chosen and the proceeds are derived from the Variable Account, you may
terminate  the Contract at any time by notifying  the Company in writing and you
will receive the Contract Value within seven days;  however, a withdrawal charge
may apply if this occurs.

In the event that an Income Plan is not  selected,  the Company will make income
payments  in  accordance  with Income Plan 1 with  Guaranteed  Payments  for 120
Months.  At the Company's  discretion,  other Income Plans may be available upon
request.  The Company currently uses sex-distinct  annuity tables.  However,  if
legislation is passed by Congress or the states,  the Company reserves the right
to use  income  payment  tables  which do not  distinguish  on the basis of sex.
Special rules and limitations may apply to certain qualified contracts.

If the Contract Value to be applied to an Income Plan is less than $2,000, or if
the monthly  payments  determined  under the Income Plan are less than $20,  the
Company may pay the Contract Value adjusted by any Market Value  Adjustment less
any  applicable  taxes in a lump  sum or  change  the  payment  frequency  to an
interval which results in income payments of at least $20.
<PAGE>

DEATH BENEFIT PAYABLE

We will pay a death  benefit  prior to the Payout Start Date on the death of any
Owner or, if the Owner is not a natural person, the death of the Annuitant.  The
death  benefit is paid to the Owner as determined  immediately  after the death.
This would be a surviving joint Owner or, if none, the Beneficiary.

If the Annuitant and Joint Annuitant, if applicable,  die after the Payout Start
Date, the Company will continue to pay the remainder of any guaranteed  payments
to the Owner.

DEATH BENEFIT AMOUNT

THE FOLLOWING  INFORMATION  IS  APPLICABLE  TO CONTRACTS  ISSUED PRIOR TO MAY 1,
1997:

Prior to the Payout  Start  Date,  the death  benefit  before  any Market  Value
Adjustment is equal to the greater of:

(a) the Contract  Value as of the date the Company  receives a complete  request
for payment of the death benefit, or

(b) for each previous  Death  Benefit  Anniversary,  the Contract  Value at that
anniversary;  plus any purchase payments made since that anniversary;  minus any
amounts the Company paid the Owner  (including  income tax we withheld from you)
since that anniversary.

A Death Benefit Anniversary is every seventh Contract Anniversary beginning with
the issue date. For example, the issue date, 7th and 14th Contract Anniversaries
are the first three Death Benefit Anniversaries.

The death benefit will be adjusted by any applicable  Market Value Adjustment as
of the date the Company  determines  the death  benefit.  The death benefit will
never be less than the sum of all purchase payments less any amounts  previously
paid to the Owner (including income tax withholding).

THE FOLLOWING INFORMATION IS APPLICABLE TO CONTRACTS ISSUED ON OR AFTER MAY 1,
1997

Prior to the Payout Start Date, the death benefit is equal to the greatest of:

     (a) the  Contract  Value as of the date the  Company  receives  a  complete
     request for payment of the death benefit, or

     (b) the  Settlement  Value on the  date the  Company  receives  a  complete
     request for payment of the death benefit, or

     (c) the Contract Value on each Death Benefit  Anniversary prior to the date
     the Company  receives a complete  request for payment of the death benefit,
     increased by purchase  payments made since that Death  Benefit  Anniversary
     and reduced by an adjustment for any partial  withdrawals  since that Death
     Benefit Anniversary.

The  adjustment is equal to (a) divided by (b) and the result  multiplied by (c)
where:

     (a) is the withdrawal amount

     (b) is the Contract Value immediately prior to the withdrawal, and

     (c) is the Contract Value on the Death Benefit Anniversary  adjusted by any
     prior purchase payments or withdrawals made since that Anniversary.
<PAGE>

A Death Benefit Anniversary is every seventh Contract Anniversary beginning with
the issue date. For example, the issue date, 7th and 14th Contract Anniversaries
are the first three  Death  Benefit  Anniversaries.  Death  Benefit  Anniversary
values will be calculated  until the oldest Owner, or the Annuitant if the Owner
is not a natural person, attains age 80.

For Contracts with the Enhanced Death Benefit option,  the death benefit will be
the greatest of (a) through (c) above, or

  (d) the Enhanced Death Benefit.

  The Enhanced Death Benefit option is:

     The  greatest of the  Anniversary  Values as of the date we  determine  the
     death benefit.  The  Anniversary  Value is equal to the Contract Value on a
     Contract  Anniversary,  increased  by  purchase  payments  made  since that
     anniversary and reduced by an adjustment for any partial  withdrawals since
     that anniversary.

   The  adjustment  is equal to (a) divided by (b), and the result is multiplied
by (c) where:

     (a) is the withdrawal amount.

     (b) is the Contract Value immediately prior to the withdrawal.

     (c) is the  Contract  Value on that  Contract  Anniversary  adjusted by any
     prior purchase payments and withdrawals since that Contract Anniversary.

     Anniversary  values will be calculated for each Contract  Anniversary prior
     to the  oldest  Owner's or the  Annuitant's,  if the Owner is not a natural
     person,  80th  birthday.  The Enhanced  Death Benefit  Option will never be
     greater than the maximum death benefit allowed by any  non-forfeiture  laws
     which govern the Contract.

DEATH BENEFIT PAYMENT PROVISIONS

THE FOLLOWING  INFORMATION  IS  APPLICABLE  TO CONTRACTS  ISSUED PRIOR TO MAY 1,
1997:

The Owner eligible to receive death benefits has the following options:

1. If the Owner  eligible to receive the death benefit is not a natural  person,
then the Owner must receive the death benefit in a lump sum within five years of
the Date of Death.

2.  Otherwise,  within 60 days of the date when the death benefit is calculated,
the Owner may elect to receive  the death  benefit  under an Income Plan or in a
lump sum.

Payments  from the Income Plan must begin  within  one-year of the Date of Death
and must be payable throughout:

     -the life of the Owner; or

     -a period not to exceed the life expectancy of the Owner; or

     -the life of the Owner with payments  guaranteed for a period not to exceed
     the life expectancy of the Owner.
<PAGE>

Any death  benefit  payable in a lump sum must be paid  within five years of the
date of death.  If no election is made,  funds will be distributed at the end of
the five year period.

3. If the  surviving  spouse of the  deceased  Owner is the new Owner,  then the
spouse may elect one of the options listed above or may continue the Contract in
the  accumulation  phase as if the death had not  occurred.  If the  Contract is
continued in the  accumulation  phase,  the  surviving  spouse may make a single
withdrawal of any amount within one year of the date of death without  incurring
a withdrawal charge. However, any applicable Market Value Adjustment, determined
as of the date of the withdrawal, will apply.

THE FOLLOWING  INFORMATION IS APPLICABLE TO CONTRACTS  ISSUED ON OR AFTER MAY 1,
1997:

A death  benefit  will be paid:  1) if the  Owner  elects to  receive  the death
benefit  distributed  in a single  payment within 180 days of the date of death,
and 2) if the death benefit is paid as of the day the value of the death benefit
is  determined.  Otherwise,  the  Settlement  Value will be paid. The Company is
currently  waiving the 180 day limit.  The Company reserves the right to enforce
the  limitation  in the future.  In any event,  the entire value of the Contract
must be  distributed  within  five (5) years  after the date of death  unless an
Income  Plan  is  elected  or a  surviving  spouse  continues  the  Contract  in
accordance with the following provisions.

If the Owner  eligible to receive the  distribution  upon death is not a natural
person,  the Owner may elect to receive  the  distribution  upon death in one or
more distributions.

If  the  Owner  is a  natural  person,  the  Owner  may  elect  to  receive  the
distribution  upon  death  either in one or more  distributions  or by  periodic
payments through an Income Plan. Payments from the Income Plan must begin within
one year of the date of death and must be payable throughout:

     -    the life of the Owner; or

     -    a period not to exceed the life expectancy of the Owner; or

     -    the life of the Owner  with  payments  guaranteed  to a period  not to
          exceed the life expectancy of the Owner.

If the surviving spouse of the deceased Owner is the new Owner,  then the spouse
may elect one of the options  listed  above or may  continue the Contract in the
Accumulation  Phase  as if the  death  had  not  occurred.  If the  Contract  is
continued in the  Accumulation  Phase,  the  surviving  spouse may make a single
withdrawal of any amount within one year of the date of death without  incurring
a withdrawal charge. However, any applicable Market Value Adjustment, determined
as of the date of the withdrawal, will apply.

CHARGES AND OTHER DEDUCTIONS

DEDUCTIONS FROM PURCHASE PAYMENTS

No deductions  are made from purchase  payments.  Therefore,  the full amount of
every purchase payment is invested in the Investment Alternative(s).
<PAGE>

WITHDRAWAL CHARGE (CONTINGENT DEFERRED SALES CHARGE)

You may  withdraw  all or part of the  Contract  Value at any time  prior to the
earlier of the death of the Owner (the  Annuitant  if the Owner is not a natural
person) or the Payout Start Date.

There are no withdrawal  charges on amounts  withdrawn up to 10% of the Contract
Value on the date of the first withdrawal in a Contract Year.  Amounts withdrawn
in excess of this may be subject to a withdrawal charge.  Amounts not subject to
a withdrawal charge and not withdrawn in a Contract Year are not carried over to
later Contract Years.  Withdrawal charges, if applicable,  will be deducted from
the amount paid.

Free withdrawals and other partial  withdrawals will be allocated on a first in,
first out basis to purchase payments.  For purposes of calculating the amount of
the withdrawal  charge,  withdrawals are assumed to come from purchase  payments
first,  beginning with the oldest payment.  Withdrawals  made after all purchase
payments have been  withdrawn  will not be subject to a withdrawal  charge.  For
partial withdrawals, the amount of payment received by the Owner less any market
value  adjustment,  any withdrawal  charge,  and any applicable  taxes,  will be
deducted from the Contract Value.

Withdrawal  charges will be applied to amounts withdrawn in excess of 10% of the
Contract Value as set forth below:

COMPLETE YEARS SINCE                                    APPLICABLE
PURCHASE PAYMENT BEING                                  WITHDRAWAL
WITHDRAWN WAS MADE                                      CHARGE PERCENTAGE
- ------------------                                      -----------------

0 years . . . . . . . . . . . . . . . . . . . . . . . .     7%
1 year. . . . . . . . . . . . . . . . . . . . . . . . .     6%
2 years . . . . . . . . . . . . . . . . . . . . . . . .     5%
3 years . . . . . . . . . . . . . . . . . . . . . . . .     4%
4 years . . . . . . . . . . . . . . . . . . . . . . . .     3%
5 years . . . . . . . . . . . . . . . . . . . . . . . .     2%
6 years . . . . . . . . . . . . . . . . . . . . . . . .     1%
7 Years or more . . . . . . . . . . . . . . . . . . . .     0%

Withdrawal  charges will be used to pay sales  commissions and other promotional
or distribution expenses associated with the marketing of the Contracts.

In addition, federal and state income tax may be withheld from withdrawal
amounts. Certain terminations may also be subject to a federal tax penalty. See
"Federal Tax Matters," page __.

The Company will waive any  withdrawal  charge prior to the Payout Start Date if
at least 30 days after the Contract Date any Owner (or Annuitant if the Owner is
not a natural  person)  1) is first  confined  to a long term care  facility  or
hospital  for at least 90  consecutive  days,  confinement  is  prescribed  by a
physician  and is  medically  necessary,  and the request for a  withdrawal  and
adequate written proof of confinement are received by the Company no later than
90 days after  discharge;  or, 2) is first  diagnosed by a physician as having a
terminal  illness and a request for a withdrawal and adequate proof of diagnosis
are received by the Company.  In addition,  the withdrawal charge will be waived
on withdrawals taken to satisfy IRS Required Minimum Distribution Rules for this
Contract.
<PAGE>

You may also  request a one time  waiver of  withdrawal  charges on a partial or
full  withdrawal  if (a) You become  unemployed at least one year past the issue
date of the Contract; (b) You receive unemployment  compensation for at least 30
straight  days  as a  result  of that  unemployment;  and (c)  this  benefit  is
exercised within 180 days of Your initial receipt of unemployment  compensation.
Please  see Your  Contract  for  additional  details.  This  benefit  may not be
available in all states.

CONTRACT MAINTENANCE CHARGE

A contract  maintenance  charge is deducted  annually from the Contract Value to
reimburse the Company for its actual costs in maintaining  each Contract and the
Variable Account. The Company guarantees that the amount of this charge will not
exceed $30 per Contract Year over the life of the Contract.  This charge will be
waived if the total  purchase  payments  are  $25,000 or more or if all money is
allocated to the Fixed Account Options on the Contract Anniversary.

Maintenance  costs  include but are not limited to expenses  incurred in billing
and collecting purchase payments; keeping records; processing death claims, cash
withdrawals, and policy changes; proxy statements; calculating Accumulation Unit
and Annuity Unit values; and issuing reports to Owners and regulatory agencies.

The  contract  maintenance  charge  will be  deducted  from the  Contract  Value
invested  in  each   Sub-Account  of  the  Variable  Account  on  each  Contract
Anniversary prior to the Payout Start Date. The contract maintenance charge will
not be deducted  from the Fixed  Account  options.  The amount  deducted for the
contract  maintenance  charge  will be in the same  proportion  that the Owner's
value in each  bears to the  total  value in all  Sub-Accounts  of the  Variable
Account.  After the Payout Start Date,  a pro rata share of the annual  contract
maintenance charge will be deducted from each income payment. For example,  1/12
of the $30,  or $2.50,  will be  deducted  if there are twelve  income  payments
during the  Contract  Year.  The  portion  of the  contract  maintenance  charge
proportional  to the part of the Contract Year elapsed will be deducted from the
amount paid upon termination of the Contract.

ADMINISTRATIVE EXPENSE CHARGE

The Company will deduct an  administrative  expense charge which is equal, on an
annual  basis,  to .10% of the  daily  net  assets  you  have  allocated  to the
Sub-Accounts  of the Variable  Account.  This charge is designed to cover actual
administrative  expenses which exceed the revenues from the contract maintenance
charge. There is no necessary  relationship between the amount of administrative
charge  imposed  on a given  Contract  and the  amount of  expenses  that may be
attributable to that Contract.
<PAGE>

MORTALITY AND EXPENSE RISK CHARGE

The Company will deduct a mortality  and expense risk charge which is equal,  on
an annual  basis,  to 1.25% of the daily net  assets you have  allocated  to the
Sub-Accounts  of the  Variable  Account.  The  Company  estimates  that  .85% is
attributable  to the assumption of mortality  risks and .40% is  attributable to
the assumption of expense  risks.  For Contracts with the Enhanced Death Benefit
provision,  the mortality and expense risk charge will be deducted  daily,  at a
rate equal on an annual basis,  to 1.35% of the daily net assets in the Variable
Account. The assessment of the additional .10% for the Enhanced Death Benefit is
attributed  to  the  assumption  of  additional  mortality  risks.  The  Company
guarantees  that the  percentage for this charge will not increase over the life
of the Contract.

The  mortality  risk  arises  from the  Company's  guarantee  to cover all death
benefits and to make income payments in accordance with the Income Plan selected
and the Income Payment Tables.

The expense risk arises from the possibility  that the contract  maintenance and
administrative  expense  charge,  both of which are  guaranteed not to increase,
will be insufficient to cover actual administrative expenses.

PREMIUM TAXES

The  Company  will  deduct  applicable  state  premium  taxes or  other  similar
policyholder  taxes  relative  to  the  Contract  (collectively  referred  to as
"premium  taxes")  either at the Payout Start Date,  or when a total  withdrawal
occurs. Current premium tax rates range from 0 to 3.5%. The Company reserves the
right to deduct premium taxes from the purchase payments.

At the Payout  Start Date,  the charge for premium  taxes will be deducted  from
each  Investment  Alternative  in the  proportion  that the Owner's value in the
Investment Alternative bears to the total Contract Value.

TRANSFER CHARGES

The Company reserves the right to assess a $10 charge on each transfer in excess
of 12 per Contract Year,  excluding  transfers through Dollar Cost Averaging and
Automatic Portfolio Rebalancing. The Company is presently waiving this charge.

FUND EXPENSES

A complete  description  of the expenses and  deductions  from the portfolios in
each Fund is found in the  prospectus  for each  Fund,  which  accompanies  this
prospectus.
<PAGE>

GENERAL MATTERS

OWNER

The Owner has the sole right to  exercise  all rights and  privileges  under the
Contract,  except as otherwise provided in the Contract.  The Contract cannot be
jointly owned by both a non-natural person and a natural person.

ANNUITANT

If the Owner is a natural person, the Owner may change the Annuitant prior to
the Payout Start Date. The Annuitant must be a natural person. If the Annuitant
dies prior to the Payout Start Date, the new Annuitant will be: a) the youngest
Owner, otherwise (b) the youngest Beneficiary.

BENEFICIARY

Subject to the terms of any irrevocable Beneficiary  designation,  the Owner may
change the  Beneficiary  at any time by  notifying  the Company in writing.  Any
change will be effective  at the time it is signed by the Owner,  whether or not
the Annuitant is living when the change is received by the Company.  The Company
will not,  however,  be liable as to any  payment  or  settlement  made prior to
receiving the written notice.

Unless  otherwise  provided in the Beneficiary  designation,  if any Beneficiary
predeceases  the  Owner,  the new  Beneficiary  will be: the  Owner's  spouse if
living;  otherwise,  the Owner's children,  equally, if living;  otherwise,  the
Owner's estate.  Multiple  Beneficiaries may be named. Unless otherwise provided
in the Beneficiary designation, if more than one Beneficiary survives the Owner,
the surviving Beneficiaries will share equally in any amounts due.

ASSIGNMENTS

The  Company  will not honor an  assignment  of an  interest  in a  Contract  as
collateral  or security  for a loan.  Otherwise,  the Owner may assign  periodic
income  payments  under  the  Contract  prior  to  the  Payout  Start  Date.  No
Beneficiary  may assign  benefits  under the  Contract  until  they are due.  No
assignment will bind the Company unless it is signed by the Owner and filed with
the Company.  The Company is not  responsible for the validity of an assignment.
Federal law prohibits or restricts the  assignment of benefits  under many types
of  retirement  plans  and  the  terms  of such  plans  may  themselves  contain
restrictions on assignments.

DELAY OF PAYMENTS

Payment of any amounts due from the Variable  Account  under the  Contract  will
occur within seven days, unless:

1. The New York  Stock  Exchange  is closed for other  than  usual  weekends  or
holidays, or trading on the Exchange is otherwise restricted;

2. An emergency exists as defined by the Securities and Exchange Commission; or

3. The  Securities and Exchange  Commission  permits delay for the protection of
the Owners.

Payments or transfers from the Fixed Account  Options may be delayed for up to 6
months.  If payment or transfer is delayed for 30 days or more, the Company will
pay interest as required by applicable law.
<PAGE>

MODIFICATION

The Company may not modify the Contract  without the consent of the Owner except
to make the Contract  meet the  requirements  of the  Investment  Company Act of
1940,  or to make the Contract  comply with any changes in the Internal  Revenue
Code or any changes required by the Code or by any other applicable law.

CUSTOMER INQUIRIES

The Owner or any persons interested in the Contract may make inquiries regarding
the Contract by calling or writing your representative or:

GLENBROOK LIFE AND ANNUITY COMPANY
3100 SANDERS ROAD
NORTHBROOK, ILLINOIS 60062
1-800/453-6038

FEDERAL TAX MATTERS

INTRODUCTION

THE  FOLLOWING  DISCUSSION  IS GENERAL AND IS NOT  INTENDED  AS TAX ADVICE.  THE
COMPANY  MAKES NO  GUARANTEE  REGARDING  THE TAX  TREATMENT  OF ANY  CONTRACT OR
TRANSACTION  INVOLVING  A  CONTRACT.   Federal,   state,  local  and  other  tax
consequences of ownership or receipt of distributions  under an annuity contract
depend on the  individual  circumstances  of each person.  If you are  concerned
about any tax  consequences  with regard to your individual  circumstances,  you
should consult a competent tax adviser.

TAXATION OF ANNUITIES IN GENERAL

TAX DEFERRAL

Generally,  an annuity  contract owner is not taxed on increases in the Contract
Value until a distribution occurs. This rule applies only where (1) the owner is
a natural person,  (2) the  investments of the Variable  Account are "adequately
diversified" in accordance  with Treasury  Department  regulations,  and (3) the
issuing insurance company, instead of the annuity owner, is considered the owner
for federal  income tax  purposes of any  separate  account  assets  funding the
contract.

NON-NATURAL OWNERS

As a general  rule,  annuity  contracts  owned by  non-natural  persons  are not
treated as annuity  contracts for federal  income tax purposes and the income on
such  contracts  is taxed as  ordinary  income  received or accrued by the owner
during the taxable  year.  There are several  exceptions to the general rule for
contracts  owned by non-natural  persons which are discussed in the Statement of
Additional Information.

DIVERSIFICATION REQUIREMENTS

For a Contract to be treated as an annuity for federal income tax purposes,  the
investments  in  the  Variable  Account  must  be  "adequately  diversified"  in
accordance  with the  standards  provided in the  Treasury  regulations.  If the
investments  in the Variable  Account are not adequately  diversified,  then the
Contract  will not be treated  as an annuity  contract  for  federal  income tax
purposes  and the Owner will be taxed on the excess of the  Contract  Value over
the investment in the Contract.  Although the Company does not have control over
the  Funds or their  investments,  the  Company  expects  the  Funds to meet the
diversification requirements.
<PAGE>

OWNERSHIP TREATMENT

In   connection   with  the  issuance  of  the   regulations   on  the  adequate
diversification  standards,  the  Department of the Treasury  announced that the
regulations  do not provide  guidance  concerning  the extent to which  contract
owners may direct their  investments  among  Sub-Accounts of a variable account.
The Internal Revenue Service has previously  stated in published  rulings that a
variable  contract owner will be considered the owner of separate account assets
if the owner  possesses  incidents  of  ownership  in those  assets  such as the
ability  to  exercise  investment  control  over  the  assets.  At the  time the
diversification  regulations were issued, Treasury announced that guidance would
be issued in the future  regarding  the extent that owners  could  direct  their
investments among Sub-Accounts without being treated as owners of the underlying
assets of the Variable Account.

The  ownership  rights  under this  contract  are similar to, but  different  in
certain respects from, those described by the Service in rulings in which it was
determined that contract owners were not owners of separate account assets.  For
example, the owner of this contract has the choice of more investment options to
which to allocate  premiums  and  contract  values,  and may be able to transfer
among investment options more frequently than in such rulings. These differences
could result in the contract  owner being  treated as the owner of the assets of
the Variable Account. In those circumstances, income and gains from the Variable
Account  assets would be  includible in the Contract  Owners'  gross income.  In
addition,  the  Company  does not know what  standards  will be set forth in the
regulations  or rulings  which the Treasury  Department  has state it expects to
issue. It is possible that Treasury's  position,  when announced,  may adversely
affect the tax treatment of existing contracts. The Company, therefore, reserves
the right to modify the  Contract as  necessary  to attempt to prevent the Owner
from  being  considered  the  federal  tax owner of the  assets of the  Variable
Account.  However,  the Company makes no guarantee that such modification to the
contract will be successful.

DELAYED MATURITY DATES

If the  Contract's  scheduled  maturity date is at a time when the annuitant has
reached an advanced  age,  e.g.,  past age 85, it is possible  that the contract
would not be treated as an annuity.  In that  event,  the income and gains under
the contract could be currently includible in the owner's income.

TAXATION OF PARTIAL AND FULL WITHDRAWALS

In the case of a partial  withdrawal  under a  non-qualified  contract,  amounts
received are taxable to the extent the  contract  value,  without  regard to any
surrender charge,  before the withdrawal exceeds the investment in the contract.
The investment in the contract is the gross premium or other  consideration paid
for the contract reduced by any amounts previously received from the contract to
the extent such amounts were properly excluded from the owner's gross income. In
the case of a partial withdrawal under a qualified contract,  the portion of the
payment that bears the same ratio to the total  payment that the  investment  in
the contract (i.e., nondeductible IRA contributions,  after tax contributions to
qualified  plans) bears to the contract value,  can be excluded from income.  In
the case of a full  withdrawal  under a  non-qualified  contract  or a qualified
contract,  the amount received will be taxable only to the extent it exceeds the
investment  in the  contract.  If an  individual  transfers an annuity  contract
without full and adequate  consideration to a person other than the individual's
spouse (or to a former spouse incident to a divorce), the owner will be taxed on
the difference  between the contract value and the investment in the contract at
the time of transfer. Other than in the case of certain qualified contracts, any
amount  received as a loan under a contract,  and any  assignment  or pledge (or
agreement to assign or pledge) of the contract  value is treated as a withdrawal
of such amount or portion.
<PAGE>

TAXATION OF ANNUITY PAYMENTS

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

TAXATION OF ANNUITY DEATH BENEFITS

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

PENALTY TAX ON PREMATURE DISTRIBUTIONS

There is a 10% penalty tax on the taxable  amount of any premature  distribution
from a non-qualified annuity contract.  The penalty tax generally applies to any
distribution made prior to the date the owner attains age 59 1/2. However, there
should be no  penalty  tax on  distributions  to owners (1) made on or after the
date the owner  attains age 59 1/2; (2) made as a result of the owner's death or
disability;  (3) made in  substantially  equal  periodic  payments  over life or
distributions over life or life expectancy; (4) made under an immediate annuity;
or (5)  attributable  to an investment  in the contract  before August 14, 1982.
Similar  rules  apply for  distributions  from  qualified  contracts.  Consult a
competent tax advisor for other possible exceptions to the penalty tax.

AGGREGATION OF ANNUITY CONTRACTS

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

TAX QUALIFIED CONTRACTS

Annuity  contracts may be used as investments  with certain tax qualified  plans
such as: (1) Individual  Retirement  Annuities under Section 408(b) of the Code;
(2) Roth  Individual  Retirement  Annuities  under Section 408A of the Code; (3)
Simplified  Employee Pension Plans under Section 408(k) of the Code; (4) Savings
Incentive  Match Plans for Employees  (SIMPLE) Plans under Section 408(p) of the
Code;(5) Tax Sheltered Annuities under Section 403(b) of the Code; (6) Corporate
and Self  Employed  Pension and Profit  Sharing  Plans;  and (7) State and Local
Government and Tax-Exempt  Organization Deferred Compensation Plans. In the case
of certain tax qualified  plans,  the terms of the plans may govern the right to
benefits, regardless of the terms of the contract.
<PAGE>

RESTRICTIONS UNDER SECTION 403(B) PLANS

Section 403(b) of the Code provides for  tax-deferred  retirement  savings plans
for employees of certain non-profit and educational organizations. In accordance
with the requirements of Section 403(b),  any annuity contract used for a 403(b)
plan  must  provide  that   distributions   attributable  to  salary   reduction
contributions  made  after  12/31/88,  and  all  earnings  on  salary  reduction
contributions, may be made only on or after the date the employee attains age 59
1/2,  separates  from  service,  dies,  becomes  disabled  or on the  account of
hardship  (earnings on salary reduction  contributions may not be distributed on
the account of hardship).

ROTH INDIVIDUAL RETIREMENT ANNUITIES

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

INCOME TAX WITHHOLDING

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

DISTRIBUTION OF THE CONTRACTS

Allstate Life Financial Services,  Inc. ("ALFS"),  3100 Sanders Road, Northbrook
Illinois,  a wholly owned  subsidiary  of Allstate  Life,  acts as the principal
underwriter of the Contracts.  ALFS is registered as a  broker-dealer  under the
Securities Exchange Act of 1934 and became a member of the National  Association
of Securities Dealers,  Inc. on June 30, 1993.  Contracts are sold by registered
representatives  of  unaffiliated  broker-dealers  or  bank  employees  who  are
licensed  insurance  agents  appointed by the Company,  either  individually  or
through an  incorporated  insurance  agency and who have  entered into a selling
agreement  with  ALFS and the  Company  to sell the  Contract.  In some  states,
Contracts  may be sold by  representatives  or  employees  of banks which may be
acting as  broker-dealers  without  separate  registration  under the Securities
Exchange Act of 1934, pursuant to legal and regulatory exceptions.

Commissions  paid may vary, but in aggregate are not anticipated to exceed 6% of
any purchase payment. In addition, under certain circumstances,  certain sellers
of the Contracts may be paid  persistency  bonuses which will take into account,
among other things, the length of time purchase payments have been held under a
Contract,  and Contract  Values.  A persistency  bonus is not expected to exceed
0.25%, on an annual basis, of the Contract Values  considered in connection with
the bonus. These commissions are intended to cover distribution expenses.

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

VOTING RIGHTS

The Owner or anyone with a voting  interest in the  Sub-Account  of the Variable
Account may instruct the Company on how to vote at  shareholder  meetings of the
Funds.  The Company will solicit and cast each vote  according to the procedures
set up by the Funds and to the extent  required by law.  Fund shares as to which
no timely  instructions  are received  will be voted in proportion to the voting
instructions  which are received with respect to all Contracts  participating in
that  Sub-Account.  Voting  instructions to abstain on any item to be voted upon
will be applied on a pro-rata basis to reduce the votes eligible to be cast. The
Company  reserves the right to vote Fund shares in its own right,  to the extent
permitted  by  the  Investment   Company  Act  of  1940,   its   regulations  or
interpretations thereof.

Before  the Payout  Start  Date,  the Owner  holds the  voting  interest  in the
Sub-Account  of the Variable  Account (the number of votes for the Owner will be
determined by dividing the Contract Value  attributable  to a Sub-Account by the
net asset value per share of the applicable eligible portfolio).

After the Payout Start Date, the person receiving income payments has the voting
interest. After the Payout Start Date, the votes decrease as income payments are
made and as the reserves  for the Contract  decrease.  That  person's  number of
votes will be determined by dividing the reserve for such Contract  allocated to
the applicable Sub-Account by the net asset value per share of the corresponding
eligible portfolio.

SELECTED FINANCIAL DATA

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

GLENBROOK LIFE AND ANNUITY COMPANY
SELECTED FINANCIAL DATA
(IN THOUSANDS)



YEAR-END FINANCIAL DATA          1997       1996      1995     1994      1993
- -----------------------          ----       ----      ----     ----      ----   

For The Years Ended December 31:
  Income Before Income
    Tax Expense.          . $    8,764 $    3,774 $    4,455 $  2,017  $    836
  Net Income...............      5,686      2,435      2,879    1,294       529
As of December 31:
  Total Assets.............  3,351,541  2,404,527  1,409,705  750,245   169,361


<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

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

     The Company,  a wholly owned subsidiary of Allstate Life Insurance  Company
("ALIC"),  which is wholly owned by Allstate Insurance Company ("AIC"), a wholly
owned subsidiary of The Allstate Corporation, markets life insurance and annuity
products through banks and broker-dealers.

     The Company issues flexible premium deferred variable annuity contracts and
variable  life  policies,  the  assets  and  liabilities  of which  are  legally
segregated and reflected as Separate  Account assets and  liabilities.  Separate
Account  assets and  liabilities  are carried at fair value in the statements of
financial position.  Certain of the Separate Account investment  portfolios were
initially funded with a $10.0 million seed money  contribution  from the Company
in 1995. During 1997, the Company liquidated its funding in the Separate Account
investment  portfolios.  Investment  income and realized gains and losses of the
Separate   Accounts,   other  than  the   portion   related  to  the   Company's
participation,  accrue  directly  to the  contractholders  (net  of  fees)  and,
therefore, are not included in the Company's statements of operations.

Results of Operations
- ---------------------
($ in thousands)


                                      1997                1996              1995
                                      ----                ----              ----
Net investment income              $ 5,304             $ 3,774           $ 3,996
                                   =======             =======           =======
Realized capital gains and losses,
   after-tax                       $ 2,249             $     -           $   298
                                   =======             =======           =======
Net income                         $ 5,686             $ 2,435           $ 2,879
                                   =======             =======           =======
Investments                        $90,474             $50,676           $50,917
                                   =======             =======           =======


     The Company and ALIC entered into a reinsurance agreement effective June 5,
1992.  All  business  issued  subsequent  to that  date is ceded  to ALIC.  Life
insurance in force prior to that date is ceded to non-affiliated reinsurers. The
Company's  results of  operations  include only  investment  income and realized
capital  gains and  losses  earned on the  assets  of the  Company  that are not
transferred to ALIC under the reinsurance agreement.
<PAGE>

     Net income  increased  $3.3 million in 1997 due to realized  capital  gains
arising  primarily  from the  withdrawal  of the seed  money  from the  Separate
Account and the increase in net investment income. The $444 thousand decrease in
net income in 1996 reflects the decrease in net  investment  income and realized
capital gains.

     Pretax net investment  income in 1997 increased 40.5%, or $1.5 million,  to
$5.3 million compared to $3.8 million in 1996. This higher net investment income
was  caused by a  significant  increase  in the level of  investments  primarily
arising from a $20.0 million capital contribution  received from ALIC in January
1997 and the liquidation of the Company's seed money  investment in the Separate
Account,  partially offset by an increase in investment expenses. Net investment
income  decreased $222 thousand in 1996 due to the impact of the Company's $10.0
million original investment in the variable funds of the Separate Account, whose
assets are invested  predominantly in equity  securities.  The dividend yield on
the variable funds is significantly  below the level of interest earned on fixed
income  securities in which the $10.0  million was invested  prior to the fourth
quarter of 1995.  This  decrease in income was  partially  offset by  additional
investment income earned on the higher investment balances arising from positive
cash flows from operating activities in 1996.

     Realized  capital  gains after tax of $2.2 million in 1997 were  associated
primarily with the withdrawal of the investment in Separate Account  portfolios.
Realized  capital  gains  after tax of $298  thousand in 1995 were the result of
sales  of  investments  to fund  the  Company's  participation  in the  Separate
Accounts.


Financial Position
- ------------------
($ in thousands)



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

Fixed income securities (1)                       $     86,243      $    49,389
Short-term investments                                   4,231            1,287
                                                   ------------     -----------
Total investments                                  $     90,474     $    50,676
                                                   ============     ===========
Reinsurance recoverable from ALIC                 $  2,637,983      $ 2,060,419
                                                  ============      ===========
Separate Account assets                           $    620,535      $   272,420
                                                  ============      ===========
Contractholder funds                              $  2,637,983      $ 2,060,419
                                                  ============      ===========
Separate Account liabilities                      $    620,535      $   260,290
                                                  ============      ===========


              (1) Fixed income  securities are carried at fair value.  Amortized
                  cost for these  securities was $81,369 and $46,925 at December
                  31, 1997 and 1996, respectively.

<PAGE>

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

     Investments  grew $39.8  million,  or 78.5%,  during 1997.  The increase in
investments  is  primarily  due  to  the  receipt  of a  $20.0  million  capital
contribution  from ALIC in January 1997 and  liquidation  of the seed money from
the Separate Account during 1997. In addition,  at December 31, 1997, unrealized
net capital  gains on the fixed income  securities  portfolio  were $4.9 million
compared to $2.5 million as of December 31, 1996, primarily  attributable to the
increase in the Company's fixed income securities portfolio during 1997.

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

     At  December  31,  1997  and  1996,   $31.9  million  and  $16.4   million,
respectively,  of  the  fixed  income  securities  portfolio  were  invested  in
mortgage-backed  securities  ("MBS").  At December 31, 1997,  all of the MBS had
underlying  collateral  that is guaranteed  by U.S.  government  entities,  thus
credit risk was minimal.

     MBS,  however,  are  subject  to  interest  rate risk as the  duration  and
ultimate  realized yield are affected by the rate of repayment of the underlying
mortgages.  The Company  attempts to limit  interest rate risk by purchasing MBS
whose  cost  does  not  significantly  exceed  par  value,  and  with  repayment
protection  to provide a more certain cash flow to the Company.  At December 31,
1997,  the  amortized  cost of the MBS  portfolio  was  below  par value by $417
thousand and over 31% of the MBS portfolio was invested in planned  amortization
class  bonds.  This type of MBS is purchased  to provide  additional  protection
against rising interest rates.

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

     The  Company's  short-term  investment  portfolio was $4.2 million and $1.3
million  at  December  31,  1997 and 1996,  respectively.  The  Company  invests
available  cash balances  primarily in taxable  short-term  securities  having a
final maturity date or redemption date of one year or less.

     During 1997,  contractholder  funds and amounts recoverable from ALIC under
the reinsurance  agreement  increased by $577.6 million.  The increases resulted
from sales of the  Company's  single and flexible  premium  deferred  annuities,
interest   credited  to   contractholders,   partially   offset  by  surrenders,
withdrawals  and benefits  paid.  Reinsurance  recoverable  from ALIC relates to
contract benefit obligations ceded to ALIC.

     Separate  Account assets  increased by $348.1 million and Separate  Account
liabilities  increased by $360.2 million as compared with December 31, 1996. The
increases were primarily  attributable  to increased  sales of flexible  premium
deferred variable annuity contracts and the favorable investment  performance of
the Separate Account investment portfolios, partially offset by variable annuity
surrenders and withdrawals. Additionally, the Separate Account asset was reduced
by the Company's liquidation of its seed money investment during 1997.
<PAGE>

Market Risk
- -----------

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

     One way to  quantify  this  exposure is  duration.  Duration  measures  the
sensitivity  of the fair  value of assets to  changes  in  interest  rates.  For
example,  if  interest  rates  increase  1%,  the fair  value of an asset with a
duration of 5 years is expected  to  decrease in value by  approximately  5%. At
December 31, 1997, the Company's asset duration was approximately 5.3 years.

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

     Based upon the information and assumptions the Company uses in its duration
calculation and in effect at December 31, 1997,  management estimates that a 100
basis point immediate,  parallel increase in interest rates ("rate shock") would
decrease  the net fair  value of its total  investments  by  approximately  $4.5
million.  The selection of a 100 basis point  immediate rate shock should not be
construed as a prediction by the Company's  management of future market  events;
but rather, to illustrate the potential impact of such an event.

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

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

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

Liquidity and Capital Resources
- -------------------------------

     In January 1997, a $20.0 million capital  contribution  that was accrued at
December 31, 1996 was received from ALIC.

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

     The NAIC has a standard for assessing the solvency of insurance  companies,
which is referred to as risk-based capital ("RBC").  The requirement consists of
a  formula  for  determining  each  insurer's  RBC  and a model  law  specifying
regulatory  actions if an insurer's RBC falls below  specified  levels.  The RBC
formula for life insurance companies  establishes capital requirements  relating
to insurance, business, asset and interest rate risks. At December 31, 1997, RBC
for the Company was  significantly  above a level that would require  regulatory
action.

Year 2000
- ---------

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

Pending Accounting Standards
- ----------------------------

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

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

     In December  1997,  the  Accounting  Standards  Executive  Committee of the
American Institute of Certified Public Accountants ("AICPA") issued Statement of
Position  ("SOP")  97-3,  "Accounting  by Insurance  and Other  Enterprises  for
Insurance-related  Assessments."  The SOP provides  guidance  concerning when to
recognize  a  liability  for   insurance-related   assessments   and  how  those
liabilities  should be  measured.  Specifically,  insurance-related  assessments
should be recognized as liabilities when all of the following criteria have been
met: a) an assessment has been imposed or it is probable that an assessment will
be imposed,  b) the event obligating an entity to pay an assessment has occurred
and  c)  the  amount  of  the  assessment  can  be  reasonably  estimated.   The
requirements  of this  standard  will be adopted in 1999 and are not expected to
have a material  impact on the results of  operations,  cash flows or  financial
position of the Company. The SOP is expected to be adopted in 1999.

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

Forward-Looking Statements
- --------------------------

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

COMPETITION

The Company is engaged in a business that is highly  competitive  because of the
large number of stock and mutual life  insurance  companies  and other  entities
competing in the sale of insurance and annuities.  There are approximately 1,700
stock,  mutual and other types of  insurers  in  business in the United  States.
Several   independent   rating  agencies   regularly   evaluate  life  insurers'
claims-paying ability, quality of investments,  and overall stability. A.M. Best
Company assigns A+ (Superior) to Allstate Life which automatically reinsures all
net  business of the  Company.  A.M.  Best  Company also assigns the Company the
rating of A+(r)  because the Company  automatically  reinsures  all net business
with Allstate Life.  Standard & Poor's  Insurance  Rating  Services  assigns AA+
(Excellent) to the Company's  claims-paying  ability and Moody's  assigns an Aa2
(Excellent)  financial  strength  rating to the Company.  The Company shares the
same ratings of its parent,  Allstate Life Insurance  Company.  These ratings do
not relate to the investment performance of the Variable Account.

EMPLOYEES

As of December 31, 1997,  Glenbrook Life and Annuity  Company had  approximately
125 employees at its home office in Northbrook, Illinois.

<PAGE>


PROPERTIES

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

STATE AND FEDERAL REGULATION

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

Under  insurance  guaranty  fund law, in most states,  insurers  doing  business
therein  can be assessed  up to  prescribed  limits for  contract  owner  losses
incurred  as a  result  of  company  insolvencies.  The  amount  of  any  future
assessments on the Company under these laws cannot be reasonably estimated. Most
of these laws do provide, however, that an assessment may be excused or deferred
if it would threaten an insurer's own financial strength.

In addition,  several states, including Illinois,  regulate affiliated groups of
insurers,  such as the  Company  and its  affiliates,  under  insurance  holding
company  legislation.  Under such  laws,  intercompany  transfers  of assets and
dividend payments from insurance  subsidiaries may be subject to prior notice or
approval,  depending on the size of such  transfers  and payments in relation to
the financial positions of the companies.

Although  the  federal  government  generally  does not  directly  regulate  the
business of insurance,  federal initiatives often have an impact on the business
in  a  variety  of  ways.  Current  and  proposed  federal  measures  which  may
significantly affect the insurance business include employee benefit regulation,
controls  on medical  care  costs,  removal of  barriers  preventing  banks from
engaging in the securities and insurance business, tax law changes affecting the
taxation of insurance companies, the tax treatment of insurance products and its
impact on the relative desirability of various personal investment vehicles, and
proposed legislation to prohibit the use of gender in determining  insurance and
pension rates and benefits.

<PAGE>

EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY

The directors and executive officers are listed below, together with information
as to their ages, dates of election and principal  business  occupations  during
the last five years (if other than their present business occupations).

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

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

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

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

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

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

JOHN R. HUNTER, 43, Director (1996)*

Also Assistant Vice President  (1990-Present)  Allstate Life Insurance  Company;
Assistant Vice President  (1996-Present)  Allstate Life Insurance Company of New
York;  President  and  Chief  Operating  Officer  (1998-Present)  Allstate  Life
Financial Services Inc.; Director (1996-1997)  Glenbrook Life Insurance Company;
and  Director   (1994-Present)  and  Assistant  Vice  President   (1990-Present)
Northbrook Life Insurance Company.
<PAGE>

G. CRAIG WHITEHEAD, 51, Senior Vice President and Director (1995)*

Also Assistant Vice President  (1991-Present)  Allstate Life Insurance  Company;
Director  (1994-1997)   Assistant  Vice  President  (1991-1997)  Glenbrook  Life
Insurance  Company;  Assistant Vice President  (1992-Present)  Secretary  (1995)
Glenbrook  Life and Annuity  Company;  Director  (1995-Present)  Laughlin  Group
Holdings, Inc.

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

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

KEVIN R. SLAWIN, 40, Vice President (1996)*

Also  Assistant  Vice  President and Assistant  Treasurer  (1995-1996)  Allstate
Insurance Company;  Director  (1996-Present) and Assistant Treasurer (1995-1996)
Allstate  Life   Financial   Services,   Inc.;   Director  and  Vice   President
(1996-Present)  and Assistant  Treasurer  (1995-1996)  Allstate  Life  Insurance
Company;  Director and Vice  President  (1996-Present)  and Assistant  Treasurer
(1995-1996)  Allstate  Life  Insurance  Company of New York;  Director  and Vice
President   (1996-1997)  and  Assistant  Treasurer  (1995-1996)  Glenbrook  Life
Insurance Company;  Director  (1996-Present) and Assistant Treasurer (1995-1996)
Laughlin Group  Holdings,  Inc.;  Director  (1996-Present)  Lincoln Benefit Life
Company;  Director and Vice  President  (1996-Present)  and Assistant  Treasurer
(1995-1996)  Northbrook Life Insurance Company;  Director  (1996-Present) Surety
Life Insurance Company;  and Assistant Treasurer and Director  (1994-1995) Sears
Roebuck  and Co.;  and  Treasurer  and First Vice  President  (1986-1994)  Sears
Mortgage Corporation.

CASEY J. SYLLA, 54, Chief Investment Officer (1995)*

Also Director (1995-Present ) Senior Vice President and Chief Investment Officer
(1995-Present)   Allstate  Insurance  Company;   Director  (1995-Present)  Chief
Investment  Officer  (1995-Present)   Allstate  Life  Insurance  Company;  Chief
Investment Officer  (1995-Present)  Allstate Life Insurance Company of New York;
Chief  Investment  Officer  (1995-1997)  Glenbrook Life Insurance  Company;  and
Director and Chief Investment Officer  (1995-Present)  Northbrook Life Insurance
Company.   Prior  to  1995  he  was  Senior   Vice   President   and   Executive
Officer-Investments (1992-1995) of Northwestern Mutual Life Insurance Company.

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

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

* Date elected to current office.




<PAGE>


EXECUTIVE COMPENSATION

Executive  officers of the Company  also serve as officers of Allstate  Life and
receive no  compensation  directly  from the Company.  Some of the officers also
serve as officers of other companies  affiliated  with the Company.  Allocations
have been made as to each  individual's  time devoted to his or her duties as an
executive officer of the Company.  However, no officer's  compensation allocated
to the Company exceeded $100,000 in 1997. The allocated cash compensation of all
officers of the Company as a group for services  rendered in all  capacities  to
the Company during 1997 totaled $214,774.75. Directors of the Company receive no
compensation in addition to their compensation as employees of the Company.

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


<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE
                        (Allstate Life Insurance Company)

                                                                                     Long Term Compensation
                                            Annual Compensation                  Awards      Payouts
             (a)                 (b)         (c)         (d)          (e)         (f)          (g)         (h)         (i)
                                                                                           Securities
                                                                               Restricted  Underlying      LTIP     All Other
     Name and Principal                     Salary      Bonus     Other Annual   Stock    Options/SARS   Payouts   Compensation
          Position               Year        ($)         ($)     Compensation  $Award(s)       (#)         ($)         ($)
          --------               ----        ---         ---     ------------  ---------       ---         ---         ---
<S>                              <C>      <C>         <C>           <C>         <C>          <C>        <C>         <C>       
Louis G. Lower, II.........      1997     $ 453,225   $ 500,000     $27,768     $280,589     $25,914    $ 570,068   $ 8,000(1)
Chief Executive Officer          1996     $ 436,800   $ 246,781     $10,246     $      0     $18,258    $       0   $ 5,250(1)
   and Chairman of the           1995     $ 416,000   $ 286,650     $17,044     $      0     $89,359    $ 411,122   $ 5,250(1)
   Board of Directors                                      
- ------------------
(1)Amount  received by Mr.  Lower which  represents  the value  allocated to his
   account from employer contributions under The Savings and Profit Sharing Fund
   of Allstate  Employees and prior to 1996,  The Profit Sharing Fund and to its
   predecessor, The Savings and Profit Sharing Fund of Sears employees.

</TABLE>


 
LEGAL PROCEEDINGS

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

EXPERTS

The financial  statements of the Variable  Account  incorporated by reference in
this prospectus,  and the financial  statements and financial statement schedule
of the Company  included  in this  prospectus,  have been  audited by Deloitte &
Touche LLP, Two Prudential  Plaza, 180 North Stetson Avenue,  Chicago,  Illinois
60601-6779,  independent  auditors,  as stated in their reports appearing herein
and incorporated by reference in this  prospectus,  and are included in reliance
upon the  reports  of such  firm  given  upon  their  authority  as  experts  in
accounting and auditing.
<PAGE>

LEGAL MATTERS

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

<PAGE>

INDEPENDENT AUDITORS' REPORT


TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
GLENBROOK LIFE AND ANNUITY COMPANY:

We have audited the accompanying  Statements of Financial  Position of Glenbrook
Life and Annuity  Company (the  "Company") as of December 31, 1997 and 1996, and
the related  Statements of Operations,  Shareholder's  Equity and Cash Flows for
each of the three years in the period ended  December 31, 1997.  Our audits also
included  Schedule IV - Reinsurance.  These  financial  statements and financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial statement schedule based on our audits.

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

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the  financial  position of the  Company as of December  31, 1997 and
1996, and the results of its operations and its cash flows for each of the three
years in the  period  ended  December  31,  1997 in  conformity  with  generally
accepted accounting principles. Also, in our opinion, Schedule IV - Reinsurance,
when considered in relation to the basic financial  statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.




/s/ Deloitte & Touche LLP

Chicago, Illinois
February 20, 1998


                                    F-1


<PAGE>



                       GLENBROOK LIFE AND ANNUITY COMPANY
                        STATEMENTS OF FINANCIAL POSITION
<TABLE>
<CAPTION>

                                                                                            December 31,
                                                                                            ------------
      ($ in thousands)                                                             1997                     1996
                                                                                ----------               ---------
<S>                                                                             <C>                     <C>
      ASSETS
      Investments
         Fixed income securities, at fair value
           (amortized cost $81,369 and $46,925)                                 $        86,243         $        49,389
         Short-term                                                                       4,231                   1,287
                                                                                ---------------         ---------------
         Total investments                                                               90,474                  50,676

      Reinsurance recoverable from Allstate Life Insurance
         Company                                                                      2,637,983               2,060,419
      Net receivable from affiliates                                                          -                  18,963
      Other assets                                                                        2,549                   2,049
      Separate Accounts                                                                 620,535                 272,420
                                                                                ---------------         ---------------
               Total assets                                                     $     3,351,541         $     2,404,527
                                                                                ===============         ===============

      LIABILITIES
      Contractholder funds                                                      $     2,637,983         $     2,060,419
      Income taxes payable                                                                  609                     410
      Deferred income taxes                                                               1,772                   1,528
      Net payable to affiliates                                                           2,698                       -
      Separate Accounts                                                                 620,535                 260,290
                                                                                ---------------         ---------------
              Total liabilities                                                       3,263,597               2,322,647
                                                                                ===============         ===============

      SHAREHOLDER'S EQUITY
      Common stock, $500 par value, 4,200 shares
         authorized, issued, and outstanding                                              2,100                   2,100
      Additional capital paid-in                                                         69,641                  69,641
      Unrealized net capital gains                                                        3,168                   2,790
      Retained income                                                                    13,035                   7,349
                                                                                ---------------         ---------------
              Total shareholder's equity                                                 87,944                  81,880
                                                                                ---------------         ---------------
              Total liabilities and shareholder's equity                        $     3,351,541         $     2,404,527
                                                                                ===============         ===============

</TABLE>

      See notes to financial statements.


                                      F-2
<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY
                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                                                     Year Ended December 31,
                                                                                     -----------------------
($ in thousands)                                                            1997              1996             1995
                                                                       ----------------  ---------------  ----------------
<S>                                                                    <C>               <C>              <C> 
REVENUES
Net investment income                                                  $          5,304  $         3,774  $          3,996
Realized capital gains and losses                                                 3,460                -               459
                                                                       ----------------  ---------------  ----------------

INCOME BEFORE INCOME TAX EXPENSE                                                  8,764            3,774             4,455
INCOME TAX EXPENSE                                                                3,078            1,339             1,576
                                                                       ----------------  ---------------  ----------------

NET INCOME                                                             $          5,686  $         2,435  $          2,879
                                                                       ================  ===============  ================

</TABLE>

See notes to financial statements.







                                      F-3
<PAGE>


                       GLENBROOK LIFE AND ANNUITY COMPANY
                       STATEMENTS OF SHAREHOLDER'S EQUITY


<TABLE>
<CAPTION>

                                                                              Year Ended December 31,
                                                                              -----------------------
     ($ in thousands)                                             1997                  1996                 1995
                                                              ---------------      ---------------       ---------------
<S>                                                          <C>                   <C>                   <C> 

     COMMON STOCK                                             $         2,100      $         2,100       $         2,100
                                                              ---------------      ---------------       ---------------

     ADDITIONAL CAPITAL PAID-IN
     Balance, beginning of year                                        69,641               49,641                49,641
     Capital contributions                                                  -               20,000                     -
                                                              ---------------      ---------------       ---------------
     Balance, end of year                                              69,641               69,641                49,641
                                                              ---------------      ---------------       ---------------

     UNREALIZED NET CAPITAL GAINS
     Balance, beginning of year                                         2,790                3,357                (1,118)
     Net change                                                           378                 (567)                4,475
                                                              ---------------      ---------------       ---------------
     Balance, end of year                                               3,168                2,790                 3,357
                                                              ---------------      ---------------       ---------------

     RETAINED INCOME
     Balance, beginning of year                                         7,349                4,914                 2,035
     Net income                                                         5,686                2,435                 2,879
                                                              ---------------      ---------------       ---------------
     Balance, end of year                                              13,035                7,349                 4,914
                                                              ---------------      ---------------       ---------------
          Total shareholder's equity                          $        87,944      $        81,880       $        60,012
                                                              ===============      ===============       ===============
</TABLE>



   See notes to financial statements.








                                      F-4
<PAGE>




                       GLENBROOK LIFE AND ANNUITY COMPANY
                            STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>

                                                                                    Year Ended December 31,
                                                                                    -----------------------
     ($ in thousands)                                                        1997             1996                1995
                                                                        ------------      ------------       ------------      

<S>                                                                     <C>               <C>                <C>
     CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                         $      5,686      $      2,435       $      2,879
     Adjustments to reconcile net income to net cash
        provided by operating activities
           Depreciation, amortization and other non-cash
            items                                                                 29                 -                  -
           Realized capital gains and losses                                  (3,460)                -               (459)
           Change in deferred income taxes                                        41                 4                (39)
           Changes in other operating assets and liabilities                   1,160              (510)             1,217
                                                                        ------------      ------------       ------------
             Net cash provided by operating activities                         3,456             1,929              3,598
                                                                        ------------      ------------       ------------


     CASH FLOWS FROM INVESTING ACTIVITIES
     Fixed income securities
        Proceeds from sales                                                    1,405                 -              7,836
        Investment collections                                                14,217             2,891              1,568
        Investment purchases                                                 (50,115)           (5,667)            (1,491)
     Participation in Separate Accounts                                       13,981              (232)           (10,069)
     Change in short-term investments, net                                    (2,944)              815             (1,178)
                                                                        ------------      ------------       ------------
             Net cash used in investing activities                           (23,456)           (2,193)            (3,334)
                                                                        ------------      ------------       ------------

     CASH FLOWS FROM FINANCING ACTIVITIES
     Capital contribution                                                     20,000                 -                  -
                                                                        ------------      ------------       ------------
             Net cash provided by financing activities                        20,000                 -                  -
                                                                        ------------      ------------       ------------

     NET (DECREASE) INCREASE IN CASH                                               -              (264)               264
     CASH AT BEGINNING OF YEAR                                                     -               264                  -
                                                                        ------------      ------------       ------------
     CASH AT END OF YEAR                                                $          -      $          -       $        264
                                                                        ============      ============       ============

     SUPPLEMENTAL DISCLOSURE OF CASH FLOW
     INFORMATION
     Noncash financing activity:
         Capital contribution receivable from
            Allstate Life Insurance Company                             $          -      $     20,000       $          -
                                                                        ============      ============       ============

</TABLE>


See notes to financial statements.







                                      F-5
<PAGE>

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


1.   General

Basis of presentation

The accompanying financial statements include the accounts of Glenbrook Life and
Annuity  Company (the  "Company"),  a wholly owned  subsidiary  of Allstate Life
Insurance Company ("ALIC"),  which is wholly owned by Allstate Insurance Company
("AIC"),   a  wholly  owned   subsidiary  of  The  Allstate   Corporation   (the
"Corporation").  On June 30, 1995, Sears, Roebuck and Co. ("Sears")  distributed
its 80.3%  ownership in the Corporation to Sears common  shareholders  through a
tax-free  dividend (the  "Distribution").  These financial  statements have been
prepared in conformity with generally accepted accounting principles.

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

Nature of operations

The Company  markets life  insurance  and annuity  products in the United States
through   banks   and    broker-dealers.    Life    insurance    includes   both
interest-sensitive  and variable  life  insurance  products.  Annuities  include
deferred  annuities,  such as variable annuities and fixed rate flexible premium
annuities. The Company has entered into exclusive distribution arrangements with
management investment companies to market its variable annuity contracts.

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

The  Company  monitors  economic  and  regulatory  developments  which  have the
potential to impact its business. There continues to be new and proposed federal
and  state   regulation   and   legislation   that  would  allow  banks  greater
participation in the securities and insurance businesses,  which will present an
increased  level of  competition  for sales of the  Company's  life and  annuity
products.  Furthermore, the market for deferred annuities and interest-sensitive
life  insurance is enhanced by the tax incentives  available  under current law.
Any legislative  changes which lessen these  incentives are likely to negatively
impact the demand for these products.

Although the Company currently  benefits from agreements with financial services
entities  who market and  distribute  its  products,  consolidation  within that
industry and specifically,  a change in control of those entities with which the
Company partners, could affect the Company's sales.

Enacted and pending state  legislation to permit mutual  insurance  companies to
convert to a hybrid  structure  known as a mutual  holding  company could have a
number  of  significant  effects  on  the  Company  by (1)  increasing  industry
competition through  consolidation caused by mergers and acquisitions related to
the new  corporate  form of  business;  (2)  increasing  competition  in capital
markets; and (3) reopening  stock/mutual company  disagreements  related to such
issues as taxation disparity between mutual and stock insurance companies.

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


2.   Summary of Significant Accounting Policies

Investments

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


                                      F-6
<PAGE>
                      GLENBROOK LIFE AND ANNUITY COMPANY
                        NOTES TO FINANCIAL STATEMENTS
                               ($ IN THOUSANDS)

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

Reinsurance

The Company and ALIC  entered into a  reinsurance  agreement  effective  June 5,
1992.  All  business  issued  subsequent  to that  date is ceded  to ALIC.  Life
insurance  in force  prior to that date is ceded to  non-affiliated  reinsurers.
Contract charges,  credited  interest,  policy benefits and certain expenses are
ceded  to  ALIC  and  reflected  net  of  such  cessions  in the  statements  of
operations.  The amounts shown in the Company's  statements of operations relate
to the  investment  of those assets of the Company that are not  transferred  to
ALIC   under   the   reinsurance   agreements.   Reinsurance   recoverable   and
contractholder  funds are reported  separately  in the  statements  of financial
position.  The Company continues to have primary liability as the direct insurer
for risks reinsured.

Recognition of premium revenue and contract charges

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

Income taxes

The income tax provision is calculated under the liability method.  Deferred tax
assets  and  liabilities  are  recorded  based  on the  difference  between  the
financial  statement and tax bases of assets and  liabilities at the enacted tax
rates, and reflect the impact of reinsurance  agreements.  Deferred income taxes
arise  primarily  from  unrealized  capital  gains and  losses  on fixed  income
securities carried at fair value.

Separate Accounts

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

Assets of the Separate  Accounts,  including  the Company's  ownership  interest
("Participation"), are carried at fair value. Unrealized gains and losses on the
Company's Participation,  net of deferred income taxes, are shown as a component
of shareholder's equity. Investment income and realized capital gains and losses
arising from the  Participation  are  included in the  Company's  statements  of
operations. The Company liquidated its Participation during 1997, resulting in a
realized  capital  gain of $3,515.  At  December  31,  1996,  the  Participation
amounted to $12,130.

Investment  income  and  realized  capital  gains  and  losses  of the  Separate
Accounts,  other than the portion related to the Participation,  accrue directly
to the  contractholders  and,  therefore,  are  not  included  in the  Company's
statements  of  operations.  Revenues to the Company from the Separate  Accounts
consist of contract maintenance fees, administrative fees, mortality and expense
risk charges,  cost of insurance  charges and tax expense charges,  all of which
are ceded to ALIC.

Contractholder funds

Contractholder funds arise from the issuance of individual or group policies and
contracts  that include an investment  component,  including  most annuities and
universal  life  policies.  Payments  received are recorded as  interest-bearing
liabilities.  Contractholder  funds are equal to deposits  received and interest
credited to the benefit of the customer less withdrawals,  mortality charges and
administrative expenses.  During 1997, credited interest rates on contractholder
funds ranged from 3.55% to 7.45% for those  contracts  with fixed interest rates
and from 3.70% to 7.85% for those with flexible rates.

Use of estimates

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

                                      F-7
<PAGE>



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

3.   Related Party Transactions

Reinsurance

Contract charges ceded to ALIC were $11,641, $4,254 and $1,523 in 1997, 1996 and
1995,  respectively.  Credited  interest,  policy benefits and expenses ceded to
ALIC  amounted  to  $179,954,  $113,703  and  $71,905  in 1997,  1996 and  1995,
respectively.   Investment   income   earned  on  the   assets   which   support
contractholder  funds is not included in the Company's  financial  statements as
those  assets  are  owned and  managed  by ALIC  under the terms of  reinsurance
agreements.

Business operations

The Company  utilizes  services and  business  facilities  owned or leased,  and
operated by AIC in conducting its business  activities.  The Company  reimburses
AIC for the  operating  expenses  incurred by AIC on behalf of the Company.  The
cost to the Company is determined by various allocation methods and is primarily
related  to the  level  of  services  provided.  Operating  expenses,  including
compensation and retirement and other benefit programs, allocated to the Company
were $5,959, $759 and $348 in 1997, 1996 and 1995, respectively. Of these costs,
the Company retains  investment  related expenses.  All other costs are ceded to
ALIC under reinsurance agreements.

Laughlin Group

Laughlin Group,  Inc.  ("Laughlin")  is an indirect  wholly owned  subsidiary of
ALIC.  Laughlin  markets  certain of the  Company's  flexible  premium  deferred
variable   annuity   contracts  and  flexible  premium  deferred  fixed  annuity
contracts.  Sales  commissions paid to Laughlin,  for which the related cost was
ceded to ALIC,  were $945 and $8,623  during  1997 and 1996,  respectively.  The
Company had a receivable  of $850 from  Laughlin at December 31, 1996,  which is
included in net  receivable  from  affiliates  in the  statements  of  financial
position.

4.   Investments

Fair values

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

<TABLE>
<CAPTION>
                                                                         Gross Unrealized
                                                                         ----------------               
                                                    Amortized                                         Fair
                                                      Cost           Gains          Losses            Value
                                                    ---------        -----          ------            -----
<S>                                                   <C>              <C>          <C>             <C>

    At December 31, 1997
       U.S. government and agencies                   $ 24,419         $ 2,961      $       -        $ 27,380
       Municipal                                           656              17              -             673
       Corporate                                        25,476             840              -          26,316
       Mortgage-backed securities                       30,818           1,056              -          31,874
                                                      --------         -------      ---------        --------
         Total fixed income securities                $ 81,369         $ 4,874      $       -        $ 86,243
                                                      ========         =======      =========        ========

     At December 31, 1996
       U.S. government and agencies                   $ 24,265         $ 1,722      $      (3)       $ 25,984
       Corporate                                         6,970              96            (15)          7,051
       Mortgage-backed securities                       15,690             664              -          16,354
                                                      --------         -------      ---------        --------
         Total fixed income securities                $ 46,925         $ 2,482      $     (18)       $ 49,389
                                                      ========         =======      =========        ========

</TABLE>



                                      F-8
<PAGE>



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

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

                                                                                Amortized           Fair
                                                                                   Cost             Value
                                                                                ---------           -----

<S>                                                                            <C>              <C> 
     Due in one year or less                                                    $       400     $        400
     Due after one year through five years                                            3,838            3,877
     Due after five years through ten years                                          33,245           35,102
     Due after ten years                                                             13,068           14,990
                                                                                -----------     ------------
                                                                                     50,551           54,369
     Mortgage-backed securities                                                      30,818           31,874
                                                                                -----------     ------------
        Total                                                                   $    81,369     $     86,243
                                                                                ===========     ============
</TABLE>


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

Net investment income

    Year Ended December 31,                                        1997              1996             1995
    -----------------------                                        ----              ----             ----
<S>                                                          <C>              <C>               <C> 

    Fixed income securities                                  $        5,014   $        3,478    $        3,850
    Short-term investments                                              231              126               113
    Participation in Separate Accounts                                  161              232                69
                                                             --------------   --------------    --------------
         Investment income, before expense                            5,406            3,836             4,032
         Investment expense                                             102               62                36
                                                             --------------   --------------    --------------
    Net investment income                                    $        5,304   $        3,774    $        3,996
                                                             ==============   ==============    ==============
</TABLE>

Realized capital gains and losses
<TABLE>
<CAPTION>

     Year Ended December 31,                                      1997              1996             1995
     -----------------------                                      ----              ----             ----
<S>                                                          <C>              <C>               <C>

     Fixed income securities                                 $         (61)   $           -     $         459
     Short-term investments                                              6                -                 -
     Participation in Separate Accounts                              3,515                -                 -
                                                             -------------    -------------     -------------
         Realized capital gains and losses                           3,460                -               459
         Income taxes                                               (1,211)               -              (161)
                                                             -------------    -------------     -------------
         Realized capital gains and losses,
            after tax                                        $       2,249    $           -     $         298
                                                             =============    =============     =============
</TABLE>

Excluding calls and prepayments,  gross losses of $61 and gross gains of $459 
were realized on sales of fixed income  securities during 1997 and 1995,
respectively.





                                      F-9
<PAGE>



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


Unrealized net capital gains
Unrealized net capital gains on fixed income securities included in
shareholder's equity at December  31, 1997 are as follows:
<TABLE>
<CAPTION>
                                                                Cost/                            Unrealized
                                                              Amortized           Fair              Net
                                                                 Cost             Value            Gains    
                                                              ---------           -----          -----------
<S>                                                           <C>               <C>                <C> 

Fixed income securities                                        $ 81,369         $ 86,243           $ 4,874
Deferred income taxes                                          ========         ========            (1,706)
                                                                                                   -------
Unrealized net capital gains                                                                       $ 3,168
                                                                                                   =======
</TABLE>


Change in unrealized net capital gains
<TABLE>
<CAPTION>

Year Ended December 31,                                     1997              1996             1995
- -----------------------                                     ----              ----             ----
<S>                                                     <C>              <C>               <C> 

Fixed income securities                                 $       2,410    $      (2,239)    $       6,423
Participation in Separate Accounts                             (1,829)           1,368               461
Deferred income taxes                                            (203)             304            (2,409)
                                                        -------------    -------------     -------------
Increase (decrease)  in unrealized net capital gains    $         378    $        (567)    $       4,475
                                                        =============    ==============    =============    
</TABLE>

Securities on deposit
At  December 31,  1997,  fixed  income  securities  with a carrying  value of
$10,108 were on deposit with  regulatory  authorities  as required by law.


5.    Financial Instruments

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





                                      F-10
<PAGE>



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


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

                                                       1997                                1996
                                                       ----                                ----
                                         Carrying               Fair         Carrying              Fair
                                          Value                 Value         Value                Value
                                         --------               -----        --------              -----
<S>                                    <C>              <C>               <C>               <C> 
          
Fixed income securities                $        86,243  $        86,243   $        49,389   $        49,389
Short-term investments                           4,231            4,231             1,287             1,287
Separate Accounts                              620,535          620,535           272,420           272,420
</TABLE>


Fair  values for fixed  income  securities  are based on quoted  market  prices.
Short-term  investments  are highly liquid  investments  with maturities of less
than one year whose carrying value approximates fair value.

Separate Accounts assets are carried in the statements of financial  position at
fair value.

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

                                                     1997                                1996
                                                     ----                                ----
                                       Carrying               Fair         Carrying                Fair
                                         Value                Value          Value                 Value
                                       --------               -----        --------                -----
<S>                                    <C>              <C>               <C>               <C>
Contractholder funds on
     investment contracts              $     2,636,331  $     2,492,095   $     2,059,642   $     1,949,329
Separate Accounts                              620,535          620,535           260,290           260,290
</TABLE>


The fair value of contractholder  funds on investment  contracts is based on the
terms of the  underlying  contracts.  Reserves on investment  contracts  with no
stated maturities  (single premium and flexible premium deferred  annuities) are
valued  at the  account  balance  less  surrender  charges.  The  fair  value of
immediate annuities and annuities without life contingencies with fixed terms is
estimated  using  discounted  cash flow  calculations  based on  interest  rates
currently  offered for  contracts  with similar  terms and  durations.  Separate
Accounts liabilities are carried at the fair value of the underlying assets.



                                      F-11
<PAGE>

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

6.  Income Taxes

For 1996 and 1995, the Company filed a separate  federal income tax return.  The
Company will join the Corporation and its other eligible  domestic  subsidiaries
in the filing of a consolidated federal income tax return (the "Allstate Group")
for 1997 and is party to a federal  income tax  allocation  agreement  (the "Tax
Sharing  Agreement").  Under the Tax Sharing  Agreement,  the Company paid to or
received from the Corporation the amount,  if any, by which the Allstate Group's
federal  income tax liability was affected by virtue of inclusion of the Company
in the consolidated federal income tax return. Effectively,  this results in the
Company's annual income tax provision being computed,  with  adjustments,  as if
the Company filed a separate return.

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

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

The  components  of the  deferred  income tax  liability  at December 31, are as
follows:
<TABLE>
<CAPTION>

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

    Unrealized net capital gains on fixed income securities                     $       1,706   $       1,503
    Difference in tax bases of investments                                                 66              25
                                                                                -------------   -------------
       Total deferred liability                                                 $       1,772   $       1,528
                                                                                =============   =============
</TABLE>


                                      F-12
<PAGE>
 
                    GLENBROOK LIFE AND ANNUITY COMPANY
                        NOTES TO FINANCIAL STATEMENTS
                               ($ in thousands)

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

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

    Current                                                      $ 3,037           $ 1,335          $ 1,615
    Deferred                                                          41                 4              (39)
                                                                 -------           -------          -------
       Total income tax expense                                  $ 3,078           $ 1,339          $ 1,576
                                                                 =======           =======          =======
</TABLE>

The Company paid income taxes of $2,839, $2,446 and $866 in 1997, 1996 and 1995,
respectively.

A  reconciliation  of the  statutory  federal  income tax rate to the  effective
income tax rate on income from  operations for the year ended December 31, is as
follows:
<TABLE>
<CAPTION>

                                                               1997              1996             1995
                                                               ----              ----             ----
<S>                                                            <C>               <C>              <C> 
    Statutory federal income tax rate                          35.0%             35.0%            35.0%
    Other                                                        .1                .5               .4
                                                               ----              ----             ----
    Effective federal income tax rate                          35.1%             35.5%            35.4%
                                                               ====              ====             ====
</TABLE>



                                      F-13
<PAGE>




                      GLENBROOK LIFE AND ANNUITY COMPANY
                        NOTES TO FINANCIAL STATEMENTS
                               ($ in thousands)


7.   Statutory Financial Information

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

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


Balance per generally accepted accounting principles            $     5,686       $      2,435      $      2,879
       Deferred income taxes                                             41                  4               (39)
       Unrealized gain on participation in
          Separate Accounts                                          (1,829)             1,368                 -
       Statutory investment reserves                                     93                 35              (279)
       Other                                                           (354)               (85)              108
                                                                -----------       ------------      ------------
Balance per statutory accounting practices                      $     3,637       $      3,757      $      2,669
                                                                ===========       ============      ============
                                                                      
                                                                                       Shareholder's Equity
                                                                                       --------------------
                                                                                      1997                1996
                                                                                      ----                ----


Balance per generally accepted accounting principles                              $   87,944         $     81,880
       Deferred income taxes                                                           1,772                1,528
       Unrealized gain/loss on fixed income securities                                (4,874)              (2,464)
       Non-admitted assets                                                               (86)                (850)
       Statutory investment reserves                                                     958               (2,282)
       Other                                                                          (3,114)              (2,118)
                                                                                  ----------         ------------
Balance per statutory accounting practices                                        $   82,600         $     75,694
                                                                                  ==========         ============
</TABLE>

Permitted statutory accounting practices
The Company  prepares its statutory  financial  statements  in  accordance  with
accounting  principles  and  practices  prescribed  or permitted by the Illinois
Department of Insurance.  Prescribed  statutory  accounting  practices include a
variety of publications of the National  Association of Insurance  Commissioners
("NAIC"), as well as state laws,  regulations and general  administrative rules.
Permitted statutory  accounting practices encompass all accounting practices not
so prescribed.  The Company does not follow any permitted  statutory  accounting
practices that have a material effect on statutory surplus, statutory net income
or risk-based capital.

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


Dividends
The ability of the Company to pay dividends is dependent on business conditions,
income, cash requirements of the Company and other relevant factors. The payment
of shareholder  dividends by insurance  companies  without the prior approval of
the state insurance  regulator is limited to formula amounts based on net income
and capital and surplus,  determined in  accordance  with  statutory  accounting
practices,  as well as the timing and amount of dividends  paid in the preceding
twelve  months.  The maximum amount of dividends that the Company can distribute
during 1998 without  prior  approval of the Illinois  Department of Insurance is
$8,050.




                                      F-14
<PAGE>




                                    GLENBROOK LIFE AND ANNUITY COMPANY
                                         SCHEDULE IV--REINSURANCE
                                             ($ in thousands)



<TABLE>
<CAPTION>


                                                    Gross                                        Net
Year Ended December 31, 1997                       amount                Ceded                 amount
- ----------------------------                     ---------            ------------            --------
<S>                                          <C>                  <C>                  <C> 

Life insurance in force                      $            4,095   $            4,095   $                -
                                             ==================   ==================   ==================

Premiums and contract charges:
         Life and annuities                  $           11,641   $           11,641   $                -
                                             ==================   ==================   ==================


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

Life insurance in force                      $            2,436   $            2,436   $                -
                                             ==================   ==================   ==================

Premiums and contract charges:
         Life and annuities                  $            4,254   $            4,254   $                -
                                             ==================   ===================  ==================


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

Life insurance in force                      $            1,250   $            1,250   $                -
                                             ==================   ==================   ==================

Premiums and contract charges:
         Life and annuities                  $            6,571   $            6,571   $                -
                                             ==================   ==================   ==================

</TABLE>



                                      F-15
<PAGE>

                                   


                                     APPENDIX A
                              MARKET VALUE ADJUSTMENT

The Market Value Adjustment is based on the following:

I = the Interest Crediting Rate for that Sub-Account

N = the number of whole and partial years from the date we receive the transfer,
withdrawal,  or death benefit request,  or from the Payout Start Date to the end
of the Sub-Account's Guarantee Period; and

J = the current interest crediting rate offered for a Guarantee Period or length
N on the date we determine the Market Value Adjustment.

     J will be determined by a linear interpolation between the current interest
     rates for the next  higher  and  lower  integral  years.  For  purposes  of
     interpolation,  current interest rates for Guarantee  Periods not available
     under this Contract will be  calculated in a manner  consistent  with those
     which are available.

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

 .9 X (I--J)* N

Any transfer,  withdrawal,  or death benefit paid or amount applied to an Income
Plan from a Sub-Account of the Guaranteed  Maturity Amount Fixed Account will be
multiplied by the Market Value  Adjustment  factor to determine the Market Value
Adjustment.

                                    ILLUSTRATION
                         EXAMPLE OF MARKET VALUE ADJUSTMENT

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

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

EXAMPLE 1: (Assumes declining interest rates)


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

     = 10,000.00 X (1.0450)(3) = $11,411.66

Step 2: Calculate the Free Withdrawal Amount

     = .10 X 11,411.66 = $1,141.17

Step 3: Calculate the Withdrawal Charge:

     = .05 X (10,000.00 - 1,141.17) = $442.94

                                      A-1
<PAGE>

Step 4: Calculate the Market Value Adjustment:

I    =         4.5%
J    =         4.2%
               730 Days
               --------
N    =         365 days     = 2

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

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


   Market Value Adjustment = Factor X Amount Subject to Market Value Adjustment:

     = .0054 X 11,411.66 = $61.62

Step 5: Calculate The Amount Received by Customers as a Result of Full
Withdrawal at the end of Contract Year 3:

     = 11,411.66 - 442.94 + 61.62 = $11,030.34

EXAMPLE 2: (Assumes rising interest rates)

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

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

Step 2: Calculate the Free Withdrawal Amount:

     = .10 X (11,411.66) = $1,141.17

Step 3: Calculate the Withdrawal Charge:

     = .05 X (10,000.00 - 1,141.17) = $442.94

Step 4: Calculate the Market Value Adjustment:

I    =         4.5%
J    =         4.8%
               730 days
               --------
N    =         365 days     = 2

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

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

Market Value Adjustment = Factor X Amount Subject to Market Value Adjustment

     = -.0054 X 11,411.66 = - $61.62

Step 5: Calculate The Amount Received by Customers as a Result of Full
Withdrawal at the end of Contract Year 3:

     = 11,411.66 - 442.94 - 61.62 = $10,907.10

                                      A-2
<PAGE>



                                  
                        STATEMENT OF ADDITIONAL INFORMATION

                                  TABLE OF CONTENTS


                                                                         PAGE
                                                                         ----
Additions, Deletions or Substitutions of Investments                      3
Reinvestment                                                              3
The Contract                                                              3
Purchase of Contracts                                                     3
Performance Data                                                          3
Tax-free Exchanges (1035 Exchanges, Rollovers and Transfers)              5
Premium Taxes                                                             5
Tax Reserves                                                              6
Income Payments                                                           6
Calculation of Variable Annuity Unit Values                               6
General Matters                                                           6
Incontestability                                                          6
Settlements                                                               6
Safekeeping of the Variable Account's Assets                              6
Federal Tax Matters                                                       6
Introduction                                                              6
Taxation of Glenbrook Life and Annuity Company                            6
Exceptions to the Non-Natural Owner Rule                                  7
IRS Required Distribution at Death Rules                                  7
Qualified Plans                                                           7
Types of Qualified Plans                                                  7
Variable Account Financial Statements                                   F-1




                                      B-1
<PAGE>


                                      ORDER FORM



Please send me a copy of the most recent Statement of Additional Information for
the Glenbrook Life and Annuity Company Variable Annuity Account.


(Date)                          (NAME)

(STREET ADDRESS)

(City)                      (State)      (Zip Code)



     Send to:  Glenbrook Life and Annuity Company Post Office Box 94042
Palatine, Illinois 60094 Attention: VA Customer Service Unit







                                      B-2
<PAGE>



                        STATEMENT OF ADDITIONAL INFORMATION


                         GLENBROOK LIFE AND ANNUITY COMPANY
                              VARIABLE ANNUITY ACCOUNT

                                     OFFERED BY

                         GLENBROOK LIFE AND ANNUITY COMPANY

                                 3100 SANDERS ROAD
                                NORTHBROOK, IL 60062
                                   1-800/755-5275


                        INDIVIDUAL FLEXIBLE PREMIUM DEFERRED
                             VARIABLE ANNUITY CONTRACTS

This  Statement of Additional  Information  supplements  the  information in the
prospectus  for  the  Individual  Flexible  Premium  Deferred  Variable  Annuity
Contract offered by Glenbrook Life and Annuity Company ("Company").  The Company
is a wholly owned subsidiary of Allstate Life Insurance Company. The Contract is
primarily designed to aid individuals in long-term financial planning and it can
be used for  retirement  planning  regardless of whether the plan  qualifies for
special  federal  income tax  treatment.  The  prospectus  may be obtained  from
Glenbrook  Life and  Annuity  Company  by  writing  or  calling  the  address or
telephone number listed above.

THIS STATEMENT OF ADDITIONAL INFORMATION IS NOT A PROSPECTUS AND SHOULD BE READ
ONLY IN CONJUNCTION WITH THE PROSPECTUS FOR THE CONTRACT

The prospectus for the Contract,  dated  December 23, 1998  ("Prospectus"),  has
been filed with the Securities and Exchange Commission.




                                 DATED DECEMBER 23, 1998


<PAGE>


                                 TABLE OF CONTENTS




                                                                          PAGE
                                                                          ----
Additions, Deletions or Substitutions of Investments                       3
Reinvestment                                                               3
The Contract                                                               3
Purchase of Contracts                                                      3
Performance Data                                                           3
Tax-free Exchanges (1035 Exchanges, Rollovers and Transfers)               5
Premium Taxes                                                              5
Tax Reserves                                                               6
Income Payments                                                            6
Calculation of Variable Annuity Unit Values                                6
General Matters                                                            6
Incontestability                                                           6
Settlements                                                                6
Safekeeping of the Variable Account's Assets                               6
Federal Tax Matters                                                        6
Introduction                                                               6
Taxation of Glenbrook Life and Annuity Company                             6
Exceptions to the Non-Natural Owner Rule                                   7
IRS Required Distribution at Death Rules                                   7
Qualified Plans                                                            7
Types of Qualified Plans                                                   7
Variable Account Financial Statements                                    F-1


<PAGE>


ADDITIONS, DELETIONS OR SUBSTITUTIONS OF INVESTMENTS

The Company  retains the right,  subject to  applicable  law, to add,  delete or
substitute the Fund shares held by any Sub-Account of the Variable Account.  The
Company  reserves the right to eliminate the shares of any of the portfolios and
to substitute  shares of another portfolio of the Funds, or of another open-end,
registered  investment  company,  if the shares of the  portfolio  are no longer
available for investment,  or if, in the Company's  judgment,  investment in any
portfolio  would  become  inappropriate  in view of the purposes of the Variable
Account.  Substitutions  of shares  attributable  to an  Owner's  interest  in a
Sub-Account  will not be made until the Owner has been  notified  of the change,
and until the Securities and Exchange Commission has approved the change, to the
extent such notification and approval are required by the Investment Company Act
of 1940.  Nothing  contained in this Statement of Additional  Information  shall
prevent the Variable  Account from purchasing  other securities for other series
or classes of  contracts,  or from  effecting  a  conversion  between  series or
classes of contracts on the basis of requests made by Owners.

The Company may also establish additional Sub-Accounts or series of Sub-Accounts
of the Variable Account. Each additional  Sub-Account would purchase shares in a
new  portfolio of a Fund or in another  mutual  fund.  New  Sub-Accounts  may be
established  when,  in the sole  discretion of the Company,  marketing  needs or
investment  conditions warrant. Any new Sub-Accounts offered in conjunction with
the  Contract  will  be made  available  to  existing  Owners  on a basis  to be
determined  by  the  Company.  The  Company  may  also  eliminate  one  or  more
Sub-Accounts if, in its sole discretion, marketing, tax or investment conditions
so warrant.

In the event of any such substitution or change, the Company may, by appropriate
endorsement,  make  such  changes  in  the  Contract  as  may  be  necessary  or
appropriate to reflect such  substitution or change. If deemed to be in the best
interests  of persons  having  voting  rights under the  policies,  the Variable
Account may be operated as a management company under the Investment Company Act
of 1940 or it may be deregistered  under such Act in the event such registration
is no longer required.

REINVESTMENT

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

THE CONTRACT

PURCHASE OF CONTRACTS

The  Contracts  are  offered  to the  public  through  banks as well as  brokers
licensed  under the  federal  securities  laws and  state  insurance  laws.  The
Contracts are  distributed  through the principal  underwriter  for the Variable
Account,  Allstate Life Financial  Services,  Inc., an affiliate of the Company.
The offering of the Contracts is continuous  and the Company does not anticipate
discontinuing the offering of the Contracts.  However,  the Company reserves the
right to discontinue the offering of the Contracts.



<PAGE>


PERFORMANCE DATA

From time to time the  Variable  Account may publish  advertisements  containing
performance  data relating to its  Sub-Accounts.  The  performance  data for the
Sub-Accounts (other than for the Federated Prime Money Fund II Sub-Account) will
always be accompanied  by  standardized  average annual total return  quotations
("standardized total returns"). Performance figures used by the Variable Account
are based on actual  historical  performance of its  Sub-Accounts  for specified
periods,  and the figures are not intended to indicate future  performance.  The
Variable  Account may also disclose  yield and total return for periods prior to
the date that the Variable Account  commenced  operations.  For periods prior to
the date the Variable Account commenced operations,  performance information for
the  Sub-Accounts  will be calculated based on the performance of the underlying
Funds and the assumption  that the  Sub-Accounts  were in existence for the same
periods as those of the underlying Funds, with a level of charges equal to those
currently assessed against the Sub-Accounts.


STANDARDIZED TOTAL RETURNS

A Sub-Account's  standardized  total return  represents an  annualization of the
Sub-Account's  total return over a particular  period and is computed by finding
the annual  percentage rate which, when compounded  annually,  will accumulate a
hypothetical  $1,000 Purchase  Payment to the redeemable value at the end of the
one, five or ten year period,  or for a period from the date of  commencement of
the Sub-Account's  operations, if shorter than any of the foregoing. The average
annual total return is obtained by dividing the ending redeemable  value,  after
deductions for any Withdrawal Charges or Contract Maintenance Charges imposed on
the  Contracts  by the  Variable  Account,  by the initial  hypothetical  $1,000
Purchase Payment, taking the "n"th root of the quotient (where "n" is the number
of years in the period) and subtracting 1 from the result.

The Withdrawal  Charges  assessed upon  redemption  are computed as follows:  no
Withdrawal Charge is assessed on 10% of the Contract Value, as determined on the
date of the first withdrawal  during the Contract Year.  Withdrawal  Charges are
charged on the amount of redemption  equal to the Purchase  Payment,  reduced by
the amount  entitled to the 10% exception,  if any. The remaining  amount of the
redemption,  if any, is not assessed a Withdrawal  Charge. The Withdrawal Charge
Schedule  specifies  rates  based on the  number  of  complete  years  since the
Purchase  Payment being  withdrawn was made.  One rate is specified for Purchase
Payments made in the current Contract Year,  another rate for Purchase  Payments
made in the prior Contract Year,  another rate for Purchase Payments made in the
second prior Contract Year, and so on until a rate for Purchase Payments made in
the seventh prior Contract Year or prior to it is reached.  For a one year total
return  calculation the second rate,  (i.e., the rate for Purchase Payments made
in the prior complete year since Purchase  Payment being withdrawn was made), is
assessed.  The Contract  Maintenance Charge ($30 per contract) used in the total
return  calculation is normally prorated using the following  method:  The total
amount of annual Contract fees collected during the year is divided by the total
average net assets of all the  Sub-Accounts.  The  resulting  percentage is then
multiplied by the ending Contract Value.


The standardized  total returns for Sub-Accounts that have commenced  operations
are presented below:

(Without Enhanced Death Benefit)

                                                                    SINCE
                                          ONE YEAR                INCEPTION
Sub-Account*                          1/1/97 to 12/31/97     10/6/95 to 12/31/97
- -----------                           ------------------     -------------------

STI Investment Grade Bond                       1.93%                   1.43%
STI Capital Growth                             29.24%                  26.82%
STI Value Income                               19.65%                  20.44%
STI Mid-Cap Equity                             15.12%                  15.13%
STI International Equity**                      9.80%                   9.91%
STI Small Cap Equity***                           N/A                  -8.68%


* No standardized total returns are shown for the AIM V.I. Capital Appreciation,
AIM  V.I.  High  Yield,   Oppenheimer   Strategic  Bond,   Oppenheimer  Multiple
Strategies,  Templeton Bond, and Templeton Stock Sub-Accounts (collectively, the
"New  Sub-Accounts"),   which  commenced  operations  as  of  the  date  of  the
Prospectus.  In  addition,  no  standardized  total  returns  are  shown for the
Federated Prime Money Fund II.

**   Sub-Account commenced operations on November 7, 1996

***  Sub-Account commenced operations on October 20, 1997.

<PAGE>
(With Enhanced Death Benefit)

                                                                     SINCE
                                          ONE YEAR                INCEPTION
Sub-Account*                          1/1/97 to 12/31/97     10/6/95 to 12/31/97
- -----------                           ------------------     -------------------

STI Investment Grade Bond                       1.83%                  3.06%
STI Capital Growth                             29.11%                 26.69%
STI Value Income                               19.53%                 20.31%
STI Mid-Cap Equity                             15.00%                 15.02%
STI International Equity**                      9.68%                  9.80%
STI Small Cap Equity***                           N/A                -37.37%


* No  standardized  total returns are shown for the New  Sub-Accounts or for the
Federated  Prime  Money  Fund II. The  enhanced  death  benefit  option was made
available for each Sub-Account  (except for the STI Small Cap Equity Sub-Account
and  the  New  Sub-Accounts)  on May 1,  1997,  for the  STI  Small  Cap  Equity
Sub-Account on October 20, 1997, and for the New  Sub-Accounts as of the date of
the Prospectus.  The Sub-Accounts named in the table above commenced  operations
prior  to  the  time  the  enhanced  death  benefit  option  became   available.
Accordingly,  the performance  shown above reflects the historic  performance of
those  Sub-Accounts,  adjusted to reflect the  current  charge for the  enhanced
death benefit option.

**   Sub-Account commenced operations on November 7, 1996

***  Sub-Account commenced operations on October 20, 1997.

NON-STANDARDIZED TOTAL RETURNS

From time to time, sales literature or advertisements may also quote average
annual  total  returns  that  do  not  reflect  the  Withdrawal  Charge.   These
"non-standardized  total  returns" are calculated in exactly the same way as the
standardized  total returns  described above,  except that the ending redeemable
value of the  hypothetical  account  for the period is  replaced  with an ending
value for the  period  that does not take into  account  any  charges on amounts
surrendered.

The  non-standardized  total returns for the  Sub-Accounts  that have  commenced
operations are presented below:

(Without Enhanced Death Benefit)

                                                                    SINCE
                                          ONE YEAR                INCEPTION
Sub-Account*                          1/1/97 to 12/31/97     10/6/95 to 12/31/97
- -----------                           ------------------     -------------------

STI Investment Grade Bond                       7.40%                   5.17%
STI Capital Growth                             34.71%                  28.38%
STI Value Income                               25.12%                  22.09%
STI Mid-Cap Equity                             20.59%                  16.88%
STI International Equity**                     15.27%                  14.66%
STI Small Cap Equity***                           N/A                  -2.31%

* No  non-standardized  total returns are shown for the New Sub-Accounts,  which
commenced  operations  as of the date of the  Prospectus,  or for the  Federated
Prime Money Fund II Sub-Account.

**  Sub-Account commenced operations on November 7, 1996

*** Sub-Account commenced operations on October 20, 1997.


(With Enhanced Death Benefit)

                                                                    SINCE
                                          ONE YEAR                INCEPTION
Sub-Account*                          1/1/97 to 12/31/97     10/6/95 to 12/31/97
- -----------                           ------------------     -------------------

STI Investment Grade Bond                       7.30%                   5.06%
STI Capital Growth                             34.58%                  28.25%
STI Value Income                               25.00%                  21.97%
STI Mid-Cap Equity                             20.47%                  16.77%
STI International Equity**                     15.16%                  14.55%
STI Small Cap Equity***                           N/A                 -11.39%

* No  non-standardized  total returns are shown for the New Sub-Accounts,  which
commenced  operations  as of the date of the  Prospectus,  or for the  Federated
Prime Money Fund II  Sub-Account.  The enhanced  death  benefit  option was made
available for each Sub-Account  (except for the STI Small Cap Equity Sub-Account
and  the  New  Sub-Accounts)  on May 1,  1997,  for the  STI  Small  Cap  Equity
Sub-Account on October 20, 1997, and for the New  Sub-Accounts as of the date of
the Prospectus.  The Sub-Accounts named in the table above commenced  operations
prior  to  the  time  the  enhanced  death  benefit  option  became   available.
Accordingly,  the performance  shown above reflects the historic  performance of
those  Sub-Accounts,  adjusted to reflect the  current  charge for the  enhanced
death benefit option.

**  Sub-Account commenced operations on November 7, 1996

*** Sub-Account commenced operations on October 20, 1997.


HISTORICAL TOTAL RETURNS

The Variable  Account may also disclose yield and total return for periods prior
to the date that the Variable Account commenced operations. For periods prior to
the date the Variable Account commenced operations,  performance information for
the  Sub-Accounts  will be calculated based on the performance of the underlying
portfolios and the assumption  that the  Sub-Accounts  were in existence for the
same periods as those of the portfolios,  with a level of charges equal to those
currently assessed against the Sub-Accounts.

The  historical  total returns for the  Sub-Accounts  for various  periods ended
12/31/97 are presented below:

(Without Enhanced Death Benefit)
<TABLE>
<CAPTION>
                                                                                                     
                                                                     Ten Years or Since 
Sub-Account                              One Year      Five Years     Inception of Portfolio* 
- -----------                              --------      ----------    ------------------------

<S>                                       <C>          <C>             <C>        
STI Capital Growth                        29.24%         N/A             26.82%       
STI International Equity                   9.80%         N/A              9.91%       
STI Investment Grade Bond                  1.93%         N/A              3.18%       
STI Mid-Cap Equity                        15.12%         N/A             15.13%       
STI Small Cap Equity                       N/A           N/A            -37.30%       
STI Value Income Stock                    19.65%         N/A             20.44%       
AIM V.I. Capital Appreciation              6.51%         N/A             16.68%       
AIM V.I. High Yield                        N/A           N/A              N/A         
Templeton Bond - Class 2**                -4.34%         4.35%            5.74%       
Templeton Stock - Class 2                  N/A           N/A             -0.37%       
Oppenheimer Multiple Strategies           10.18%        11.50%           23.61%       
Oppenheimer Strategic Bond                 1.78%         N/A              5.65%       
Federated Prime Money Fund II             -1.95%         N/A              2.37%       

</TABLE>


* The  inception  dates of the  portfolios  are as  follows:  AIM  V.I.  Capital
Appreciation Fund, May 5, 1993; AIM V.I. High Yield Fund, May 1, 1998; Federated
Prime Money Fund II Fund, November 18, 1994 (date of initial public investment);
Oppenheimer  Multiple Strategies Fund, February 9, 1987;  Oppenheimer  Strategic
Bond Fund, May 3, 1993; STI Capital Growth Fund, STI Investment Grade Bond Fund,
STI Mid-Cap Equity Fund,  and STI Value Income Stock Fund,  October 2, 1995; STI
International  Equity Fund, November 7, 1996; STI Small Cap Equity Fund, October
22, 1997; and Templeton Stock Fund - Class 2, May 1, 1997.

**  Templeton  Bond  Fund  -  Class  2  has  no  prior  operating   performance.
Accordingly,  the  performance  shown is based on the historical  performance of
Templeton  Bond Fund - Class 1  adjusted  to reflect  the  current  expenses  of
Templeton  Bond Fund - Class 2. The  inception  date for  Templeton  Bond Fund -
Class 1 was August 24, 1988.

(With Enhanced Death Benefit)
<TABLE>
<CAPTION>

                                                                     Ten Years or Since 
Sub-Account                              One Year      Five Years     Inception of Portfolio* 
- -----------                              --------      ----------    ------------------------

<S>                                       <C>            <C>            <C> 
STI Capital Growth                        29.11%         N/A            26.69%          
STI International Equity                   9.68%         N/A             9.80%          
STI Investment Grade Bond                  1.83%         N/A             3.06%          
STI Mid-Cap Equity                        15.00%         N/A             9.80%          
STI Small Cap Equity                       N/A           N/A           -37.37%          
STI Value Income Stock                    19.53%         N/A            20.31%          
AIM V.I. Capital Appreciation              6.40          N/A            16.56%          
AIM V.I. High Yield                        N/A           N/A             N/A            
Templeton Bond - Class 2**                -4.44%         4.25%           5.63%          
Templeton Stock - Class 2                  N/A           N/A            -0.48%          
Oppenheimer Multiple Strategies           10.06%        11.39%          23.36%          
Oppenheimer Strategic Bond                 1.67%         N/A             5.55%          
Federated Prime Money Fund II             -2.05%         N/A             2.24%          

</TABLE>

* See the  portfolio  inception  dates in the first  footnote  to the  preceding
table.

**  Templeton  Bond  Fund  -  Class  2  has  no  prior  operating   performance.
Accordingly,  the  performance  shown is based on the historical  performance of
Templeton  Bond Fund - Class 1  adjusted  to reflect  the  current  expenses  of
Templeton  Bond Fund - Class 2. The  inception  date for  Templeton  Bond Fund -
Class 1 was August 24, 1988.


The Variable  Account may also  advertise the  performance  of the  Sub-Accounts
relative to certain  performance  rankings and indexes  compiled by  independent
organizations, such as: (a) Lipper Analytical Services, Inc.; (b) the Standard &
Poor's 500 Composite Stock Price Index ("S & P 500"); (c) A.M. Best Company; (d)
Bank Rate Monitor; and (e) Morningstar.


TAX-FREE EXCHANGES (1035 EXCHANGES, ROLLOVERS AND TRANSFERS)

The Company accepts Purchase  Payments which are the proceeds of a Contract in a
transaction  qualifying  for a  tax-free  exchange  under  Section  1035  of the
Internal  Revenue  Code.  Except as required by federal law in  calculating  the
basis of the Contract,  the Company does not differentiate  between Section 1035
Purchase Payments and non-Section 1035 Purchase Payments.

The Company also accepts "rollovers" and transfers from Contracts  qualifying as
tax-sheltered  annuities ("TSAs"),  individual  retirement annuities or accounts
("IRAs"),  or any other Qualified  Contract which is eligible to "rollover" into
an IRA. The Company differentiates among Non-Qualified Contracts, TSAs, IRAs and
other  Qualified  Contracts  to the extent  necessary to comply with federal tax
laws. For example,  the Company restricts the assignment,  transfer or pledge of
TSAs  and IRAs so the  Contracts  will  continue  to  qualify  for  special  tax
treatment.  An Owner contemplating any such exchange,  rollover or transfer of a
Contract  should  contact a competent  tax adviser with respect to the potential
effects of such a transaction.

PREMIUM TAXES

Applicable  premium tax rates depend on the Owner's  state of residency  and the
insurance laws and status of the Company in those states where premium taxes are
incurred.  Premium  tax  rates may be  changed  by  legislation,  administrative
interpretations or judicial acts.


TAX RESERVES

The Company does not establish  capital  gains tax reserves for any  Sub-Account
nor does it deduct  charges for tax reserves  because the Company  believes that
capital gains attributable to the Variable Account will not be taxable. However,
the Company  reserves the right to deduct  charges to establish tax reserves for
potential taxes on realized or unrealized capital gains.

INCOME PAYMENTS

CALCULATION OF VARIABLE ANNUITY UNIT VALUES

The amount of the first Income  Payment is  calculated  by applying the Contract
Value  allocated to each Variable  Sub-Account  less any applicable  premium tax
charge deducted at this time, to the income payment tables in the Contract.  The
first  Variable  Annuity  Income  Payment is divided by the  Sub-Account's  then
current  Annuity Unit value to determine  the number of Annuity Units upon which
later Income Payments will be based.  Variable Annuity Income Payments after the
first will be equal to the sum of the number of Annuity Units determined in this
manner for each  Sub-Account  times the then current Annuity Unit value for each
respective Sub-Account.

Annuity Units in each variable  Sub-Account  are valued  separately  and Annuity
Unit  values  will  depend  upon the  investment  experience  of the  particular
portfolios in which the Sub-Account  invests.  The value of the Annuity Unit for
each variable  Sub-Account at the end of any Valuation  Period is calculated by:
(a) multiplying  the Annuity Unit Value at the end of the immediately  preceding
Valuation Period by the  Sub-Account's  Net Investment Factor during the period;
and then (b) dividing the product by the sum of 1.0 plus the assumed  investment
rate for the period.  The assumed  investment rate adjusts for the interest rate
assumed in the Income  Payment tables used to determine the dollar amount of the
first Variable Annuity Income Payment,  and is at an effective annual rate which
is disclosed in the Contract.

The amount of the first Income  Payment paid under an income plan is  determined
using the interest rate and mortality  table  disclosed in the Contract.  Due to
judicial or  legislative  developments  regarding the use of tables which do not
differentiate on the basis of sex, different annuity tables may be used.

GENERAL MATTERS

INCONTESTABILITY

The Contract will not be contested after it is issued.

SETTLEMENTS

The Contract must be returned to the Company prior to any settlement.  Due proof
of the Owner(s)  death (or  Annuitant's  death if there is a non-natural  Owner)
must be received prior to settlement of a death claim.

SAFEKEEPING OF THE VARIABLE ACCOUNT'S ASSETS

The Company  holds title to the assets of the Variable  Account.  The assets are
kept  physically  segregated  and held  separate  and apart  from the  Company's
general  corporate   assets.   Records  are  maintained  of  all  purchases  and
redemptions of the portfolio shares held by each of the variable Sub-Accounts.

The  Funds do not issue  certificates  and,  therefore,  the  Company  holds the
Account's assets in open account in lieu of stock  certificates.  See the Funds'
prospectuses for a more complete description of the custodian of the Funds.

FEDERAL TAX MATTERS

INTRODUCTION

THE  FOLLOWING  DISCUSSION  IS GENERAL AND IS NOT  INTENDED  AS TAX ADVICE.  THE
COMPANY  MAKES NO  GUARANTEE  REGARDING  THE TAX  TREATMENT  OF ANY  CONTRACT OR
TRANSACTION  INVOLVING  A  CONTRACT.   Federal,   state,  local  and  other  tax
consequences of ownership or receipt of distributions  under an annuity contract
depend on the  individual  circumstances  of each person.  If you are  concerned
about any tax  consequences  with regard to your individual  circumstances,  you
should consult a competent tax adviser.

TAXATION OF GLENBROOK LIFE AND ANNUITY COMPANY

The Company is taxed as a life insurance company under Part I of Subchapter L of
the Internal  Revenue Code. Since the Variable Account is not an entity separate
from the Company,  and its operations form a part of the Company, it will not be
taxed separately as a "Regulated  Investment  Company" under Subchapter M of the
Code.  Investment  income and realized capital gains of the Variable Account are
automatically  applied to increase  reserves under the contract.  Under existing
federal  income  tax  law,  the  Company  believes  that  the  Variable  Account
investment  income and  capital  gains will not be taxed to the extent that such
income and gains are  applied  to  increase  the  reserves  under the  contract.
Accordingly,  the  Company  does not  anticipate  that it will incur any federal
income tax liability  attributable  to the Variable  Account,  and therefore the
Company does not intend to make provisions for any such taxes. If the Company is
taxed on investment  income or capital gains of the Variable  Account,  then the
Company  may  impose a charge  against  the  Variable  Account  in order to make
provision for such taxes.

EXCEPTIONS TO THE NON-NATURAL OWNER RULE

There are  several  exceptions  to the  general  rule that  contracts  held by a
non-natural  owner are not treated as annuity  contracts for federal  income tax
purposes. Contracts will generally be treated as held by a natural person if the
nominal owner is a trust or other entity which holds the contract as agent for a
natural person. However, this special exception will not apply in the case of an
employer who is the nominal owner of an annuity  contract under a  non-qualified
deferred  compensation  arrangement for its employees.  Other  exceptions to the
non-natural owner rule are: (1) contracts acquired by an estate of a decedent by
reason  of the death of the  decedent;  (2)  certain  qualified  contracts;  (3)
contracts  purchased  by employers  upon the  termination  of certain  qualified
plans;  (4) certain  contracts  used in connection  with  structured  settlement
agreements,  and (5) contracts  purchased with a single premium when the annuity
starting  date  is no  later  than a year  from  purchase  of  the  annuity  and
substantially  equal  periodic  payments  are  made,  not less  frequently  than
annually, during the annuity period.

IRS REQUIRED DISTRIBUTION AT DEATH RULES

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

QUALIFIED PLANS

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

TYPES OF QUALIFIED PLANS

                          INDIVIDUAL RETIREMENT ANNUITIES

Section  408 of the  Code  permits  eligible  individuals  to  contribute  to an
individual  retirement program known as an Individual  Retirement Annuity (IRA).
Individual  Retirement  Annuities are subject to  limitations on the amount that
can be  contributed  and on the time when  distributions  may commence.  Certain
distributions  from other  types of  qualified  plans may be "rolled  over" on a
tax-deferred basis into an Individual  Retirement  Annuity. An IRA generally may
not provide life  insurance,  but it may provide a death benefit that equals the
greater  of the  premiums  paid and the  contract's  cash  value.  The  contract
provides a death benefit that in certain circumstances may exceed the greater of
the payments and the contract value. It is possible that the Death Benefit could
be viewed as violating the prohibition on investment in life insurance contracts
with the  result  that the  Contract  would  not be  viewed  as  satisfying  the
requirements of an IRA.


                        ROTH INDIVIDUAL RETIREMENT ANNUITIES

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

                         SIMPLIFIED EMPLOYEE PENSION PLANS

Section  408(k) of the Code allows  employers to establish  simplified  employee
pension plans for their  employees  using the employees'  individual  retirement
annuities  if certain  criteria  are met.  Under these plans the  employer  may,
within  specified  limits,  make  deductible  contributions  on  behalf  of  the
employees to their individual retirement  annuities.  Employers intending to use
the contract in  connection  with such plans should seek  competent  advice.  In
particular, employers should consider that an IRA generally may not provide life
insurance,  but it may  provide a death  benefit  that equals the greater of the
premiums  paid and the  contract's  cash value.  The  contract  provides a death
benefit that in certain circumstances may exceed the greater of the payments and
the contract  value.  It is possible  that the Death  Benefit could be viewed as
violating the  prohibition  on investment in life  insurance  contracts with the
result that the Contract would not be viewed as satisfying the  requirements  of
an IRA.

            SAVINGS INCENTIVE MATCH PLANS FOR EMPLOYEES (SIMPLE PLANS)

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

                              TAX SHELTERED ANNUITIES

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


            CORPORATE AND SELF-EMPLOYED PENSION AND PROFIT SHARING PLANS

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

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

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


<PAGE>




INDEPENDENT AUDITORS' REPORT

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

We have audited the  accompanying  statement of net assets of Glenbrook Life and
Annuity  Company  Variable  Annuity  Account (the  "Account") as of December 31,
1997,  and the related  statement of operations  for the year then ended and the
statements  of changes in net assets of the  Capital  Growth,  Investment  Grade
Bond, Mid-Cap Equity,  Value Income Stock,  International  Equity, and Small-Cap
Equity  portfolios of the STI Classic  Variable  Trust and the  Federated  Prime
Money Fund II  portfolio of the  Federated  Insurance  Series that  comprise the
Account  for the  year  ended  December  31,  1997  and of the  Capital  Growth,
Investment Grade Bond,  Mid-Cap Equity,  Value Income Stock,  and  International
Equity  portfolios of the STI Classic  Variable  Trust and the  Federated  Prime
Money Fund II  portfolio of the  Federated  Insurance  Series that  comprise the
Account for the year ended December 31, 1996. These financial statements are the
responsibility of the Account'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. Our procedures included
confirmation  of  securities  owned at December 31, 1997. An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects, the financial position of the Account as of December 31, 1997, and the
results of operations of each of the  portfolios  comprising the account for the
year then ended and the changes in their net assets for each of the two years in
the  period  then  ended,  in  conformity  with  generally  accepted  accounting
principles.



/s/ DELOITTE & TOUCHE LLP

Chicago, Illinois
February 20, 1998


                                      F-1
<PAGE>



GLENBROOK LIFE AND ANNUITY COMPANY
VARIABLE ANNUITY ACCOUNT


STATEMENT OF NET ASSETS
DECEMBER 31, 1997
- -----------------------

($ and shares in thousands)

ASSETS
Investments in the STI Classic Variable Trust Portfolios:
  Capital Growth, 3,583 shares (cost $49,483)                      $  61,870
  Investment Grade Bond,  961 shares (cost $9,541)                     9,788
  Mid-Cap Equity, 1,711 shares (cost $20,339)                         23,905
  Value Income Stock, 4,782 shares (cost $61,700)                     72,731
  International Equity, 1,167 shares (cost $13,297)                   13,852
  Small-Cap Equity, 273 shares (cost $2,631)                           2,667

Investments in the Federated Insurance Series Portfolio:
  Federated Prime Money Fund II, 6,301 shares (cost $6,301)            6,301
                                                                   ---------

          Total assets                                               191,114

LIABILITIES
Payable to Glenbrook Life and Annuity Company:
  Accrued contract maintenance charges                                    58
                                                                   ---------

          Net assets                                               $ 191,056
                                                                   =========




See notes to financial statements.


                                      F-2
<PAGE>



GLENBROOK LIFE AND ANNUITY COMPANY VARIABLE ANNUITY ACCOUNT


STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1997
- ----------------------------

($ in thousands)

<TABLE>
<CAPTION>


                                                                                                              FEDERATED
                                                                                                              INSURANCE
                                                                                                               SERIES
                                                             STI CLASSIC VARIABLE TRUST PORTFOLIOS            PORTFOLIO
                                                  ---------------------------------------------------------  -----------  -----
                                                            INVESTMENT            VALUE     INTER-   SMALL-   FEDERATED
                                                   CAPITAL    GRADE     MID-CAP   INCOME   NATIONAL   CAP    PRIME MONEY
                                                   GROWTH      BOND      EQUITY   STOCK     EQUITY   EQUITY    FUND II    TOTAL
                                                  --------  ----------  -------   ------   --------  ------  -----------  -----

INVESTMENT INCOME
<S>                                                <C>      <C>        <C>        <C>      <C>      <C>       <C>       <C>    
Dividends                                          $ 1,572  $   367    $   735    $ 1,985  $     1  $     7   $  245    $ 4,912
Charges from Glenbrook Life and Annuity Company:
  Mortality and expense risk                          (532)     (90)      (218)      (648)    (102)      (4)     (64)    (1,658)
  Administrative expense                               (42)      (7)       (17)       (52)      (8)       -       (5)      (131)
                                                   -------  -------    -------    -------  -------  -------   ------    -------

          Net investment income (loss)                 998      270        500      1,285     (109)       3      176      3,123

REALIZED AND UNREALIZED GAINS
  ON INVESTMENTS
Realized gains from sales of
investments:
  Proceeds from sales                                5,486    3,532      4,226      5,221    1,090       15    8,787     28,357
  Cost of investments sold                          (3,621)  (3,417)    (3,285)    (3,819)  (1,009)     (15)  (8,787)   (23,953)
                                                   -------  -------    -------    -------  -------  -------   ------    -------

          Net realized gains                         1,865      115        941      1,402       81        -        -      4,404

Change in unrealized gains                           9,650      246      2,148      8,568      540       36        -     21,188
                                                   -------  -------    -------    -------  -------  -------   ------    -------

          Net gains on investments                  11,515      361      3,089      9,970      621       36        -     25,592
                                                   -------  -------    -------    -------  -------  -------   ------    -------
CHANGE IN NET ASSETS RESULTING FROM
  OPERATIONS                                       $12,513  $   631    $ 3,589    $11,255  $   512  $    39   $  176    $28,715
                                                   =======  =======    =======    =======  =======  =======   ======    =======

</TABLE>

See notes to financial statements.


                                      F-3
<PAGE>



GLENBROOK LIFE AND ANNUITY COMPANY VARIABLE ANNUITY ACCOUNT

STATEMENT OF CHANGES IN NET ASSETS
YEAR ENDED DECEMBER 31, 1997
- ----------------------------------

($ and units in thousands, except value per unit)

<TABLE>
<CAPTION>


                                                                                                             FEDERATED
                                                                                                             INSURANCE
                                                                                                              SERIES
                                                             STI CLASSIC VARIABLE TRUST PORTFOLIOS           PORTFOLIO
                                                   -------------------------------------------------------- -----------  -----
                                                            INVESTMENT            VALUE     INTER-   SMALL-  FEDERATED
                                                   CAPITAL    GRADE     MID-CAP   INCOME   NATIONAL   CAP   PRIME MONEY
                                                   GROWTH      BOND      EQUITY   STOCK     EQUITY   EQUITY   FUND II    TOTAL
                                                   -------  ----------  -------   ------   --------  ------ -----------  -----

FROM OPERATIONS
<S>                                                <C>       <C>       <C>       <C>       <C>        <C>      <C>       <C>     
Net investment income (loss)                       $    998  $    270  $    500  $  1,285  $   (109)  $    3  $    176  $  3,123
Net realized gains                                    1,865       115       941     1,402        81        -         -     4,404
Change in unrealized gains                            9,650       246     2,148     8,568       540       36         -    21,188
                                                   --------  --------  --------  --------  --------   ------  --------  --------

    Change in net assets resulting from
    operations                                       12,513       631     3,589    11,255       512       39       176    28,715

FROM CAPITAL TRANSACTIONS
Deposits                                             27,212     3,848     9,224    32,285    11,749    1,455     9,566    95,339
Benefit payments                                       (248)      (94)      (42)     (414)      (14)       -         -      (812)
Payments on termination                              (1,045)     (299)     (492)   (1,345)     (163)      (3)     (242)   (3,589)
Contract maintenance charges                            (19)       (3)       (8)      (24)       (5)      (1)       (1)      (61)
Liquidation of Glenbrook Life and Annuity
  Company Seed Money                                 (4,127)   (2,719)   (3,334)   (3,781)        -        -         -   (13,961)
Transfers among the portfolios and with the
  Fixed Account - net                                 2,387       488       666     3,526       773    1,177    (8,295)      722
                                                   --------  --------  --------  --------  --------   ------  --------  --------
    Change in net assets resulting from
    capital transactions                             24,160     1,221     6,014    30,247    12,340    2,628     1,028    77,638
                                                   --------  --------  --------  --------  --------   ------  --------  --------
INCREASE IN NET ASSETS                               36,673     1,852     9,603    41,502    12,852    2,667     1,204   106,353

NET ASSETS AT BEGINNING OF YEAR                      25,179     7,930    14,294    31,211       994        -     5,095    84,703
                                                   --------  --------  --------  --------  --------   ------  --------  --------
NET ASSETS AT END OF YEAR                          $ 61,852  $  9,782  $ 23,897  $ 72,713  $ 13,846   $2,667  $  6,299  $191,056
                                                   ========  ========  ========  ========  ========   ======  ========  ========

CONTRACTS WITHOUT THE DEATH BENEFIT OPTION
Net asset value per unit at end of year            $  17.53  $  11.20  $  14.20  $  15.66  $  11.70   $ 9.77  $  10.80
                                                   ========  ========  ========  ========  ========   ======  ========

Units outstanding at end of year                      2,788       686     1,354     3,719       735      112       343
                                                   ========  ========  ========  ========  ========   ======  ========

CONTRACTS WITH THE DEATH BENEFIT OPTION
Net asset value per unit at end of year            $  17.52  $  11.19  $  14.19  $  15.65  $  11.69   $ 9.77  $  10.79
                                                   ========  ========  ========  ========  ========   ======  ========

Units outstanding at end of year                        740       188       329       924       449      161       240
                                                   ========  ========  ========  ========  ========   ======  ========


</TABLE>

See notes to financial statements.

                                      F-4
<PAGE>

GLENBROOK LIFE AND ANNUITY COMPANY VARIABLE ANNUITY ACCOUNT

STATEMENT OF CHANGES IN NET ASSETS
YEAR ENDED DECEMBER 31, 1996
- ----------------------------------

($ and units in thousands, except value per unit)

<TABLE>
<CAPTION>


                                                                                                        FEDERATED
                                                                                                        INSURANCE
                                                                                                          SERIES
                                                            STI CLASSIC VARIABLE TRUST PORTFOLIOS       PORTFOLIO
                                                       ----------------------------------------------- -----------  -----
                                                                INVESTMENT           VALUE     INTER-   FEDERATED
                                                       CAPITAL    GRADE    MID-CAP   INCOME   NATIONAL PRIME MONEY
                                                       GROWTH      BOND     EQUITY   STOCK     EQUITY    FUND II    TOTAL
                                                       -------  ---------- -------   ------   -------- -----------  -----

FROM OPERATIONS
<S>                                                   <C>       <C>       <C>       <C>       <C>       <C>        <C>    
Net investment income (loss)                          $     13  $    272  $    (26) $    245  $      -  $     95   $   599
Net realized gains (losses)                                  3        (1)        3         1         -         -         6
Change in unrealized gains (losses)                      2,553       (68)    1,340     2,266        15         -     6,106
                                                      --------  --------  --------  --------  --------  --------   -------

     Change in net assets resulting from operations      2,569       203     1,317     2,512        15        95     6,711

FROM CAPITAL TRANSACTIONS
Deposits                                                13,874     3,421     7,035    17,425       773    20,503    63,031
Benefit payments                                           (13)      (14)        -       (14)        -         -       (41)
Payments on termination                                   (226)     (124)     (124)     (284)       (1)      (17)     (776)
Contract maintenance charges                                (8)       (2)       (4)      (10)        -        (2)      (26)
Transfers among the portfolios and with the
  Fixed Account - net                                    5,205     1,433     2,661     7,567       207   (16,817)      256
                                                      --------  --------  --------  --------  --------  --------   -------

    Change in net assets resulting from
      capital transactions                              18,832     4,714     9,568    24,684       979     3,667    62,444
                                                      --------  --------  --------  --------  --------  --------   -------

INCREASE IN NET ASSETS                                  21,401     4,917    10,885    27,196       994     3,762    69,155

NET ASSETS AT BEGINNING OF YEAR                          3,778     3,013     3,409     4,015         -     1,333    15,548
                                                      --------  --------  --------  --------  --------  --------   -------

NET ASSETS AT END OF YEAR                             $ 25,179  $  7,930  $ 14,294  $ 31,211  $    994  $  5,095   $84,703
                                                      ========  ========  ========  ========  ========  ========   =======

Net asset value per unit at end of year               $  13.01  $  10.43  $  11.78  $  12.52  $  10.15  $  10.43
                                                      ========  ========  ========  ========  ========  ========

Units outstanding at end of year                         1,680       507       960     2,239        98       489
                                                      ========  ========  ========  ========  ========  ========

</TABLE>

See notes to financial statements.

                                      F-5
<PAGE>



GLENBROOK LIFE AND ANNUITY COMPANY
VARIABLE ANNUITY ACCOUNT

NOTES TO FINANCIAL STATEMENTS
TWO YEARS ENDED DECEMBER 31, 1997
- ---------------------------------

1.   ORGANIZATION

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

     Glenbrook Life writes certain annuity contracts,  the proceeds of which are
     invested at the direction of the contractholder.  Contractholders primarily
     invest in units of the portfolios  comprising  the Account,  for which they
     bear all of the investment risk, but may also invest in the general account
     of Glenbrook  Life (the "Fixed  Account").  The Account,  in turn,  invests
     solely in shares of the  portfolios of the STI Classic  Variable  Trust and
     Federated  Insurance  Series  (collectively  the "Funds").  Glenbrook  Life
     provides  administrative  and insurance  services to the Account for a fee.
     STI  Capital  Management,  N.A.  and  Federated  Advisers,  the  investment
     advisors for the Funds, receive investment management fees from the Funds.

     During 1995,  Glenbrook  Life made an initial  investment  of $10.0 million
     ("Seed  Money")  in the  Account  to  enhance  the  diversification  of the
     Account's  investments.  Glenbrook  Life  liquidated  its Seed Money during
     1997.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     VALUATION OF INVESTMENTS - Investments  consist of shares in the portfolios
     of the Funds and are stated at fair value based on quoted market prices.

     RECOGNITION OF INVESTMENT  INCOME - Investment income consists of dividends
     declared by the  portfolios  of the Funds and is  recognized on the date of
     record.

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

     CONTRACTHOLDER   ACCOUNT  ACTIVITY  -  Account  activity  is  reflected  in
     individual contractholder accounts on a daily basis.

     FEDERAL  INCOME  TAXES - The Account is intended to qualify as a segregated
     asset account as defined in the Internal  Revenue Code  ("Code").  As such,
     the  operations  of the  Account are  included  with and taxed as a part of
     Glenbrook Life.  Glenbrook Life is taxed as a life insurance  company under
     the Code.  Under  current  law, no federal  income taxes are payable by the
     Account.

     ACCOUNT  VALUE - Certain  calculations  that could be made in the financial
     statements  may differ  from  published  amounts due to the  truncation  of
     actual Account values.

3.   CONTRACT MAINTENANCE,  MORTALITY AND EXPENSE RISK, ADMINISTRATIVE EXPENSE
     CHARGES, AND ENHANCED DEATH BENEFIT

     For each year or portion of a year a contract is in effect,  Glenbrook Life
     deducts a fixed annual contract  maintenance charge of $30 as reimbursement
     for expenses  related to the  maintenance of each contract and the Account.
     The amount of this charge is  guaranteed  not to increase  over the life of
     the  contract.  This charge is waived if the total  purchase  payments  are
     $25,000 or more on a contract anniversary,  or if all money is allocated to
     the Fixed Account on the contract anniversary.

     Glenbrook  Life  assumes   mortality  and  expense  risks  related  to  the
     operations  of the  Account and  deducts  charges  daily at a rate equal to
     1.25%  per annum of the daily net  assets of the  Account.  Glenbrook  Life
     guarantees  that the amount of this charge will not increase  over the life
     of the contract.

     Glenbrook Life deducts administrative expense charges daily at a rate equal
     to .10% per annum of the daily net assets of the  Account.  This  charge is
     designed to cover administrative expenses.

                                      F-6
<PAGE>

     Beginning in 1997, Glenbrook Life offers  contractholders an enhanced death
     benefit which  guarantees  that the death benefit will provide a cumulative
     return greater than or equal to a specified level ("Death Benefit Option").
     Glenbrook  Life deducts an additional  charge daily at a rate equal to .10%
     per annum of the daily net assets of the Account which are  attributable to
     contractholders who have elected the Death Benefit Option.

4.   FINANCIAL INSTRUMENTS

     The investments of the Separate  Accounts are carried at fair value,  based
     upon quoted market prices.  Accrued contract  maintenance  charges are of a
     short-term  nature.  It is assumed that their carrying  value  approximates
     fair value.

5.   UNITS ISSUED AND REDEEMED

     Units issued and redeemed by the Account during 1997 for contracts with and
     without the Death Benefit Option were as follows:

<TABLE>
<CAPTION>

                                                                                                    FEDERATED
                                                                                                    INSURANCE
                                                                                                     SERIES
                                                  STI CLASSIC VARIABLE TRUST PORTFOLIOS             PORTFOLIO
                                        ---------------------------------------------------------  ----------
(UNITS IN THOUSANDS)                             INVESTMENT            VALUE     INTER-    SMALL-   FEDERATED
                                        CAPITAL    GRADE     MID-CAP   INCOME   NATIONAL    CAP    PRIME MONEY
                                        GROWTH      BOND      EQUITY   STOCK     EQUITY    EQUITY    FUND II
                                        -------  ----------  -------   ------   --------   ------  -----------

CONTRACTS WITHOUT THE
  DEATH BENEFIT OPTION

<S>                                     <C>        <C>       <C>       <C>       <C>       <C>      <C>
Units outstanding at
  beginning of year                      1,680       507       960     2,239        98         -         489

  Unit activity during 1997:
    Issued                               1,259       258       492     1,669       731       113         585
    Redeemed                              (151)      (79)      (98)     (189)      (94)       (1)       (731)
                                       -------   -------   -------   -------   -------   -------     -------

Units outstanding at
  end of year                            2,788       686     1,354     3,719       735       112         343
                                       =======   =======   =======   =======   =======   =======     =======

CONTRACTS WITH THE
  DEATH BENEFIT OPTION

Units outstanding at
  beginning of year                          -         -         -         -         -         -           -

  Unit activity during 1997:
    Issued                                 749       192       337       937       476       161         444
    Redeemed                                (9)       (4)       (8)      (13)      (27)        -        (204)
                                       -------   -------   -------   -------   -------   -------     -------

Units outstanding at
  end of year                              740       188       329       924       449       161         240
                                       =======   =======   =======   =======   =======   =======     =======

</TABLE>

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

                                      F-7

<PAGE>




                                       PART C
                                 OTHER INFORMATION


24A.  FINANCIAL STATEMENTS

Glenbrook Life and Annuity Company Financial  Statements are contained in Part A
of this Registration Statement.

The financial statements of the Variable Account are contained in Part B of this
Registration Statement.


24B.  EXHIBITS

The following exhibits  correspond to those required by paragraph (b) of item 24
as to exhibits in Form N-4:

     (1)  Resolution of the Board of Directors of Glenbrook Life and Annuity
     Company authorizing establishment of the Glenbrook Life and Annuity Company
     Variable Annuity Account.*

     (2)  Not Applicable.

     (3)  Form of Underwriting Agreement.*

     (4)  Specimen Contract.**

     (5)  Form of application for a Contract.***

     (6)  (a)  Certificate of  Incorporation  of Glenbrook Life and Annuity
               Company.****

          (b)  By-laws of Glenbrook Life and Annuity Company.****

     (7)  Reinsurance Agreement.****

     (8)  (a) Form of Participation Agreement.*****
          (b) Form of Participation Agreement with
              (1)    AIM Variable Insurance Funds, Inc.********
              (2)    Oppenheimer Variable Account Funds
              (3)    Templeton Variable Products Series Fund

     (9)  Opinion and Consent of Michael J. Velotta, Vice President, Secretary
          and General Counsel of Glenbrook Life and Annuity Company.***

     (10) (a) Consent of Accountants.

          (b)  Consent of Attorneys.

     (11) Not applicable.

     (12) Not applicable.

     (13) (a) Computation of Performance Quotations*******
          (b) Computation of Historical Return Performance Quotations

     (14) Financial Data Schedule******

     (99) Powers of Attorney.*******

*    Incorporated by reference to Depositor's  Form S-1  Registration  Statement
     No. 33-91916 dated April 24, 1996.

** Incorporated by reference to Depositor's Form S-1 Registration  Statement No.
33-91916 dated February 25, 1997.

*** Incorporated by reference to Depositor's Form S-1 Registration Statement No.
33-91916 dated May 4, 1995.

****  Incorporated by reference to Depositor's Form S-1  Registration  Statement
No. 333-07275 dated June 28, 1996.

*****Previously  filed by amendment,  dated September 15, 1995, to this Form N-4
Registration Statement No. 33-91914.

****** Incorporated by reference to Depositor's Form 10-K, filed March 31, 1998.

******* Previously filed by amendment,  dated February 28, 1997, to this Form N-
4 Registration Statement No. 33-91914.

********  Previously  filed by amendment,  dated April 23, 1996, to  Depositor's
Form  N-4  Registration  Statement  No.  33-62203.  Amended  Schedule  A to  the
agreement is filed herewith.


25. DIRECTORS AND OFFICERS OF THE DEPOSITOR

Name and Principal       Position and Office
Business Address         With Depositor of the Trust
- ----------------         ---------------------------

Louis G. Lower, II       Chairman of the Board and Chief Executive Officer
Michael J. Velotta       Vice President, Secretary, General Counsel and Director
Peter H. Heckman         President, Chief Operating Officer and Director
Marla G. Friedman        Vice President
Kevin R. Slawin          Vice President
James P. Zils            Treasurer
Casey J. Sylla           Chief Investment Officer
John R. Hunter           Director
G. Craig Whitehead       Senior Vice President and Director
Sarah R. Donahue         Assistant Vice President
Emma M. Kalaidjian       Assistant Secretary
Paul N. Kierig           Assistant Secretary
Mary J. McGinn           Assistant Secretary
Keith A. Hauschildt      Assistant Vice President and Controller
Barry S. Paul            Assistant Vice President
Robert N. Roeters        Assistant Vice President
Nancy M. Bufalino        Assistant Treasurer
C. Nelson Strom          Assistant Vice President and Corporate Actuary
Patricia W. Wilson       Assistant Treasurer
Brenda D. Sneed          Assistant Secretary and Assistant General Counsel
Joanne M. Derrig         Chief Compliance Officer and Assistant Secretary

The principal  business address of the foregoing  officers and directors is 3100
Sanders Road, Northbrook, IL 60062

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

See 10-K Commission File #1-11840, The Allstate Corporation.

27. NUMBER OF CONTRACT OWNERS

As of  December  1,  1998,  there were 3,710  nonqualified  contracts  and 1,937
qualified contracts.


28. INDEMNIFICATION

The by-laws of both Glenbrook Life and Annuity Company  (Depositor) and Allstate
Life Financial Services, Inc. (Distributor),  provide for the indemnification of
its Directors,  Officers and Controlling Persons,  against expenses,  judgments,
fines and amounts paid in settlement as incurred by such person,  if such person
acted properly.  No indemnification shall be made in respect of any claim, issue
or matter as to which  such  person  shall have been  adjudged  to be liable for
negligence or misconduct in the  performance of a duty to the Company,  unless a
court determines such person is entitled to such indemnity.


29A.  RELATIONSHIP OF PRINCIPAL UNDERWRITER TO OTHER INVESTMENT COMPANIES

Glenbrook  Life  and  Annuity   Company   Separate   Account  A  Glenbrook  Life
Multi-Manager  Variable Account  Glenbrook Life Variable Life Separate Account A
Allstate  Life of New York Separate  Account A Glenbrook  Life AIM Variable Life
Variable Life Separate Account A


29B.  PRINCIPAL UNDERWRITER

Name and Principal Business        Allstate Life Financial
Address Of Each Such Person        Services, Inc. ("ALFS")
- ---------------------------        -----------------------

Louis G. Lower, II                      Director
Kevin R. Slawin                         Director
Michael J. Velotta                      Director and Secretary
John R. Hunter                          President and Chief Executive Officer
Diane Bellas                            Vice President and Controller
Karen C. Gardner                        Vice President
Andrea J. Schur                         Vice President
Brent H. Hamann                         Vice President
James P. Zils                           Treasurer
John R. Hedrick                         General Counsel and Assistant Secretary
Lisa A. Burnell                         Assistant Vice President and Compliance
                                        Officer
Robert N. Roeters                       Assistant Vice President
Emma M. Kalaidjian                      Assistant Secretary
Brenda D. Sneed                         Assistant Secretary
Nancy M. Bufalino                       Assistant Treasurer

The principal address of ALFS is 3100 Sanders Road, Northbrook, Illinois


29C. COMPENSATION OF ALLSTATE LIFE FINANCIAL SERVICES, INC.

None

30. LOCATION OF ACCOUNTS AND RECORDS

The Depositor,  Glenbrook Life and Annuity  Company,  is located at 3100 Sanders
Road, Northbrook, Illinois 60062.

The  Distributor,  Allstate Life  Financial  Services,  Inc., is located at 3100
Sanders Road, Northbrook, Illinois 60062.

Each company  maintains  those  accounts and records  required to be  maintained
pursuant  to  Section  31(a)  of  the  Investment  Company  Act  and  the  rules
promulgated thereunder.


31. MANAGEMENT SERVICES

None

32. UNDERTAKINGS

The  undersigned   registrant,   Glenbrook  Life  and  Annuity  Company,  hereby
undertakes:

     (a) To file,  as  frequently  as is  necessary  to ensure  that the audited
     financial  statements in the  registration  statment are never more than 16
     months old for so long as payments under the variable annuity contracts may
     be accepted; a post-effective amendment to this registration statement

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

     (c) To deliver any  Statement of Additional  Information  and any financial
     statements  required to be made  available  under this Form  promptly  upon
     written or oral request.

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

33. REPRESENTATION PURSUANT TO SECTION 403(b) OF THE INTERNAL REVENUE CODE

The Company  represents  that it is relying upon a November 28, 1988  Securities
and Exchange Commission  no-action letter issued to the American Council of Life
Insurance  ("ACLI") and that the  provisions of paragraphs  1-4 of the no-action
letter have been complied with.

34.  REPRESENTATION REGARDING CONTRACT EXPENSES

Glenbrook Life and Annuity Company  ("Glenbrook  Life") represents that the fees
and charges  deducted  under the  Flexible  Premium  Deferred  Variable  Annuity
Contract hereby registered by this Registration Statement, in the aggregate, are
reasonable  in relation to the services  rendered,  the expenses  expected to be
incurred, and the risks assumed by Glenbrook Life.



<PAGE>

                                     SIGNATURES

As required by the Securities Act of 1933 ("Securities  Act") and the Investment
Company Act of 1940, the Registrant, Glenbrook Life and Annuity Company Variable
Annuity Account, certifies that it meets the requirements of Securities Act Rule
485(b) for effectiveness of this amended  Registration  Statement and has caused
this  amended  Registration  Statement  to be  signed  on  its  behalf,  by  the
undersigned,  thereunto duly authorized, and its seal to be hereunto affixed and
attested, in the village of Northfield,  and State of Illinois on the 4th day of
December, 1998.

            GLENBROOK LIFE AND ANNUITY COMPANY VARIABLE ANNUITY ACCOUNT
                                    (REGISTRANT)

                      BY:   GLENBROOK LIFE AND ANNUITY COMPANY
                                    (DEPOSITOR)

(SEAL)
Attest: /s/BRENDA D. SNEED                  By: /s/MICHAEL J. VELOTTA
       --------------------------              ----------------------
       Brenda D. Sneed                         Michael J. Velotta
       Assistant Secretary and                 Vice President, Secretary
       Assistant General Counsel               and General Counsel

As required by the Securities Act of 1933, this amended  Registration  Statement
has been duly signed below by the following  Directors and Officers of Glenbrook
Life and Annuity Company on the 4th day of December, 1998.

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

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

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

*/JOHN R. HUNTER              Director
- --------------------
John R. Hunter

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

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

*/G. CRAIG WHITEHEAD          Senior Vice President and Director
- --------------------
G. Craig Whitehead

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

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

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

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





                                  EXHIBIT 8(B)

                            PARTICIPATION AGREEMENTS

 
                                   SCHEDULE A

FUNDS AVAILABLE UNDER  THE POLICIES


AIM Variable Insurance Funds, Inc.

         AIM V.I. Capital Appreciation Fund
         AIM V.I. Diversified Income Fund
         AIM V.I. Global Utilities Fund
         AIM V.I. Government Securities Fund
         AIM V.I. Growth Fund
         AIM V.I. Growth and Income Fund
         AIM V.I. International Equity Fund
         AIM V.I.. Money Market Fund
         AIM V.I. Value Fund
         AIM V.I. Balanced Fund
         AIM V.I. High Yield Fund


SEPARATE ACCOUNTS UTILIZING THE FUNDS

Glenbrook  Life  and  Annuity   Company   Separate   Account  A  
Glenbrook  Life Mutli-Manager  Variable  Account(excludes AIM V.I.. Money 
Market Fund) 
Glenbrook  Life and  Annuity  Company  Variable  Account  (includes  only AIM 
V.I.  Capital Appreciation Fund and AIM V.I. High Yield Fund)



Glenbrook Life and Annuity Company

By:__________________________________

Its:__________________________________

AIM Variable Insurance Funds, Inc.

By:__________________________________

Its:__________________________________


<PAGE>
   
                                    FORM OF

                             PARTICIPATION AGREEMENT
                                      Among
                       OPPENHEIMER VARIABLE ACCOUNT FUNDS,
                             OPPENHEIMERFUNDS, INC.
                                       and
                             LIFE INSURANCE COMPANY

     THIS AGREEMENT (the "Agreement"),  made and entered into as of the ____ day
of  ____________,  199__  by  and  among  Glenbrook  Life  and  Annuity  Company
(hereinafter  the  "Company"),  on its own behalf and on behalf of each separate
account of the Company named in Schedule 1 to this Agreement,  as may be amended
from time to time by mutual consent  (hereinafter  collectively the "Accounts"),
Oppenheimer    Variable    Account   Funds    (hereinafter   the   "Fund")   and
OppenheimerFunds,  Inc.  (hereinafter  the "Adviser").  WHEREAS,  the Fund is an
open-end management investment company and is available to act as the investment
vehicle for separate  accounts now in existence or to be established at any date
hereafter for variable life insurance  policies and variable  annuity  contracts
(collectively, the "Variable Insurance Products") offered by insurance companies
(hereinafter  "Participating  Insurance  Companies");  WHEREAS,  the  beneficial
interest in the Fund is divided into several series of shares, each designated a
"Portfolio", and each representing the interests in a particular managed pool of
securities and other assets;

     WHEREAS,  the Fund has obtained an order from the  Securities  and Exchange
Commission,  dated July 16,  1986  (File No.  812-6324)  granting  Participating
Insurance  Companies and variable  annuity and variable life insurance  separate
accounts  exemptions  from the provisions of sections 9(a),  13(a),  15(a),  and
15(b) of the Investment Company Act of 1940, as amended,  (hereinafter the "1940
Act")  and  Rules  6e-2(b)(15)  and  6e-3(T)(b)(15)  thereunder,  to the  extent
necessary  to  permit  shares  of the  Fund to be sold to and  held by  variable
annuity and variable life  insurance  separate  accounts of both  affiliated and
unaffiliated life insurance companies (hereinafter the "Mixed and Shared Funding
Exemptive  Order")  

     WHEREAS,  the  Fund is  registered  as an  open-end  management  investment
company under the 1940 Act and its shares are  registered  under the  Securities
Act of 1933, as amended (hereinafter the "1933 Act");

     WHEREAS,  the Adviser is duly registered as an investment adviser under the
federal Investment Advisers Act of 1940;

     WHEREAS,  the Company has  registered  or will  register  certain  variable
annuity  and/or  life  insurance  contracts  under  the  1933  Act  (hereinafter
"Contracts") (unless an exemption from registration is available);


     WHEREAS,  the  Accounts  are or will be duly  organized,  validly  existing
segregated  asset accounts,  established by resolution of the Board of Directors
of the Company,  to set aside and invest  assets  attributable  to the aforesaid
variable  contracts (the Contract(s) and the Account(s) covered by the Agreement
are  specified  in  Schedule 2 attached  hereto,  as may be  modified  by mutual
consent from time to time);

     WHEREAS,  the Company has  registered or will register the Accounts as unit
investment  trusts under the 1940 Act (unless an exemption from  registration is
available);

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the Company  intends to  purchase  shares in the  Portfolios  (the
Portfolios covered by this Agreement are specified in Schedule 2 attached hereto
as may be  modified  by mutual  consent  from  time to  time),  on behalf of the
Accounts to fund the Contracts  named in Schedule 3, as may be amended from time
to time by mutual  consent,  and the Fund is  authorized  to sell such shares to
unit investment trusts such as the Accounts at net asset value; and


     NOW,  THEREFORE,  in consideration of their mutual promises,  the Fund, the
Adviser and the Company agree as follows:

ARTICLE I. Sale of Fund Shares

     1.1. The Fund agrees to sell to the Company  those shares of the Fund which
the Company  orders on behalf of the Account,  executing  such orders on a daily
basis at the net asset  value  next  computed  after  receipt by the Fund or its
designee of the order for the shares of the Fund.  For  purposes of this Section
1.1,  the Company  shall be the  designee of the Fund for receipt of such orders
from each Account and receipt by such designee shall  constitute  receipt by the
Fund;  provided that the Fund  receives  written (or  facsimile)  notice of such
order by 9:30 a.m. New York time on the next following  Business Day.  "Business
Day" shall mean any day on which the New York Stock Exchange is open for trading
and on which the Fund  calculates  its net asset value  pursuant to the rules of
the SEC.  

     1.2. The Company  shall pay for Fund shares on the next  Business Day after
it places an order to  purchase  Fund  shares in  accordance  with  Section  1.1
hereof. Payment shall be in federal funds transmitted by wire or by a credit for
any shares redeemed.

     1.3.  The Fund agrees to make Fund  shares  available  for  purchase at the
applicable net asset value per share by the Company for their separate  Accounts
listed in  Schedule 1 on those days on which the Fund  calculates  its net asset
value  pursuant  to rules  of the  SEC;  provided,  however,  that the  Board of
Trustees of the Fund  (hereinafter  the "Trustees") may refuse to sell shares of
any  Portfolio to any person,  or suspend or terminate the offering of shares of
any  Portfolio  if such action is required by law or by  regulatory  authorities
having  jurisdiction  or is, in the sole  discretion of the Trustees,  acting in
good  faith  and in  light of  their  fiduciary  duties  under  federal  and any
applicable  state  laws,  in  the  best  interests  of the  shareholders  of any
Portfolio.

     1.4. The Fund agrees to redeem,  upon the  Company's  request,  any full or
fractional shares of the Fund held by the Company,  executing such requests on a
daily basis at the net asset value next  computed  after  receipt by the Fund or
its  designee of the request for  redemption.  For purposes of this Section 1.4,
the  Company  shall be the  designee  of the Fund for  receipt of  requests  for
redemption  and receipt by such designee shall  constitute  receipt by the Fund;
provided that the Fund receives  written (or  facsimile)  notice of such request
for  redemption by 9:30 a.m. New York time on the next  following  Business Day.
Payment shall be made within the time period specified in the Fund's  prospectus
or statement of additional information,  in federal funds transmitted by wire to
the Company's account as designated by the Company in writing from time to time.


     1.5.  The Company  shall pay for the Fund shares on the next  Business  Day
after an order to purchase  shares is made in accordance  with the provisions of
Section  1.4  hereof.  Payment  shall be in federal  funds  transmitted  by wire
pursuant  to the  instructions  of the Fund's  treasurer  or by a credit for any
shares redeemed.


     1.6. The Company agree to purchase and redeem the shares of the  Portfolios
named in Schedule 2 offered by the then  current  prospectus  and  statement  of
additional  information  of the Fund in accordance  with the  provisions of such
prospectus and statement of additional information. The Company shall not permit
any person other than a Contract owner to give instructions to the Company which
would require the Company to redeem or exchange shares of the Fund.  

ARTICLE II. Sales Material,  Prospectuses  and Other Reports 

     2.1. The Company shall furnish, or shall cause to be furnished, to the Fund
or its designee, each piece of sales literature or other promotional material in
which the Fund or the Adviser is named,  at least ten Business Days prior to its
use.  No such  material  shall  be used if the Fund or its  designee  reasonably
object to such use within ten  Business  Days  after  receipt of such  material.
"Business  Day" shall mean any day in which the New York Stock  Exchange is open
for trading and in which the Fund calculates its net asset value pursuant to the
rules of the Securities and Exchange Commission.


     2.2. The Company shall not give any information or make any representations
or statements on behalf of the Fund or  concerning  the Fund in connection  with
the  sale  of the  Contracts  other  than  the  information  or  representations
contained in the  registration  statement or prospectus for the Fund shares,  as
such  registration  statement and prospectus may be amended or supplemented from
time to  time,  or in  reports  or proxy  statements  for the  Fund,  or in sale
literature or other  promotional  material approved by the Fund or its designee,
except with the permission of the Fund.

     2.3. For purposes of this Article II, the phrase "sales literature or other
promotional  material"  means  advertisements  (such as material  published,  or
designed  for use  in,  a  newspaper,  magazine,  or  other  periodical,  radio,
television,  telephone or tape recording,  videotape display, signs or billboard
or electronic media), and sales literature (such as brochures, circulars, market
letters and form letters),  distributed or made generally available to customers
or the public.

     2.4.  The Fund  shall  provide a copy of its  current  prospectus  within a
reasonable  period of its  filing  date,  and  provide  other  assistance  as is
reasonably necessary in order for the Company once each year (or more frequently
if the  prospectus  for the  Fund  is  supplemented  or  amended)  to  have  the
prospectus for the Contracts and the Fund's  prospectus  printed together in one
document  (such printing to be at the Company's  expense).  The Adviser shall be
permitted to review and approve the typeset form of the Fund's  Prospectus prior
to such printing.

     2.5. The Fund or the Adviser shall  provide the Company with either:  (i) a
copy of the Fund's proxy material,  reports to shareholders,  other  information
relating  to  the  Fund  necessary  to  prepare  financial  reports,  and  other
communications  to shareholders for printing and distribution to Contract owners
at the  Company's  expense,  or (ii) camera  ready  and/or  printed  copies,  if
appropriate,  of such  material  for  distribution  to  Contract  owners  at the
Company'  expense,  within a reasonable period of the filing date for definitive
copies of such  material.  The Adviser  shall be permitted to review and approve
the typeset form of such proxy  material and  shareholder  reports prior to such
printing provided such materials have been provided within a reasonable period.


ARTICLE III. Fees and Expenses


     3.1.  The Fund and Adviser  shall pay no fee or other  compensation  to the
Company  under  this  agreement,  and  the  Company  shall  pay no fee or  other
compensation to the Fund or Adviser, except as provided herein.

     3.2. All expenses  incident to  performance by each party of its respective
duties under this Agreement  shall be paid by that party.  The Fund shall see to
it that all its shares are  registered and authorized for issuance in accordance
with applicable  federal law and, if and to the extent advisable by the Fund, in
accordance with  applicable  state laws prior to their sale. The Fund shall bear
the  expenses  for the cost of  registration  and  qualification  of the  Fund's
shares,  preparation  and  filing  of the  Fund's  prospectus  and  registration
statement,  proxy  materials and reports,  and the preparation of all statements
and notices required by any federal or state law.

     3.3.  The Company  shall bear the  expenses of  typesetting,  printing  and
distributing  the Fund's  prospectus,  proxy  materials and reports to owners of
Contracts issued by the Company.

     3.4. In the event the Fund adds one or more  additional  Portfolios and the
parties  desire to make such  Portfolios  available to the  respective  Contract
owners as an underlying  investment  medium, a new Schedule 3 or an amendment to
this  Agreement  shall be executed by the parties  authorizing  the  issuance of
shares of the new Portfolios to the particular  Account.  The amendment may also
provide for the  sharing of expenses  for the  establishment  of new  Portfolios
among  Participating  Insurance  Companies desiring to invest in such Portfolios
and the  provision  of funds as the initial  investment  in the new  Portfolios.


ARTICLE IV. Potential Conflicts


     4.1. The Board of Trustees of the Fund (the  "Board") will monitor the Fund
for the existence of any material  irreconcilable conflict between the interests
of the  Contract  owners of all  separate  accounts  investing  in the Fund.  An
irreconcilable material conflict may arise for a variety of reasons,  including:
(a) an action  by any  state  insurance  regulatory  authority;  (b) a change in
applicable  federal or state insurance,  tax, or securities laws or regulations,
or a public ruling,  private letter ruling,  no-action or interpretative letter,
or any similar action by insurance,  tax, or securities regulatory  authorities;
(c) an administrative or judicial decision in any relevant  proceeding;  (d) the
manner in which the  investments  of any  Portfolio  are  being  managed;  (e) a
difference  in  voting  instructions  given by  variable  annuity  contract  and
variable  life  insurance  contract  owners;  or (f) a decision by an insurer to
disregard the voting  instructions of Contract owners.  The Board shall promptly
inform the Company if it determines  that an  irreconcilable  material  conflict
exists and the implications thereof.

     4.2.  The  Company  has  reviewed  a copy of the Mixed and  Shared  Funding
Exemptive Order, and in particular, has reviewed the conditions to the requested
relief set forth therein. The Company agrees to be bound by the responsibilities
of a  participating  insurance  companies  as set forth in the Mixed and  Shared
Funding Exemptive Order,  including without  limitation the requirement that the
Company  report any potential or existing  conflicts of which it is aware to the
Board. The Company will assist the Board in carrying out its responsibilities in
monitoring such conflicts under the Mixed and Shared Funding Exemptive Order, by
providing the Board in a timely manner with all information reasonably necessary
for the Board to consider any issues raised.  This includes,  but is not limited
to, an obligation  by the Company to inform the Board  whenever  Contract  owner
voting  instructions are disregarded and by confirming in writing, at the Fund's
request, that the Company are unaware of any such potential or existing material
irreconcilable conflicts.


     4.3. If it is determined  by a majority of the Board,  or a majority of its
disinterested  Trustees,  that a material  irreconcilable  conflict exists,  the
Company  shall,  at its expense  and to the extent  reasonably  practicable  (as
determined by a majority of the disinterested trustees), take whatever steps are
necessary to remedy or eliminate the irreconcilable  material conflict, up to an
including:  (1) withdrawing the assets  allocable to some or all of the separate
accounts  from  the Fund or any  Portfolio  and  reinvesting  such  assets  in a
different investment medium, including (but not limited to) another Portfolio of
the  Fund,  or  submitting  the  question  whether  such  segregation  should be
implemented  to a vote of all  affected  Contract  owners and,  as  appropriate,
segregating the assets of any appropriate group (i.e.,  annuity contract owners,
life  insurance  contract  owners,  or variable  contract  owners of one or more
Participating  Insurance Companies) that votes in favor of such segregation,  or
offering to the affected Contract owners the option of making such a change; and
(2)  establishing  a new  registered  management  investment  company or managed
separate account.

     4.4. If a material  irreconcilable conflict arises because of a decision by
the Company to disregard  Contract owner voting  instructions  and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required, at the Fund's election, to withdraw the Account's investment in
the Fund and terminate this Agreement;  provided,  however, that such withdrawal
and  termination  shall be  limited  to the  extent  required  by the  foregoing
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested  members of the Board.  Any such withdrawal and  termination  must
take place within six (6) months after the Fund gives  written  notice that this
provision  is being  implemented,  and until the end of the six month period the
Fund  shall  continue  to accept and  implement  orders by the  Company  for the
purchase and redemption of shares of the Fund.

     4.5. If a material  irreconcilable  conflict  arises  because a  particular
state insurance  regulator's  decision  applicable to the Company conflicts with
the  majority of other state  regulators,  then the Company  will  withdraw  the
Account's  investment in the Fund and terminate this Agreement within six months
after the Board informs the Company in writing that it has determined  that such
decision has created an irreconcilable  material  conflict;  provided,  however,
that such withdrawal and termination  shall be limited to the extent required by
the foregoing  material  irreconcilable  conflict as determined by a majority of
the disinterested members of the Board. Until the end of the foregoing six month
period,  the Fund shall  continue to accept and implement  orders by the Company
for the purchase and  redemption  of shares of the Fund,  subject to  applicable
regulatory limitation.

     4.6. For purposes of Sections 4.3 through 4.6 of this Agreement, a majority
of the  disinterested  members of the Board shall determine whether any proposed
action adequately remedies any irreconcilable material conflict, but in no event
will the Fund be required to establish a new funding  medium for the  Contracts.
The Company  shall not be  required  by Section  4.3 to  establish a new funding
medium  for  Contracts  if an  offer  to do so has  been  declined  by vote of a
majority of Contract owners materially  adversely affected by the irreconcilable
material  conflict.  In the event that the Board  determines  that any  proposed
action does not adequately remedy any irreconcilable material conflict, then the
Company  will  withdraw  the  particular  Account's  investment  in the Fund and
terminate  this  Agreement  within six (6) months  after the Board  informs  the
Company in writing of the foregoing determination,  provided, however, that such
withdrawal and  termination  shall be limited to the extent required by any such
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested members of the Board.

ARTICLE V. Applicable Law

     5.1.  This  Agreement   shall  be  construed  and  the  provisions   hereof
interpreted under and in accordance with the laws of the State of New York.

     5.2. This Agreement  shall be subject to the  provisions of the 1933,  1934
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes, rules and regulations as the Securities and
Exchange  Commission  may grant  (including,  but not  limited to, the Mixed and
Shared Funding  Exemptive  Order) and the terms hereof shall be interpreted  and
construed in accordance therewith.

ARTICLE VI.       Termination

     6.1 This Agreement  shall terminate with respect to some or all Portfolios:

          (a) at the option of any party upon six month's advance written notice
     to the other parties;

          (b) at the  option  of  the  Company  to the  extent  that  shares  of
     Portfolios are not  reasonably  available to meet the  requirements  of its
     Contracts or are not  appropriate  funding  vehicles for the Contracts,  as
     determined by the Company  reasonably  and in good faith.  Prompt notice of
     the election to terminate for such cause and an  explanation  of such cause
     shall be furnished by the Company; or 

          (c) as provided in Article IV 6.2.  It is  understood  and agreed that
     the right of any party  hereto to  terminate  this  Agreement  pursuant  to
     Section 6.1(a) may be exercised for cause or for no cause.

ARTICLE VII.      Notices

          Any notice  shall be  sufficiently  given when sent by  registered  or
     certified  mail to the other  party at the  address of such party set forth
     below or at such other  address as such party may from time to time specify
     to the other party.

                  If to the Fund:
                           Oppenheimer Variable Account Funds
                           c/o OppenheimerFunds, Inc.
                           2 World Trade Center
                           New York, NY 10048-0203
                           Attn: Legal Department

                  If to the Adviser:

                           OppenheimerFunds, Inc.
                           2 World Trade Center
                           New York, NY 10048-0203
                           Attn: General Counsel

                  If to the Company:




ARTICLE VIII.     Miscellaneous


                  8.1.   Subject  to  the  requirements  of  legal  process  and
regulatory  authority,  each party hereto shall treat as confidential  the names
and  addresses of the owners of the  Contracts  and all  information  reasonably
identified as  confidential  in writing by any other party hereto and, except as
permitted by this  Agreement,  shall not disclose,  disseminate  or utilize such
names and  addresses  and other  confidential  information  without  the express
written  consent of the  affected  party until such time as it may come into the
public domain.

     8.2.  The  captions in this  Agreement  are  included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     8.3.  This  Agreement  may  be  executed  simultaneously  in  two  or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     8.4. If any provision of this Agreement  shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

     8.5. Each party hereto shall cooperate with, and promptly notify each other
party and all appropriate governmental authorities (including without limitation
the Securities and Exchange  Commission,  the National Association of Securities
Dealers,  Inc. and state insurance regulators) and shall permit such authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions contemplated hereby.

     8.6. The rights,  remedies and obligations  contained in this Agreement are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

     8.7.  It is  understood  by  the  parties  that  this  Agreement  is not an
exclusive arrangement in any respect.

     8.8.  The  Company  and the  Adviser  each  understand  and agree  that the
obligations  of  the  Fund  under  this  Agreement  are  not  binding  upon  any
shareholder  of the  Fund  personally,  but bind  only  the Fund and the  Fund's
property;  the Company and the Adviser each  represent that it has notice of the
provisions  of the  Declaration  of Trust of the  Fund  disclaiming  shareholder
liability for acts or obligations of the Fund.

     8.9. This  Agreement  shall not be assigned by any party hereto without the
prior written consent of all the parties.

     8.10.  This Agreement sets forth the entire  agreement  between the parties
and supercedes all prior communications,  agreements and understandings, oral or
written, between the parties regarding the subject matter hereof.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized  representative
and its seal to be hereunder affixed as of the date specified below.

_____________ LIFE INSURANCE COMPANY






By: __________________________________


Title: _______________________________

Date: ________________________________



OPPENHEIMER VARIABLE ACCOUNT
FUNDS

By: __________________________________

Title: _______________________________

Date: ________________________________





OPPENHEIMERFUNDS, INC.

By:______________________________________

Title: __________________________________

Date: ________________________________


<PAGE>

                                    FORM OF
                             PARTICIPATION AGREEMENT
                 AMONG TEMPLETON VARIABLE PRODUCTS SERIES FUND,
                    FRANKLIN TEMPLETON DISTRIBUTORS, INC. and
                       GLENBROOK LIFE AND ANNUITY COMPANY

     THIS AGREEMENT made as of  ____________,  1998,  among  Templeton  Variable
Products Series Fund (the "Trust"),  an open-end  management  investment company
organized  as a business  trust  under  Massachusetts  law,  Franklin  Templeton
Distributors,  Inc., a California corporation, the Trust's principal underwriter
("Underwriter"),  and  Glenbrook  Life and  Annuity  Company,  a life  insurance
company  organized as a corporation  under Illinois law (the "Company"),  on its
own behalf and on behalf of each  segregated  asset  account of the  Company set
forth in Schedule A, as may be amended from time to time (the "Accounts").

                              W I T N E S S E T H:

     WHEREAS,   the  Trust  is  registered  with  the  Securities  and  Exchange
Commission (the "SEC") as an open-end  management  investment  company under the
Investment  Company  Act of  1940,  as  amended  (the  "1940  Act"),  and has an
effective  registration  statement relating to the offer and sale of the various
series of its shares  under the  Securities  Act of 1933,  as amended (the "1933
Act");

     WHEREAS,  the Trust and the Underwriter desire that Trust shares be used as
an  investment  vehicle for separate  accounts  established  for  variable  life
insurance  policies  and  variable  annuity  contracts  to be  offered  by  life
insurance  companies which have entered into fund participation  agreements with
the Trust (the "Participating Insurance Companies");

     WHEREAS,  the  beneficial  interest  in the Trust is divided  into  several
series of shares,  each series  representing an interest in a particular managed
portfolio of securities and other assets, and certain of those series,  named in
Schedule B, (the  "Portfolios")  are to be made  available  for  purchase by the
Company for the Accounts; and

     WHEREAS,  the Trust has received an order from the SEC,  dated November 16,
1993 (File No. 812-8546),  granting Participating  Insurance Companies and their
separate accounts  exemptions from the provisions of Sections 9(a), 13(a), 15(a)
and  15(b)  of the  1940  Act,  and  Rules  6e-2  (b) (15) and 6e-3 (T) (b) (15)
thereunder,  to the extent necessary to permit shares of the Trust to be sold to
and held by variable  annuity and variable life insurance  separate  accounts of
both affiliated and unaffiliated life insurance  companies and certain qualified
pension and retirement plans (the "Shared Funding Exemptive Order");

     WHEREAS, the Company has registered or will register each Account as a unit
investment trust under the 1940 Act unless an exemption from registration  under
the 1940 Act is available and the Trust has been so advised;  and has registered
or will register certain variable annuity  contracts and variable life insurance
policies,  listed on Schedule C attached hereto,  under which the portfolios are
to be made available as investment vehicles (the "Contracts") under the 1933 Act
unless  such  interests  under the  Contracts  in the  Accounts  are exempt from
registration under the 1933 Act and the Trust has been so advised;

     WHEREAS,  each Account is a duly  organized,  validly  existing  segregated
asset  account,  established  by  resolution  of the Board of  Directors  of the
Company,  on the date shown for such account on Schedule A hereto,  to set aside
and invest assets attributable to one or more Contracts; and

     WHEREAS,  the  Underwriter  is  registered  as a  broker  dealer  with  the
Securities and Exchange Commission under the Securities Exchange Act of 1934, as
amended  (the "1934  Act"),  and is a member in good  standing  of the  National
Association of Securities Dealers, Inc. ("NASD"); and

     WHEREAS,  each investment adviser listed on Schedule B (each, an "Adviser")
is duly registered as an investment adviser under the Investment Advisers Act of
1940, as amended ("Advisers Act") and any applicable state securities laws;

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the Company intends to purchase shares in the Portfolios on behalf
of each Account to fund certain of the aforesaid  Contracts and the  Underwriter
is authorized to sell such shares to unit investment trusts such as each Account
at net asset value;

     NOW THEREFORE, in consideration of their mutual promises, the parties agree
as follows:


                                   ARTICLE I.
                Purchase and Redemption of Trust Portfolio Shares

     1.1. For purposes of this Article I, the Company shall be the Trust's agent
for receipt of purchase  orders and  requests  for  redemption  relating to each
Portfolio  from each Account,  provided  that the Company  notifies the Trust of
such purchase  orders and requests for  redemption by 9:00 a.m.  Eastern time on
the next following Business Day, as defined in Section 1.3.

     1.2.  The Trust  agrees to make shares of the  Portfolios  available to the
Accounts  for  purchase  at the net asset  value per share next  computed  after
receipt of a  purchase  order by the Trust (or its  agent),  as  established  in
accordance  with the  provisions  of the then  current  prospectus  of the Trust
describing  Portfolio  purchase  procedures  on those  days on which  the  Trust
calculates its net asset value pursuant to rules of the SEC, and the Trust shall
use its best efforts to calculate  such net asset value on each day on which the
New York Stock Exchange ("NYSE") is open for trading.  The Company will transmit
orders  from  time to time  to the  Trust  for the  purchase  of  shares  of the
Portfolios. The Trustees of the Trust (the "Trustees") may refuse to sell shares
of any  Portfolio to any person,  or suspend or terminate the offering of shares
of any Portfolio if such action is required by law or by regulatory  authorities
having jurisdiction or if, in the sole discretion of the Trustees acting in good
faith and in light of their  fiduciary  duties under federal and any  applicable
state laws,  such action is deemed in the best interests of the  shareholders of
such Portfolio.

     1.3 The  Company  shall  submit  payment  for the  purchase  of shares of a
Portfolio  on behalf of an Account no later  than the close of  business  on the
next Business Day after the Trust receives the purchase order.  Payment shall be
made  in  federal  funds  transmitted  by wire to the  Trust  or its  designated
custodian.  Upon receipt by the Trust of the federal funds so wired,  such funds
shall  cease to be the  responsibility  of the  Company  and  shall  become  the
responsibility of the Trust for this purpose.  "Business Day" shall mean any day
on which the NYSE is open for trading and on which the Trust  calculates its net
asset value pursuant to the rules of the SEC.

     1.4 The Trust  will  redeem for cash any full or  fractional  shares of any
Portfolio,  when  requested  by the Company on behalf of an Account,  at the net
asset  value  next  computed  after  receipt  by the Trust (or its agent) of the
request for redemption,  as established in accordance with the provisions of the
then current prospectus of the Trust describing Portfolio redemption procedures.
The Trust shall make payment for such shares in the manner established from time
to time by the Trust.  Redemption  with respect to a Portfolio  will normally be
paid to the Company for an Account in federal funds  transmitted  by wire to the
Company  before the close of business on the next Business Day after the receipt
of the request for redemption.  Such payment may be delayed if, for example, the
Portfolio's  cash  position so requires or if  extraordinary  market  conditions
exist,  but in no event shall  payment be delayed  for a greater  period than is
permitted by the 1940 Act.

     1.5 Payments for the  purchase of shares of the Trust's  Portfolios  by the
Company  under  Section 1.3 and  payments  for the  redemption  of shares of the
Trust's  Portfolios  under Section 1.4 may be netted  against one another on any
Business Day for the purpose of  determining  the amount of any wire transfer on
that Business Day.

     1.6 Issuance and transfer of the Trust's  Portfolio  shares will be by book
entry only. Stock certificates will not be issued to the Company or the Account.
Portfolio  Shares  purchased from the Trust will be recorded in the  appropriate
title for each Account or the appropriate subaccount of each Account.

     1.7 The Trust shall furnish,  on or before the ex-dividend  date, notice to
the Company of any income dividends or capital gain distributions payable on the
shares of any Portfolio of the Trust.  The Company  hereby elects to receive all
such  income  dividends  and  capital  gain  distributions  as are  payable on a
Portfolio's shares in additional shares of the Portfolio. The Trust shall notify
the Company of the number of shares so issued as payment of such  dividends  and
distributions.

     1.8 The Trust shall calculate the net asset value of each Portfolio on each
Business  Day,  as defined in Section  1.3.  The Trust  shall make the net asset
value per share for each  Portfolio  available to the Company or its  designated
agent on a daily basis as soon as reasonably practical after the net asset value
per  share is  calculated  (normally  by 6:30 p.m.  Eastern  time) and shall use
reasonable efforts to make such net asset value per share available by 7:00 p.m.
Eastern time each Business Day.

     1.9 The  Trust  agrees  that  its  Portfolio  shares  will be sold  only to
Participating  Insurance  Companies and their  separate  accounts and to certain
qualified  pension and  retirement  plans to the extent  permitted by the Shared
Funding Exemptive Order. No shares of any Portfolio will be sold directly to the
general  public.  The Company  agrees that it will use Trust shares only for the
purposes of funding the Contracts  through the Accounts listed in Schedule A, as
amended from time to time.

     1.10 The Company agrees that all net amounts  available under the Contracts
shall be invested in the Trust, in such other Funds advised by an Adviser or its
affiliates as may be mutually agreed to in writing by the parties hereto,  or in
the Company's  general account,  provided that such amounts may also be invested
in an  investment  company  other than the Trust if:  (a) such other  investment
company,  or series  thereof,  has  investment  objectives  or policies that are
substantially  different  from the  investment  objectives  and  policies of the
Portfolios;  or (b) the  Company  gives the Trust  and the  Underwriter  45 days
written notice of its intention to make such other investment  company available
as a funding vehicle for the Contracts;  or (c) such other investment company is
available as a funding  vehicle for the Contracts at the date of this  Agreement
and the Company so informs the Trust and the Underwriter  prior to their signing
this Agreement (a list of such investment  companies  appearing on Schedule D to
this  Agreement);  or (d) the Trust or  Underwriter  consents to the use of such
other investment company.

     1.11 The Trust agrees that all Participating Insurance Companies shall have
the obligations and responsibilities regarding pass-through voting and conflicts
of interest  corresponding  to those contained in Section 2.10 and Article IV of
this Agreement.

     1.12  Each  party  to  this  Agreement  shall  have  the  right  to rely on
information or confirmations provided by any other party (or by any affiliate of
any other  party),  and shall not be liable in the event  that an error  results
from any incorrect information or confirmations  supplied by any other party. If
an error is made in reliance upon incorrect  information or  confirmations,  any
amount  required to make a Contract  owner's account whole shall be borne by the
party who provided the incorrect information or confirmation.

                                   ARTICLE II.
                  Obligations of the Parties; Fees and Expenses

     2.1 The Trust shall prepare and be responsible  for filing with the SEC and
any state  regulators  requiring such filing all shareholder  reports,  notices,
proxy materials (or similar  materials such as voting  instruction  solicitation
materials),  prospectuses and statements of additional information of the Trust.
The Trust shall bear the costs of registration  and  qualification of its shares
of the  Portfolios,  preparation  and  filing  of the  documents  listed in this
Section  2.1 and all taxes to which an issuer is  subject  on the  issuance  and
transfer of its shares.

     2.2 At the option of the Company, the Trust or the Underwriter shall either
(a) provide the Company  with as many copies of portions of the Trust's  current
prospectus,   annual   report,   semi-annual   report   and  other   shareholder
communications, including any amendments or supplements to any of the foregoing,
pertaining  specifically  to the  Portfolios  as the  Company  shall  reasonably
request;  or (b) provide the Company with a camera ready copy of such  documents
in a form suitable for printing and from which information relating to series of
the Trust other than the Portfolios has been deleted to the extent  practicable.
The  Trust or the  Underwriter  shall  provide  the  Company  with a copy of its
current  statement  of  additional  information,  including  any  amendments  or
supplements,  in a form  suitable for  duplication  by the Company.  Expenses of
furnishing  such documents for marketing  purposes shall be borne by the Company
and expenses of furnishing  such documents for current  contract owners invested
in the Trust shall be borne by the Trust or the Underwriter.

     2.3 The Trust (at its expense) shall provide the Company with copies of any
Trust-sponsored proxy materials in such quantity as the Company shall reasonably
require for distribution to Contract owners. The Company shall bear the costs of
distributing  proxy materials (or similar materials such as voting  solicitation
instructions), prospectuses and statements of additional information to Contract
owners. The Company assumes sole responsibility for ensuring that such materials
are delivered to Contract owners in accordance with applicable federal and state
securities laws.

     2.4 If and to the extent  required by law, the Company  shall:  (i) solicit
voting  instructions  from  Contract  owners;  (ii)  vote the  Trust  shares  in
accordance with the instructions  received from Contract owners;  and (iii) vote
Trust shares for which no instructions have been received in the same proportion
as Trust shares of such Portfolio for which instructions have been received;  so
long as and to the extent that the SEC  continues to  interpret  the 1940 Act to
require pass-through voting privileges for variable contract owners. The Company
reserves the right to vote Trust shares held in any segregated  asset account in
its own right, to the extent permitted by law.

     2.5  Except as  provided  in section  2.6,  the  Company  shall not use any
designation  comprised  in whole or part of the  names  or marks  "Franklin"  or
"Templeton" or any other Trademark relating to the Trust or Underwriter  without
prior written  consent,  and upon  termination of this Agreement for any reason,
the Company  shall cease all use of any such name or mark as soon as  reasonably
practicable.

     2.6 The Company shall furnish, or cause to be furnished to the Trust or its
designee, at least one complete copy of each registration statement, prospectus,
statement of additional  information,  retirement plan disclosure information or
other disclosure documents or similar information,  as applicable  (collectively
"disclosure  documents"),  as  well  as  any  report,  solicitation  for  voting
instructions,   sales  literature  and  other  promotional  materials,  and  all
amendments  to any of the above that  relate to the  Contracts  or the  Accounts
prior to its  first  use.  The  Company  shall  furnish,  or  shall  cause to be
furnished,  to the Trust or its designee each piece of sales literature or other
promotional  material  in which the Trust or an  Adviser  is named,  at least 15
Business Days prior to its use. No such  material  shall be used if the Trust or
its  designee  reasonably  objects to such use within five  Business  Days after
receipt of such material.  For purposes of this paragraph,  "sales literature or
other  promotional  material"  includes,  but is not limited to, portions of the
following that use any Trademark related to the Trust or Underwriter or refer to
the Trust or affiliates of the Trust: advertisements (such as material published
or  designed  for use in a  newspaper,  magazine  or  other  periodical,  radio,
television, telephone or tape recording, videotape display, signs or billboards,
motion  pictures or  electronic  communication  or other  public  media),  sales
literature  (i.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  research
reports,  market letters,  form letters,  seminar texts, reprints or excerpts or
any other  advertisement,  sales  literature or published  article or electronic
communication),  educational  or  training  materials  or  other  communications
distributed or made generally available to some or all agents or employees,  and
disclosure documents, shareholder reports and proxy materials.

     2.7 The Company and its agents shall not give any  information  or make any
representations  or statements  on behalf of the Trust or concerning  the Trust,
the Underwriter or an Adviser in connection with the sale of the Contracts other
than information or representations contained in and accurately derived from the
registration  statement or prospectus for the Trust shares (as such registration
statement  and  prospectus  may be amended or  supplemented  from time to time),
annual and semi-annual reports of the Trust,  Trust-sponsored  proxy statements,
or in sales literature or other  promotional  material  approved by the Trust or
its designee,  except as required by legal process or regulatory  authorities or
with the written permission of the Trust or its designee.

     2.8 The Trust  shall use its best  efforts to  provide  the  Company,  on a
timely basis,  with such  information  about the Trust,  the Portfolios and each
Adviser,  in such form as the Company  may  reasonably  require,  as the Company
shall  reasonably  request in  connection  with the  preparation  of  disclosure
documents and annual and semi-annual reports pertaining to the Contracts.

     2.9 The Trust shall not give any information or make any representations or
statements on behalf of the Company or concerning  the Company,  the Accounts or
the  Contracts  other  than  information  or  representations  contained  in and
accurately  derived  from  disclosure  documents  for  the  Contracts  (as  such
disclosure  documents may be amended or  supplemented  from time to time), or in
materials approved by the Company for distribution including sales literature or
other promotional  materials,  except as required by legal process or regulatory
authorities or with the written permission of the Company.

     2.10 So long as, and to the extent that, the SEC interprets the 1940 Act to
require  pass-through  voting  privileges for Contract owners,  the Company will
provide  pass-through voting privileges to Contract owners whose Contract values
are  invested,  through  the  registered  Accounts,  in  shares  of one or  more
Portfolios  of the Trust.  The Trust shall require all  Participating  Insurance
Companies  to  calculate  voting  privileges  in the same manner and the Company
shall be responsible for assuring that the Accounts  calculate voting privileges
in the manner established by the Trust. With respect to each registered Account,
the Company will vote shares of each Portfolio of the Trust held by a registered
Account and for which no timely voting  instructions  from  Contract  owners are
received in the same proportion as those shares held by that registered  Account
for which voting  instructions are received.  The Company and its agents will in
no way  recommend or oppose or interfere  with the  solicitation  of proxies for
Portfolio shares held to fund the Contracts without the prior written consent of
the Trust, which consent may be withheld in the Trust's sole discretion.

     2.11 The Trust and  Underwriter  shall pay no fee or other  compensation to
the Company under this Agreement  except as provided on Schedule E, if attached.
Nevertheless,  the Trust or the  Underwriter  or an affiliate  may make payments
(other than  pursuant to a Rule 12b-1 Plan) to the Company or its  affiliates or
to the Contracts' underwriter in amounts agreed to by the Underwriter in writing
and such payments may be made out of fees otherwise  payable to the  Underwriter
or its  affiliates,  profits  of the  Underwriter  or its  affiliates,  or other
resources available to the Underwriter or its affiliates.


                                  ARTICLE III.
                         Representations and Warranties

     3.1 The Company  represents  and warrants  that it is an insurance  company
duly organized and in good standing under the laws of its state of incorporation
and that it has legally and validly  established  each  Account as a  segregated
asset account under such law as of the date set forth in Schedule A.

     3.2 The Company represents and warrants that, with respect to each Account,
(1)  the  Company  has  registered  or,  prior  to any  issuance  or sale of the
Contracts,  will register the Account as a unit  investment  trust in accordance
with the  provisions of the 1940 Act to serve as a segregated  asset account for
the  Contracts,  or  (2)  if the  Account  is  exempt  from  registration  as an
investment  company  under  Section  3(c) of the 1940 Act, the Company will make
every  effort to  maintain  such  exemption  and will  notify  the Trust and the
Adviser  immediately  upon having a  reasonable  basis for  believing  that such
exemption no longer applies or might not apply in the future.

     3.3  The  Company  represents  and  warrants  that,  with  respect  to each
Contract,  (1) the Contract will be registered under the 1933 Act, or (2) if the
Contract is exempt from  registration  under Section  3(a)(2) of the 1933 Act or
under Section 4(2) and Regulation D of the 1933 Act, the Company will make every
effort to  maintain  such  exemption  and will  notify the Trust and the Adviser
immediately  upon having a reasonable basis for believing that such exemption no
longer applies or might not apply in the future.  The Company further represents
and  warrants  that  the  Contracts  will be sold by  broker-dealers,  or  their
registered  representatives,  who are registered with the SEC under the 1934 Act
and who are members in good standing of the NASD;  the Contracts  will be issued
and sold in compliance in all material respects with all applicable  federal and
state laws; and the sale of the Contracts shall comply in all material  respects
with state insurance suitability requirements.

     For any unregistered  Accounts which are exempt from registration under the
`40 Act in  reliance  upon  Sections  3(c)(1) or 3(c)(7)  thereof,  the  Company
represents and warrants that:

     (a)  each Account and sub-account thereof has a principal underwriter which
          is registered as a broker-dealer  under the Securities Exchange Act of
          1934, as amended;

     (b)  Trust  shares  are  and  will  continue  to  be  the  only  investment
          securities held by the corresponding Account sub-accounts; and

     (c)  with  regard  to  each  Portfolio,  the  Company,  on  behalf  of  the
          corresponding sub-account, will:

          (1)  seek  instructions  from all  Contract  owners with regard to the
               voting of all proxies  with respect to Trust shares and vote such
               proxies only in accordance  with such  instructions  or vote such
               shares held by it in the same proportion as the vote of all other
               holders of such shares; and

          (2)  refrain  from  substituting  shares of another  security for such
               shares  unless  the SEC has  approved  such  substitution  in the
               manner provided in Section 26 of the `40 Act.

     3.4 The Trust represents and warrants that it is duly organized and validly
existing under the laws of the State of Massachusetts  and that it does and will
comply in all material  respects with the 1940 Act and the rules and regulations
thereunder.

     3.5 The Trust represents and warrants that the Portfolio shares offered and
sold pursuant to this  Agreement  will be registered  under the 1933 Act and the
Trust  shall be  registered  under  the 1940 Act prior to and at the time of any
issuance  or sale  of such  shares.  The  Trust  shall  amend  its  registration
statement  under the 1933 Act and the 1940 Act from time to time as  required in
order to effect the continuous  offering of its shares. The Trust shall register
and  qualify  its shares  for sale in  accordance  with the laws of the  various
states  only  if  and  to the  extent  deemed  advisable  by  the  Trust  or the
Underwriter.

     3.6  The  Trust  represents  and  warrants  that  the  investments  of each
Portfolio  will  comply  with  the  diversification  requirements  for  variable
annuity,  endowment or life  insurance  contracts set forth in Section 817(h) of
the  Internal  Revenue  Code of 1986,  as  amended  ("Code"),  and the rules and
regulations   thereunder,   including  without  limitation  Treasury  Regulation
1.817-5,  and will notify the Company immediately upon having a reasonable basis
for believing any Portfolio has ceased to comply or might not so comply and will
in that event immediately take all reasonable steps to adequately  diversify the
Portfolio to achieve  compliance  within the grace period afforded by Regulation
1.817-5.

     3.7 The Trust  represents and warrants that it is currently  qualified as a
"regulated investment company" under Subchapter M of the Code, that it will make
every  effort  to  maintain  such  qualification  and will  notify  the  Company
immediately  upon having a  reasonable  basis for  believing it has ceased to so
qualify or might not so qualify in the future.

     3.8 The Trust  represents  and warrants  that should it ever desire to make
any payments to finance  distribution  expenses pursuant to Rule 12b-1 under the
1940 Act, the Trustees, including a majority who are not "interested persons" of
the Trust under the 1940 Act (  "disinterested  Trustees" ), will  formulate and
approve any plan under Rule 12b-1 to finance distribution expenses.

     3.9 The Trust  represents  and warrants that it, its  directors,  officers,
employees  and  others  dealing  with the  money or  securities,  or both,  of a
Portfolio  shall at all times be covered by a blanket  fidelity  bond or similar
coverage  for the  benefit of the Trust in an amount  not less that the  minimum
coverage  required by Rule 17g-1 or other  regulations  under the 1940 Act. Such
bond shall  include  coverage  for larceny and  embezzlement  and be issued by a
reputable bonding company.

     3.10  The  Company  represents  and  warrants  that  all of its  directors,
officers,  employees,  investment  advisers,  and other  individuals or entities
dealing  with the money and/or  securities  of the Trust are and shall be at all
times covered by a blanket  fidelity bond or similar coverage for the benefit of
the  Trust,  in an amount not less than $5  million.  The  aforesaid  bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.  The Company agrees to make all reasonable  efforts to see that
this bond or another bond containing these  provisions is always in effect,  and
agrees to notify the Trust and the  Underwriter  in the event that such coverage
no longer applies.

     3.11 The  Underwriter  represents  that each Adviser is duly  organized and
validly  existing under  applicable  corporate law and that it is registered and
will  during  the term of this  Agreement  remain  registered  as an  investment
adviser under the Advisers Act.

     3.12 The Trust  currently  intends for one or more Classes to make payments
to finance its distribution expenses, including service fees, pursuant to a Plan
adopted  under Rule 12b-1  under the 1940 Act ("Rule  12b-1"),  although  it may
determine to  discontinue  such  practice in the future.  To the extent that any
Class of the Trust finances its distribution expenses pursuant to a Plan adopted
under Rule 12b-1,  the Trust  undertakes to comply with any then current SEC and
SEC staff interpretations concerning Rule 12b-1 or any successor provisions.


                                   ARTICLE IV.
                               Potential Conflicts

     4.1 The parties acknowledge that a Portfolio's shares may be made available
for investment to other Participating  Insurance  Companies.  In such event, the
Trustees will monitor the Trust for the existence of any material irreconcilable
conflict  between the  interests  of the  contract  owners of all  Participating
Insurance Companies. An irreconcilable material conflict may arise for a variety
of  reasons,  including:  (a)  an  action  by  any  state  insurance  regulatory
authority;  (b) a change in  applicable  federal  or state  insurance,  tax,  or
securities  laws or  regulations,  or a public  ruling,  private  letter ruling,
no-action or interpretative letter, or any similar action by insurance,  tax, or
securities regulatory authorities; (c) an administrative or judicial decision in
any  relevant  proceeding;  (d) the  manner  in  which  the  investments  of any
Portfolio are being managed;  (e) a difference in voting  instructions  given by
variable annuity contract and variable life insurance  contract owners; or (f) a
decision by an insurer to disregard the voting  instructions of contract owners.
The Trust shall promptly inform the Company of any determination by the Trustees
that an irreconcilable material conflict exists and of the implications thereof.

     4.2 The  Company  agrees to  promptly  report  any  potential  or  existing
conflicts  of which it is aware to the  Trustees.  The  Company  will assist the
Trustees  in  carrying  out  their  responsibilities  under the  Shared  Funding
Exemptive  Order by  providing  the  Trustees  with all  information  reasonably
necessary  for the Trustees to consider  any issues  raised  including,  but not
limited to,  information  as to a decision by the Company to disregard  Contract
owner voting  instructions.  All communications from the Company to the Trustees
may be made in care of the Trust.

     4.3 If it is determined by a majority of the Trustees, or a majority of the
disinterested  Trustees,  that a material  irreconcilable  conflict  exists that
affects the interests of Contract owners, the Company shall, in cooperation with
other Participating Insurance Companies whose contract owners are also affected,
at its own expense and to the extent  reasonably  practicable  (as determined by
the  Trustees)  take  whatever  steps are  necessary to remedy or eliminate  the
irreconcilable material conflict, which steps could include: (a) withdrawing the
assets  allocable to some or all of the Accounts from the Trust or any Portfolio
and reinvesting such assets in a different investment medium, including (but not
limited  to) another  Portfolio  of the Trust,  or  submitting  the  question of
whether or not such  withdrawal  should be implemented to a vote of all affected
Contract owners and, as appropriate, withdrawal of the assets of any appropriate
group (i.e. , annuity contract owners, life insurance policy owners, or variable
contract owners of one or more Participating  Insurance Companies) that votes in
favor of such withdrawal, or offering to the affected Contract owners the option
of making  such a  change;  and (b)  establishing  a new  registered  management
investment company or managed separate account.

     4.4 If a material  irreconcilable  conflict arises because of a decision by
the Company to disregard  Contract owner voting  instructions  and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required,  at the Trust's  election,  to withdraw the affected  Account's
investment  in the Trust and  terminate  this  Agreement  with  respect  to such
Account;  provided,  however,  that such  withdrawal  and  termination  shall be
limited to the extent required by the foregoing material irreconcilable conflict
as determined by a majority of the disinterested  Trustees.  Any such withdrawal
and  termination  must take place  within six (6) months  after the Trust  gives
written notice that this provision is being  implemented.  Until the end of such
six (6) month period, the Trust shall continue to accept and implement orders by
the Company for the purchase and redemption of shares of the Trust.

     4.5 If a material irreconcilable conflict arises because a particular state
insurance  regulator's  decision  applicable  to the  Company  conflicts  with a
majority of other state regulators,  then the Company will withdraw the affected
Account's  investment in the Trust and terminate  this Agreement with respect to
such  Account  within six (6) months  after the  Trustees  inform the Company in
writing that it has determined that such decision has created an  irreconcilable
material conflict; provided, however, that such withdrawal and termination shall
be limited to the  extent  required  by the  foregoing  material  irreconcilable
conflict as determined by a majority of the  disinterested  Trustees.  Until the
end of such six (6)  month  period,  the Trust  shall  continue  to  accept  and
implement orders by the Company for the purchase and redemption of shares of the
Trust.

     4.6 For purposes of Sections 4.3 through 4.6 of this Agreement,  a majority
of the  disinterested  Trustees  shall  determine  whether any  proposed  action
adequately remedies any irreconcilable  material conflict,  but in no event will
the Trust be required to establish a new funding  medium for the  Contracts.  In
the  event  that the  Trustees  determine  that  any  proposed  action  does not
adequately remedy any irreconcilable  material  conflict,  then the Company will
withdraw the  Account's  investment in the Trust and  terminate  this  Agreement
within six (6) months  after the  Trustees  inform the Company in writing of the
foregoing determination; provided, however, that such withdrawal and termination
shall be limited  to the extent  required  by any such  material  irreconcilable
conflict as determined by a majority of the disinterested Trustees.

     4.7 The  Company  shall at  least  annually  submit  to the  Trustees  such
reports,  materials or data as the Trustees may  reasonably  request so that the
Trustees may fully carry out the duties  imposed upon them by the Shared Funding
Exemptive  Order,  and said reports,  materials and data shall be submitted more
frequently if reasonably deemed appropriate by the Trustees.

     4.8 If and to the extent that Rule 6e-2 and Rule  6e-3(T) are  amended,  or
Rule 6e-3 is adopted, to provide exemptive relief from any provision of the 1940
Act or the rules promulgated  thereunder with respect to mixed or shared funding
(as  defined  in the Shared  Funding  Exemptive  Order) on terms and  conditions
materially different from those contained in the Shared Funding Exemptive Order,
then the Trust and/or the  Participating  Insurance  Companies,  as appropriate,
shall take such steps as may be necessary to comply with Rules 6e-2 and 6e-3(T),
as amended, and Rule 6e-3, as adopted, to the extent such rules are applicable.


                                   ARTICLE V.
                                 Indemnification

     5.1 Indemnification By the Company

          (a)  The  Company   agrees  to   indemnify   and  hold   harmless  the
               Underwriter,  the  Trust  and  each  of its  Trustees,  officers,
               employees  and agents and each  person,  if any, who controls the
               Trust   within  the  meaning  of  Section  15  of  the  1933  Act
               (collectively,  the  "Indemnified  Parties" and  individually the
               "Indemnified  Party" for  purposes of this Article V) against any
               and all losses, claims,  damages,  liabilities (including amounts
               paid in settlement with the written consent of the Company, which
               consent   shall  not  be   unreasonably   withheld)  or  expenses
               (including the reasonable costs of investigating or defending any
               alleged loss, claim, damage,  liability or expense and reasonable
               legal   counsel   fees   incurred   in   connection    therewith)
               (collectively,  "Losses"),  to which the Indemnified  Parties may
               become subject under any statute or regulation,  or at common law
               or  otherwise,  insofar as such Losses are related to the sale or
               acquisition of Trust Shares or the Contracts and

               (i)  arise  out of or are based  upon any  untrue  statements  or
                    alleged untrue  statements of any material fact contained in
                    a disclosure  document for the Contracts or in the Contracts
                    themselves or in sales  literature  generated or approved by
                    the Company on behalf of the  Contracts  or Accounts (or any
                    amendment   or   supplement   to  any   of  the   foregoing)
                    (collectively,  "Company Documents" for the purposes of this
                    Article  V), or arise out of or are based upon the  omission
                    or the  alleged  omission to state  therein a material  fact
                    required  to be  stated  therein  or  necessary  to make the
                    statements  therein  not  misleading,   provided  that  this
                    indemnity  shall  not apply as to any  Indemnified  Party if
                    such  statement  or omission or such  alleged  statement  or
                    omission  was  made in  reliance  upon  and  was  accurately
                    derived from written information furnished to the Company by
                    or on behalf of the Trust for use in  Company  Documents  or
                    otherwise  for  use  in  connection  with  the  sale  of the
                    Contracts or Trust shares; or

               (ii) arise out of or result from  statements  or  representations
                    (other than statements or  representations  contained in and
                    accurately  derived  from  Trust  Documents  as  defined  in
                    Section 5.2  (a)(i)) or  wrongful  conduct of the Company or
                    persons  under  its  control,  with  respect  to the sale or
                    acquisition of the Contracts or Trust shares; or

               (iii)arise out of or result from any untrue  statement or alleged
                    untrue  statement  of a  material  fact  contained  in Trust
                    Documents as defined in Section 5.2(a)(i) or the omission or
                    alleged  omission to state  therein a material fact required
                    to be stated  therein or  necessary  to make the  statements
                    therein not  misleading  if such  statement  or omission was
                    made in reliance  upon and  accurately  derived from written
                    information  furnished  to the  Trust by or on behalf of the
                    Company; or

               (iv) arise out of or result  from any  failure by the  Company to
                    provide the services or furnish the materials required under
                    the terms of this Agreement; or

               (v)  arise  out of or  result  from any  material  breach  of any
                    representation  and/or  warranty made by the Company in this
                    Agreement or arise out of or result from any other  material
                    breach of this Agreement by the Company.

                    (b)  The   Company   shall   not  be   liable   under   this
                         indemnification provision with respect to any Losses to
                         which an Indemnified  Party would  otherwise be subject
                         by  reason   of  such   Indemnified   Party's   willful
                         misfeasance,  bad  faith,  or gross  negligence  in the
                         performance  of such  Indemnified  Party's duties or by
                         reason of such Indemnified  Party's reckless  disregard
                         of  obligations  and duties under this  Agreement or to
                         the Trust or Underwriter,  whichever is applicable. The
                         Company   shall   also  not  be   liable   under   this
                         indemnification  provision  with  respect  to any claim
                         made   against  an   Indemnified   Party   unless  such
                         Indemnified  Party shall have  notified  the Company in
                         writing  within a reasonable  time after the summons or
                         other first legal  process  giving  information  of the
                         nature of the claim  shall have been  served  upon such
                         Indemnified  Party (or  after  such  Indemnified  Party
                         shall  have  received  notice  of such  service  on any
                         designated agent), but failure to notify the Company of
                         any such claim shall not  relieve the Company  from any
                         liability  which it may have to the  Indemnified  Party
                         against whom such action is brought  otherwise  than on
                         account of this indemnification  provision. In case any
                         such action is brought against the Indemnified Parties,
                         the Company  shall be entitled to  participate,  at its
                         own expense, in the defense of such action. The Company
                         also shall be entitled  to assume the defense  thereof,
                         with  counsel  satisfactory  to the party  named in the
                         action.  After notice from the Company to such party of
                         the Company's  election to assume the defense  thereof,
                         the Indemnified  Party shall bear the fees and expenses
                         of any  additional  counsel  retained  by it,  and  the
                         Company  will not be liable to such  party  under  this
                         Agreement for any legal or other expenses  subsequently
                         incurred by such party independently in connection with
                         the  defense  thereof  other than  reasonable  costs of
                         investigation.


          (c)  The  Indemnified  Parties will promptly notify the Company of the
               commencement  of any  litigation or  proceedings  against them in
               connection  with the  issuance or sale of the Trust shares or the
               Contracts or the operation of the Trust.

     5.2 Indemnification By The Underwriter

          (a)  The  Underwriter  agrees  to  indemnify  and  hold  harmless  the
               Company,  the  underwriter  of  the  Contracts  and  each  of its
               directors and officers and each person,  if any, who controls the
               Company  within  the  meaning  of  Section  15 of  the  1933  Act
               (collectively,  the  "Indemnified  Parties" and  individually  an
               "Indemnified Party" for purposes of this Section 5.2) against any
               and all losses, claims,  damages,  liabilities (including amounts
               paid in settlement with the written  consent of the  Underwriter,
               which  consent  shall not be  unreasonably  withheld) or expenses
               (including the reasonable costs of investigating or defending any
               alleged loss, claim, damage,  liability or expense and reasonable
               legal   counsel   fees   incurred   in   connection    therewith)
               (collectively,  "Losses")  to which the  Indemnified  Parties may
               become  subject  under any statute,  at common law or  otherwise,
               insofar as such Losses are related to the sale or  acquisition of
               the Trust's Shares or the Contracts and:

               (i)  arise  out of or are based  upon any  untrue  statements  or
                    alleged untrue  statements of any material fact contained in
                    the Registration  Statement,  prospectus or sales literature
                    of the Trust (or any  amendment or  supplement to any of the
                    foregoing)  (collectively,  the "Trust  Documents") or arise
                    out  of or are  based  upon  the  omission  or  the  alleged
                    omission  to state  therein a material  fact  required to be
                    stated therein or necessary to make the  statements  therein
                    not  misleading,  provided that this  agreement to indemnify
                    shall  not  apply  as  to  any  Indemnified  Party  if  such
                    statement or omission of such alleged  statement or omission
                    was made in reliance upon and in conformity with information
                    furnished to the Underwriter or Trust by or on behalf of the
                    Company for use in the Registration  Statement or prospectus
                    for the Trust or in sales  literature  (or any  amendment or
                    supplement) or otherwise for use in connection with the sale
                    of the Contracts or Trust shares; or

               (ii) arise out of or as a result of statements or representations
                    (other than statements or  representations  contained in the
                    disclosure  documents or sales  literature for the Contracts
                    not  supplied  by  the  Underwriter  or  persons  under  its
                    control)  or  wrongful  conduct  of the  Trust,  Adviser  or
                    Underwriter or persons under their control,  with respect to
                    the sale or  distribution  of the Contracts or Trust shares;
                    or

               (iii)arise  out  of  any  untrue   statement  or  alleged  untrue
                    statement  of a  material  fact  contained  in a  disclosure
                    document or sales literature covering the Contracts,  or any
                    amendment thereof or supplement  thereto, or the omission or
                    alleged  omission to state  therein a material fact required
                    to be stated  therein or necessary to make the  statement or
                    statements  therein not  misleading,  if such  statement  or
                    omission was made in reliance upon information  furnished to
                    the Company by or on behalf of the Trust; or

               (iv) arise as a result of any failure by the Trust to provide the
                    services and furnish the  materials  under the terms of this
                    Agreement (including a failure,  whether unintentional or in
                    good faith or  otherwise,  to comply with the  qualification
                    representation  specified  in Section 3.7 of this  Agreement
                    and the  diversification  requirements  specified in Section
                    3.6 of this Agreement); or

               (v)  arise  out of or  result  from any  material  breach  of any
                    representation  and/or  warranty made by the  Underwriter in
                    this  Agreement  or arise  out of or  result  from any other
                    material  breach of this  Agreement by the  Underwriter;  as
                    limited by and in accordance with the provisions of Sections
                    5.2(b) and 5.2(c) hereof.

          (b)  The  Underwriter  shall not be liable under this  indemnification
               provision  with  respect  to any  Losses to which an  Indemnified
               Party would  otherwise  be subject by reason of such  Indemnified
               Party's willful  misfeasance,  bad faith, or gross  negligence in
               the performance of such  Indemnified  Party's duties or by reason
               of such Indemnified Party's reckless disregard of obligations and
               duties  under this  Agreement  or to each Company or the Account,
               whichever is applicable.

          (c)  The  Underwriter  shall not be liable under this  indemnification
               provision  with respect to any claim made against an  Indemnified
               Party  unless  such  Indemnified  Party shall have  notified  the
               Underwriter in writing within a reasonable time after the summons
               or other first legal process giving  information of the nature of
               the claim shall have been served upon such Indemnified  Party (or
               after such  Indemnified  Party shall have received notice of such
               service  on any  designated  agent),  but  failure  to notify the
               Underwriter  of any such claim shall not relieve the  Underwriter
               from any  liability  which it may have to the  Indemnified  Party
               against whom such action is brought  otherwise than on account of
               this  indemnification  provision.  In case  any  such  action  is
               brought against the Indemnified  Parties, the Underwriter will be
               entitled  to  participate,  at its own  expense,  in the  defense
               thereof.  The  Underwriter  also shall be  entitled to assume the
               defense thereof,  with counsel satisfactory to the party named in
               the action.  After notice from the  Underwriter  to such party of
               the  Underwriter's  election to assume the defense  thereof,  the
               Indemnified  Party  shall  bear the  expenses  of any  additional
               counsel retained by it, and the Underwriter will not be liable to
               such party under this  Agreement for any legal or other  expenses
               subsequently  incurred by such party  independently in connection
               with  the  defense  thereof  other  than   reasonable   costs  of
               investigation.

          (d)  The  Company  agrees  promptly to notify the  Underwriter  of the
               commencement  of any litigation or proceedings  against it or any
               of its officers or directors in  connection  with the issuance or
               sale of the Contracts or the operation of each Account.

     5.3 Indemnification By The Trust

          (a)  The Trust agrees to indemnify and hold harmless the Company,  and
               each of its directors  and officers and each person,  if any, who
               controls the Company within the meaning of Section 15 of the 1933
               Act (collectively, the "Indemnified Parties" for purposes of this
               Section  5.3)  against  any  and  all  losses,  claims,  damages,
               liabilities  (including  amounts  paid  in  settlement  with  the
               written  consent  of  the  Trust,  which  consent  shall  not  be
               unreasonably  withheld) or litigation  (including legal and other
               expenses)  to which the  Indemnified  Parties may become  subject
               under any statute,  at common law or  otherwise,  insofar as such
               losses, claims,  damages,  liabilities or expenses (or actions in
               respect thereof) or settlements result from the gross negligence,
               bad  faith or  willful  misconduct  of the  Board  or any  member
               thereof,  are related to the  operations of the Trust,  and arise
               out of or result from any material  breach of any  representation
               and/or  warranty made by the Trust in this Agreement or arise out
               of or result from any other material  breach of this Agreement by
               the Trust; as limited by and in accordance with the provisions of
               Section 5.3(b) and 5.3(c) hereof.  It is understood and expressly
               stipulated  that  neither  the holders of shares of the Trust nor
               any  Trustee,  officer,  agent or  employee of the Trust shall be
               personally  liable  hereunder,  nor shall any resort to be had to
               other  private  property  for the  satisfaction  of any  claim or
               obligation hereunder, but the Trust only shall be liable.

          (b)  The  Trust  shall  not  be  liable  under  this   indemnification
               provision   with   respect  to  any  losses,   claims,   damages,
               liabilities  or  litigation  incurred  or  assessed  against  any
               Indemnified Party as such may arise from such Indemnified Party's
               willful  misfeasance,  bad  faith,  or  gross  negligence  in the
               performance  of such  Indemnified  Party's duties or by reason of
               such Indemnified  Party's  reckless  disregard of obligations and
               duties under this  Agreement or to the  Company,  the Trust,  the
               Underwriter or each Account, whichever is applicable.

          (c)  The  Trust  shall  not  be  liable  under  this   indemnification
               provision  with respect to any claim made against an  Indemnified
               Party unless such Indemnified Party shall have notified the Trust
               in writing  within a  reasonable  time after the summons or other
               first  legal  process  giving  information  of the  nature of the
               claims  shall have been  served upon such  Indemnified  Party (or
               after such  Indemnified  Party shall have received notice of such
               service on any designated agent), but failure to notify the Trust
               of any such claim shall not relieve the Trust from any  liability
               which it may have to the  Indemnified  Party  against  whom  such
               action   is   brought   otherwise   than  on   account   of  this
               indemnification  provision.  In case any such  action is  brought
               against the  Indemnified  Parties,  the Trust will be entitled to
               participate,  at its own  expense,  in the defense  thereof.  The
               Trust also shall be entitled to assume the defense thereof,  with
               counsel  satisfactory  to the party  named in the  action.  After
               notice  from the Trust to such party of the  Trust's  election to
               assume the defense thereof,  the Indemnified Party shall bear the
               fees and expenses of any additional  counsel  retained by it, and
               the Trust will not be liable to such party  under this  Agreement
               for any legal or other  expenses  subsequently  incurred  by such
               party  independently in connection with the defense thereof other
               than reasonable costs of investigation.

          (d)  The  Company  and the  Underwriter  agree  promptly to notify the
               Trust  of the  commencement  of  any  litigation  or  proceedings
               against it or any of its  respective  officers  or  directors  in
               connection  with  this  Agreement,  the  issuance  or sale of the
               Contracts,  with respect to the  operation of either the Account,
               or the sale or acquisition of share of the Trust.

                                   ARTICLE VI.
                                   Termination

     6.1 This  Agreement  may be terminated by any party in its entirety or with
respect to one, some or all  Portfolios or any reason by sixty (60) days advance
written notice delivered to the other parties,  and shall terminate  immediately
in the event of its assignment, as that term is used in the 1940 Act.

     6.2 This Agreement may be terminated immediately by either the Trust or the
Underwriter following  consultation with the Trustees upon written notice to the
Company if :

          (a)  the  Company  notifies  the  Trust  or the  Underwriter  that the
               exemption from registration under Section 3(c) of the 1940 Act no
               longer  applies,  or  might  not  apply  in  the  future,  to the
               unregistered  Accounts,  or that the exemption from  registration
               under Section 4(2) or Regulation D promulgated under the 1933 Act
               no longer applies or might not apply in the future,  to interests
               under the unregistered Contracts; or

          (b)  either one or both of the Trust or the Underwriter  respectively,
               shall determine,  in their sole judgment exercised in good faith,
               that the Company has  suffered a material  adverse  change in its
               business, operations,  financial condition or prospects since the
               date of this  Agreement  or is the  subject of  material  adverse
               publicity; or

          (c)  the  Company  gives  the Trust and the  Underwriter  the  written
               notice specified in Section 1.10 hereof and at the same time such
               notice was given there was no notice of  termination  outstanding
               under any other provision of this Agreement;  provided,  however,
               that any termination under this Section 6.2(c) shall be effective
               forty-five  (45) days after the notice  specified in Section 1.10
               was given; or

     6.3 If this Agreement is terminated for any reason, except under Article IV
(Potential  Conflicts)  above,  the Trust  shall,  at the option of the Company,
continue to make available  additional shares of any Portfolio and redeem shares
of any Portfolio  pursuant to all of the terms and  conditions of this Agreement
for all  Contracts  in  effect  on the  effective  date of  termination  of this
Agreement.  If  this  Agreement  is  terminated  pursuant  to  Article  IV,  the
provisions of Article IV shall govern.

     6.4 The provisions of Articles II  (Representations  and  Warranties) and V
(Indemnification)  shall survive the  termination of this  Agreement.  All other
applicable  provisions of this Agreement  shall survive the  termination of this
Agreement,  as long as shares of the Trust are held on behalf of Contract owners
in accordance with Section 6.3, except that the Trust and the Underwriter  shall
have no further obligation to sell Trust shares with respect to Contracts issued
after termination.

     6.5 The Company shall not redeem Trust shares attributable to the Contracts
(as opposed to Trust shares  attributable  to the  Company's  assets held in the
Account)  except (i) as  necessary  to  implement  Contract  owner  initiated or
approved  transactions,  (ii)  as  required  by  state  and/or  federal  laws or
regulations  or  judicial  or  other  legal  precedent  of  general  application
(hereinafter  referred  to as a  "Legally  Required  Redemption"),  or  (iii) as
permitted by an order of the SEC pursuant to Section 26(b) of the 1940 Act. Upon
request,  the Company will promptly furnish to the Trust and the Underwriter the
opinion  of  counsel  for  the  Company   (which  counsel  shall  be  reasonably
satisfactory to the Trust and the Underwriter) to the effect that any redemption
pursuant to clause  (ii) above is a Legally  Required  Redemption.  Furthermore,
except in cases where  permitted  under the terms of the Contracts,  the Company
shall not prevent  Contract owners from allocating  payments to a Portfolio that
was otherwise  available  under the Contracts  without first giving the Trust or
the Underwriter 90 days notice of its intention to do so.


                                  ARTICLE VII.
                                    Notices.

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

If to the Trust or the Underwriter:

Templeton Variable Products Series Fund or
Franklin Templeton Distributors, Inc.
500 E. Broward Boulevard
Fort Lauderdale, FL 33394-3091
Attention: Barbara J. Green, Trust Secretary

WITH A COPY TO

Franklin Resources, Inc.
777 Mariners Island Boulevard
San Mateo, CA 94404
Attention:Karen L. Skidmore, Senior Corporate Counsel

If to the Company:
Glenbrook Life and Annuity Company
Dept. J5B
3100 Sanders Road
Northbrook, IL 60062
Attention: David Stone, Esq.


                                 ARTICLE VIII.
                                  Miscellaneous

     8.1  The  captions  in this  Agreement  are  included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     8.2  This  Agreement  may  be  executed   simultaneously  in  two  or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     8.3 If any provision of this  Agreement  shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

     8.4 This Agreement shall be construed and the provisions hereof interpreted
under and in accordance with the laws of the State of Florida.  It shall also be
subject  to the  provisions  of the  federal  securities  laws and the rules and
regulations  thereunder and to any orders of the SEC granting  exemptive  relief
therefrom and the conditions of such orders.  Copies of any such orders shall be
promptly forwarded by the Trust to the Company.

     8.5  The  parties  to  this  Agreement   acknowledge  and  agree  that  all
liabilities of the Trust arising, directly or indirectly,  under this Agreement,
of any and every nature whatsoever,  shall be satisfied solely out of the assets
of the  Trust  and that no  Trustee,  officer,  agent or  holder  of  shares  of
beneficial  interest  of the  Trust  shall  be  personally  liable  for any such
liabilities.

     8.6 Each party shall  cooperate  with each other party and all  appropriate
governmental  authorities  (including  without limitation the SEC, the NASD, and
state insurance regulators) and shall permit such authorities  reasonable access
to its books  and  records  in  connection  with any  investigation  or  inquiry
relating to this Agreement or the transactions contemplated hereby.

     8.7 Each party hereto shall treat as  confidential  the names and addresses
of the Contract owners and all information reasonably identified as confidential
in writing by any other party hereto, and, except as permitted by this Agreement
or as required by legal process or regulatory  authorities,  shall not disclose,
disseminate,  or  utilize  such  names  and  addresses  and  other  confidential
information until such time as they may come into the public domain, without the
express written consent of the affected party.  Without  limiting the foregoing,
no party hereto shall disclose any information  that such party has been advised
is proprietary,  except such information that such party is required to disclose
by any appropriate  governmental authority (including,  without limitation,  the
SEC, the NASD, and state securities and insurance regulators).

     8.8 The rights,  remedies and  obligations  contained in this Agreement are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

     8.9 The parties to this Agreement acknowledge and agree that this Agreement
shall not be exclusive in any respect, except as provided in Section 1.10.

     8.10 Neither this Agreement nor any rights or obligations  hereunder may be
assigned by either party without the prior written approval of the other party.

     8.11 No  provisions  of this  Agreement  may be amended or  modified in any
manner except by a written  agreement  properly  authorized and executed by both
parties.



<PAGE>



     IN WITNESS WHEREOF,  the parties have caused their duly authorized officers
to execute  this  Participation  Agreement  as of the date and year first  above
written.  The  Company:  Glenbrook  Life and Annuity  Company By its  authorized
officer


By:
Name:
Title:


The Trust:
Templeton Variable Products Series Fund
By its authorized officer


By:
Name: Karen L. Skidmore
Title: Assistant Vice President, Assistant Secretary


The Underwriter:
Franklin Templeton Distributors, Inc.
By its authorized officer


By:
Name: Deborah R. Gatzek
Title: Senior Vice President, Assistant Secretary



<PAGE>




                                   SCHEDULE A

                              Separate Accounts of
                       Glenbrook Life and Annuity Company

1.   Glenbrook  Life  and  Annuity   Company,   Variable  Annuity  Account  Date
     Established: SEC Registration Number:





<PAGE>




                                   SCHEDULE B


                                      Trust Portfolios and Classes Available

Templeton Variable Products Series          Adviser

   
Templeton Bond Fund            Templeton Investment Counsel, Inc.
         -Class 2

Templeton Stock Fund           Templeton Investment Counsel, Inc.
         -Class 2
    


<PAGE>




                                   SCHEDULE C

                           Variable Annuity Contracts
                  Issued by Glenbrook Life and Annuity Company



Representative Contract
        Form Number

1.    STI Classic Variable Annuity
Title:                                                    Form:
SEC Registration Number:




<PAGE>




                                   SCHEDULE D


                 Other Portfolios Available under the Contracts




<PAGE>



                                   SCHEDULE E

                                RULE 12B-1 PLANS

                              Compensation Schedule

Each Portfolio named below shall pay the following amounts pursuant to the terms
and conditions  referenced below under its Class 2 Rule 12b-1 Distribution Plan,
stated  as a  percentage  per  year  of  Class  2's  average  daily  net  assets
represented by shares of Class 2.

Portfolio Name                                  Maximum Annual Payment Rate

   
TEMPLETON BOND FUND                                  0.25%
TEMPLETON STOCK FUND                                 0.25%
    

                              Agreement Provisions

     If the Company, on behalf of any Account,  purchases Trust Portfolio shares
("Eligible  Shares")  which are subject to a Rule 12b-1 Plan  adopted  under the
1940 Act (the "Plan"), the Company may participate in the Plan.

     To  the  extent  the  Company  or  its  affiliates,   agents  or  designees
(collectively "you") you provide  administrative and other services which assist
in the  promotion  and  distribution  of Eligible  Shares or Variable  Contracts
offering  Eligible  Shares,  the  Underwriter,  the  Trust or  their  affiliates
(collectively,  "we") may pay you a Rule  12b-1 fee.  "Administrative  and other
services" may include,  but are not limited to, furnishing  personal services to
owners of Contracts  which may invest in Eligible  Shares  ("Contract  Owners"),
answering routine  inquiries  regarding a Portfolio,  coordinating  responses to
Contract Owner inquiries regarding the Portfolios,  maintaining such accounts or
providing  such other  enhanced  services as a Trust  Portfolio  or Contract may
require,  maintaining customer accounts and records, or providing other services
eligible for service fees as defined under NASD rules.  Your  acceptance of such
compensation is your  acknowledgment  that eligible services have been rendered.
All Rule 12b-1 fees, shall be based on the value of Eligible Shares owned by the
Company on behalf of its  Accounts,  and shall be calculated on the basis and at
the rates set forth in the  Compensation  Schedule  stated above.  The aggregate
annual fees paid  pursuant  to each Plan shall not exceed the amounts  stated as
the  "annual  maximums"  in the  Portfolio's  prospectus,  unless an increase is
approved by  shareholders  as provided in the Plan.  These  maximums  shall be a
specified  percent  of the value of a  Portfolio's  net assets  attributable  to
Eligible  Shares owned by the Company on behalf of its Accounts  (determined  in
the same manner as the Portfolio  uses to compute its net assets as set forth in
its effective Prospectus).

     You shall furnish us with such information as shall reasonably be requested
by the Trust's  Boards of Trustees  ("Trustees")  with respect to the Rule 12b-1
fees paid to you pursuant to the Plans.  We shall furnish to the  Trustees,  for
their  review on a quarterly  basis,  a written  report of the amounts  expended
under the Plans and the purposes for which such expenditures were made.

     The Plans and  provisions of any  agreement  relating to such Plans must be
approved annually by a vote of the Trustees,  including the Trustees who are not
interested  persons of the Trust and who have no financial interest in the Plans
or any related agreement ("Disinterested Trustees"). Each Plan may be terminated
at any time by the vote of a majority  of the  Disinterested  Trustees,  or by a
vote of a majority of the  outstanding  shares as provided in the Plan, on sixty
(60) days' written notice, without payment of any penalty. The Plans may also be
terminated by any act that  terminates the  Underwriting  Agreement  between the
Underwriter  and the Trust,  and/or the management or  administration  agreement
between Franklin Advisers,  Inc. or Templeton Investment Counsel,  Inc. or their
affiliates  and the  Trust.  Continuation  of the Plans is also  conditioned  on
Disinterested Trustees being ultimately responsible for selecting and nominating
any new  Disinterested  Trustees.  Under Rule 12b-1, the Trustees have a duty to
request and evaluate,  and persons who are party to any  agreement  related to a
Plan have a duty to furnish,  such information as may reasonably be necessary to
an  informed  determination  of  whether  the Plan or any  agreement  should  be
implemented or continued.  Under Rule 12b-1, the Trust is permitted to implement
or continue Plans or the provisions of any agreement relating to such Plans from
year-to-year  only if, based on certain legal  considerations,  the Trustees are
able to conclude that the Plans will benefit each affected  Trust  Portfolio and
class.  Absent such yearly  determination,  the Plans must be  terminated as set
forth above.  In the event of the  termination of the Plans for any reason,  the
provisions of this Schedule E relating to the Plans will also terminate.

     Any obligation  assumed by the Trust  pursuant to this  Agreement  shall be
limited  in all  cases to the  assets of the  Trust  and no  person  shall  seek
satisfaction  thereof from shareholders of the Trust. You agree to waive payment
of any amounts payable to you by Underwriter under a Plan until such time as the
Underwriter has received such fee from the Fund.

     The provisions of the Plans shall control over the provisions of the
Participation  Agreement,  including  this  Schedule  E,  in  the  event  of any
inconsistency.

     You agree to provide  complete  disclosure  as required  by all  applicable
statutes,  rules and  regulations of all rule 12b-1 fees received from us in the
prospectus of the contracts.











                                   EXHIBIT 10(A)

                           INDEPENDENT AUDITORS' CONSENT





INDEPENDENT AUDITORS' CONSENT



We consent to the use in this  Post-Effective  Amendment  No. 7 to  Registration
Statement No.  033-91914 of Glenbrook Life and Annuity Company  Variable Annuity
Account of  Glenbrook  Life and Annuity  Company on Form N-4 of our report dated
February 20, 1998 relating to the financial  statements and financial  statement
schedule of Glenbrook Life and Annuity Company, appearing in the Prospectus, and
our report  dated  February 20, 1998  relating to the  financial  statements  of
Glenbrook Life and Annuity Company  Variable  Annuity  Account  contained in the
Statement of Additional  Information  (which is incorporated by reference in the
Prospectus of Glenbrook  Life and Annuity  Company  Variable  Annuity  Account),
which is part of such Registration  Statement,  and to the reference to us under
the heading "Experts" in such Prospectus.

/s/ Deloitte & Touche LLP

Chicago, Illinois
December 8, 1998





                                   EXHIBIT 10(B)

                                CONSENT OF ATTORNEYS






Freedman, Levy, Kroll & Simonds




                                     CONSENT OF
                          FREEDMAN, LEVY, KROLL & SIMONDS


     We hereby consent to the reference to our firm under the caption "Legal
Matters" in the prospectus contained in Post-Effective Amendment No. 7 to the
Form N-4 Registration Statement of Glenbrook Life and Annuity Company Variable
Annuity Account (File No. 33-91914).




                         FREEDMAN, LEVY, KROLL & SIMONDS


Washington, D.C.
December 1, 1998







                                   EXHIBIT 13(B)
             COMPUTATION OF HISTORICAL RETURN PERFORMANCE QUOTATIONS

<TABLE>
<CAPTION>

           1yr ago:             12/31/96
           Date:                12/31/97

<S>     <C>               <C>                       <C>          <C>        <C>       <C>

 MM
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.432479  95.85449
         1 FEE                  31-Dec-970.705758            10.789240   0.06541            0.06

     RESULTING VALUE            31-Dec-97                    10.789240  95.789081033.4914

                                         1.000
  FORMULA:                            1000*(1+T)=          1033.4914
                                         =                  979.4913875
                                       T =                   -2.05%      3.35%
                                       R =                   -2.05%      3.35%


Investment Grade Bonds
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.432132  95.85768
         1 FEE                  31-Dec-970.705758            11.193239   0.06305            0.06

     RESULTING VALUE            31-Dec-97                    11.193239  95.794631072.2522

                                         1.000
  FORMULA:                            1000*(1+T)=          1072.2522
                                         =                 1018.252196
                                       T =                    1.83%      7.23%
                                       R =                    1.83%      7.23%


Capital Growth
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                13.018867  76.81160
         1 FEE                  31-Dec-970.705758            17.520802   0.04028            0.06

     RESULTING VALUE            31-Dec-97                    17.520802  76.771321345.0951

                                         1.000
  FORMULA:                            1000*(1+T)=          1345.0951
                                         =                 1291.095071
                                       T =                   29.11%     34.51%
                                       R =                   29.11%     34.51%


Value Income
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                12.522083  79.85892
         1 FEE                  31-Dec-970.705758            15.652368   0.04509            0.06

     RESULTING VALUE            31-Dec-97                    15.652368  79.813831249.2754

                                         1.000
  FORMULA:                            1000*(1+T)=          1249.2754
                                         =                 1195.275415
                                       T =                   19.53%     24.93%
                                       R =                   19.53%     24.93%


Mid Cap
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                11.779063  84.89640
         1 FEE                  31-Dec-970.705758            14.190246   0.04974            0.06

     RESULTING VALUE            31-Dec-97                    14.190246  84.846661203.9950

                                         1.000
  FORMULA:                            1000*(1+T)=          1203.9950
                                         =                 1149.99499
                                       T =                   15.00%     20.40%
                                       R =                   15.00%     20.40%


International Equity
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.152909  98.49394
         1 FEE                  31-Dec-970.705758            11.691613   0.06036            0.06

     RESULTING VALUE            31-Dec-97                    11.691613  98.433571150.8473

                                         1.000
  FORMULA:                            1000*(1+T)=          1150.8473
                                         =                 1096.84726
                                       T =                    9.68%     15.08%
                                       R =                    9.68%     15.08%


Small Cap
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00          #N/A        #N/A
         1 FEE                  31-Dec-970.705758       9.767600   0.07225            0.06

     RESULTING VALUE            31-Dec-97               9.767#N/A      #N/A

                                         1.000
  FORMULA:                            1000*(1+T)=      #N/A
                                         =             #N/A
                                       T =             #N/A        #N/A
                                       R =             #N/A        #N/A


</TABLE>

<PAGE>

<TABLE>
<CAPTION>

Federated Prime Money Market
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
<S>          <C>             <C>     <C>              <C>            <C>             <C>                     
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.02108199.78963
           1 FEE                  02-Oct-96 0.705758          10.353771 0.06816            0.07
           2 FEE                  02-Oct-97 0.705758          10.696176 0.06598            0.06
           3 FEE                  31-Dec-97 0.705758          10.789240 0.06541            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   10.78924099.59007 1074.5012

                                            2.248
  FORMULA:                               1000*(1+T)=        1074.5012
                                            =               1029.501208
                                          T =                  1.30%    3.25%
                                          R =                  2.95%



Investment Grade Bonds
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.01734599.82685
           1 FEE                  02-Oct-96 0.705758          10.251671 0.06884            0.07
           2 FEE                  02-Oct-97 0.705758          10.979865 0.06428            0.06
           3 FEE                  31-Dec-97 0.705758          11.193239 0.06305            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   11.19323999.63068 1115.1900

                                            2.248
  FORMULA:                               1000*(1+T)=        1115.1900
                                            =               1070.189985
                                          T =                  3.06%    4.97%
                                          R =                  7.02%



Value Income
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.01575099.84275
           1 FEE                  02-Oct-96 0.705758          11.944932 0.05908            0.07
           2 FEE                  02-Oct-97 0.705758          15.803112 0.04466            0.06
           3 FEE                  31-Dec-97 0.705758          15.652368 0.04509            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   15.65236899.69391 1560.4458

                                            2.248
  FORMULA:                               1000*(1+T)=        1560.4458
                                            =               1515.445836
                                          T =                 20.31%   21.89%
                                          R =                 51.54%



Capital Growth
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.01551199.84513
           1 FEE                  02-Oct-96 0.705758          12.350383 0.05714            0.07
           2 FEE                  02-Oct-97 0.705758          17.027354 0.04145            0.06
           3 FEE                  31-Dec-97 0.705758          17.520802 0.04028            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   17.52080299.70626 1746.9336

                                            2.248
  FORMULA:                               1000*(1+T)=        1746.9336
                                            =               1701.93357
                                          T =                 26.69%   28.17%
                                          R =                 70.19%



Mid Cap
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.01576599.84260
           1 FEE                  02-Oct-96 0.705758          11.231166 0.06284            0.07
           2 FEE                  02-Oct-97 0.705758          14.587668 0.04838            0.06
           3 FEE                  31-Dec-97 0.705758          14.190246 0.04974            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   14.19024699.68164 1414.5070

                                            2.248
  FORMULA:                               1000*(1+T)=        1414.5070
                                            =               1369.507037
                                          T =                 15.02%   16.68%
                                          R =                 36.95%



International Equity
          07-Nov-96
     TO                     NO. YEARS       1.147
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         07-Nov-1000.00              10.00476599.95237
           1 FEE                  07-Nov-97 0.705758          11.667351 0.06049            0.07
           2 FEE                  31-Dec-97 0.705758          11.691613 0.06036            0.06
           3 FEE          N/A               0         N/A               0.00000            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   11.69161399.83152 1167.1915

                                            1.147
  FORMULA:                               1000*(1+T)=        1167.1915
                                            =               1113.191477
                                          T =                  9.80%   14.43%
                                          R =                 11.32%



Small Cap
          21-Oct-97
     TO                     NO. YEARS       0.194
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         21-Oct-1000.00              10.00000100.00000
           1 FEE                  31-Dec-97 0.705758           9.767600 0.07225            0.07
           2 FEE          N/A               0         N/A               0.00000            0.06
           3 FEE          N/A               0         N/A               0.00000            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                    9.76760099.92775  976.0542

                                            0.194
  FORMULA:                               1000*(1+T)=         976.0542
                                            =                913.0542422
                                          T =                -37.37%  -11.72%
                                          R =                 -8.69%

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
             Today:                                    12/31/97
             One Month Ago:                            11/28/97
             Three Months Ago:                          9/30/97
             End of last year:                         12/31/96
             One Year Ago:                             12/31/96
             Three Years Ago:                          12/31/94
             Five Years Ago:                           12/31/92
             Ten Years Ago:                            12/31/87

                                       AUVs

           Today      One Month Ago  Three Months Ago End of last year One Year Ago    Inception         
<S>      <C>            <C>             <C>           <C>              <C>            <C>                
MM       10.78924       10.757368       10.695581     10.432479        10.432479      10.021081          
IB       11.193239      11.121879        10.92295     10.432132        10.432132      10.017345          
CG       17.520802      17.120667       16.835538     13.018867        13.018867      10.015511          
VI       15.652368      15.377506       15.629557     12.522083        12.522083       10.01575          
MC       14.190246      13.903671       14.435899     11.779063        11.779063      10.015765          
IN       11.691613      11.628038       12.475885     10.152909        10.152909      10.004765          
SC        9.7676         9.645395          #N/A          #N/A           #N/A             10             


    Three Years Ago       Five Years Ago   Ten Years Ago  Inception Dates       
MM     9.749171               #N/A            #N/A             10/2/95  2.247775
IB       #N/A                 #N/A            #N/A             10/2/95  2.247775
CG       #N/A                 #N/A            #N/A             10/2/95  2.247775
VI       #N/A                 #N/A            #N/A             10/2/95  2.247775
MC       #N/A                 #N/A            #N/A             10/2/95  2.247775
IN       #N/A                 #N/A            #N/A             11/7/96  1.147159
SC       #N/A                 #N/A            #N/A             10/21/97 0.194387


                                Returns
          Month to Date        Three Months to Date Year to Date    One Year   Cum Inception Ave Inception      
MM            0.30%                 0.88%             3.42%         3.42%        7.67%          3.34%           
IB            0.64%                 2.47%             7.30%         7.30%       11.74%          5.06%           
CG            2.34%                 4.07%             34.58%        34.58%      74.94%          28.25%          
VI            1.79%                 0.15%             25.00%        25.00%      56.28%          21.97%          
MC            2.06%                 -1.70%            20.47%        20.47%      41.68%          16.77%          
IN            0.55%                 -6.29%            15.16%        15.16%      16.86%          14.55%          
SC            1.27%                  #N/A              #N/A          #N/A       -2.32%         -11.39%          



     Three Years Avg       Five Years Avg   Ten Years Avg 
MM       3.44%                 #N/A            #N/A       
IB        #N/A                 #N/A            #N/A       
CG        #N/A                 #N/A            #N/A       
VI        #N/A                 #N/A            #N/A       
MC        #N/A                 #N/A            #N/A       
IN        #N/A                 #N/A            #N/A       
SC        #N/A                 #N/A            #N/A       
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
           1yr ago:             12/31/96
           Date:                12/31/97


 MM
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
<S>       <C>              <C>          <C>         <C>             <C>              <C>                            
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.432479  95.85449
         1 FEE                  31-Dec-970.705758            10.789240   0.06541            0.06

     RESULTING VALUE            31-Dec-97                    10.789240  95.789081033.4914

                                         1.000
  FORMULA:                            1000*(1+T)=          1033.4914
                                         =                  979.4913875
                                       T =                   -2.05%      3.35%
                                       R =                   -2.05%      3.35%


Investment Grade Bonds
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.432132  95.85768
         1 FEE                  31-Dec-970.705758            11.193239   0.06305            0.06

     RESULTING VALUE            31-Dec-97                    11.193239  95.794631072.2522

                                         1.000
  FORMULA:                            1000*(1+T)=          1072.2522
                                         =                 1018.252196
                                       T =                    1.83%      7.23%
                                       R =                    1.83%      7.23%


Capital Growth
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                13.018867  76.81160
         1 FEE                  31-Dec-970.705758            17.520802   0.04028            0.06

     RESULTING VALUE            31-Dec-97                    17.520802  76.771321345.0951

                                         1.000
  FORMULA:                            1000*(1+T)=          1345.0951
                                         =                 1291.095071
                                       T =                   29.11%     34.51%
                                       R =                   29.11%     34.51%


Value Income
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                12.522083  79.85892
         1 FEE                  31-Dec-970.705758            15.652368   0.04509            0.06

     RESULTING VALUE            31-Dec-97                    15.652368  79.813831249.2754

                                         1.000
  FORMULA:                            1000*(1+T)=          1249.2754
                                         =                 1195.275415
                                       T =                   19.53%     24.93%
                                       R =                   19.53%     24.93%


Mid Cap
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                11.779063  84.89640
         1 FEE                  31-Dec-970.705758            14.190246   0.04974            0.06

     RESULTING VALUE            31-Dec-97                    14.190246  84.846661203.9950

                                         1.000
  FORMULA:                            1000*(1+T)=          1203.9950
                                         =                 1149.99499
                                       T =                   15.00%     20.40%
                                       R =                   15.00%     20.40%


International Equity
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.152909  98.49394
         1 FEE                  31-Dec-970.705758            11.691613   0.06036            0.06

     RESULTING VALUE            31-Dec-97                    11.691613  98.433571150.8473

                                         1.000
  FORMULA:                            1000*(1+T)=          1150.8473
                                         =                 1096.84726
                                       T =                    9.68%     15.08%
                                       R =                    9.68%     15.08%


Small Cap
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00          #N/A        #N/A
         1 FEE                  31-Dec-970.705758             9.767600   0.07225            0.06

     RESULTING VALUE            31-Dec-97                     9.767#N/A      #N/A

                                         1.000
  FORMULA:                            1000*(1+T)=      #N/A
                                         =             #N/A
                                       T =             #N/A        #N/A
                                       R =             #N/A        #N/A


AIM Capital Appreciation
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                18.531033  53.96353
         1 FEE                  31-Dec-970.705758            20.730907   0.03404            0.06

     RESULTING VALUE            31-Dec-97                    20.730907  53.929491118.0072

                                         1.000
  FORMULA:                            1000*(1+T)=          1118.0072
                                         =                 1064.007214
                                       T =                    6.40%     11.80%
                                       R =                    6.40%     11.80%



AIM High Yield
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00          #N/A        #N/A
         1 FEE                  31-Dec-970.705758      #N/A        #N/A                     0.06

     RESULTING VALUE            31-Dec-97              #N/A        #N/A      #N/A

                                         1.000
  FORMULA:                            1000*(1+T)=      #N/A
                                         =             #N/A
                                       T =             #N/A        #N/A
                                       R =             #N/A        #N/A



Templeton Bond
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                16.613342  60.19258
         1 FEE                  31-Dec-970.705758            16.785034   0.04205            0.06

     RESULTING VALUE            31-Dec-97                    16.785034  60.150541009.6288

                                         1.000
  FORMULA:                            1000*(1+T)=          1009.6288
                                         =                  955.6288275
                                       T =                   -4.44%      0.96%
                                       R =                   -4.44%      0.96%



Templeton Stock
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00          #N/A        #N/A
         1 FEE                  31-Dec-970.705758            10.604984   0.06655            0.06

     RESULTING VALUE            31-Dec-97                    10.604#N/A      #N/A

                                         1.000
  FORMULA:                            1000*(1+T)=      #N/A
                                         =             #N/A
                                       T =             #N/A        #N/A
                                       R =             #N/A        #N/A



Oppenheimer Strategic Bond
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                12.295334  81.33167
         1 FEE                  31-Dec-970.705758            13.173371   0.05357            0.06

     RESULTING VALUE            31-Dec-97                    13.173371  81.278091070.7065

                                         1.000
  FORMULA:                            1000*(1+T)=          1070.7065
                                         =                 1016.706454
                                       T =                    1.67%      7.07%
                                       R =                    1.67%      7.07%



Oppenheimer Multiple Strategies
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                25.485130  39.23857
         1 FEE                  31-Dec-970.705758            29.444323   0.02397            0.06

     RESULTING VALUE            31-Dec-97                    29.444323  39.214601154.6473

                                         1.000
  FORMULA:                            1000*(1+T)=          1154.6473
                                         =                 1100.647305
                                       T =                   10.06%     15.46%
                                       R =                   10.06%     15.46%

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

Date:               12/31/97
1 yr ago:           12/31/96
2 yr ago:           12/29/95
3 yr ago:           12/31/94
4 yr Ago:           12/31/93
5 Yr. ago:          12/31/92



 MM
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
<S>       <C>             <C>     <C>              <C>            <C>             <C>                       
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758           9.749171 0.07239
        3 FEE                  29-Dec-95 0.705758          10.111425 0.06980
        4 FEE                  31-Dec-96 0.705758          10.432479 0.06765
        5 FEE                  31-Dec-97 0.705758          10.789240 0.06541            0.02

     RESULTING VALUE           31-Dec-97                   10.78#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A



Investment Grade Bonds
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.351046 0.06818
        4 FEE                  31-Dec-96 0.705758          10.432132 0.06765
        5 FEE                  31-Dec-97 0.705758          11.193239 0.06305            0.02

     RESULTING VALUE           31-Dec-97                   11.19#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Value Income
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.710020 0.06590
        4 FEE                  31-Dec-96 0.705758          12.522083 0.05636
        5 FEE                  31-Dec-97 0.705758          15.652368 0.04509            0.02

     RESULTING VALUE           31-Dec-97                   15.65#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Capital Growth
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.674729 0.06611
        4 FEE                  31-Dec-96 0.705758          13.018867 0.05421
        5 FEE                  31-Dec-97 0.705758          17.520802 0.04028            0.02

     RESULTING VALUE           31-Dec-97                   17.52#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A



Mid Cap
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.298791 0.06853
        4 FEE                  31-Dec-96 0.705758          11.779063 0.05992
        5 FEE                  31-Dec-97 0.705758          14.190246 0.04974            0.02

     RESULTING VALUE           31-Dec-97                   14.19#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


International Equity
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758     #N/A      #N/A
        4 FEE                  31-Dec-96 0.705758          10.152909 0.06951
        5 FEE                  31-Dec-97 0.705758          11.691613 0.06036            0.02

     RESULTING VALUE           31-Dec-97                   11.69#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Small Cap
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758     #N/A      #N/A
        4 FEE                  31-Dec-96 0.705758     #N/A      #N/A
        5 FEE                  31-Dec-97 0.705758           9.767600 0.07225            0.02

     RESULTING VALUE           31-Dec-97                    9.76#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


AIM Capital Appreciation
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758          11.835895 0.05963
        2 FEE                  31-Dec-94 0.705758          11.957289 0.05902
        3 FEE                  29-Dec-95 0.705758          15.991601 0.04413
        4 FEE                  31-Dec-96 0.705758          18.531033 0.03809
        5 FEE                  31-Dec-97 0.705758          20.730907 0.03404            0.02

     RESULTING VALUE           31-Dec-97                   20.73#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


AIM High Yield
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758     #N/A      #N/A
        4 FEE                  31-Dec-96 0.705758     #N/A      #N/A
        5 FEE                  31-Dec-97 0.705758     #N/A      #N/A                    0.02

     RESULTING VALUE           31-Dec-97              #N/A      #N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Templeton Bond
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00              13.39463274.65677
        1 FEE                  31-Dec-93 0.705758          14.710429 0.04798
        2 FEE                  31-Dec-94 0.705758          13.593735 0.05192
        3 FEE                  29-Dec-95 0.705758          15.184377 0.04648
        4 FEE                  31-Dec-96 0.705758          16.613342 0.04248
        5 FEE                  31-Dec-97 0.705758          16.785034 0.04205            0.02

     RESULTING VALUE           31-Dec-97                   16.78503474.42587 1249.2408

                                         5.000
  FORMULA:                            1000*(1+T)=        1249.2408
                                         =               1231.240774
                                       T =                  4.25%    4.55%
                                       R =                 23.12%   24.92%


Templeton Stock
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00              13.39463274.65677
        1 FEE                  31-Dec-93 0.705758          14.710429 0.04798
        2 FEE                  31-Dec-94 0.705758          13.593735 0.05192
        3 FEE                  29-Dec-95 0.705758          15.184377 0.04648
        4 FEE                  31-Dec-96 0.705758          16.613342 0.04248
        5 FEE                  31-Dec-97 0.705758          16.785034 0.04205            0.02

     RESULTING VALUE           31-Dec-97                   16.78503474.42587 1249.2408

                                         5.000
  FORMULA:                            1000*(1+T)=        1249.2408
                                         =               1231.240774
                                       T =                  4.25%    4.55%
                                       R =                 23.12%   24.92%


Oppenheimer Strategic Bond
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758          10.325565 0.06835
        2 FEE                  31-Dec-94 0.705758           9.792927 0.07207
        3 FEE                  29-Dec-95 0.705758          11.131898 0.06340
        4 FEE                  31-Dec-96 0.705758          12.295334 0.05740
        5 FEE                  31-Dec-97 0.705758          13.173371 0.05357            0.02

     RESULTING VALUE           31-Dec-97                   13.17#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Oppenheimer Multiple Strategies
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00              16.94734059.00631
        1 FEE                  31-Dec-93 0.705758          19.367471 0.03644
        2 FEE                  31-Dec-94 0.705758          18.717789 0.03771
        3 FEE                  29-Dec-95 0.705758          22.389749 0.03152
        4 FEE                  31-Dec-96 0.705758          25.485130 0.02769
        5 FEE                  31-Dec-97 0.705758          29.444323 0.02397            0.02

     RESULTING VALUE           31-Dec-97                   29.44432358.84898 1732.7684

                                         5.000
  FORMULA:                            1000*(1+T)=        1732.7684
                                         =               1714.768403
                                       T =                 11.39%   11.62%
                                       R =                 71.48%   73.28%

</TABLE>
<PAGE>
<TABLE>
<CAPTION>

Federated Prime Money Market
          21-Nov-94
     TO                     NO. YEARS         3.110
          31-Dec-97
<S>          <C>             <C>      <C>                <C>            <C>             <C>                    
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         21-Nov-941000.00                9.71687102.91379
           1 FEE                  21-Nov-95   0.705757807        10.069884 0.07009            0.07
           2 FEE                  21-Nov-96   0.705757807        10.399462 0.06786            0.06
           3 FEE                  21-Nov-97   0.705757807        10.750011 0.06565            0.05
           4 FEE                  31-Dec-97   0.705757807        10.789240 0.06541            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      10.78924102.64477 1107.4591

                                              3.110
  FORMULA:                                 1000*(1+T)=         1107.4591
                                              =                1071.45908
                                            T =                   2.24%    3.34%
                                            R =                   7.15%



Investment Grade Bonds
          02-Oct-95
     TO                     NO. YEARS         2.248
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-951000.00               10.01734599.82685
           1 FEE                  02-Oct-96   0.705757807        10.251671 0.06884            0.07
           2 FEE                  02-Oct-97   0.705757807        10.979865 0.06428            0.06
           3 FEE                  31-Dec-97   0.705757807        11.193239 0.06305            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      11.19323999.63068 1115.1900

                                              2.248
  FORMULA:                                 1000*(1+T)=         1115.1900
                                              =                1070.189985
                                            T =                   3.06%    4.97%
                                            R =                   7.02%



Value Income
          02-Oct-95
     TO                     NO. YEARS         2.248
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-951000.00               10.01575099.84275
           1 FEE                  02-Oct-96   0.705757807        11.944932 0.05908            0.07
           2 FEE                  02-Oct-97   0.705757807        15.803112 0.04466            0.06
           3 FEE                  31-Dec-97   0.705757807        15.652368 0.04509            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      15.65236899.69391 1560.4458

                                              2.248
  FORMULA:                                 1000*(1+T)=         1560.4458
                                              =                1515.445836
                                            T =                  20.31%   21.89%
                                            R =                  51.54%



Capital Growth
          02-Oct-95
     TO                     NO. YEARS         2.248
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-951000.00               10.01551199.84513
           1 FEE                  02-Oct-96   0.705757807        12.350383 0.05714            0.07
           2 FEE                  02-Oct-97   0.705757807        17.027354 0.04145            0.06
           3 FEE                  31-Dec-97   0.705757807        17.520802 0.04028            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      17.52080299.70626 1746.9336

                                              2.248
  FORMULA:                                 1000*(1+T)=         1746.9336
                                              =                1701.93357
                                            T =                  26.69%   28.17%
                                            R =                  70.19%



Mid Cap
          02-Oct-95
     TO                     NO. YEARS         2.248
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-951000.00               10.01576599.84260
           1 FEE                  02-Oct-96   0.705757807        11.231166 0.06284            0.07
           2 FEE                  02-Oct-97   0.705757807        14.587668 0.04838            0.06
           3 FEE                  31-Dec-97   0.705757807        14.190246 0.04974            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      14.19024699.68164 1414.5070

                                              2.248
  FORMULA:                                 1000*(1+T)=         1414.5070
                                              =                1369.507037
                                            T =                  15.02%   16.68%
                                            R =                  36.95%



International Equity
          07-Nov-96
     TO                     NO. YEARS         1.147
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         07-Nov-961000.00               10.00476599.95237
           1 FEE                  07-Nov-97   0.705757807        11.667351 0.06049            0.07
           2 FEE                  31-Dec-97   0.705757807        11.691613 0.06036            0.06
           3 FEE          N/A                 0          N/A               0.00000            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      11.69161399.83152 1167.1915

                                              1.147
  FORMULA:                                 1000*(1+T)=         1167.1915
                                              =                1113.191477
                                            T =                   9.80%   14.43%
                                            R =                  11.32%



Small Cap
          21-Oct-97
     TO                     NO. YEARS         0.194
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         21-Oct-971000.00               10.00000100.00000
           1 FEE                  31-Dec-97   0.705757807         9.767600 0.07225            0.07
           2 FEE          N/A                 0          N/A               0.00000            0.06
           3 FEE          N/A                 0          N/A               0.00000            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                       9.76760099.92775  976.0542

                                              0.194
  FORMULA:                                 1000*(1+T)=          976.0542
                                              =                 913.0542422
                                            T =                 -37.37%  -11.72%
                                            R =                  -8.69%


AIM Capital Appreciation
          05-May-93
     TO                     NO. YEARS         4.657
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         05-May-931000.00               10.00000100.00000
           1 FEE                  05-May-94   0.705757807        11.787143 0.05988            0.07
           2 FEE                  05-May-95   0.705757807        13.136137 0.05373            0.06
           3 FEE                  05-May-96   0.705757807        17.767657 0.03972            0.05
           4 FEE                  05-May-97   0.705757807        18.619478 0.03790            0.04
           5 FEE                  31-Dec-97   0.705757807        20.730907 0.03404            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      20.73090799.77473 2068.4206

                                              4.657
  FORMULA:                                 1000*(1+T)=         2068.4206
                                              =                2041.420624
                                            T =                  16.56%   16.89%
                                            R =                 104.14%


AIM High Yield
          01-May-98
     TO                     NO. YEARS        -0.331
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         01-May-981000.00               10.00000100.00000
           1 FEE                  31-Dec-97   0.705757807   #N/A      #N/A                    0.07
           2 FEE          N/A                 0          N/A               0.00000            0.06
           3 FEE          N/A                 0          N/A               0.00000            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                 #N/A      #N/A      #N/A

                                             -0.331
  FORMULA:                                 1000*(1+T)=      #N/A
                                              =             #N/A
                                            T =             #N/A      #N/A
                                            R =             #N/A



Templeton Bond
          24-Aug-88
     TO                     NO. YEARS         9.352
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         24-Aug-881000.00               10.00000100.00000
           1 FEE                  24-Aug-89   0.705757807        10.541079 0.06695            0.07
           2 FEE                  24-Aug-90   0.705757807        11.009692 0.06410            0.06
           3 FEE                  24-Aug-91   0.705757807        11.699565 0.06032            0.05
           4 FEE                  24-Aug-92   0.705757807        13.396920 0.05268            0.04
           5 FEE                  24-Aug-93   0.705757807        14.422087 0.04894            0.03
           6 FEE                  24-Aug-94   0.705757807        13.588395 0.05194            0.02
           7 FEE                  24-Aug-95   0.705757807        14.788158 0.04772            0.01
           8 FEE                  24-Aug-96   0.705757807        15.548950 0.04539            0
           9 FEE                  24-Aug-97   0.705757807        16.627556 0.04245            0
          10 FEE                  31-Dec-97   0.705757807        16.785034 0.04205            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      16.78503499.47746 1669.7325

                                              9.352
  FORMULA:                                 1000*(1+T)=         1669.7325
                                              =                1669.73254
                                            T =                   5.63%    5.63%
                                            R =                  66.97%


Templeton Stock
          01-May-97
     TO                     NO. YEARS         0.668
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         01-May-971000.00               10.00000100.00000
           1 FEE                  31-Dec-97   0.705757807        10.604984 0.06655            0.07
           2 FEE          N/A                 0          N/A               0.00000            0.06
           3 FEE          N/A                 0          N/A               0.00000            0.05
           4 FEE          N/A                 0          N/A               0.00000            0.04
           5 FEE          N/A                 0          N/A               0.00000            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      10.60498499.93345 1059.7926

                                              0.668
  FORMULA:                                 1000*(1+T)=         1059.7926
                                              =                 996.7926422
                                            T =                  -0.48%    9.08%
                                            R =                  -0.32%



Oppenheimer Strategic Bond
          03-May-93
     TO                     NO. YEARS         4.663
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         03-May-931000.00               10.00000100.00000
           1 FEE                  03-May-94   0.705757807         9.835169 0.07176            0.07
           2 FEE                  03-May-95   0.705757807        10.218312 0.06907            0.06
           3 FEE                  03-May-96   0.705757807        11.280327 0.06257            0.05
           4 FEE                  03-May-97   0.705757807        12.377391 0.05702            0.04
           5 FEE                  31-Dec-97   0.705757807        13.173371 0.05357            0.03
           6 FEE          N/A                 0          N/A               0.00000            0.02
           7 FEE          N/A                 0          N/A               0.00000            0.01
           8 FEE          N/A                 0          N/A               0.00000            0
           9 FEE          N/A                 0          N/A               0.00000            0
          10 FEE          N/A                 0          N/A               0.00000            0
          11 FEE          N/A                 0          N/A               0.00000            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      13.17337199.68601 1313.2008

                                              4.663
  FORMULA:                                 1000*(1+T)=         1313.2008
                                              =                1286.200841
                                            T =                   5.55%    6.02%
                                            R =                  28.62%



Oppenheimer Multiple Strategies      Since Inception
          09-Feb-87
     TO                     NO. YEARS        10.891
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         09-Feb-871000.00               10.00000100.00000
           1 FEE                  09-Feb-88   0.705757807        10.420620 0.06773            0.07
           2 FEE                  09-Feb-89   0.705757807        12.994077 0.05431            0.06
           3 FEE                  09-Feb-90   0.705757807        13.752028 0.05132            0.05
           4 FEE                  09-Feb-91   0.705757807        14.017970 0.05035            0.04
           5 FEE                  09-Feb-92   0.705757807        16.242122 0.04345            0.03
           6 FEE                  09-Feb-93   0.705757807        17.422516 0.04051            0.02
           7 FEE                  09-Feb-94   0.705757807        19.754679 0.03573            0.01
           8 FEE                  09-Feb-95   0.705757807        19.237392 0.03669            0
           9 FEE                  09-Feb-96   0.705757807        23.136064 0.03050            0
          10 FEE                  09-Feb-97   0.705757807        26.081649 0.02706            0
          11 FEE                  31-Dec-97   0.705757807        29.444323 0.02397            0
          12 FEE          N/A                 0          N/A               0.00000            0
          13 FEE          N/A                 0          N/A               0.00000            0
          14 FEE          N/A                 0          N/A               0.00000            0
          15 FEE          N/A                 0          N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                      29.44432399.53839 2930.8404

                                             10.891
  FORMULA:                                 1000*(1+T)=         2930.8404
                                              =                2930.840365
                                            T =                  10.38%   10.38%
                                            R =                 193.08%


Oppenheimer Multiple Strategies      Ten Years
          31-Dec-97
     TO                     NO. YEARS         5.000
          31-Dec-97
             TRANSACTION     DATE     $ VALUE            UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         31-Dec-871000.00               10.26332897.43428
           1 FEE                  30-Dec-88   0.705757807        12.353800 0.05713
           2 FEE                  30-Dec-89   0.705757807        14.095886 0.05007
           3 FEE                  30-Dec-90   0.705757807        13.566224 0.05202
           4 FEE                  31-Dec-91   0.705757807        15.778442 0.04473
           5 FEE                  30-Dec-92   0.705757807        16.920828 0.04171
           6 FEE                  30-Dec-93   0.705757807        19.340331 0.03649
           7 FEE                  30-Dec-94   0.705757807        18.717789 0.03771
           8 FEE                  31-Dec-95   0.705757807        22.389749 0.03152
           9 FEE                  30-Dec-96   0.705757807        25.583979 0.02759
          10 FEE                  31-Dec-97   0.705757807        29.444323 0.02397            0

     RESULTING VALUE              31-Dec-97                      29.44432397.03135 2857.0224

                                              5.000
  FORMULA:                                 1000*(1+T)=         2857.0224
                                              =                2857.022417
                                            T =                  23.36%   23.36%
                                            R =                 185.70%  185.70%
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

           1yr ago:             12/31/96
           Date:                12/31/97


 MM
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
<S>         <C>            <C>     <C>              <C>             <C>              <C>                 
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.429060  95.88592
         1 FEE                  31-Dec-970.705758            10.796476   0.06537            0.06

     RESULTING VALUE            31-Dec-97                    10.796476  95.820551034.5243

                                         1.000
  FORMULA:                            1000*(1+T)=          1034.5243
                                         =                  980.5242629
                                       T =                   -1.95%      3.45%
                                       R =                   -1.95%      3.45%


Investment Grade Bonds
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.428707  95.88916
         1 FEE                  31-Dec-970.705758            11.200752   0.06301            0.06

     RESULTING VALUE            31-Dec-97                    11.200752  95.826151073.3250

                                         1.000
  FORMULA:                            1000*(1+T)=          1073.3250
                                         =                 1019.324992
                                       T =                    1.93%      7.33%
                                       R =                    1.93%      7.33%


Capital Growth
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                13.014601  76.83678
         1 FEE                  31-Dec-970.705758            17.532559   0.04025            0.06

     RESULTING VALUE            31-Dec-97                    17.532559  76.796521346.4396

                                         1.000
  FORMULA:                            1000*(1+T)=          1346.4396
                                         =                 1292.439575
                                       T =                   29.24%     34.64%
                                       R =                   29.24%     34.64%


Value Income
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                12.517972  79.88514
         1 FEE                  31-Dec-970.705758            15.662858   0.04506            0.06

     RESULTING VALUE            31-Dec-97                    15.662858  79.840091250.5239

                                         1.000
  FORMULA:                            1000*(1+T)=          1250.5239
                                         =                 1196.523914
                                       T =                   19.65%     25.05%
                                       R =                   19.65%     25.05%


Mid Cap
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                11.775200  84.92425
         1 FEE                  31-Dec-970.705758            14.199761   0.04970            0.06

     RESULTING VALUE            31-Dec-97                    14.199761  84.874551205.1983

                                         1.000
  FORMULA:                            1000*(1+T)=          1205.1983
                                         =                 1151.198261
                                       T =                   15.12%     20.52%
                                       R =                   15.12%     20.52%


International Equity
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                10.149581  98.52623
         1 FEE                  31-Dec-970.705758            11.699464   0.06032            0.06

     RESULTING VALUE            31-Dec-97                    11.699464  98.465911151.9984

                                         1.000
  FORMULA:                            1000*(1+T)=          1151.9984
                                         =                 1097.998378
                                       T =                    9.80%     15.20%
                                       R =                    9.80%     15.20%


Small Cap
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00          #N/A        #N/A
         1 FEE                  31-Dec-970.705758             9.769496   0.07224            0.06

     RESULTING VALUE            31-Dec-97                     9.769#N/A      #N/A

                                         1.000
  FORMULA:                            1000*(1+T)=      #N/A
                                         =             #N/A
                                       T =             #N/A        #N/A
                                       R =             #N/A        #N/A


AIM Capital Appreciation
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                18.598923  53.76655
         1 FEE                  31-Dec-970.705758            20.827677   0.03389            0.06

     RESULTING VALUE            31-Dec-97                    20.827677  53.732671119.1267

                                         1.000
  FORMULA:                            1000*(1+T)=          1119.1267
                                         =                 1065.126665
                                       T =                    6.51%     11.91%
                                       R =                    6.51%     11.91%



AIM High Yield
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00          #N/A        #N/A
         1 FEE                  31-Dec-970.705758      #N/A        #N/A                     0.06

     RESULTING VALUE            31-Dec-97              #N/A        #N/A      #N/A

                                         1.000
  FORMULA:                            1000*(1+T)=      #N/A
                                         =             #N/A
                                       T =             #N/A        #N/A
                                       R =             #N/A        #N/A



Templeton Bond
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                16.751964  59.69449
         1 FEE                  31-Dec-970.705758            16.941998   0.04166            0.06

     RESULTING VALUE            31-Dec-97                    16.941998  59.652841010.6382

                                         1.000
  FORMULA:                            1000*(1+T)=          1010.6382
                                         =                  956.6382255
                                       T =                   -4.34%      1.06%
                                       R =                   -4.34%      1.06%



Templeton Stock
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00          #N/A        #N/A
         1 FEE                  31-Dec-970.705758            10.612039   0.06651            0.06

     RESULTING VALUE            31-Dec-97                    10.612#N/A      #N/A

                                         1.000
  FORMULA:                            1000*(1+T)=      #N/A
                                         =             #N/A
                                       T =             #N/A        #N/A
                                       R =             #N/A        #N/A



Oppenheimer Strategic Bond
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                12.340422  81.03451
         1 FEE                  31-Dec-970.705758            13.234898   0.05333            0.06

     RESULTING VALUE            31-Dec-97                    13.234898  80.981181071.7777

                                         1.000
  FORMULA:                            1000*(1+T)=          1071.7777
                                         =                 1017.777663
                                       T =                    1.78%      7.18%
                                       R =                    1.78%      7.18%



Oppenheimer Multiple Strategies
        31-Dec-96
    TO                    NO. YEARS      1.000
        31-Dec-97
           TRANSACTION     DATE    $ VALUE          UNIT VALUE  NO. UNITS  END VALUE SURRENDER CHARGES

         0 INIT DEPOSIT         31-Dec1000.00                25.738400  38.85245
         1 FEE                  31-Dec-970.705758            29.766670   0.02371            0.06

     RESULTING VALUE            31-Dec-97                    29.766670  38.828741155.8024

                                         1.000
  FORMULA:                            1000*(1+T)=          1155.8024
                                         =                 1101.802417
                                       T =                   10.18%     15.58%
                                       R =                   10.18%     15.58%


</TABLE>

<PAGE>
<TABLE>
<CAPTION>
Date:               12/31/97
1 yr ago:           12/31/96
2 yr ago:           12/29/95
3 yr ago:           12/31/94
4 yr Ago:           12/31/93
5 Yr. ago:          12/31/92



 MM
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
<S>         <C>           <C>       <C>            <C>            <C>             <C>          
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758           9.721342 0.07260
        3 FEE                  29-Dec-95 0.705758          10.092566 0.06993
        4 FEE                  31-Dec-96 0.705758          10.429060 0.06767
        5 FEE                  31-Dec-97 0.705758          10.796476 0.06537            0.02

     RESULTING VALUE           31-Dec-97                   10.79#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A



Investment Grade Bonds
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.335610 0.06828
        4 FEE                  31-Dec-96 0.705758          10.428707 0.06767
        5 FEE                  31-Dec-97 0.705758          11.200752 0.06301            0.02

     RESULTING VALUE           31-Dec-97                   11.20#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Value Income
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.695754 0.06598
        4 FEE                  31-Dec-96 0.705758          12.517972 0.05638
        5 FEE                  31-Dec-97 0.705758          15.662858 0.04506            0.02

     RESULTING VALUE           31-Dec-97                   15.66#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Capital Growth
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.660767 0.06620
        4 FEE                  31-Dec-96 0.705758          13.014601 0.05423
        5 FEE                  31-Dec-97 0.705758          17.532559 0.04025            0.02

     RESULTING VALUE           31-Dec-97                   17.53#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A



Mid Cap
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758          10.285062 0.06862
        4 FEE                  31-Dec-96 0.705758          11.775200 0.05994
        5 FEE                  31-Dec-97 0.705758          14.199761 0.04970            0.02

     RESULTING VALUE           31-Dec-97                   14.19#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


International Equity
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758     #N/A      #N/A
        4 FEE                  31-Dec-96 0.705758          10.149581 0.06954
        5 FEE                  31-Dec-97 0.705758          11.699464 0.06032            0.02

     RESULTING VALUE           31-Dec-97                   11.69#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Small Cap
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758     #N/A      #N/A
        4 FEE                  31-Dec-96 0.705758     #N/A      #N/A
        5 FEE                  31-Dec-97 0.705758           9.769496 0.07224            0.02

     RESULTING VALUE           31-Dec-97                    9.76#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


AIM Capital Appreciation
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758          11.843676 0.05959
        2 FEE                  31-Dec-94 0.705758          11.977094 0.05893
        3 FEE                  29-Dec-95 0.705758          16.034058 0.04402
        4 FEE                  31-Dec-96 0.705758          18.598923 0.03795
        5 FEE                  31-Dec-97 0.705758          20.827677 0.03389            0.02

     RESULTING VALUE           31-Dec-97                   20.82#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


AIM High Yield
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758     #N/A      #N/A
        2 FEE                  31-Dec-94 0.705758     #N/A      #N/A
        3 FEE                  29-Dec-95 0.705758     #N/A      #N/A
        4 FEE                  31-Dec-96 0.705758     #N/A      #N/A
        5 FEE                  31-Dec-97 0.705758     #N/A      #N/A                    0.02

     RESULTING VALUE           31-Dec-97              #N/A      #N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Templeton Bond
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00              13.45274874.33425
        1 FEE                  31-Dec-93 0.705758          14.788925 0.04772
        2 FEE                  31-Dec-94 0.705758          13.680007 0.05159
        3 FEE                  29-Dec-95 0.705758          15.294591 0.04614
        4 FEE                  31-Dec-96 0.705758          16.751964 0.04213
        5 FEE                  31-Dec-97 0.705758          16.941998 0.04166            0.02

     RESULTING VALUE           31-Dec-97                   16.94199874.10501 1255.4869

                                         5.000
  FORMULA:                            1000*(1+T)=        1255.4869
                                         =               1237.486949
                                       T =                  4.35%    4.66%
                                       R =                 23.75%   25.55%


Templeton Stock
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00              13.45274874.33425
        1 FEE                  31-Dec-93 0.705758          14.788925 0.04772
        2 FEE                  31-Dec-94 0.705758          13.680007 0.05159
        3 FEE                  29-Dec-95 0.705758          15.294591 0.04614
        4 FEE                  31-Dec-96 0.705758          16.751964 0.04213
        5 FEE                  31-Dec-97 0.705758          16.941998 0.04166            0.02

     RESULTING VALUE           31-Dec-97                   16.94199874.10501 1255.4869

                                         5.000
  FORMULA:                            1000*(1+T)=        1255.4869
                                         =               1237.486949
                                       T =                  4.35%    4.66%
                                       R =                 23.75%   25.55%


Oppenheimer Strategic Bond
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00         #N/A      #N/A
        1 FEE                  31-Dec-93 0.705758          10.332410 0.06831
        2 FEE                  31-Dec-94 0.705758           9.809187 0.07195
        3 FEE                  29-Dec-95 0.705758          11.161491 0.06323
        4 FEE                  31-Dec-96 0.705758          12.340422 0.05719
        5 FEE                  31-Dec-97 0.705758          13.234898 0.05333            0.02

     RESULTING VALUE           31-Dec-97                   13.23#N/A      #N/A

                                         5.000
  FORMULA:                            1000*(1+T)=     #N/A
                                         =            #N/A
                                       T =            #N/A      #N/A
                                       R =            #N/A      #N/A


Oppenheimer Multiple Strategies
       31-Dec-92
   TO                    NO. YEARS       5.000
       31-Dec-97
          TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

        0 INIT DEPOSIT         31-Dec-1000.00              17.04745458.65979
        1 FEE                  31-Dec-93 0.705758          19.501362 0.03619
        2 FEE                  31-Dec-94 0.705758          18.866004 0.03741
        3 FEE                  29-Dec-95 0.705758          22.589542 0.03124
        4 FEE                  31-Dec-96 0.705758          25.738400 0.02742
        5 FEE                  31-Dec-97 0.705758          29.766670 0.02371            0.02

     RESULTING VALUE           31-Dec-97                   29.76667058.50381 1741.4637

                                         5.000
  FORMULA:                            1000*(1+T)=        1741.4637
                                         =               1723.463721
                                       T =                 11.50%   11.73%
                                       R =                 72.35%   74.15%

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

Federated Prime Money Market
          21-Nov-94
     TO                     NO. YEARS       3.110
          31-Dec-97
<S>          <C>             <C>      <C>             <C>            <C>             <C>         
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         21-Nov-1000.00               9.68807103.21972
           1 FEE                  21-Nov-95 0.705758          10.050080 0.07022            0.07
           2 FEE                  21-Nov-96 0.705758          10.390707 0.06792            0.06
           3 FEE                  21-Nov-97 0.705758          10.756040 0.06562            0.05
           4 FEE                  31-Dec-97 0.705758          10.796476 0.06537            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   10.79647102.95059 1111.5036

                                            3.110
  FORMULA:                               1000*(1+T)=        1111.5036
                                            =               1075.503596
                                          T =                  2.37%    3.46%
                                          R =                  7.55%



Investment Grade Bonds
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.00000100.00000
           1 FEE                  02-Oct-96 0.705758          10.245783 0.06888            0.07
           2 FEE                  02-Oct-97 0.705758          10.984525 0.06425            0.06
           3 FEE                  31-Dec-97 0.705758          11.200752 0.06301            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   11.20075299.80386 1117.8783

                                            2.248
  FORMULA:                               1000*(1+T)=        1117.8783
                                            =               1072.878253
                                          T =                  3.18%    5.08%
                                          R =                  7.29%



Value Income
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.00000100.00000
           1 FEE                  02-Oct-96 0.705758          11.938077 0.05912            0.07
           2 FEE                  02-Oct-97 0.705758          15.809807 0.04464            0.06
           3 FEE                  31-Dec-97 0.705758          15.662858 0.04506            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   15.66285899.85118 1563.9549

                                            2.248
  FORMULA:                               1000*(1+T)=        1563.9549
                                            =               1518.954884
                                          T =                 20.44%   22.01%
                                          R =                 51.90%



Capital Growth
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.00000100.00000
           1 FEE                  02-Oct-96 0.705758          12.343296 0.05718            0.07
           2 FEE                  02-Oct-97 0.705758          17.034580 0.04143            0.06
           3 FEE                  31-Dec-97 0.705758          17.532559 0.04025            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   17.53255999.86114 1750.8213

                                            2.248
  FORMULA:                               1000*(1+T)=        1750.8213
                                            =               1705.821286
                                          T =                 26.82%   28.30%
                                          R =                 70.58%



Mid Cap
          02-Oct-95
     TO                     NO. YEARS       2.248
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         02-Oct-1000.00              10.00000100.00000
           1 FEE                  02-Oct-96 0.705758          11.224723 0.06288            0.07
           2 FEE                  02-Oct-97 0.705758          14.593850 0.04836            0.06
           3 FEE                  31-Dec-97 0.705758          14.199761 0.04970            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   14.19976199.83906 1417.6908

                                            2.248
  FORMULA:                               1000*(1+T)=        1417.6908
                                            =               1372.690828
                                          T =                 15.13%   16.80%
                                          R =                 37.27%



International Equity
          07-Nov-96
     TO                     NO. YEARS       1.147
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         07-Nov-1000.00              10.00000100.00000
           1 FEE                  07-Nov-97 0.705758          11.673464 0.06046            0.07
           2 FEE                  31-Dec-97 0.705758          11.699464 0.06032            0.06
           3 FEE          N/A               0         N/A               0.00000            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   11.69946499.87922 1168.5333

                                            1.147
  FORMULA:                               1000*(1+T)=        1168.5333
                                            =               1114.533312
                                          T =                  9.91%   14.54%
                                          R =                 11.45%



Small Cap
          21-Oct-97
     TO                     NO. YEARS       0.194
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         21-Oct-1000.00              10.00000100.00000
           1 FEE                  31-Dec-97 0.705758           9.769496 0.07224            0.07
           2 FEE          N/A               0         N/A               0.00000            0.06
           3 FEE          N/A               0         N/A               0.00000            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                    9.76949699.92776  976.2438

                                            0.194
  FORMULA:                               1000*(1+T)=         976.2438
                                            =                913.2438422
                                          T =                -37.30%  -11.63%
                                          R =                 -8.68%


AIM Capital Appreciation
          05-May-93
     TO                     NO. YEARS       4.657
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         05-May-1000.00              10.00000100.00000
           1 FEE                  05-May-94 0.705758          11.798941 0.05982            0.07
           2 FEE                  05-May-95 0.705758          13.162436 0.05362            0.06
           3 FEE                  05-May-96 0.705758          17.820955 0.03960            0.05
           4 FEE                  05-May-97 0.705758          18.694099 0.03775            0.04
           5 FEE                  31-Dec-97 0.705758          20.827677 0.03389            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   20.82767799.77532 2078.0882

                                            4.657
  FORMULA:                               1000*(1+T)=        2078.0882
                                            =               2051.088228
                                          T =                 16.68%   17.01%
                                          R =                105.11%


AIM High Yield
          01-May-98
     TO                     NO. YEARS      -0.331
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         01-May-1000.00              10.00000100.00000
           1 FEE                  31-Dec-97 0.705758     #N/A      #N/A                    0.07
           2 FEE          N/A               0         N/A               0.00000            0.06
           3 FEE          N/A               0         N/A               0.00000            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97              #N/A      #N/A      #N/A

                                           -0.331
  FORMULA:                               1000*(1+T)=     #N/A
                                            =            #N/A
                                          T =            #N/A      #N/A
                                          R =            #N/A



Templeton Bond
          24-Aug-88
     TO                     NO. YEARS       9.352
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         24-Aug-1000.00              10.00000100.00000
           1 FEE                  24-Aug-89 0.705758          10.550876 0.06689            0.07
           2 FEE                  24-Aug-90 0.705758          11.030908 0.06398            0.06
           3 FEE                  24-Aug-91 0.705758          11.733780 0.06015            0.05
           4 FEE                  24-Aug-92 0.705758          13.449422 0.05247            0.04
           5 FEE                  24-Aug-93 0.705758          14.492994 0.04870            0.03
           6 FEE                  24-Aug-94 0.705758          13.668905 0.05163            0.02
           7 FEE                  24-Aug-95 0.705758          14.890551 0.04740            0.01
           8 FEE                  24-Aug-96 0.705758          15.672223 0.04503            0
           9 FEE                  24-Aug-97 0.705758          16.776026 0.04207            0
          10 FEE                  31-Dec-97 0.705758          16.941998 0.04166            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   16.94199899.48002 1685.3903

                                            9.352
  FORMULA:                               1000*(1+T)=        1685.3903
                                            =               1685.390338
                                          T =                  5.74%    5.74%
                                          R =                 68.54%


Templeton Stock
          01-May-97
     TO                     NO. YEARS       0.668
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         01-May-1000.00              10.00000100.00000
           1 FEE                  31-Dec-97 0.705758          10.612039 0.06651            0.07
           2 FEE          N/A               0         N/A               0.00000            0.06
           3 FEE          N/A               0         N/A               0.00000            0.05
           4 FEE          N/A               0         N/A               0.00000            0.04
           5 FEE          N/A               0         N/A               0.00000            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   10.61203999.93349 1060.4981

                                            0.668
  FORMULA:                               1000*(1+T)=        1060.4981
                                            =                997.4981422
                                          T =                 -0.37%    9.19%
                                          R =                 -0.25%



Oppenheimer Strategic Bond
          03-May-93
     TO                     NO. YEARS       4.663
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         03-May-1000.00              10.00000100.00000
           1 FEE                  03-May-94 0.705758           9.845001 0.07169            0.07
           2 FEE                  03-May-95 0.705758          10.238749 0.06893            0.06
           3 FEE                  03-May-96 0.705758          11.314210 0.06238            0.05
           4 FEE                  03-May-97 0.705758          12.426933 0.05679            0.04
           5 FEE                  31-Dec-97 0.705758          13.234898 0.05333            0.03
           6 FEE          N/A               0         N/A               0.00000            0.02
           7 FEE          N/A               0         N/A               0.00000            0.01
           8 FEE          N/A               0         N/A               0.00000            0
           9 FEE          N/A               0         N/A               0.00000            0
          10 FEE          N/A               0         N/A               0.00000            0
          11 FEE          N/A               0         N/A               0.00000            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   13.23489899.68689 1319.3458

                                            4.663
  FORMULA:                               1000*(1+T)=        1319.3458
                                            =               1292.34578
                                          T =                  5.65%    6.12%
                                          R =                 29.23%



Oppenheimer Multiple Strategies      Since Inception
          09-Feb-87
     TO                     NO. YEARS      10.891
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         09-Feb-1000.00              10.00000100.00000
           1 FEE                  09-Feb-88 0.705758          10.431046 0.06766            0.07
           2 FEE                  09-Feb-89 0.705758          13.020083 0.05421            0.06
           3 FEE                  09-Feb-90 0.705758          13.793333 0.05117            0.05
           4 FEE                  09-Feb-91 0.705758          14.074107 0.05015            0.04
           5 FEE                  09-Feb-92 0.705758          16.323424 0.04324            0.03
           6 FEE                  09-Feb-93 0.705758          17.527353 0.04027            0.02
           7 FEE                  09-Feb-94 0.705758          19.893425 0.03548            0.01
           8 FEE                  09-Feb-95 0.705758          19.391900 0.03639            0
           9 FEE                  09-Feb-96 0.705758          23.345194 0.03023            0
          10 FEE                  09-Feb-97 0.705758          26.343586 0.02679            0
          11 FEE                  31-Dec-97 0.705758          29.766670 0.02371            0
          12 FEE          N/A               0         N/A               0.00000            0
          13 FEE          N/A               0         N/A               0.00000            0
          14 FEE          N/A               0         N/A               0.00000            0
          15 FEE          N/A               0         N/A               0.00000            0

     RESULTING VALUE              31-Dec-97                   29.76667099.54072 2962.9957

                                           10.891
  FORMULA:                               1000*(1+T)=        2962.9957
                                            =               2962.995703
                                          T =                 10.49%   10.49%
                                          R =                196.30%



Oppenheimer Multiple Strategies      Ten Years
          31-Dec-97
     TO                     NO. YEARS       5.000
          31-Dec-97
             TRANSACTION     DATE    $ VALUE          UNIT VALUE NO. UNITSEND VALUE  SURRENDER CHARGES

           0 INIT DEPOSIT         31-Dec-1000.00              10.27247797.34750
           1 FEE                  30-Dec-88 0.705758          12.377138 0.05702
           2 FEE                  30-Dec-89 0.705758          14.136599 0.04992
           3 FEE                  30-Dec-90 0.705758          13.618985 0.05182
           4 FEE                  31-Dec-91 0.705758          15.855777 0.04451
           5 FEE                  30-Dec-92 0.705758          17.020739 0.04146
           6 FEE                  30-Dec-93 0.705758          19.473981 0.03624
           7 FEE                  30-Dec-94 0.705758          18.866004 0.03741
           8 FEE                  31-Dec-95 0.705758          22.589542 0.03124
           9 FEE                  30-Dec-96 0.705758          25.838161 0.02731
          10 FEE                  31-Dec-97 0.705758          29.766670 0.02371            0

     RESULTING VALUE              31-Dec-97                   29.76667096.94684 2885.7847

                                            5.000
  FORMULA:                               1000*(1+T)=        2885.7847
                                            =               2885.784741
                                          T =                 23.61%   23.61%
                                          R =                188.58%  188.58%

</TABLE>




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