NORTHSTAR NWNL VARIABLE ACCOUNT
497, 1996-05-06
Previous: BAY APARTMENT COMMUNITIES INC, 424B2, 1996-05-06
Next: SECURITY LIFE SEPARATE ACCOUNT L1, 497, 1996-05-06




                  [LOGO]   Northwestern National Life
                           20 Washington Avenue South
                          Minneapolis, Minnesota 55401

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

              INDIVIDUAL DEFERRED VARIABLE/FIXED ANNUITY CONTRACTS
                                    ISSUED BY
                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                                       AND
                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY

     The Individual Deferred  Variable/Fixed Annuity Contracts described in this
Prospectus are flexible purchase payment contracts. The Contracts are sold to or
in  connection  with  retirement  plans which may or may not qualify for special
federal tax treatment under the Internal Revenue Code. (See "Federal Tax Status"
on page 21.) Annuity  payments under the Contracts are deferred until a selected
later date.

     Purchase  payments  may  be  allocated  to  one or  more  of the  available
Sub-Accounts of  Northstar/NWNL  Variable  Account (the "Variable  Account"),  a
separate   account  of  Northwestern   National  Life  Insurance   Company  (the
"Company"),  and/or to the Fixed  Account  (which is the general  account of the
Company).  The Fixed Account is not available to Contract Owners in the State of
Maryland, Oregon, South Carolina and Washington.

     Purchase payments allocated to one or more of the available Sub-Accounts of
the Variable  Account,  as selected by the Contract  Owner,  will be invested in
shares at net asset  value of one or more of a group of  investment  funds  (the
"Investment  Funds").  The Investment  Funds are currently the four funds of the
Northstar/NWNL  Trust  which are  managed  by  Northstar  Investment  Management
Corporation  of  Greenwich,  Connecticut,  and two  portfolios  of the  Variable
Insurance  Products Fund and two portfolios of the Variable  Insurance  Products
Fund II which are managed by Fidelity  Management & Research  Company of Boston,
Massachusetts.  Each  Investment  Fund pays its investment  adviser certain fees
charged against the assets of the Investment Fund. The Variable Account Contract
Value and the amount of variable annuity payments will vary,  primarily based on
the investment  performance of the Investment Funds whose shares are held in the
Sub-Accounts  selected.  (For more information  about the Investment  Funds, see
"Investments of the Variable Account" on page 11.)

     Additional  information  about the Contracts,  the Company and the Variable
Account,  contained in a Statement  of  Additional  Information  dated April 30,
1996,  has been  filed  with  the  Securities  and  Exchange  Commission  and is
available  upon request  without  charge by writing to  Northstar  Distributors,
Inc.,  Two  Pickwick  Plaza,  Greenwich,  Connecticut  06830.  The  Statement of
Additional  Information  relating to the Contracts  having the same date as this
Prospectus  is  incorporated  by  reference  in this  Prospectus.  The  Table of
Contents for the Statement of Additional  Information may be found on page 27 of
this Prospectus. Information about the Fixed Account may be found in Appendix A,
on page A-1.

     NO  PERSON  IS  AUTHORIZED  TO  GIVE  ANY   INFORMATION   OR  TO  MAKE  ANY
REPRESENTATIONS  OTHER THAN THOSE  CONTAINED IN THIS  PROSPECTUS OR ACCOMPANYING
FUND  PROSPECTUSES  AND, IF GIVEN OR MADE, SUCH  INFORMATION OR  REPRESENTATIONS
MUST NOT BE RELIED  UPON AS HAVING BEEN  AUTHORIZED.  THIS  PROSPECTUS  DOES NOT
CONSTITUTE AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY ANY SECURITIES
OTHER THAN THE REGISTERED  SECURITIES TO WHICH IT RELATES.  THIS PROSPECTUS DOES
NOT CONSTITUTE AN OFFER OR SOLICITATION IN ANY CIRCUMSTANCES IN WHICH SUCH OFFER
OR SOLICITATION WOULD BE UNLAWFUL.

THIS PROSPECTUS SETS FORTH CONCISELY THE INFORMATION  ABOUT THE CONTRACTS THAT A
PROSPECTIVE  INVESTOR OUGHT TO KNOW BEFORE  INVESTING AND SHOULD BE RETAINED FOR
FUTURE REFERENCE.

THIS   PROSPECTUS  IS   ACCOMPANIED   BY  THE  CURRENT   PROSPECTUSES   FOR  THE
NORTHSTAR/NWNL  TRUST,  THE VARIABLE  INSURANCE  PRODUCTS  FUND AND THE VARIABLE
INSURANCE  PRODUCTS  FUND  II  AND  IS  VALID  ONLY  WHEN  ACCOMPANIED  BY  SUCH
PROSPECTUSES.

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

     SHARES OF THE  INVESTMENT  FUNDS AND  INTERESTS  IN THE  CONTRACTS  ARE NOT
DEPOSITS OR OBLIGATIONS  OF, OR GUARANTEED OR ENDORSED BY A BANK, AND THE SHARES
AND  INTERESTS  ARE NOT  FEDERALLY  INSURED  BY THE  FEDERAL  DEPOSIT  INSURANCE
CORPORATION, THE FEDERAL RESERVE BOARD, OR ANY OTHER AGENCY.

                 THE DATE OF THIS PROSPECTUS IS APRIL 30, 1996.

N200.100b
<PAGE>
                                TABLE OF CONTENTS


Definitions .....................................................    3
Summary of Contract Expenses ....................................    4
Summary .........................................................    6
Condensed Financial Information .................................    8
Performance Information .........................................    9
The Company .....................................................   10
The Variable Account ............................................   10
Investments of the Variable Account .............................   11
Charges Made by the Company .....................................   13
      Surrender Charge (Contingent Deferred Sales Charge) .......   13
      Annual Contract Charge ....................................   14
      Mortality Risk Premium ....................................   14
      Expense Risk Premium ......................................   14
      Administration Charge .....................................   14
      Sufficiency of Charges ....................................   14
      Premium and Other Taxes ...................................   14
      Reduction of Charges ......................................   15
      Expenses of the Investment Funds ..........................   15
Administration of the Contracts .................................   15
The Contracts ...................................................   15
      Allocation of Purchase Payments ...........................   15
      Sub-Account Accumulation Unit Value .......................   16
      Net Investment Factor .....................................   16
      Death Benefit Before the Annuity Commencement Date ........   16
      Death Benefit After the Annuity Commencement Date .........   17
      Surrender (Redemption) ....................................   17
      Systematic Withdrawals ....................................   17
      Transfers .................................................   18
         Written Transfers ......................................   18
         Telephone Transfers ....................................   18
         Dollar Cost Averaging Transfers ........................   19
      Assignments ...............................................   19
      Contract Owner and Beneficiaries ..........................   19
      Contract Inquiries ........................................   19
Annuity Provisions ..............................................   19
      Annuity Commencement Date .................................   19
      Annuity Form Selection ....................................   20
      Annuity Forms .............................................   20
      Frequency and Amount of Annuity Payments ..................   20
      Annuity Payments ..........................................   20
      Sub-Account Annuity Unit Value ............................   21
      Assumed Investment Rate ...................................   21
Federal Tax Status ..............................................   21
      Introduction ..............................................   21
      Tax Status of the Contract ................................   22
      Taxation of Annuities .....................................   22
      Transfers, Assignments or Exchanges of a Contract .........   24
      Withholding ...............................................   24
      Multiple Contracts ........................................   24
      Taxation of Qualified Plans ...............................   24
      Possible Charge for the Company's Taxes ...................   25
      Other Tax Consequences ....................................   25
Voting of Fund Shares ...........................................   25
Distribution of the Contracts ...................................   25
Revocation ......................................................   26
Reports to Owners ...............................................   26
Legal Proceedings ...............................................   26
Financial Statements and Experts ................................   26
Further Information .............................................   26
Statement of Additional
Information Table of Contents ...................................   27
Appendix A ......................................................   A-1
Investment Fund Prospectuses
Northstar/NWNL Trust (Northstar):
      Northstar Income and Growth Fund ..........................   Northstar-1
      Northstar Growth Fund .....................................   Northstar-1
      Northstar Multi-Sector Bond Fund ..........................   Northstar-1
      Northstar High Yield Bond Fund ............................   Northstar-1
Fidelity's Variable Insurance Products Fund (VIPF):
      Money Market Portfolio ....................................   VIP-1
      Overseas Portfolio ........................................   VIP-1
Fidelity's Variable Insurance Products Fund II (VIPF II):
      Asset Manager Portfolio ...................................   VIPII-1
      Index 500 Portfolio .......................................   VIPII-1

                                       2
<PAGE>
                                   DEFINITIONS


ANNUITANT - The person who is named by the Owner to receive annuity payments and
     whose life determines the annuity benefits payable.

ANNUITY COMMENCEMENT  DATE -  (COMMENCEMENT  DATE) The date on which the annuity
     payments  begin,  which must be the first day of a month.  The date will be
     the first day of the month following the  Annuitant's  75th birthday unless
     an earlier or later date has been selected by the Owner and, if the date is
     later,  it has been agreed to by the Company.  If the Annuity  Commencement
     Date  selected by the Owner does not occur on a Valuation  Date at least 60
     days after the date on which the Contract was issued,  the Company reserves
     the right to adjust the Commencement Date to the first Valuation Date after
     the Commencement  Date selected by the Owner that is at least 60 days after
     the Contract issue date.

BENEFICIARY - The person who is named by the Owner to receive the Contract Value
     upon the death of the Owner  before  the  Annuity  Commencement  Date or to
     receive the balance of the annuity payments, if any, under the Annuity Form
     in effect at the Annuitant's death.

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

CONTRACT  ANNIVERSARY - Occurs yearly on the same day and month the Contract was
     issued.

CONTRACT OWNER  (OWNER) - The person who controls all the rights and  privileges
     under the Contract. The Annuitant owns the Contract unless another Owner is
     named as provided  for in the  Contract.  The Contract may be owned by one,
     but no more than two, natural persons only,  except when it is held under a
     retirement  plan  described  in  Section  401(a)  or  403(a),  or a program
     described in Section 403(b) of the Code.

CONTRACT VALUE - The sum of (a) the Variable  Account  Contract Value,  which is
     the value of the Sub-Account Accumulation Units under the Contract plus (b)
     the Fixed Account  Contract  Value,  which is the sum of purchase  payments
     allocated to the Fixed Account under the Contract,  plus credited interest,
     minus surrenders,  surrender  charges  previously  applied,  and any annual
     administrative  charges  applicable  to the  Fixed  Account,  and minus any
     transfers to the Variable Account.

CONTRACT YEAR - Each twelve-month period starting with the date the Contract was
     issued and each Contract Anniversary after that.

DEATH BENEFIT - The amount payable upon the death of a Contract Owner before the
     Annuity   Commencement   Date.  (See  "Death  Benefit  Before  the  Annuity
     Commencement Date" on page 16.)

DEATH BENEFIT VALUATION DATE - The Death Benefit Valuation Date is the Valuation
     Date next  following  the date the  Company  receives  proof of death and a
     written request from the Beneficiary for a single sum payment or an Annuity
     Form permitted by Section 72(s) of the Code.

FIXED ACCOUNT - The Fixed Account is the general  account of the Company,  which
     consists of all assets of the Company other than those assets  allocated to
     separate accounts of the Company.

FIXED ANNUITY - An annuity with payments which do not vary as to dollar amount.

INVESTMENT FUNDS - Any  open-end  management  investment  company (or  portfolio
     thereof)  or  unit  investment   trust  (or  series  thereof)  in  which  a
     Sub-Account invests as described herein.

NORTHSTAR - Northstar/NWNL Trust
     Northstar Income and Growth Fund
     Northstar Growth Fund
     Northstar Multi-Sector Bond Fund
     Northstar High Yield Bond Fund

QUALIFIED PLAN - A  retirement  plan under  Sections  401, 403 or 408 or similar
     provisions of the Code.

SPECIFIED  CONTRACT  ANNIVERSARY  - The seventh  Contract  anniversary  and each
     consecutive one year anniversary date measured from the date of the seventh
     Contract  anniversary.  The  Specified  Contract  Anniversary  is  used  to
     determine the Death Benefit  payable if the Contract  Owner dies before the
     Annuity   Commencement   Date.  (See  "Death  Benefit  Before  the  Annuity
     Commencement Date" on page 16.)

SUB-ACCOUNT - That portion of the Variable Account  available under the Contract
     which invests in shares of a specific Investment Fund.

                                       3
<PAGE>

SUB-ACCOUNT ACCUMULATION UNIT - A unit of measure used to determine the Variable
     Account Contract Value before annuity payments start.

SUCCESSOR  BENEFICIARY  - The  person  named to become  the  Beneficiary  if the
     Beneficiary is not alive.

VALUATION DATE - The close of the market each day the New York Stock Exchange is
     open  for  trading  and the  Securities  and  Exchange  Commission  has not
     suspended trading.

VALUATION  PERIOD - The time  interval  between  a  Valuation  Date and the next
     Valuation Date.

VARIABLE ACCOUNT - A separate  account of the Company  consisting  of assets set
     aside by the Company, the investment  performance of which is kept separate
     from that of the general assets of the Company.

VARIABLE ANNUITY - A series of periodic  payments  to the  Annuitant  which will
     vary in amount,  primarily based on the investment  results of the Variable
     Account Sub-Accounts under the Contract.

VARIABLE ANNUITY UNIT - A unit of measure used in the  calculation of the second
     and each subsequent variable annuity payment from the Variable Account.

VIPF Variable Insurance Products Fund
     Money Market Portfolio
     Overseas Portfolio

VIPF II Variable Insurance Products Fund II
     Asset Manager Portfolio
     Index 500 Portfolio


                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

Sales Charge Imposed on Purchases.........................................  None

Surrender  Charge  (as a  percentage  of  amounts  surrendered  attributable  to
purchase payments made in the last six Contract years) (a)

      CONTRACT YEAR OF SURRENDER          SURRENDER CHARGE
        MINUS CONTRACT YEAR OF           AS A PERCENTAGE OF
           PURCHASE PAYMENT             EACH PURCHASE PAYMENT
           ----------------             ---------------------
                   0                                7% 
                   1                                7  
                   2                                5  
                   3                                5  
                   4                                4  
                   5                                3  
                   6                                2  
              7 and later                           0  

Transfer Charge.(b)....................................................     None

ANNUAL CONTRACT CHARGE.................................................      $35

SEPARATE ACCOUNT ANNUAL EXPENSES
  (as a percentage of average account value)

Mortality and Expense Risk Premiums....................................... 1.25%
Other Account Fees and Expenses (See "Administration Charge" on page 14.).  .15%
                                                                           ----

Total Separate Account Annual Expenses.................................... 1.40%
                                                                           ==== 

                                       4
<PAGE>

ANNUAL INVESTMENT FUND EXPENSES
  (as a percentage of Investment Fund average net assets)
<TABLE>
<CAPTION>

                                                                                                                  TOTAL INVESTMENT
                                                                              MANAGEMENT          OTHER             FUND ANNUAL
                                                                                 FEES           EXPENSES              EXPENSES
                                                                                 ----           --------              --------
<S>                                                                              <C>             <C>                   <C>  
Northstar Income and Growth Fund.(c)......................................       0.75%           0.05%                 0.80%
Northstar Growth Fund.(c).................................................       0.75%           0.05%                 0.80%
Northstar Multi-Sector Bond Fund.(c)......................................       0.75%           0.05%                 0.80%
Northstar High Yield Bond Fund.(c)........................................       0.75%           0.05%                 0.80%

<CAPTION>

                                                                                                                  TOTAL INVESTMENT
                                                                              MANAGEMENT          OTHER             FUND ANNUAL
                                                                                 FEES           EXPENSES              EXPENSES
                                                                                 ----           --------              --------
<S>                                                                              <C>             <C>                   <C>  
VIPF Money Market Portfolio...............................................        0.24%          0.09%                 0.33%
VIPF Overseas Portfolio...................................................        0.76%          0.15%                 0.91%
VIPF II Asset Manager Portfolio.(d).......................................        0.71%          0.08%                 0.79%
VIPF II Index 500 Portfolio.(e)...........................................        0.28%          0.00%                 0.28%
</TABLE>

EXAMPLES

     If you surrender  your Contract at the end of the  applicable  time period,
you would pay the  following  expenses  on a $1,000  investment,  assuming  a 5%
annual return on assets:

<TABLE>
<CAPTION>

                                                                                      1 YEAR      3 YEARS      5 YEARS      10 YEARS
                                                                                      ------      -------      -------      --------
<S>                                                                                     <C>        <C>           <C>          <C> 
Northstar Income and Growth Fund...................................................     $86        $115          $148         $259
Northstar Growth Fund..............................................................      86         115           148          259
Northstar Multi-Sector Bond Fund...................................................      86         115           148          259
Northstar High Yield Bond Fund.....................................................      86         115           148          259

<CAPTION>
                                                                                      1 YEAR      3 YEARS      5 YEARS      10 YEARS
                                                                                      ------      -------      -------      --------
<S>                                                                                     <C>        <C>           <C>          <C> 
VIPF Money Market Portfolio........................................................     $81        $101          $124         $210
VIPF Overseas Portfolio............................................................      87         119           153          270
VIPF II Asset Manager Portfolio....................................................      86         115           147          258
VIPF II Index 500 Portfolio........................................................      81         100           121          204
</TABLE>

     If you annuitize  your contract at the end of the  applicable  time period,
you would pay the following expenses on a $1,000 investment assuming a 5% annual
return on assets:

<TABLE>
<CAPTION>

                                                                                      1 YEAR      3 YEARS      5 YEARS      10 YEARS
                                                                                      ------      -------      -------      --------
<S>                                                                                     <C>        <C>           <C>          <C> 
Northstar Income and Growth Fund................................................        $86        $70           $121         $259
Northstar Growth Fund...........................................................         86         70            121          259
Northstar Multi-Sector Bond Fund................................................         86         70            121          259
Northstar High Yield Bond Fund..................................................         86         70            121          259

<CAPTION>
                                                                                      1 YEAR      3 YEARS      5 YEARS      10 YEARS
                                                                                      ------      -------      -------      --------
<S>                                                                                     <C>        <C>           <C>          <C> 
VIPF Money Market Portfolio.....................................................        $81        $56           $ 97         $210
VIPF Overseas Portfolio.........................................................         87         74            126          270
VIPF II Asset Manager Portfolio.................................................         86         70            120          258
VIPF II Index 500 Portfolio.....................................................         81         55             94          204
</TABLE>

* If the  Contract's  Annuity  Commencement  Date  occurs  during  the first two
Contract years following the date the Contract was issued a Surrender  Charge is
deducted and the expenses shown in year 1 reflect this deduction.

                                       5
<PAGE>

     If you do not  surrender  or  annuitize  your  Contract  at the  end of the
applicable  time  period,  you  would  pay the  following  expenses  on a $1,000
investment, assuming a 5% annual return on assets:

<TABLE>
<CAPTION>
                                                                                      1 YEAR      3 YEARS      5 YEARS      10 YEARS
                                                                                      ------      -------      -------      --------
<S>                                                                                     <C>        <C>           <C>          <C> 
Northstar Income and Growth Fund...................................................     $23        $70           $121         $259
Northstar Growth Fund..............................................................      23         70            121          259
Northstar Multi-Sector Bond Fund...................................................      23         70            121          259
Northstar High Yield Bond Fund.....................................................      23         70            121          259

<CAPTION>
                                                                                      1 YEAR      3 YEARS      5 YEARS      10 YEARS
                                                                                      ------      -------      -------      --------
<S>                                                                                     <C>        <C>           <C>          <C> 
VIPF Money Market Portfolio........................................................     $18        $56           $ 97         $210
VIPF Overseas Portfolio............................................................      24         74            126          270
VIPF II Asset Manager Portfolio....................................................      23         70            120          258
VIPF II Index 500 Portfolio........................................................      18         55             94          204
</TABLE>

(a)  Under certain  situations  amounts may be surrendered free of any surrender
     charge.  For  more  information  on the  Surrender  Charge,  see  page  13,
     "Surrender Charge (Contingent Deferred Sales Charge)". The Company reserves
     the right to charge a partial  surrender  processing  fee not to exceed the
     lesser of 2% of the partial  surrender  amount or $25. For more information
     on the processing fee, see page 17, "Surrender (Redemption)".

(b)  The Company  currently  does not impose a charge on  transfers  between the
     Sub-Accounts  or to the Fixed  Account,  although the Company  reserves the
     right to impose a charge not to exceed $25 per transfer.

(c)  The investment adviser to the Northstar/NWNL  Trust has agreed to reimburse
     the four Northstar Funds for any expenses in excess of 0.80% of each Fund's
     average  daily net  assets.  In the  absence  of the  investment  adviser's
     expense  reimbursements,  the actual  expenses that would have been paid by
     each Fund during its fiscal year ended  December  31, 1995 would have been:
     Income and Growth Fund - 1.74%; Growth Fund - 2.04%; Multi-Sector Bond Fund
     - 2.06%; and High Yield Bond Fund - 2.11%.

(d)  During  1995,  a portion  of the  brokerage  commissions  paid by the Asset
     Manager Portfolio was used to reduce the portfolio's expenses.  Without the
     reduction,  total  operating  expenses  would  have  been  0.81%.  For more
     information  on the  portfolio's  Management  Fees  and  Expenses,  see the
     prospectus for the Fund.

(e)  During 1995, the investment adviser to the Index 500 Portfolio reimbursed a
     portion of the  portfolio's  expenses.  Without  the  reimbursement,  total
     operating  expenses  would have been  0.47%.  For more  information  on the
     portfolio's Management Fees and Expenses, see the prospectus for the Fund.

     THE  EXAMPLES  SHOWN  IN  THE  TABLE  ABOVE  SHOULD  NOT  BE  CONSIDERED  A
REPRESENTATION  OF PAST OR FUTURE EXPENSES.  ACTUAL EXPENSES MAY BE MORE OR LESS
THAN THOSE SHOWN. THE 5% ANNUAL RETURN ASSUMED IS HYPOTHETICAL AND SHOULD NOT BE
CONSIDERED  A  REPRESENTATION  OF PAST OR FUTURE  ANNUAL  RETURNS,  WHICH MAY BE
GREATER OR LESS THAN THE ASSUMED RATES.

     The purpose of this table is to assist the Contract Owner in  understanding
the various costs and expenses that a Contract  Owner will bear either  directly
or indirectly.  The table reflects the expenses of the Variable  Account as well
as those of the Investment Funds. The $35 Annual Contract Charge is reflected as
an annual  percentage  charge in this table based on an anticipated  average net
assets in the Variable  Account and Fixed Account,  which translates to a charge
equal to an annual  rate of 0.052% of the  Variable  Account  and Fixed  Account
values.

     In addition to the costs and expenses  shown in this table,  state  premium
taxes may also be applicable.  For more  information on state premium taxes, see
page 14, "Premium and Other Taxes".

                                     SUMMARY

     The  Contracts  are flexible  premium  individual  deferred  variable/fixed
retirement  annuity  contracts  issued by the Variable  Account and the Company.
(See "The Company" on page 10 and "The  Variable  Account" on page 10.) They are
sold to or in connection with retirement  plans which may or may not qualify for
special federal tax treatment under the Internal Revenue Code. (See "Federal Tax
Status" on page 21.) Annuity  payments  under the Contracts are deferred until a
later date.

     Purchase  payments  may  be  allocated  to  one or  more  of the  available
Sub-Accounts  of the  Variable  Account  and/or to the Fixed  Account (the Fixed
Account is not  available to Contract  Owners in the State of Maryland,  Oregon,
South  Carolina  and  Washington).  Purchase  payments  allocated to one or more
Sub-Accounts  of the  Variable  Account  will be invested in shares at net asset
value of one or more of the  Investment  Funds.  The Variable  

                                       6
<PAGE>

Account  Contract Value and the amount of variable  annuity  payments will vary,
primarily  based on the investment  performance  of the  Investment  Funds whose
shares are held in the Sub-Accounts selected.  (See "Investments of the Variable
Account" on page 11.)

     No deduction for a sales charge is made from the purchase  payments for the
Contracts.  However, a surrender charge (contingent  deferred sales charge) may,
with  certain  exceptions,  apply to whole or  partial  surrenders  of  purchase
payments that have been credited under the Contract for less than seven Contract
years.  A  surrender  charge will also be  deducted  if the  Contract's  Annuity
Commencement  Date occurs within the first two years after the date the Contract
was issued. The amount of the surrender charge will vary as follows:

      CONTRACT YEAR OF SURRENDER          SURRENDER CHARGE
        MINUS CONTRACT YEAR OF           AS A PERCENTAGE OF
           PURCHASE PAYMENT             EACH PURCHASE PAYMENT
           ----------------             ---------------------
                0 - 1                              7%
                2 - 3                              5 
                  4                                4 
                  5                                3 
                  6                                2 
             7 and later                           0 

(See "Surrender Charge (Contingent Deferred Sales Charge)" on page 13.)

     In addition,  on each  Contract  Anniversary  (and on the  surrender of the
Contract for its full value if it is not surrendered on a Contract  Anniversary)
the Company will deduct from the  Contract  Value an Annual  Contract  Charge of
$35.  During the annuity  period the Annual  Contract  Charge will be separately
assessed  against fixed annuity  payments and variable annuity payments and will
be  deducted  from each fixed  annuity  payment and from each  variable  annuity
payment in equal  installments  if both forms of annuity  payment are  selected.
Otherwise  such  charge  will be  deducted  from each fixed  annuity or variable
annuity  payment as applicable.  The Annual  Contract Charge is to reimburse the
Company for administrative expenses relating to the issue and maintenance of the
Contracts. (See "Annual Contract Charge" on page 14.)

     The Company also deducts a Mortality Risk Premium,  an Expense Risk Premium
and an Administration  Charge, equal to an annual rate of 1.40% of the daily net
assets of the available  Sub-Accounts  of the Variable  Account (See  "Mortality
Risk Premium", "Expense Risk Premium" and "Administration Charge" on page 14.)

     The initial  purchase  payment  must be $5,000 or more for a  Non-qualified
Contract  and no  subsequent  individual  payment may be less than $500.  If the
Contract is being  purchased  by or in  connection  with a Qualified  Plan,  the
minimum initial purchase payment is $2,000, and no subsequent individual payment
may be less than $200.  The  Company  may  choose  not to accept any  subsequent
purchase payment if the additional purchase payment,  when added to the Contract
Value at the next Valuation Date would exceed  $1,000,000.  The Company reserves
the  right to  accept  smaller  initial  and  subsequent  purchase  payments  in
connection  with  special  circumstances,   including  sales  through  group  or
sponsored arrangements.

     If the Contract Value at the Annuity Commencement Date is less than $5,000,
the Contract Value may be distributed in a single sum payment in lieu of annuity
payments.  If any annuity  payment  would be less than $50,  the Company has the
right to change the  frequency  of payments to such  intervals as will result in
payments of at least $50 each. (See  "Frequency and Amount of Annuity  Payments"
on page 20.)

     Premium taxes payable to any  governmental  entity will be charged  against
the Contracts. (See "Premium and Other Taxes" on page 14.)

     The  Contract  Owner may  request  early  withdrawal  of all or part of the
Contract  Value  before  the  Annuity   Commencement   Date.   (See   "Surrender
(Redemption)" on page 17.) Under the Code,  penalty taxes may apply to the early
withdrawal of amounts  accumulated under a Contract whether or not such Contract
is part of a Qualified Plan. (See "Taxation of Annuities" on page 22.)

     The  Contract  Owner may return the  Contract  within ten days after it was
delivered  to the  Owner,  and  receive a refund of the  Contract  Value  unless
otherwise required by law. (See "Revocation" on page 26.)

                                       7
<PAGE>

                         CONDENSED FINANCIAL INFORMATION

     The following table shows,  for each  Sub-Account of the Variable  Account,
the value of a Sub-Account  Accumulation Unit as it is invested in portfolios at
the  dates  shown,  and the  total  number  of  Sub-Account  Accumulation  Units
outstanding at the end of each period:

                                                                YEAR ENDED
                                                                DECEMBER 31
                                                              ---------------
                                                              1995       1994
                                                              ----       ----
SUB-ACCOUNT INVESTING IN
NORTHSTAR'S:
(all Sub-Accounts from May 6, 1994):
Income and Growth Fund
      Beginning of period.................................  $10.1101  $10.0000
      End of period.......................................  $12.0916  $10.1101
      Units outstanding at end of period..................   301,285   100,955
Growth Fund
      Beginning of period.................................  $10.2534  $10.0000
      End of period.......................................  $12.6072  $10.2534
      Units outstanding at end of period..................    27,043     8,739
Multi-Sector Bond Fund
      Beginning of period.................................  $10.0748  $10.0000
      End of period.......................................  $11.4356  $10.0748
      Units outstanding at end of period..................    37,704    15,492
High Yield Bond Fund 
      Beginning of period.................................   $9.8476  $10.0000
      End of period.......................................  $11.5675   $9.8476
      Units outstanding at end of period..................   149,292     8,985

FIDELITY'S VIPF:
(all Sub-Accounts from May 1, 1995):
Money Market Portfolio
      Beginning of period.................................  $10.0000         -
      End of period.......................................  $10.2889         -
      Units outstanding at end of period..................         -         -
Overseas Portfolio
      Beginning of period.................................  $10.0000         -
      End of period.......................................  $10.6517         -
      Units outstanding at end of period..................         -         -

FIDELITY'S VIPF II:
(all Sub-Accounts from May 1, 1995):
Asset Manager Portfolio
      Beginning of period.................................  $10.0000         -
      End of period.......................................  $11.1433         -
      Units outstanding at end of period..................         -         -
Index 500 Portfolio
      Beginning of period.................................  $10.0000         -
      End of period.......................................  $12.0488         -
      Units outstanding at end of period..................       335         -

     The Sub-Accounts  investing in VIPF Money Market  Portfolio,  VIPF Overseas
Portfolio,  VIPF II Asset Manager Portfolio and VIPF II Index 500 Portfolio were
not available under the Contract prior to 1995.

                                       8
<PAGE>


                             PERFORMANCE INFORMATION

     From time to time, the Company may advertise or include in sales literature
yields,  effective  yields,  and total returns for the  available  Sub-Accounts.
THESE  FIGURES ARE BASED ON  HISTORICAL  EARNINGS AND DO NOT INDICATE OR PROJECT
FUTURE  PERFORMANCE.  Each  Sub-Account  may,  from time to time,  advertise  or
include in sales literature performance relative to certain performance rankings
and indices compiled by independent organizations.  More detailed information as
to the  calculation of  performance  information,  as well as  comparisons  with
unmanaged market indices, appears in the Statement of Additional Information.

     Yields,  effective  yields and total returns for the Sub-Accounts are based
on the investment performance of the corresponding  portfolios of the Investment
Funds. The performance in part reflects the Investment Funds' expenses.  See the
Prospectuses for the Investment Funds.

     The yield of the Sub-Account  investing in the VIPF Money Market  Portfolio
refers to the annualized  income  generated by an investment in the  Sub-Account
over a specified  seven-day period. The yield is calculated by assuming that the
income  generated for that  seven-day  period is generated each seven day period
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  Sub-Account is assumed to be reinvested.  The effective
yield will be slightly higher than the yield because of the  compounding  effect
of this assumed reivestment.

     The yield of a Sub-Account  (except the Money Market Sub-Account  investing
in the VIPF Money Market Portfolio) refers to the annualized income generated by
an investment in the Sub-Account over a specified  30-day or one-month  period.
The yield is calculated by assuming that the income  generated by the investment
during that 30-day or one-month period is generated each period over a 12-month
period and is shown as a percentage of the investment.

     The total return of a Sub-Account  refers to return quotations  assuming an
investment under a Contract has been held in the Sub-Account for various periods
of time  including,  but not  limited  to, a period  measured  from the date the
Sub-Account  commenced  operations.  Average annual total return refers to total
return  quotations  that are annualized  based on an average return over various
periods of time.

     The average  annual total return  quotations  represent the average  annual
compounded  rates of return that would  equate an initial  investment  of $1,000
under a Contract to the redemption  value of that  investment as of the last day
of each of the periods for which total return  quotations are provided.  Average
annual total return information shows the average percentage change in the value
of an investment  in the  Sub-Account  from the beginning  date of the measuring
period to the end of that period.  This  version of average  annual total return
reflects all  historical  investment  results,  less all charges and  deductions
applied against the Sub-Account (including any surrender charge that would apply
if an Owner  terminated  the Contract at the end of each period  indicated,  but
excluding any deductions for premium taxes).

     When a Sub-Account has been in operation for one, five, and ten years,  the
average  annual  total return for these  periods  will be provided.  For periods
prior to the date the Sub-Account commenced operations,  performance information
for  Contracts  funded  by the  Sub-Accounts  will be  calculated  based  on the
performance of the  Investment  Funds'  Portfolios  and the assumption  that the
Sub-Accounts  were in existence for the same periods as those  indicated for the
Investment  Funds'  Portfolios,  with the level of Contract Charges that were in
effect at the inception of the Sub-Accounts for the Contracts.

     Average total return  information  may be  presented,  computed on the same
basis as  described  above,  except  deductions  will not include the  surrender
charge.  In addition,  the Company may from time to time disclose average annual
total return in non-standard  formats and cumulative  total return for Contracts
funded by the Sub-Accounts.

     The Company may, from time to time,  also disclose  yield and total returns
for the  portfolios of the  Investment  Funds,  including  such  disclosure  for
periods prior to the dates the Sub-Accounts commenced operations.

     For additional  information  regarding the calculation of other performance
data, please refer to the Statement of Additional Information.

     In advertising and sales  literature,  the performance of each  Sub-Account
may be compared to the performance of other variable  annuity issuers in general
or to the  performance of particular  types of variable  annuities  investing in
mutual funds, or investment  series of mutual funds with  investment  objectives
similar to each of the Sub-Accounts.

                                       9
<PAGE>

     Lipper  Analytical  Services,  Inc.  ("Lipper")  and the  Variable  Annuity
Research Data Service ("VARDS") are independent  services which monitor and rank
the performance of variable  annuity issuers in each of the major  categories of
investment  objectives on an  industry-wide  basis.  Lipper's  rankings  include
variable  life  insurance  issuers as well as variable  annuity  issuers.  VARDS
rankings  compare  only  variable  annuity  issuers.  The  performance  analyses
prepared  by Lipper  and VARDS  each  rank  such  issuers  on the basis of total
return,  assuming reinvestment of distributions,  but do not take sales charges,
redemption  fees, or certain  expense  deductions at the separate  account level
into consideration.  In addition,  VARDS prepares risk adjusted rankings,  which
consider  the effects of market risk on total return  performance.  This type of
ranking  provides data as to which funds provide the highest total return within
various  categories  of funds  defined by the degree of risk  inherent  in their
investment objectives.

     Advertising  and sales  literature may also compare the performance of each
Sub-Account  to the Standard & Poor's  Composite  Index of 500 Stocks,  a widely
used measure of stock performance. This unmanaged index assumes the reinvestment
of dividends but does not reflect any  "deduction"  for the expense of operating
or managing an investment  portfolio.  Other  independent  ranking  services and
indices may also be used as a source of performance comparison.

     The Company  may also  report  other  information  including  the effect of
tax-deferred  compounding on a Sub-Account's  investment  returns, or returns in
general,  which may be illustrated by tables,  graphs, or charts. All income and
capital gains derived from  Sub-Account  investments are reinvested and can lead
to substantial  long-term  accumulation of assets,  provided that the underlying
portfolio's investment experience is positive.

                                   THE COMPANY

     The  Company,  organized  in  1885,  is  a  stock  life  insurance  company
incorporated under the laws of the State of Minnesota.  The Company is a direct,
wholly-owned subsidiary of ReliaStar Financial Corp. (formerly known as The NWNL
Companies,  Inc.), a publicly-traded holding company incorporated under the laws
of the  State of  Delaware,  whose  shares  are  listed  on the New  York  Stock
Exchange.  The Company offers individual life insurance and annuities,  employee
benefits,  and retirement  contracts.  The Company is admitted to do business in
the District of Columbia and all states  except New York.  Its home office is at
20 Washington Avenue South, Minneapolis, Minnesota 55401 (telephone 612/
372-5507).

     The  Contracts  described  in this  Prospectus  are  nonparticipating.  The
capital and surplus of the Company should be considered as bearing only upon the
ability of the Company to meet its obligations under the Contracts.

                              THE VARIABLE ACCOUNT

     The Variable  Account is a Separate  Account of the Company  established by
the Board of Directors of the Company on November 12, 1992, pursuant to the laws
of the  State  of  Minnesota.  The  Variable  Account  is  registered  with  the
Securities  and  Exchange  Commission  as a  unit  investment  trust  under  the
Investment  Company Act of 1940, as amended ("1940 Act"). Such registration does
not involve  supervision  by the  Commission  of the  management  or  investment
policies or  practices of the Variable  Account,  the Company or the  Investment
Funds.  The  Company  has  complete  ownership  and control of the assets in the
Variable Account,  but these assets are held separately from the Company's other
assets and are not part of the Company's General Account.

     The portion of the assets of the Variable Account equal to the reserves and
other  contract  liabilities  of the  Variable  Account will not be charged with
liabilities  incurred in any other  business  that the Company may conduct.  The
Company  has the right to  transfer  to its  General  Account  any assets of the
Variable Account which are in excess of such reserves and other liabilities. The
income,  if any, and gains and losses,  realized or unrealized,  of the Variable
Account  will be credited  to or charged  against  the amount  allocated  to the
Variable  Account,  in accordance  with the contracts  supported by the Variable
Account, without regard to the other income, gains, or losses of the Company.

     Purchase  payments  allocated to the Variable  Account under a Contract are
invested in one or more  Sub-Accounts  of the  Variable  Account.  The  purchase
payments  under a Contract are  allocated  to the  Sub-Account  or  Sub-Accounts
selected by the Owner,  and the future Variable  Account  Contract Value depends
primarily on the investment performance of the Investment Funds whose shares are
held in the Sub-Accounts selected.

                                       10
<PAGE>

                       INVESTMENTS OF THE VARIABLE ACCOUNT

     When a  Contract  is  applied  for,  the Owner  may elect to have  purchase
payments  allocated to one or more of the available  Sub-Accounts  each of which
invests in shares of one of the  Investment  Funds at its net asset  value.  The
Owner may change a purchase payment  allocation for future purchase payments and
may at any time transfer all or part of any existing  values in a Sub-Account to
another Sub-Account that invests in shares of another Investment Fund.

     Northstar Investment Management  Corporation,  an affiliate of the Company,
is the investment adviser for the four funds of Northstar. Fidelity Management &
Research  Company is the  investment  adviser for the two portfolios of VIPF and
the two  portfolios of VIPF II offered  through the  Contracts.  The  investment
advisers  are  paid  fees  for  their  services  by the  Investment  Funds.  The
Investment Funds currently  offered,  together with their investment  objectives
are briefly described below. More detailed information concerning the investment
objectives, policies and restrictions pertaining to the Investment Funds and the
expenses,  investment  advisory  services and charges and the risks attendant to
investing in the Investment  Funds and other aspects of their  operations can be
found in the current  prospectus for each  Investment  Fund which accompany this
Prospectus  and  the  current  Statement  of  Additional  Information  for  each
Investment  Fund.  The  Investment  Fund  prospectuses  should be read carefully
before any decision is made  concerning the  allocation of purchase  payments or
transfers among the Sub-Accounts.

NORTHSTAR/NWNL TRUST (NORTHSTAR)

     Northstar is a diversified management investment company currently offering
     four investment  funds,  each with a different  investment  objective.  The
     following four Northstar Funds are available under this Contract:

     NORTHSTAR  INCOME  AND  GROWTH  FUND  is a  diversified  portfolio  with an
     investment  objective of seeking current income balanced with the objective
     of  achieving  capital  appreciation.  This Fund will seek to  achieve  its
     objective through  investments in common and preferred stocks,  convertible
     securities,  investment  grade  corporate debt  securities,  and government
     securities,  selected for their  prospects of producing  income and capital
     appreciation.

     NORTHSTAR  GROWTH  FUND  is a  diversified  portfolio  with  an  investment
     objective  of long-term  growth of capital  through  investments  in equity
     securities  of  companies  that  are  believed  to  provide  above  average
     potential for capital appreciation.  Navellier Fund Management, Inc. serves
     as sub-adviser to the Fund and is responsible for the day-to-day investment
     management  of the  Fund,  subject  to the  supervision  of the  investment
     adviser  and the  Trustees  of the  Fund.  All  fees  and  expenses  of the
     subadvisory arrangement are borne by the investment adviser.

     NORTHSTAR  MULTI-SECTOR  BOND  FUND  is a  diversified  portfolio  with  an
     investment  objective of maximizing current income.  This Fund will seek to
     achieve its objective by  investment in the following  sectors of the fixed
     income  securities  markets:  (a)  securities  issued or  guaranteed  as to
     principal and interest by the U.S. Government, its agencies, authorities or
     instrumentalities;  (b) investment  grade  corporate debt  securities;  (c)
     investment  grade or comparable  quality debt securities  issued by foreign
     corporate issuers,  and securities issued by foreign  governments and their
     political subdivisions,  limited to 35% of assets determined at the time of
     investment;  and (d) high yield-high  risk fixed income  securities of U.S.
     and foreign  issuers,  limited to 50% of assets  determined  at the time of
     investment.

     NORTHSTAR  HIGH  YIELD  BOND  FUND  is  a  diversified  portfolio  with  an
     investment   objective   of  seeking  high  income   consistent   with  the
     preservation of capital.  Under normal market  conditions,  this Investment
     Fund  invests  predominantly  in high  yield,  high risk  lower-rated  U.S.
     dollar-denominated  debt  securities.  Most of the  securities in which the
     Investment Fund invests are rated, at the time of investment,  at least Caa
     by Moody's Investors Service,  Inc. ("Moody's") or CCC by Standard & Poor's
     Corporation  ("S&P")  or, if not rated,  are of  comparable  quality in the
     opinion of the investment adviser. The Investment Fund may, however, invest
     in securities in the lowest  ratings  categories of Moody's and S&P,  which
     are C in the case of Moody's and D in the case of S&P.

VARIABLE INSURANCE PRODUCTS FUND (VIPF)

     VIPF is a mutual fund currently offering five investment  portfolios,  each
     with a different  investment  objective.  The following two  portfolios are
     available under this Contract:

                                       11
<PAGE>

     MONEY MARKET PORTFOLIO seeks to obtain as high a level of current income as
     is  consistent  with  preserving  capital  and  providing  liquidity.   The
     portfolio will invest only in high-quality  U.S. dollar  denominated  money
     market  instruments of domestic and foreign  issuers.  An investment in the
     portfolio is not insured or  guaranteed by the U.S.  Government,  and there
     can be no assurance  that the portfolio  will maintain a stable asset value
     per share of $1.00.

     OVERSEAS  PORTFOLIO  seeks long term  growth of capital  primarily  through
     investments in foreign securities.  Overseas Portfolio provides a means for
     investors to diversify their own portfolios by  participating  in companies
     and economies outside of the United States.

VARIABLE INSURANCE PRODUCTS FUND II (VIPF II)

     VIPF II is a mutual fund  currently  offering five  investment  portfolios,
     each with a different  investment  objective.  The following two portfolios
     are available under this Contract:

     ASSET MANAGER  PORTFOLIO seeks high total return with reduced risk over the
     long-term by allocating its assets among domestic and foreign stocks, bonds
     and short-term, fixed-income instruments.

     INDEX 500 PORTFOLIO seeks to provide  investment results that correspond to
     the total return (i.e.,  the  combination of capital changes and income) of
     common  stocks  publicly  traded in the  United  States.  In  seeking  this
     objective,  the portfolio  attempts to duplicate the  composition and total
     return of the Standard & Poor's Composite Index of 500 Stocks while keeping
     transaction  costs and other  expenses  low. The portfolio is designed as a
     long-term investment option.

THERE IS NO  ASSURANCE  THAT THE STATED  OBJECTIVES  AND  POLICIES OF ANY OF THE
INVESTMENT FUNDS WILL BE ACHIEVED.

     The Company  reserves  the right,  subject to  compliance  with the law, to
offer additional funds.

     An investment in the Variable  Account,  or in any Investment  Fund, is not
insured or guaranteed by the U.S. Government.

     The Investment Funds are currently offered only to the Variable Account but
may, in the future,  be available to other registered  separate  accounts of the
Company  offering   variable  annuity  contracts  and  variable  life  insurance
policies.

REINVESTMENT

     The Investment  Funds described above have as a policy the  distribution of
income dividends and capital gains.  However,  under the Contracts  described in
this Prospectus there is an automatic reinvestment of such distributions.

ADDITION, DELETION OR SUBSTITUTION OF INVESTMENT FUND SHARES

     The  Company  reserves  the  right,  subject  to  applicable  law,  to make
additions to, deletions from, or  substitutions  for the shares that are held in
the Variable Account or that the Variable Account may purchase. If the shares of
an Investment Fund are no longer available for investment or if in the Company's
judgment further  investment in any Investment Fund should become  inappropriate
in view of the  purposes  of the  Variable  Account,  the Company may redeem the
shares,  if any,  of that  Investment  Fund and  substitute  shares  of  another
registered  open-end  management   investment  company.  The  Company  will  not
substitute any shares  attributable to a Contract's interest in a Sub-Account of
the  Variable  Account  without  notice and prior  approval of the SEC and state
insurance authorities, as required by law.

     The Company also reserves the right to establish additional Sub-Accounts of
the Variable  Account,  each of which would invest in shares  corresponding to a
new  Investment  Fund or in  shares  of  another  investment  company  having  a
specified investment  objective.  Subject to applicable law and any required SEC
approval, the Company may, in its sole discretion, establish new Sub-Accounts or
eliminate one or more  Sub-Accounts if marketing  needs, tax  considerations  or
investment  conditions  warrant.  Any new  Sub-Accounts may be made available to
existing Contract Owners on a basis to be determined by the Company.

         If any of these  substitutions  or changes are made, the Company may by
appropriate  endorsement  change the  Contract  to reflect the  substitution  or
change.  If the Company deems it to be in the best  interest of Contract  Owners
and  Annuitants,  and  subject  to any  approvals  that  may be  required  under
applicable law, the Variable Account may be operated as a management  investment
company under the 1940 Act, it may be deregistered under the Act if registration
is no longer required, or it may be combined with other separate accounts of the
Company.

                                       12
<PAGE>
     If a purchase  payment for a selected  Sub-Account is unable to be invested
because shares of the  applicable  Investment  Fund are no longer  available for
investment or if in the judgment of the Company's  management further investment
in such Investment Fund shares would be inappropriate in view of the purposes of
the Contract,  the portion of the purchase payment  designated to be invested in
such  Investment  Fund will be returned to the Owner.  The Owner may then direct
investment of such purchase payment to a different Sub-Account.

                           CHARGES MADE BY THE COMPANY

SURRENDER CHARGE (CONTINGENT DEFERRED SALES CHARGE)

     No deduction for a sales charge is made from the purchase  payments for the
Contracts.  However, the surrender charge described below (which may be deemed a
contingent  deferred  sales  charge),  when it is  applicable,  is  intended  to
reimburse  the  Company  for  expenses  relating  to the sale of the  Contracts,
including  commissions  to sales  personnel,  costs of sales  material and other
promotional activities and sales administration costs.

     If part or all of a Contract's  value is surrendered,  or if the Contract's
Annuity  Commencement  Date occurs within the first two years after the Contract
was issued,  surrender  charges may be made by the Company.  For purposes of the
following  surrender  charge  description,  "New  Purchase  Payments"  are those
Contract  purchase  payments received by the Company during the Contract Year in
which the surrender occurs or in the six immediately  preceding  Contract Years;
"Old Purchase  Payments" are those Contract purchase payments not defined as New
Purchase Payments; and "Contract Earnings" at any Valuation Date is the Contract
Value less the sum of New Purchase Payments and Old Purchase Payments.

     For purposes of determining  surrender  charges,  surrenders shall first be
taken  from Old  Purchase  Payments  until  they are  exhausted,  then  from New
Purchase  Payments  until  they are  exhausted,  and  thereafter  from  Contract
Earnings.

     Surrenders  taken from the following  amounts ("Free  Surrenders")  are not
subject to a surrender  charge  during any Contract  Year:  (a) any Old Purchase
Payments not already surrendered; (b) 10% of all New Purchase Payments that have
been received by the Company (with the exception of Systematic Withdrawals, this
does not apply to  surrenders  made  during the first  Contract  Year nor to any
surrenders after the first surrender made in each Contract Year thereafter); and
(c) any Contract Earnings being surrendered.

     TOTAL  SURRENDERS The surrender  charge for a total surrender is determined
by multiplying the amount of each New Purchase Payment surrendered,  that is not
eligible for a free surrender,  by the applicable surrender charge percentage as
set forth in the following table:

                        SURRENDER CHARGE PERCENTAGE TABLE

      CONTRACT YEAR OF SURRENDER              SURRENDER CHARGE AS A
        MINUS CONTRACT YEAR OF                 PERCENTAGE OF EACH
           PURCHASE PAYMENT                     PURCHASE PAYMENT
           ----------------                     ----------------
                  0                                    7%
                  1                                    7 
                  2                                    5 
                  3                                    5 
                  4                                    4 
                  5                                    3 
                  6                                    2 
             7 and later                               0 

     PARTIAL  SURRENDERS  - The  amount of the  partial  surrender  subject to a
surrender  charge is determined by dividing (a) the portion of each New Purchase
Payment to be surrendered  which is not eligible for a Free Surrender by (b) one
minus the  applicable  surrender  charge  percentage  from the Surrender  Charge
Percentage  Table set forth above.  The  resulting  amount for each New Purchase
Payment to be surrendered is then multiplied by the applicable  surrender charge
percentage from the Surrender  Charge  Percentage Table shown above to arrive at
the amount of surrender charge to be assessed by the Company.

     If the  surrender  charge  is less than the  Contract  Value  that  remains
immediately  after  surrender,  it will be  deducted  proportionately  from  the
Sub-Accounts  that make up such Contract Value. If the surrender  charge is more
than such remaining Contract Value, the portion of the surrender charge that can
be deducted  from such  remaining  

                                       13
<PAGE>
Contract  Value will be so deducted  and the balance  will be deducted  from the
surrender payment.  In computing  surrenders,  any portion of a surrender charge
that is deducted from the remaining  Contract Value will be deemed a part of the
surrender.

ANNUAL CONTRACT CHARGE

     Each  year on the  Contract  Anniversary,  the  Company  deducts  an Annual
Contract   Charge  of  $35  from  the   Contract   Value  to  reimburse  it  for
administrative  expenses relating to the Contract,  the Variable Account and the
Sub-Accounts.  The Company will not increase the Annual Contract Charge.  In any
Contract  Year when a Contract is  surrendered  for its full value on other than
the Contract  Anniversary,  the Annual  Contract  Charge will be deducted at the
time of such  surrender.  During  the  annuity  period  if both a fixed  annuity
payment and a variable  annuity  payment are selected,  then an Annual  Contract
Charge will be separately  assessed  against each payment type. The charges will
be  deducted  in  equal  installments  from  each  such  payment  made  during a
twelve-month  period.  If only a fixed  annuity  payment or a  variable  annuity
payment is selected,  then only one Annual  Contract Charge will be assessed and
deducted in equal installments.

MORTALITY RISK PREMIUM

     The variable  annuity  payments made to Annuitants  will vary in accordance
with the  investment  performance  of the  Sub-Accounts  selected  by the Owner.
However,  they will not be affected by the mortality  experience (death rate) of
persons  receiving  annuity  payments  from the  Variable  Account.  The Company
assumes this "mortality risk" and has guaranteed the annuity rates  incorporated
in the Contract, which cannot be changed.

     To  compensate  the  Company  for  assuming  this  mortality  risk  and the
mortality  risk that  Beneficiaries  of  Annuitants  dying  before  the  Annuity
Commencement  Date may receive  amounts in excess of the then  current  Contract
Value (see "Death Benefit Before the Annuity Commencement Date" on page 16), the
Company  deducts a Mortality  Risk Premium from the  Variable  Account  Contract
Value.  The deduction is made daily in an amount that is equal to an annual rate
of .85% of the daily Contract Values under the Variable Account. The Company may
not change the rate charged for the Mortality Risk Premium under any Contract.

EXPENSE RISK PREMIUM

     The  Company  will  not  increase  charges  for   administrative   expenses
regardless of its actual  expenses.  To compensate the Company for assuming this
expense  risk,  the Company  deducts an Expense  Risk  Premium from the Variable
Account  Contract Value.  The deduction is made daily in an amount that is equal
to an annual rate of .40% of the daily Variable  Account  Contract  Values.  The
Company may not change the rate of the Expense Risk Premium under any Contract.

ADMINISTRATION CHARGE

     The Company deducts a daily Administration Charge from the Variable Account
Contract  Value  in an  amount  equal  to an  annual  rate of .15% of the  daily
Contract Values under the Variable Account. This charge is deducted to reimburse
the  Company  for the  cost  of  providing  administrative  services  under  the
Contracts and the Variable  Account.  The Company may not change the rate of the
Administration Charge under any Contract.

SUFFICIENCY OF CHARGES

     If the amount of the  surrender  charge  assessed  in  connection  with the
Contracts  is  not  enough  to  cover  all  distribution  expenses  incurred  in
connection  therewith,  the  loss  will be  borne  by the  Company.  Any  excess
distribution  expenses  borne by the  Company  will be paid  out of its  general
account  which may  include,  among  other  things,  proceeds  derived  from the
Mortality  Risk Premium and the Expense Risk Premium  deducted from the Variable
Account.

PREMIUM AND OTHER TAXES

     Various  states  and  other  governmental  entities  levy  a  premium  tax,
currently  ranging  up to  3.50%,  on  annuity  contracts  issued  by  insurance
companies.  If the Owner of the Contract  lives in a  governmental  jurisdiction
that levies such a tax, the Company will pay the taxes when due but reserves the
right to deduct the amount of the tax either from purchase  payments as they are
received or from the Contract Value at a later date.

     The  current  range of premium  tax rates is a guide only and should not be
relied on to determine  actual premium taxes on any purchase payment or Contract
because  the taxes are subject to change  from time to time by  legislative  and
other governmental  action. The timing of tax levies also varies from one taxing
authority to another.  Consequently,  in many cases the  purchaser of a Contract
will not be able to  accurately  determine  the  premium tax  applicable  to the
Contract by reference  to the range of tax rates  described  above.  The Company
reserves  the right to deduct  charges  for any  other  tax or  economic  burden
resulting  from  the  application  of the  tax  laws  that it  determines  to be
applicable to the Contract.

                                       14
<PAGE>

REDUCTION OF CHARGES

     Any of the charges  under the  Contract,  as well as the  minimum  purchase
payment requirements set forth in this Prospectus, may be reduced due to special
circumstances that result in lower sales,  administrative or mortality expenses.
For  example,  special  circumstances  may  exist in  connection  with  group or
sponsored  arrangements,  sales to the Company's  policy and Contract  Owners or
those of affiliated insurance companies, or sales to employees or clients of the
Company's  affiliates.  The amount of any  reductions  will  reflect the reduced
sales effort and administrative costs resulting from, or the different mortality
experience expected as a result of, the special  circumstances.  Reductions will
not be unfairly discriminatory against any person, including the affected policy
or  Contract  Owners and owners of all other  contracts  funded by the  Variable
Account.

EXPENSES OF THE INVESTMENT FUNDS

     There are fees  deducted  from and  expenses  paid out of the assets of the
Investment  Funds that are described in the  accompanying  prospectuses  for the
Funds.

                         ADMINISTRATION OF THE CONTRACTS


     The Company  has  entered  into a contract  with  Continuum  Administrative
Services Corporation (formerly known as Vantage Computer Systems,  Inc.), Kansas
City,  Missouri  ("CASC")  under  which  CASC  has  agreed  to  perform  certain
administrative  functions  relating to the Contracts  and the Variable  Account.
These functions include,  among other things,  maintaining the books and records
of the Variable  Account and the  Sub-Accounts,  and maintaining  records of the
name, address, taxpayer identification number, Contract number, type of Contract
issued to each Owner,  Contract Value and other pertinent  information necessary
to the administration and operation of the Contracts.

                                  THE CONTRACTS

     The  Contracts  described in this  Prospectus  are designed for  retirement
plans which may or may not be Qualified  Plans.  Often a single purchase payment
is made for a deferred  annuity,  but this Contract  freely  permits  subsequent
purchase  payments  up to the  maximum  level of funding  set forth  below.  The
minimum amount the Company will accept as an initial  purchase payment is $5,000
for Non-Qualified Contracts and $2,000 for Qualified Contracts.  The Company may
choose  not to  accept  any  subsequent  purchase  payment  for a  Non-Qualified
Contract if it is less than $500 and for a Qualified Contract if it is less than
$200. The Company may also choose not to accept any subsequent  purchase payment
if the purchase  payment  together with the Contract Value at the next Valuation
Date exceeds  $1,000,000.  Any purchase payment not accepted by the Company will
be refunded.  The Company reserves the right to accept smaller or larger initial
and subsequent purchase payments in connection with special circumstances,  such
as sales through group or sponsored arrangements.

ALLOCATION OF PURCHASE PAYMENTS

     Purchase  payments may be allocated to the  available  Sub-Accounts  of the
Variable  Account  selected by the Owner and/or the Fixed  Account (see Appendix
A).  The Fixed  Account is not  available  to  Contract  Owners in the states of
Maryland, Oregon, South Carolina and Washington. Any purchase payment or portion
thereof for which no allocation election is made will be returned to the Owner.

     The initial purchase payment will be allocated to the selected Sub-Accounts
and/or the Fixed Account not later than two business days after receipt,  if the
application  and all  information  necessary  for  processing  the  Contract are
complete.  The Company may retain purchase payments for up to five business days
while  attempting  to complete an  incomplete  application.  If the  application
cannot be made complete  within this period,  the applicant  will be informed of
the reasons for the delay and the purchase payment will be returned  immediately
unless the  applicant  consents to retention of the payment by the Company until
the  application is made complete.  Once the completed  application is received,
the payment  must be  allocated  within two business  days.  For any  subsequent
purchase payments, the payments will be credited at the Sub-Account Accumulation
Unit Value next determined after receipt of the purchase payment.

     Upon allocation to Sub-Accounts of the Variable Account, a purchase payment
is  converted  into  Accumulation  Units of the  Sub-Account.  The amount of the
purchase payment  allocated to a particular  Sub-Account is divided by the value
of an  Accumulation  Unit  for  the  Sub-Account  to  determine  the  number  of
Accumulation  Units of the  Sub-Account to be held in the Variable  Account with
respect to the Contract.  The net investment  results of each  Sub-Account  vary
primarily  with the investment  performance of the Investment  Fund whose shares
are held in the Sub-Account.

                                       15
<PAGE>
     An  Investment  Fund may  impose a minimum  purchase  requirement.  If that
minimum  purchase  requirement  exceeds the  aggregate of all purchase  payments
received by the Company, less any redemption of Investment Fund shares resulting
from  transfers  or  surrenders,  on any given day that are to be  applied  to a
Sub-Account  for the purchase of shares of such  Investment  Fund, such purchase
payments will be refunded.

SUB-ACCOUNT ACCUMULATION UNIT VALUE

     Each  Sub-Account  Accumulation  Unit was initially  valued at $10 when the
first  Investment  Fund  shares  were  purchased.  Thereafter  the value of each
Sub-Account Accumulation Unit will vary up or down according to a Net Investment
Factor, which is primarily based on the investment performance of the applicable
Investment Fund.  Investment Fund shares in the  Sub-Accounts  will be valued at
their net asset value.

     Dividend and capital gain  distributions  from an  Investment  Fund will be
automatically  reinvested  in  additional  shares  of such  Investment  Fund and
allocated to the appropriate Sub-Account. The number of Sub-Account Accumulation
Units does not increase because of the additional  shares,  but the Accumulation
Unit value may increase.

NET INVESTMENT FACTOR

     The Net Investment  Factor is an index number which reflects  charges under
the Contract and the  investment  performance  during a Valuation  Period of the
Investment Fund whose shares are held in the particular Sub-Account.  If the Net
Investment  Factor is greater than one, the value of a Sub-Account  Accumulation
Unit has increased.  If the Net Investment Factor is less than one, the value of
a Sub-Account  Accumulation  Unit has decreased.  The Net  Investment  Factor is
determined by dividing (1) by (2) then subtracting (3) from the result, where:

     (1) is the net result of:

          (a)  the net asset value per share of the Investment  Fund shares held
               in  the  Sub-Account,  determined  at  the  end  of  the  current
               Valuation Period, plus

          (b)  the  per  share   amount  of  any   dividend   or  capital   gain
               distributions  made on the  Investment  Fund  shares  held in the
               Sub-Account during the current Valuation Period, plus or minus

          (c)  a per share charge or credit for any taxes reserved for which the
               Company   determines  to  have   resulted  from  the   investment
               operations  of  the  Sub-Account  and  to be  applicable  to  the
               Contract;

     (2) is the net result of:

          (a)  the net asset value per share of the Investment  Fund shares held
               in the  Sub-Account,  determined  at the  end of the  last  prior
               Valuation Period, plus or minus

          (b)  a per share  charge or credit for any taxes  reserved  for during
               the last prior Valuation  Period which the Company  determines to
               have resulted from the investment  operations of the  Sub-Account
               and to be applicable to the Contract; and

     (3)  is a factor representing the Mortality Risk Premium,  the Expense Risk
          Premium and the  Administration  Charge deducted from the Sub-Account,
          which factor is equal,  on an annual basis,  to 1.40% of the daily net
          asset value of the Sub-Account.

DEATH BENEFIT BEFORE THE ANNUITY COMMENCEMENT DATE

     If  the  Owner,   including  any  joint  Owner,  dies  before  the  Annuity
Commencement  Date,  the  Beneficiary  will be  entitled  to  receive  the Death
Benefit. For this purpose the Death Benefit will be:

     (1)  if any Owner (including the Annuitant) dies on or before the first day
          of the month following the Owner's 85th birthday,  the greatest of (i)
          the Contract  Value on the Death Benefit  Valuation  Date; or (ii) the
          sum  of the  purchase  payments  received  by the  Company  under  the
          Contract  to the Death  Benefit  Valuation  Date,  less any  surrender
          payments  previously made by the Company;  or (iii) the Contract Value
          on the  Specified  Contract  Anniversary  (immediately  preceding  the
          Owner's  death),  plus any purchase  payments  and less any  surrender
          payments since that anniversary;

     (2)  if any Owner (including the Annuitant) dies after the first day of the
          month following the Annuitant's  85th birthday,  the Contract Value on
          the Death Benefit Valuation Date.

     If a single sum is  requested,  it will be paid within seven days after the
Death Benefit  Valuation  Date.  If an Annuity Form is requested,  it may be any
Annuity  Form  permitted  by Section  72(s) of the Code and which the 

                                       16
<PAGE>

Company is willing to issue.  An Annuity Form  selection  must be in writing and
must be  received  by the  Company  within 60 days after the date of the Owner's
death,  otherwise the Death Benefit as of the Death Benefit  Valuation Date will
be paid in a single sum to the Beneficiary and the Contract will be canceled.

     If the only Beneficiary is the Owner's  surviving  spouse,  such spouse may
continue the Contract as the Owner, and then (1) select a single sum payment, or
(2) select any Annuity Form which does not exceed such spouse's life expectancy.

     If the  Beneficiary  elects to receive  annuity  payments  under an Annuity
Form, the amount and duration of payments may vary depending on the Annuity Form
selected and whether fixed and/or variable annuity  payments are requested.  See
"Annuity Provisions" beginning on page 19.

DEATH BENEFIT AFTER THE ANNUITY COMMENCEMENT DATE

     If the  Annuitant  dies  after the  Annuity  Commencement  Date,  the Death
Benefit, if any, shall be as stated in the Annuity Form in effect.

SURRENDER (REDEMPTION)

     If a written  request  therefor  from the Owner is  received by the Company
before the Annuity  Commencement Date, all or part of the Contract Value will be
paid to the Owner after  deducting any  applicable  surrender  charge and taxes.
(See "Surrender Charge (Contingent  Deferred Sales Charge)" on page 13.) Partial
surrenders  may be made in amounts  not less than $500 and no partial  surrender
may cause the  Contract  Value to fall below  $1,000.  In  addition,  if a total
surrender occurs other than on a Contract Anniversary the Annual Contract Charge
will be deducted from the Contract Value before the surrender payment is made.

     Surrenders  must be consented to by each collateral  assignee.  The Company
reserves the right to require that  surrenders in excess of $50,000 be signature
guaranteed  by a  member  firm  of the  New  York,  American,  Boston,  Midwest,
Philadelphia,  or Pacific Stock Exchange, or by a commercial bank (not a savings
bank) which is a member of the Federal  Deposit  Insurance  Corporation,  or, in
certain  cases,  by a member  firm of the  National  Association  of  Securities
Dealers, Inc. that has entered into an appropriate agreement with the Company.

     The Company may require  that the  Contract be returned  before a surrender
takes place.  A surrender  will take place on the next  Valuation Date after the
requirements  for  surrender are completed and payment will be made within seven
days after such Valuation Date. Unless the Owner requests a partial surrender to
be made from the Fixed Account or particular  Sub-Accounts,  a partial surrender
will be taken  proportionately  from the Fixed Account and all Sub-Accounts on a
basis that reflects their proportionate percentage of the Contract Value.

     The Company  reserves the right to limit the number of partial  surrenders,
and to assess a  processing  fee not to exceed the  lesser of 2% of the  partial
surrender  amount or $25. No processing  fee will be charged in connection  with
total surrenders.

     The Company may cancel the Contract on any Contract Anniversary, or if such
Contract  Anniversary  is not a  Valuation  Date,  on the  next  Valuation  Date
thereafter,  by paying to the Owner the Contract Value as of such Valuation Date
if such Contract Value after all charges is less than $1,000.

     If this Contract is purchased as a  "tax-sheltered  annuity"  under Section
403(b) of the  Internal  Revenue  Code (the  "Code"),  it is  subject to certain
restrictions  on  redemption  imposed by Section  403(b)(11)  of the Code.  (See
"Tax-Sheltered  Annuities" on page 24.) These  restrictions  on  redemption  are
imposed by the Variable  Account and the Company in full  compliance with and in
reliance  upon the terms and  conditions  of a  no-action  letter  issued by the
Office of Insurance Products and Legal Compliance of the Securities and Exchange
Commission  to the  American  Council  of  Life  Insurance  (publicly  available
November 28, 1988).

     For tax purposes, surrender payments may be taxable. Such payments shall be
deemed to be from earnings and then gains until  cumulative  surrender  payments
equal all accumulated  earnings and gains, and thereafter from purchase payments
received by the Company.  Consideration  should be given to the tax implications
of a surrender  prior to making a surrender  request,  including a surrender  in
connection with a Qualified Plan.

SYSTEMATIC WITHDRAWALS

     A Systematic  Withdrawal is a specialized form of partial  surrender.  (See
"Surrender  (Redemption)"  on page 17.) The  Owner may elect to take  Systematic
Withdrawals  by  surrendering  a  specified   dollar  amount  or  percentage  of
cumulative  purchase  payments on a monthly,  quarterly,  semi-annual  or annual
basis from  Sub-Accounts.  Systematic  Withdrawals  may be taken  from  Variable
Account  Contract  Value and/or Fixed Account  Contract  Value,  but are limited
annually to 10% of total cumulative purchase payments made under the Contract. A

                                       17
<PAGE>

Surrender  Charge  will be imposed on the amount of any  Systematic  Withdrawal,
partial surrender or any combination thereof which is not a Free Surrender. (See
"Surrender  Charge  (Contingent  Deferred Sales Charge)" on page 13.) Systematic
Withdrawals  may be  discontinued  by the  Owner  at any time by  notifying  the
Company in writing.

     The Company reserves the right to modify or discontinue offering Systematic
Withdrawals,  however,  any such modification or discontinuation will not affect
any Systematic Withdrawal programs already commenced. While the Company does not
currently charge a processing fee for partial surrenders under this program,  it
reserves the right to charge a processing  fee not to exceed the lesser of 2% of
the Systematic Withdrawal payment or $25.

     Systematic  Withdrawals may be subject to tax, including a penalty tax, and
the Owner  should  consult  with his or her tax adviser  before  requesting  any
Systematic  Withdrawal.  (See "FEDERAL TAX STATUS Taxation of Annuities" on page
22.)

     Contract Owners  interested in participating  in the Systematic  Withdrawal
program may obtain a separate  application form and full information  concerning
the program and its restrictions from their registered representative.

TRANSFERS

     Before  the  Annuity  Commencement  Date,  the Owner may  transfer  amounts
between the Sub-Accounts or from the Sub-Accounts to the Fixed Account.  Subject
to certain restrictions,  amounts may also be transferred from the Fixed Account
to the Sub-Accounts.  Currently,  there are three methods by which transfers may
be made: in writing, by telephone and by Dollar Cost Averaging.

     WRITTEN  TRANSFERS  - Before the  Annuity  Commencement  Date the Owner may
request a  transfer  in  writing,  subject  to any  conditions  or  charges  the
Investment  Funds whose  shares are  involved  may  impose,  of all or part of a
Sub-Account's value to other Sub-Accounts or to the Fixed Account.  The transfer
will be made by the  Company on the first  Valuation  Date after the request for
such a transfer is received by the  Company.  Currently,  there is no charge for
such a transfer,  other than those that may be made by the Investment Funds. The
Company reserves the right,  however, to charge a transfer fee not to exceed $25
per  transfer  and to limit  the  number  of  transfers  made by the  Owner.  To
accomplish the transfer,  the Variable Account will surrender Accumulation Units
in the particular  Sub-Accounts and reinvest that value in Accumulation Units of
one or more of the available  Sub-Accounts as directed in the request. After the
Annuity  Commencement  Date,  an  Annuitant  who has selected  Variable  Annuity
Payments  may  request  transfer  of Annuity  Unit values in the same manner and
subject  to  the  same  requirements  as for an  Owner-transfer  of  Sub-Account
Accumulation Unit values. However, no transfers may be made to the Fixed Account
after the Annuity Commencement Date.

     Before the Annuity  Commencement Date,  transfers may also be made from the
Fixed Account to the Variable Account, provided, however, that (a) transfers may
only be made during the period  starting 30 days before and ending 30 days after
the  Contract  Anniversary,  and only one  transfer may be made during each such
period,  (b) no more than 50% of the  Fixed  Account  Contract  Value may be the
subject of any such transfer (unless the balance, after such transfer,  would be
less than $1,000,  in which case the full Fixed  Account  Contract  Value may be
transferred),  and (c) such  transfer  must  involve at least $500 (or the total
Fixed Account  Contract Value, if less). No transfers may be made from the Fixed
Account after the Annuity Commencement Date.

     The  conditions  applicable  to written  transfers  also apply to telephone
transfers and Dollar Cost Averaging transfers.

     TELEPHONE  TRANSFERS - Telephone  transfers  are  available  when the Owner
completes  a  telephone  transfer  form.  If the Owner  elects to  complete  the
telephone  transfer  form,  the Owner  thereby  agrees  that the Company and its
Contract  Administrator  will not be  liable  for any loss,  liability,  cost or
expense when the Company,  and/or the Contract  Administrator  act in accordance
with the  telephone  transfer  instructions  which are  received and recorded on
voice recording  equipment.  If a telephone transfer,  processed after the Owner
has completed the telephone  transfer form, is later determined not to have been
made by the Owner or was made  without  the  Owner's  authorization,  and a loss
results from such unauthorized  transfer, the Owner bears the risk of this loss.
The Company  will employ  reasonable  procedures  to confirm  that  instructions
communicated by telephone are genuine.  In the event the Company does not employ
such procedures, the Company may be liable for any losses due to unauthorized or
fraudulent  instructions.  Such procedures may include, among others,  requiring
forms of personal  identification  prior to acting upon telephone  instructions,
providing  written  confirmation  of such  instructions  and/or  tape  recording
telephone instructions.

                                       18
<PAGE>
     DOLLAR  COST  AVERAGING  TRANSFERS  - The Owner may direct  the  Company to
automatically  transfer  a fixed  dollar  amount or a  specified  percentage  of
Sub-Account Value to any one or more other Sub-Accounts or to the Fixed Account.
No transfers from the Fixed Account are permitted under this service.  Transfers
of this type may be made on a monthly,  quarterly,  semi-annual or annual basis.
This service is intended to allow the Owner to utilize "Dollar Cost  Averaging,"
a long-term investment method which provides for regular, level investments over
time. The Company makes no guarantees  that Dollar Cost Averaging will result in
a profit  or  protect  against  loss.  The  Owner may  discontinue  Dollar  Cost
Averaging at any time by notifying the Company in writing.

     Contract  Owners  interested in Dollar Cost Averaging may obtain a separate
application  form  and  full   information   concerning  this  service  and  its
restrictions from their registered representatives.

     The Company  reserves the right to modify or  discontinue  offering  Dollar
Cost Averaging. Any such modification or discontinuation would not affect Dollar
Cost  Averaging  transfer  programs  already  commenced.  Although  the  Company
currently  charges no fees for  transfers  made under the Dollar Cost  Averaging
program,  the Company  reserves the right to charge a processing  fee for Dollar
Cost Averaging transfers not to exceed $25 per such transfer.

ASSIGNMENTS

     If the  Contract is issued  pursuant to or in  connection  with a Qualified
Plan,  it may not be sold,  transferred,  pledged or  assigned  to any person or
entity other than the Company.  In other  circumstances,  an  assignment  of the
Contract is permitted,  but only before the Annuity Commencement Date, by giving
the Company the  original or a  certified  copy of the  assignment.  The Company
shall  not be  bound by any  assignment  until it is  actually  received  by the
Company and shall not be  responsible  for the validity of any  assignment.  Any
payments  made or  actions  taken by the  Company  before the  Company  actually
receives any assignment shall not be affected by the assignment.

CONTRACT OWNER AND BENEFICIARIES

     Unless  someone  else is named  as the  Owner  in the  application  for the
Contract,  the  applicant  is the Owner of the  Contract  and before the Annuity
Commencement Date may exercise all of the Owner's rights under the Contract.  No
more than two (2) natural persons may be named as Owner.

     The Owner may name a Beneficiary and a Successor Beneficiary.  In the event
an Owner dies  before the  Annuity  Commencement  Date,  the  Beneficiary  shall
receive a Death Benefit as provided in the Contract.  In the event an Owner dies
on or after the Annuity Commencement Date, the Beneficiary,  if the Annuity Form
in effect at the Owner's death so provides,  may continue receiving payments, be
paid a lump sum, or be paid nothing. If the Beneficiary or Successor Beneficiary
is not  living on the date  payment  is due or if no  Beneficiary  or  Successor
Beneficiary  has been named,  the Owner's  estate  will  receive the  applicable
proceeds.

     A person named as an Annuitant,  a Beneficiary  or a Successor  Beneficiary
shall not be  entitled  to exercise  any rights  relating to the  Contract or to
receive any  payments or  settlements  under the  Contract or any Annuity  Form,
unless such person is living on the earlier of (a) the day due proof of death of
the Owner,  the  Annuitant  or the  Beneficiary,  whichever  is  applicable,  is
received by the  Company or (b) the tenth day after the death of the Owner,  the
Annuitant or the Beneficiary, whichever is applicable.

     Unless different arrangements have been made with the Company by the Owner,
if more than one  Beneficiary  is  entitled  to  payments  from the  Company the
payments shall be in equal shares.

     Before the Annuity  Commencement  Date, the Owner may change the Annuitant,
the  Beneficiary  or the  Successor  Beneficiary  by giving the Company  written
notice of the  change,  but the change  shall not be  effective  until  actually
received by the Company.  Upon receipt by the Company of a notice of change,  it
will be effective as of the date it was signed but shall not affect any payments
made or actions taken by the Company before the Company received the notice, and
the Company shall not be responsible for the validity of any change.

CONTRACT INQUIRIES

     Inquiries  regarding  a  Contract  may be made by  writing  to the  Annuity
Service Center, P.O. Box 419275, Kansas City, Missouri 64141-6275.

                               ANNUITY PROVISIONS

ANNUITY COMMENCEMENT DATE

     The Owner selects the Annuity  Commencement  Date,  which must be the first
day of a month, when making  application for the Contract.  The date will be the
first day of the month following the Annuitant's 75th birthday unless an earlier
or later date has been  selected by the Owner and, if the date is later,  it has
been agreed to by the Company. The Owner may change an Annuity Commencement Date
selection by written notice received by the

                                       19
<PAGE>

Company at least 30 days before both the Annuity  Commencement Date currently in
effect and the new Annuity Commencement Date. The new date selected must satisfy
the requirements for an Annuity  Commencement Date. If the Annuity  Commencement
Date  selected by the Owner does not occur on a Valuation  Date at least 60 days
after the date on which the Contract was issued,  the Company reserves the right
to adjust the Annuity  Commencement  Date to the first  Valuation Date after the
Annuity  Commencement Date selected by the Owner which is at least 60 days after
the Contract  issue date.  If the Annuity  Commencement  Date occurs  before the
second Contract  Anniversary,  the Company will deduct Surrender  Charges.  (See
"Surrender Charge (Contingent Deferred Sales Charge)" on page 13.)

ANNUITY FORM SELECTION

     The Owner may select a Variable  Annuity  Form, a Fixed  Annuity  Form,  or
both,  with  payments  starting  at the  Annuity  Commencement  Date when making
application  for the  Contract.  Thereafter,  the Owner may change  the  Annuity
Form(s)  by  written   notice   received  by  the  Company  before  the  Annuity
Commencement Date. If no election has been made before the Annuity  Commencement
Date, the Company will apply the Fixed Account Contract Value to provide a Fixed
Annuity and the Variable Account  Contract Value to provide a Variable  Annuity,
both in the form of a Life Annuity with  Payments  Guaranteed  for 10 years (120
Months), which shall be automatically effective.

ANNUITY FORMS

     Variable  annuity  payments and fixed annuity payments are available in any
of the following Annuity Forms:

     LIFE ANNUITY - An annuity payable on the first day of each month during the
Annuitant's life, starting with the first payment due according to the Contract.
Payments  cease with the payment made on the first day of the month in which the
Annuitant's  death occurs.  IT WOULD BE POSSIBLE UNDER THIS ANNUITY FORM FOR THE
ANNUITANT  TO  RECEIVE  ONLY ONE  PAYMENT  IF HE OR SHE DIED  BEFORE  THE SECOND
ANNUITY  PAYMENT,  ONLY TWO PAYMENTS IF HE OR SHE DIED BEFORE THE THIRD  ANNUITY
PAYMENT, ETC.

     LIFE ANNUITY WITH PAYMENTS GUARANTEED FOR 10 YEARS (120 MONTHS) OR 20 YEARS
(240  MONTHS) - An annuity  payable  on the first day of each  month  during the
Annuitant's life, starting with the first payment due according to the Contract.
If the Annuitant receives all of the guaranteed payments, payments will continue
thereafter  but  cease  with the  payment  made on the first day of the month in
which the Annuitant's death occurs.  If all of the guaranteed  payments have not
been  made  before  the  Annuitant's  death,  the  unpaid  installments  of  the
guaranteed payments will be continued to the Beneficiary.

     JOINT AND FULL  SURVIVOR  ANNUITY - An annuity  payable on the first day of
each  month  during the  Annuitant's  life and the life of a named  person  (the
"Joint  Annuitant"),  starting  with the  first  payment  due  according  to the
Contract.  Payments  will  continue  while  either  the  Annuitant  or the Joint
Annuitant  is living  and cease  with the  payment  made on the first day of the
month in which the death of the  Annuitant  or the  Joint  Annuitant,  whichever
lives longer,  occurs.  THERE IS NO MINIMUM NUMBER OF PAYMENTS  GUARANTEED UNDER
THIS ANNUITY  FORM.  PAYMENTS  CEASE UPON THE DEATH OF THE LAST  SURVIVOR OF THE
ANNUITANT AND THE JOINT ANNUITANT REGARDLESS OF THE NUMBER OF PAYMENTS RECEIVED.

     The Company also has other annuity forms  available and  information  about
them can be obtained by writing to the Company.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

     Annuity payments will be paid as monthly installments, unless the Annuitant
and the Company agree to a different payment schedule.  However, if the Contract
Value at the Annuity  Commencement Date is less than $5,000, the Company may pay
the Contract Value in a single sum and the Contract will be canceled.  Also if a
monthly  payment  would be or become  less than $50,  the Company may change the
frequency of payments to intervals  that will result in payments of at least $50
each.

ANNUITY PAYMENTS

     The amount of the first fixed annuity payment is determined by applying the
Contract Value to be used for a fixed annuity at the Annuity  Commencement  Date
to the annuity  table in the Contract for the Fixed Annuity Form  selected.  The
table shows the amount of the initial  annuity  payment for each $1,000  applied
and all  subsequent  payments  shall be equal to this amount.  The amount of the
first variable  annuity  payment is determined by applying the Contract Value to
be used for a variable annuity at the Annuity  Commencement  Date to the annuity
table in the Contract for the Annuity Form selected.

         Subsequent  variable annuity payments vary in amount in accordance with
the  investment  performance  of the applicable  Sub-Account.  Assuming  annuity
payments are based on the unit values of a single Sub-Account, the 

                                       20
<PAGE>

dollar amount of the first annuity  payment,  determined as set forth above,  is
divided by the  Sub-Account  Annuity  Unit Value as of the Annuity  Commencement
Date to establish the number of Variable Annuity Units representing each annuity
payment.  This number of Variable Annuity Units remains fixed during the annuity
payment period.  The dollar amount of the second and subsequent  payments is not
predetermined  and may  change  from month to month.  The  dollar  amount of the
second and each subsequent payment is determined by multiplying the fixed number
of  Variable  Annuity  Units  by the  Sub-Account  Annuity  Unit  Value  for the
Valuation  Period  with  respect  to which the  payment is due.  If the  monthly
payment is based upon the Annuity Unit Values of more than one Sub-Account,  the
foregoing  procedure is repeated for each applicable  Sub-Account and the sum of
the  payments  based on each  Sub-Account  is the amount of the monthly  annuity
payment.

     The Annual  Contract  Charge is  deducted in equal  installments  from each
annuity  payment.  When a fixed annuity  payment is made in  conjunction  with a
variable  annuity  payment,  an Annual Contract Charge is assessed  against each
type of payment and is deducted in equal installments from each annuity payment.

     The  annuity  tables  in the  Contracts  are  based on the 1983  Individual
Annuity Mortality Table (set back three years).

     The Company  guarantees  that the dollar  amount of each  variable  annuity
payment  after the first  payment will not be affected by variations in expenses
(including  those  related to the Variable  Account) or in mortality  experience
from the mortality assumptions used to determine the first payment.

SUB-ACCOUNT ANNUITY UNIT VALUE

     A Sub-Account's Variable Annuity Units will initially be valued at $10 each
at the time  Accumulation  Units  with  respect  to the  Sub-Account  are  first
converted into Variable  Annuity Units.  The Sub-Account  Annuity Unit Value for
any subsequent  Valuation  Period is determined by multiplying  the  Sub-Account
Annuity Unit Value for the  immediately  preceding  Valuation  Period by the Net
Investment  Factor for the  Sub-Account  for the Valuation  Period for which the
Sub-Account  Annuity Unit Value is being calculated,  and multiplying the result
by an interest factor to neutralize the assumed  investment rate of 4% per annum
built into the annuity tables  contained in the Contracts.  (See "Net Investment
Factor" on page 16.)

ASSUMED INVESTMENT RATE

     A 4% assumed  investment rate is built into the annuity tables contained in
the Contracts.  If the actual net investment  rate on the assets of the Variable
Account  is the same as the  assumed  investment  rate of 4% per year,  variable
annuity  payments will remain level.  If the actual net investment  rate exceeds
the assumed  investment  rate,  variable  annuity  payments  will  increase  and
conversely,  if it is less than the assumed  investment  rate the payments  will
decrease.

                               FEDERAL TAX STATUS

INTRODUCTION

     THIS  DISCUSSION IS GENERAL AND NOT INTENDED AS TAX ADVICE.  The discussion
is not  intended  to  address  the tax  consequences  resulting  from all of the
situations  in which a person may be entitled  to or may receive a  distribution
under the  Contract.  The  Contracts  are  designed  for use by  individuals  in
connection with  retirement  plans which may or may not be Qualified Plans under
the provisions of the Internal Revenue Code (the "Code"). The ultimate effect of
federal  income  taxes on the  Contract  Value,  on annuity  payments and on the
economic benefit to the Owner, the Annuitant or the Beneficiary depends upon the
type of retirement  plan for which the Contract is  purchased,  and upon the tax
and  employment  status  of the  individual  concerned.  No  attempt  is made to
consider any applicable  state or other tax laws. The discussion is based on the
Company's understanding of Federal Income Tax Laws as currently interpreted.  No
representation  is made  regarding  the  likelihood of the  continuation  of the
present  Federal Income Tax Laws or the current  interpretation  by the Internal
Revenue Service ("IRS").

     The  Contract may be purchased  on a  non-qualified  basis  ("Non-Qualified
Contract")  or  purchased  and used in  connection  with  plans  qualifying  for
favorable  tax  treatment  ("Qualified  Contract").  The  Qualified  Contract is
designed for use by individuals  whose premium  payments are comprised solely of
proceeds from and/or  contributions under retirement plans which are intended to
qualify as plans entitled to special income tax treatment under Sections 401(a),
403(b),  or 408 of the Code. The ultimate  effect of federal income taxes on the
amounts held under a Contract, or annuity payments,  and on the economic benefit
to the  Owner,  the  Annuitant,  or the  Beneficiary  depends  on  the  type  of
retirement plan, on the tax and employment  status of the individual  concerned,
and on the  Company's  tax status.  In addition,  certain  requirements  must be
satisfied in purchasing a Qualified  Contract with proceeds from a tax-qualified
plan and receiving  distributions from a Qualified Contract in order to continue

                                       21
<PAGE>

receiving favorable tax treatment.  Therefore, purchasers of Qualified Contracts
should  seek  competent  legal and tax advice  regarding  the  suitability  of a
Contract for their situation, the applicable requirements, and the tax treatment
of the rights and benefits of a Contract.  The following discussion assumes that
Qualified Contracts are purchased with proceeds from and/or  contributions under
retirement  plans that  qualify  for the  intended  special  federal  income tax
treatment.

TAX STATUS OF THE CONTRACT

     DIVERSIFICATION  REQUIREMENTS.  Section  817(h) of the Code  provides  that
separate  account   investments   underlying  a  contract  must  be  "adequately
diversified" in accordance  with Treasury  regulations in order for the contract
to qualify as an annuity  contract  under  Section 72 of the Code.  The Variable
Account,  through  each of the  Investment  Funds,  intends  to comply  with the
diversification  requirements  prescribed in regulations under Section 817(h) of
the Code,  which  affect  how the  assets  in the  various  Sub-Accounts  may be
invested.  The Company  expects that each  Investment Fund in which the Variable
Account  owns shares  will meet the  diversification  requirements  and that the
Contract will be treated as an annuity contract under the Code.

     The Treasury has also announced that the diversification regulations do not
provide  guidance  concerning  the  extent  to which  Owners  may  direct  their
investments to particular Sub-Accounts of a variable account or how concentrated
the investments of the Investment Funds underlying a variable account may be. It
is possible that if additional  guidance in this regard is issued,  the Contract
may need to be  modified  to comply  with such  additional  guidance.  For these
reasons,  the Company  reserves the right to modify the Contract as necessary to
attempt to prevent  the Owner from being  considered  the owner of the assets of
the  Investment  Funds or otherwise to qualify the  Contract for  favorable  tax
treatment.

     REQUIRED  DISTRIBUTIONS.  In order to be treated as an annuity contract for
federal  income  tax  purposes,  Section  72(s) of the Code  also  requires  any
Non-Qualified  Contract to provide  that:  (a) if any Owner dies on or after the
Annuity  Commencement  Date but  prior to the time the  entire  interest  in the
Contract has been  distributed,  the remaining  portion of such interest will be
distributed at least as rapidly as under the method of  distribution  being used
as of the date of that  Owner's  death;  and (b) if any Owner  dies prior to the
Annuity  Commencement  Date,  the  entire  interest  in  the  Contract  will  be
distributed  within  five  years  after  the date of the  Owner's  death.  These
requirements  will be  considered  satisfied  as to any  portion of the  Owner's
interest  which is payable to or for the benefit of a  "designated  Beneficiary"
and which is distributed  over the life of such Beneficiary or over a period not
extending  beyond the life  expectancy of that  Beneficiary,  provided that such
distributions  begin  within  one  year  of  that  Owner's  death.  The  Owner's
"designated Beneficiary" is the person designated by such Owner as a Beneficiary
and to whom  ownership of the  Contract  passes by reason of death and must be a
natural  person.  However,  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 is not an  individual,  any change in the
primary Annuitant is treated as a change of Owner for tax purposes.

     The Non-Qualified Contracts contain provisions which are intended to comply
with the  requirements  of Section  72(s) of the Code,  although no  regulations
interpreting  these  requirements  have yet been issued.  The Company intends to
review such  provisions  and modify them if necessary to assure that they comply
with the  requirements  of Code Section  72(s) when  clarified by  regulation or
otherwise. Other rules may apply to Qualified Contracts.

TAXATION OF ANNUITIES

     IN  GENERAL.  Section  72 of the Code  governs  taxation  of  annuities  in
general. The Company believes that an Owner who is a natural person generally is
not taxed on increases in the value of a Contract until  distribution  occurs by
withdrawing  all or part of the Contract Value (e.g.,  partial  withdrawals  and
complete surrenders) or as annuity payments under the Annuity Form selected. For
this  purpose,  the  assignment,  pledge,  or  agreement to assign or pledge any
portion of the  Contract  Value (and in the case of a  Qualified  Contract,  any
portion of an interest in the  qualified  plan)  generally  will be treated as a
distribution. The taxable portion of a distribution (in the form of a single sum
payment or annuity) is taxable as ordinary income.

     The Owner of any annuity  contract  who is not a natural  person  generally
must  include in income any  increase in the excess of the net  surrender  value
over the  "investment  in the  contract"  during the taxable  year.  The Company
restricts  ownership  of  Non-Qualified  Contracts  to no more than two  natural
persons.

     The following  discussion  generally  applies to Contracts owned by natural
persons.

                                       22
<PAGE>

     SURRENDERS.  In the case of a surrender  from a Qualified  Contract,  under
Section 72(e) of the Code a ratable  portion of the amount  received is taxable,
generally  based  on the  ratio  of the  "investment  in  the  contract"  to the
participant's  total accrued  benefit or balance under the retirement  plan. The
"investment  in the  contract"  generally  equals the  portion,  if any,  of any
premium  payments paid by or on behalf of any individual  under a Contract which
was not under excluded from the individual's  gross income. For Contracts issued
in connection  with  qualified  plans,  the  "investment in the contract" can be
zero.  Special  tax  rules  may be  available  for  certain  distributions  from
Qualified Contracts.

     In the  case  of a  surrender  (including  Systematic  Withdrawals)  from a
Non-Qualified  Contract before the Annuity Commencement Date, under Code Section
72(e)  amounts  received are generally  first  treated as taxable  income to the
extent  that  the  Contract  Value  immediately  before  surrender  exceeds  the
"investment in the contract" at that time. Any additional amount  surrendered is
not taxable.

     In  the  case  of a full  surrender  under  a  Qualified  or  Non-Qualified
Contract,  the amount  received  generally will be taxable only to the extent it
exceeds the "investment in the contract."

     A Federal  penalty tax may apply to certain  surrenders  from Qualified and
Non-Qualified Contracts. (See "Penalty Tax on Certain Distributions" below.)

     ANNUITY  PAYMENTS.  Although  tax  consequences  may vary  depending on the
Annuity Form selected  under the Contract,  in general,  only the portion of the
Annuity  Payment that  represents the amount by which the Contract Value exceeds
the  investment  in the  Contract  will be taxed;  after the  investment  in the
Contract is recovered,  the full amount of any  additional  annuity  payments is
taxable.  For  variable  annuity  payments,  the  taxable  portion is  generally
determined  by an equation  that  establishes  a specific  dollar amount of each
payment  that is not taxed.  The dollar  amount is  determined  by dividing  the
investment  in the Contract by the total number of expected  periodic  payments.
However,  the  entire  distribution  will be  taxable  once  the  recipient  has
recovered the dollar amount of his or her investment in the Contract.  For fixed
annuity  payments,  in general,  there is no tax on the portion of each  payment
which represents the same ratio that the investment in the Contract bears to the
total  expected  value of the  annuity  payments  for the term of the  payments;
however,  the remainder of each annuity payment is taxable until the recovery of
the  investment in the Contract,  and thereafter the full amount of each annuity
payment is taxable.

     TAXATION  OF DEATH  BENEFIT  PROCEEDS.  Amounts may be  distributed  from a
Contract  because  of the  death of an Owner or an  Annuitant.  Generally,  such
amounts  are  includible  in the  income of the  recipient  as  follows:  (i) if
distributed in a lump sum, they are taxed in the same manner as a full surrender
of the Contract;  or (ii) if distributed under a payment option,  they are taxed
in the same way as annuity payments.

     PENALTY  TAX ON  CERTAIN  DISTRIBUTIONS.  In  the  case  of a  distribution
pursuant to a  Non-Qualified  Contract,  a Federal  penalty  equal to 10% of the
amount treated as taxable income may be imposed. In general,  however,  there is
no penalty on distributions:

     1.   made on or after the taxpayer reaches age 59-1/2;

     2.   made on or after the death of the  holder (a holder is  considered  an
          Owner)  (or if the  holder  is not an  individual,  the  death  of the
          primary annuitant);

     3.   attributable to the taxpayer's becoming disabled;

     4.   a part of a series of substantially  equal periodic payments (not less
          frequently  than  annually) for the life ( or life  expectancy) of the
          taxpayer  or the  joint  lives  (or joint  life  expectancies)  of the
          taxpayer and his or her designated beneficiary;

     5.   made under an annuity contract that is 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; and

     6.   made under  certain  annuities  issued in connection  with  structured
          settlement agreements.

     Other tax penalties  may apply to certain  distributions  under a Qualified
Contract,  as well  as to  certain  contributions  to,  loans  from,  and  other
circumstances,  applicable to the Qualified Plan of which the Qualified Contract
is part.

     POSSIBLE CHANGES IN TAXATION. In past years,  legislation has been proposed
that would have adversely  modified the Federal  taxation of certain  annuities.
For  example,  one  such  proposal  would  have  changed  the tax  

                                       23
<PAGE>
treatment  of  non-qualified  annuities  that  did not  have  "substantial  life
contingencies" by taxing income as it is credited to the annuity. Although as of
the  date  of this  prospectus,  Congress  is not  considering  any  legislation
regarding the taxation of annuities,  there is always the  possibility  that tax
treatment of annuities  could change by  legislation or other means (such as IRS
regulations,  revenue rulings,  judicial decisions,  etc.). Moreover, it is also
possible that any change could be retroactive  (that is,  effective prior to the
date of the change).

TRANSFERS, ASSIGNMENTS OR EXCHANGES OF A CONTRACT

     A transfer of ownership or assignment of a Contract,  the designation of an
Annuitant, Payee or other Beneficiary who is not also the Owner, or the exchange
of a Contract may result in certain tax  consequences  to the Owner that are not
discussed  herein.  An Owner  contemplating  any such transfer,  assignment,  or
exchange of a Contract  should  contact a competent  tax adviser with respect to
the potential tax effects of such a transaction.

WITHHOLDING

     Pension and annuity distributions  generally are subject to withholding for
the recipient's Federal income tax liability at rates that vary according to the
type of  distribution  and the  recipient's  tax  status.  Recipients,  however,
generally  are provided the  opportunity  to elect not to have tax withheld from
distributions.  Effective January 1, 1993,  distributions from certain qualified
plans are generally subject to mandatory withholding.  Withholding for Contracts
issued to  retirement  plans  established  under  Section 401 of the Code is the
responsibility of the plan trustee.

MULTIPLE CONTRACTS

     Section  72(e)(11) of the Code treats all  non-qualified  deferred  annuity
contracts entered into after October 21, 1988 that are issued by the Company (or
its  affiliates)  to the same Owner  during  any  calendar  year as one  annuity
contract for purposes of determining the amount includible in gross income under
Code  Section  72(e).  The effects of this rule are not yet clear;  however,  it
could  affect  the time when  income is  taxable  and the  amount  that might be
subject to the 10%  penalty tax  described  above.  In  addition,  the  Treasury
Department  has  specific  authority  to  issue  regulations  that  prevent  the
avoidance of Section 72(e) through the serial  purchase of annuity  contracts or
otherwise. There may also be other situations in which the Treasury may conclude
that  it  would  be  appropriate  to  aggregate  two or more  annuity  contracts
purchased by the same Owner.  Accordingly,  an Owner should  consult a competent
tax adviser before purchasing more than one annuity contract.

TAXATION OF QUALIFIED PLANS

     The Contracts  are designed for use with several types of qualified  plans.
The tax rules applicable to participants in these qualified plans vary according
to the type of plan and the terms and  conditions  of the plan  itself.  Special
favorable tax treatment may be available for certain types of contributions  and
distributions.  Adverse tax consequences may result from contributions in excess
of  specified  limits;  distributions  prior to age 59-1/2  (subject  to certain
exceptions);  distributions  that do not conform to specified  commencement  and
minimum  distribution  rules;  aggregate  distributions in excess of a specified
annual amount; and in other specified  circumstances.  Therefore,  no attempt is
made to provide more than  general  information  about the use of the  Contracts
with the various  types of qualified  retirement  plans.  Contract  Owners,  the
Annuitants, and Beneficiaries are cautioned that the rights of any person to any
benefits under these qualified  retirement plans may be subject to the terms and
conditions of the plans  themselves,  regardless of the terms and  conditions of
the Contract,  but the Company shall not be bound by the terms and conditions of
such plans to the extent such terms contradict the Contract,  unless the Company
consents. Brief descriptions follow of the various types of qualified retirement
plans in  connection  with a Contract.  The Company  will amend the  Contract as
necessary to conform it to the requirements of such plan.

     PENSION  AND  PROFIT  SHARING  PLANS.  Section  401(a) of the Code  permits
employers  and  self-employed  persons to establish  various types of retirement
plans for  employees.  Such  retirement  plans may permit the  purchaser  of the
Contract  to provide  benefits  under the plans.  Persons  intending  to use the
Contract with such plans should seek competent advice.

     INDIVIDUAL RETIREMENT  ANNUITIES.  Section 408 of the Code permits eligible
individuals  to  contribute  to an  individual  retirement  program  known as an
"Individual  Retirement  Annuity" or "IRA".  These IRAs are subject to limits on
the amount that may be contributed,  the persons who may be eligible, and on the
time when  distributions may commence.  Also,  distributions  from certain other
types of qualified retirement plans may be "rolled over" on a tax-deferred basis
into an IRA.  Sales of the  Contract for use with IRAs may be subject to special
requirements of the IRS.

     TAX SHELTERED  ANNUITIES.  Section  403(b) of the Code allows  employees of
certain Section 501(c)(3) organizations and public schools to exclude from their
gross income the premiums paid,  within certain limits,  on a Contract that will
provide  an annuity  for the  employee's  retirement.  Code  Section  403(b)(11)
restricts the distribution  under 

                                       24
<PAGE>

Code Section 403(b)  annuity  contracts of: (1) elective  contributions  made in
years  beginning  after December 31, 1988; (2) earnings on those  contributions;
and (3)  earnings  in such years on amounts  held as of the last year  beginning
before January 1, 1989.  Distribution of those amounts may only occur upon death
of the employee,  attainment of age 59-1/2, separation from service, disability,
or  financial   hardship.   In  addition,   income   attributable   to  elective
contributions may not be distributed in the case of hardship.

POSSIBLE CHARGE FOR THE COMPANY'S TAXES

     At the present time,  the Company makes no charge to the  Sub-Accounts  for
any  Federal,  state,  or local  taxes  that the  Company  incurs  which  may be
attributable  to such  Sub-Accounts or to the Contracts.  The Company,  however,
reserves  the  right in the  future  to make a  charge  for any such tax that it
determines to be properly attributable to the Sub-Accounts to the Contracts.

OTHER TAX CONSEQUENCES

     As noted above,  the foregoing  comments about the Federal tax consequences
under these  Contracts are not  exhaustive,  and special rules are provided with
respect to other tax situations not discussed in this Prospectus.  Further,  the
Federal  income  tax   consequences   discussed  herein  reflect  the  Company's
understanding  of current law and the law may change.  Federal  estate and state
and local  estate,  inheritance,  and other tax  consequences  of  ownership  or
receipt of distributions under a Contract depend on the individual circumstances
of each Owner or recipient of the  distribution.  A competent tax adviser should
be consulted for further information.

                              VOTING OF FUND SHARES

     As long as the Variable  Account is registered as a unit  investment  trust
under the Investment  Company Act of 1940 and the assets of the Variable Account
are allocated to Sub-Accounts  that are invested in Investment Fund shares,  the
Investment Fund shares held in the Sub-Accounts  will be voted by the Company in
accordance with  instructions  received from the person having voting  interests
under the Contracts as described  below. If the Company  determines  pursuant to
applicable  law  or  regulation   that   Investment  Fund  shares  held  in  the
Sub-Accounts  and  attributable  to the Contracts  need not be voted pursuant to
instructions  received from persons otherwise having the voting interests,  then
the Company may vote such Investment Fund shares held in the Sub-Accounts in its
own right.

     Before  the  Annuity  Commencement  Date,  the Owner  shall have the voting
interest  with  respect  to  the  Investment  Fund  shares  attributable  to the
Contract.

     On and after the Annuity  Commencement  Date,  the person then  entitled to
receive  annuity  payments  shall have the voting  interest  with respect to the
Investment Fund shares.  Such voting interest will generally decrease during the
annuity payout period.

     Any Investment Fund shares held in the Variable Account for which we do not
receive timely voting  instructions,  or which are not  attributable to Contract
Owners, will be voted by us in proportion to the instructions  received from all
Contract Owners having a voting interest in the Investment  Fund. Any Investment
Fund shares held by us or any of our  affiliates in general  accounts  will, for
voting purposes,  be allocated to all separate  accounts having voting interests
in the Investment  Fund in proportion to each account's  voting  interest in the
respective  Investment  Fund and will be  voted  in the same  manner  as are the
respective account's vote.

     All  Investment  Fund proxy  material will be sent to persons having voting
interests  together  with  appropriate  forms  which may be used to give  voting
instructions. Persons entitled to voting interests and the number of votes which
they may cast shall be  determined  as of a record  date,  to be selected by the
Company, not more than 90 days before the meeting of the applicable Fund.

     Persons having voting interests under the Contracts as described above will
not, as a result thereof,  have voting interests with respect to meetings of the
stockholders of the Company.

                          DISTRIBUTION OF THE CONTRACTS

     The  Contracts  will be sold by licensed  insurance  agents in those states
where the  Contracts  may be  lawfully  sold.  Such  agents  will be  registered
representatives of broker-dealers  registered under the Securities  Exchange Act
of 1934 who are members of the National Association of Securities Dealers,  Inc.
The  Contracts  will  be  distributed  by  the  General  Distributor,  Northstar
Distributors,  Inc., Two Pickwick Plaza, Greenwich,  Connecticut 06830, which is
an 

                                       25
<PAGE>

affiliate of the Company.  Commissions and other distribution  compensation will
be paid by the Company.  Generally  such  payments  will not exceed 7.00% of the
purchase payments.  In some cases a trail commission based on the Contract Value
may also be paid.

                                   REVOCATION

     The Contract  Owner may revoke the Contract at any time between the date of
Application  and the date 10 days after  receipt of the  Contract  and receive a
refund of the Contract Value unless  otherwise  required by state and/or federal
law.  All  Individual  Retirement  Annuity  refunds  will be return of  purchase
payments. In order to revoke the Contract, it must be mailed or delivered to the
Company's Contract  Administrator at the mailing address shown on the back cover
page of this  Prospectus or the agent through whom it was purchased.  Mailing or
delivery  must occur on or before 10 days  after  receipt  of the  Contract  for
revocation to be  effective.  In order to revoke the Contract if it has not been
received,  written notice must be mailed or delivered to the Company's  Contract
Administrator  at the  mailing  address  shown  on the back  cover  page of this
Prospectus.

     The liability of the Variable  Account  under this  provision is limited to
the Contract Value in each Sub-Account on the date of revocation. Any additional
amounts refunded to the Contract Owner will be paid by the Company.

                                REPORTS TO OWNERS

     The Company will mail to the Contract  Owner,  at the last known address of
record at the home  office of the  Company,  at least  annually  after the first
Contract Year, a report  containing  such  information as may be required by any
applicable law or regulation and a statement showing the Contract Value.

                                LEGAL PROCEEDINGS

     There are no legal  proceedings  to which the Variable  Account is a party.
The Company is a defendant  in various  lawsuits in  connection  with the normal
conduct of its operations. In the opinion of management, the ultimate resolution
of such litigation will not result in any significant liability to the Company.

                        FINANCIAL STATEMENTS AND EXPERTS

     The financial statements of Northstar/NWNL  Variable Account as of December
31, 1995 and for the period from May 6, 1994 to December 31, 1994 and the annual
financial statements of Northwestern National Life Insurance Company,  which are
included  in the  Statement  of  Additional  Information,  have been  audited by
Deloitte & Touche LLP,  independent  auditors,  as stated in their reports which
are included  herein,  and have been so included in reliance upon the reports of
such firm given upon their authority as experts in accounting and auditing.

                               FURTHER INFORMATION

     A  Registration  Statement  under the Securities Act of 1933 has been filed
with the  Securities  and Exchange  Commission,  with  respect to the  Contracts
described  herein.  The Prospectus  does not contain all of the  information set
forth in the Registration  Statement and exhibits thereto, to which reference is
hereby made for further information concerning the Variable Account, the Company
and  the  Contracts.  The  information  so  omitted  may be  obtained  from  the
Commission's  principal  office in  Washington,  D.C.,  upon  payment of the fee
prescribed  by the  Commission,  or examined  there without  charge.  Statements
contained in this  Prospectus  as to the  provisions  of the Contracts and other
legal  documents are summaries,  and reference is made to the documents as filed
with the  Commission  for a complete  statement  of the  provisions  thereof.  

                                       26
<PAGE>
                       STATEMENT OF ADDITIONAL INFORMATION
                                TABLE OF CONTENTS


Introduction..............................................................     2
Administration of the Contracts...........................................     3
Custody of Assets.........................................................     3
Independent Auditors......................................................     3
Distribution of the Contracts.............................................     4
Calculation of Yield and Return...........................................     5
Financial Statements......................................................    11


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


If you would  like to  receive  a copy of the  Northstar/NWNL  Variable  Account
Statement of Additional Information, please return this request to:

NORTHSTAR DISTRIBUTORS, INC.
TWO PICKWICK PLAZA
GREENWICH, CT  06830

Your name ......................................................................

Address ........................................................................

City ................................... State ..............  Zip .............

Please  send me a copy  of the  Northstar/NWNL  Variable  Account  Statement  of
Additional Information.

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

                                       27
<PAGE>


                                   APPENDIX A
                                THE FIXED ACCOUNT

     CONTRIBUTIONS  UNDER THE FIXED PORTION OF THE CONTRACT AND TRANSFERS TO THE
FIXED  PORTION  BECOME  PART OF THE GENERAL  ACCOUNT OF THE COMPANY  (THE "FIXED
ACCOUNT"),  WHICH  SUPPORTS  INSURANCE  AND  ANNUITY  OBLIGATIONS.   BECAUSE  OF
EXEMPTIVE AND EXCLUSIONARY  PROVISIONS,  INTERESTS IN THE FIXED ACCOUNT HAVE NOT
BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933 ("1933 ACT") NOR IS THE FIXED
ACCOUNT  REGISTERED AS AN INVESTMENT COMPANY UNDER THE INVESTMENT COMPANY ACT OF
1940  ("1940  ACT").  ACCORDINGLY,  NEITHER THE FIXED  ACCOUNT NOR ANY  INTEREST
THEREIN ARE GENERALLY SUBJECT TO THE PROVISIONS OF THE 1933 OR 1940 ACTS AND THE
COMPANY  HAS  BEEN  ADVISED  THAT  THE  STAFF  OF THE  SECURITIES  AND  EXCHANGE
COMMISSION HAS NOT REVIEWED THE DISCLOSURES IN THIS  PROSPECTUS  WHICH RELATE TO
THE FIXED  PORTION OF THE CONTRACT.  DISCLOSURES  REGARDING THE FIXED PORTION OF
THE ANNUITY CONTRACT AND THE FIXED ACCOUNT,  HOWEVER,  MAY BE SUBJECT TO CERTAIN
GENERALLY  APPLICABLE  PROVISIONS OF THE FEDERAL SECURITIES LAWS RELATING TO THE
ACCURACY AND COMPLETENESS OF STATEMENTS MADE IN PROSPECTUSES.

     The Fixed  Account is made up of all of the  general  assets of the Company
other than those allocated to any separate  account.  Purchase  payments will be
allocated  to the Fixed  Account as elected by the Owner at the time of purchase
or as  subsequently  changed.  The  Company  will invest the assets of the Fixed
Account in those  assets  chosen by the Company and allowed by  applicable  law.
Investment  income from such Fixed Account assets will be allocated  between the
Company and the Contracts participating in the Fixed Account, in accordance with
the terms of such Contracts.

     Fixed annuity  payments  made to Annuitants  under the Contract will not be
affected by the  mortality  experience  (death rate) of persons  receiving  such
payments or of the general population. The Company assumes this "mortality risk"
by virtue of annuity rates incorporated in the Contract which cannot be changed.
In  addition,  the  Company  guarantees  that it will not  increase  charges for
maintenance of the Contracts regardless of its actual expenses.

     Investment  income from the Fixed Account allocated to the Company includes
compensation  for mortality and expense risks borne by the Company in connection
with Fixed Account  Contracts.  The Company expects to derive a profit from this
compensation.  The amount of such investment  income  allocated to the Contracts
will vary from year to year in the sole discretion of the Company.  However, the
Company  guarantees  that it will credit  interest at a rate of not less than 3%
per year,  compounded annually,  to amounts allocated to the Fixed Account under
the  Contract.  The  Company  may credit  interest at a rate in excess of 3% per
year; however,  the Company is not obligated to credit any interest in excess of
3% per  year.  There is no  specific  formula  for the  determination  of excess
interest credits.  Such credits, if any, will be determined by the Company based
on information as to expected  investment  yields.  Some of the factors that the
Company  may  consider  in  determining  whether to credit  interest  to amounts
allocated  to the Fixed  Account and the amount  thereof,  are general  economic
trends,  rates of return  currently  available and  anticipated on the Company's
investments,  regulatory  and tax  requirements  and  competitive  factors.  ANY
INTEREST  CREDITED TO AMOUNTS ALLOCATED TO THE FIXED ACCOUNT IN EXCESS OF 3% PER
YEAR WILL BE DETERMINED IN THE SOLE DISCRETION OF THE COMPANY. THE OWNER ASSUMES
THE RISK THAT INTEREST CREDITED TO FIXED ACCOUNT  ALLOCATIONS MAY NOT EXCEED THE
MINIMUM GUARANTEE OF 3% FOR ANY GIVEN YEAR.

     The Company is aware of no statutory  limitations  on the maximum amount of
interest  it may  credit,  and the Board of  Directors  has set no  limitations.
However,  inherent in the Company's exercise of discretion in this regard is the
equitable  allocation  of  distributable  earnings and surplus among its various
policyholders and Contract Owners and to its stockholders.

     Excess  interest,  if any, will be credited on the Fixed  Account  Contract
Value.  The Company  guarantees  that, at any time,  the Fixed Account  Contract
Value  will not be less  than the  amount of  purchase  payments  and  transfers
allocated  to the  Fixed  Account,  plus  interest  at the rate of 3% per  year,
compounded annually,  plus any additional interest which the Company may, in its
discretion,   credit  to  the  Fixed  Account,   less  the  sum  of  all  annual
administrative  or surrender charges levied,  any applicable  premium taxes, and
less any amounts surrendered or transferred from the Fixed Account. If the Owner
surrenders  the Contract  the amount  available  from the Fixed  Account will be
reduced by any applicable  surrender  charge and annual  administration  charge.
(See "Charges Made by the Company" on page 13).

                                      A-1
<PAGE>

This Prospectus is accompanied by the following Prospectuses for the Funds:



FUND PROSPECTUS                    CIK                    ACCESSION NUMBER
- ---------------                    ---                    ----------------

Northstar/NWNL Trust               0000916403             0000912057-96-003160
Dated April 30, 1996

Fidelity Investments               0000356494             0000927384-96-000024
Variable Insurance
Products Funds Dated April
30, 1996

Fidelity Investments               0000831016             0000927384-96-000022
Variable Insurance
Products Funds II Dated
April 30, 1996

<PAGE>

Northwestern National                        NORTHSTAR/NWNL
Life Insurance Company                       V A R I A B L E  A C C O U N T
                                             Individual Deferred
                                             Variable/Fixed Annuity Contract


CONTRACT ADMINISTRATOR
Annuity Service Center
P.O. Box 419275
Kansas City, Missouri 64141-6275

GENERAL DISTRIBUTOR
Northstar Distributors, Inc.
Two Pickwick Plaza
Greenwich, Connecticut 06830


NORTHSTAR/
NWNL
V A R I A B L E  A C C O U N T
Individual Deferred
Variable/Fixed Annuity Contract


N200.100b                                                   P R O S P E C T U S

<PAGE>

                       STATEMENT OF ADDITIONAL INFORMATION
                                   ----------
              INDIVIDUAL DEFERRED VARIABLE/FIXED ANNUITY CONTRACTS
                                    ISSUED BY
                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                                       AND
                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY

     This Statement of Additional Information is not a Prospectus, but should be
read in conjunction with the Prospectus, dated April 30, 1996 (the "Prospectus")
relating to the Individual Deferred  Variable/Fixed  Annuity Contracts issued by
Northstar/NWNL  Variable  Account  (the  "Variable  Account")  and  Northwestern
National  Life  Insurance  Company  (the  "Company").  Much  of the  information
contained in this  Statement of  Additional  Information  expands upon  subjects
discussed  in the  Prospectus.  A copy of the  Prospectus  may be obtained  from
Northstar Distributors, Inc., Two Pickwick Plaza, Greenwich, Connecticut 06830.

     Capitalized terms used in this Statement of Additional Information that are
not  otherwise  defined  herein  shall  have the  meanings  given to them in the
Prospectus.

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

Introduction.............................................................    2

Administration of the Contracts..........................................    3

Custody of Assets........................................................    3

Independent Auditors.....................................................    3

Distribution of the Contracts............................................    4

Calculation of Yield and Return..........................................    5

Financial Statements.....................................................   11

                                    ---------

    The date of this Statement of Additional Information is April 30, 1996.

                                     Page 1
<PAGE>
                                  INTRODUCTION


     The Individual Deferred  Variable/Fixed  Annuity Contracts described in the
Prospectus are flexible purchase payment contracts. The Contracts are sold to or
in  connection  with  retirement  plans which may or may not qualify for special
federal tax treatment under the Internal Revenue Code. (See "Federal Tax Status"
on page 21 of the Prospectus.) Annuity payments under the Contracts are deferred
until a selected later date.

     Purchase  payments  may  be  allocated  to  one or  more  of the  available
Sub-Accounts of the Variable Account, a separate account of the Company,  and/or
to the Fixed Account (which is the general account of the Company).

     Purchase payments allocated to one or more of the available Sub-Accounts of
the Variable  Account,  as selected by the Contract  Owner,  will be invested in
shares at net asset  value of one or more of a group of  investment  funds  (the
"Investment  Funds").  The Investment Funds are currently the four portfolios of
the Northstar/NWNL  Trust which are managed by Northstar  Investment  Management
Corporation of Greenwich, Connecticut, which is an affiliate of the Company, and
the  two  portfolios  of The  Variable  Insurance  Products  Fund  and  the  two
portfolios  of the  Variable  Insurance  Products  Fund II which are  managed by
Fidelity  Management  and  Research  Company  of  Boston,  Massachusetts.   Each
Investment  Fund pays its investment  adviser  certain fees charged  against the
assets of the  Investment  Fund.  The Variable  Account  Contract  Value and the
amount of variable annuity payments will vary, primarily based on the investment
performance  of the Investment  Funds whose shares are held in the  Sub-Accounts
selected.  (For more information about the Investment Funds, see "Investments of
the Variable Account" on page 11 of the Prospectus.)

     Purchase  payments  allocated  to the Fixed  Account,  which is the general
account of the Company,  will be credited  with interest at a rate not less than
3% per year.  Interest  credited in excess of 3%, if any,  will be determined at
the sole  discretion of the Company.  That part of the Contract  relating to the
Fixed Account is not  registered  under the Securities Act of 1933 and the Fixed
Account is not  subject to the  restrictions  of the  Investment  Company Act of
1940. (See Appendix A of the Prospectus.)

                                     Page 2
<PAGE>

                         ADMINISTRATION OF THE CONTRACTS

     The Company  has  entered  into a contract  with  Continuum  Administrative
Services Corporation (formerly known as Vantage Computer Systems,  Inc.), Kansas
City,  Missouri ("CASC") under which CASC as assignee of the Company's  contract
with State Street Bank and Trust Company,  Boston,  Massachusetts  has agreed to
perform  certain  administrative  functions  relating to the  Contracts  and the
Variable Account. These functions include,  among other things,  maintaining the
books and records of the Variable Account and the Sub-Accounts,  and maintaining
records of the name, address,  taxpayer  identification number, Contract number,
type of  Contract  issued to each  Owner,  Contract  Value  and other  pertinent
information necessary to the administration and operation of the Contracts.  For
the years ended  December 31, 1994 and 1995, the Company paid fees to CASC under
the  agreement in the amount of $1,711 and $4,249,  respectively  in  connection
with administration of the Contracts.

                                CUSTODY OF ASSETS

     The  Company,  whose  address  appears  on the  cover  of  the  Prospectus,
maintains custody of the assets of the Variable Account.

                              INDEPENDENT AUDITORS

     The  financial   statements   of   Northstar/NWNL   Variable   Account  and
Northwestern  National  Life  Insurance  Company,  which  are  included  in  the
Statement of Additional Information, have been audited by Deloitte & Touche LLP,
400 One Financial  Plaza,  120 South 6th Street,  Minneapolis,  Minnesota 55402,
independent  auditors, as stated in their reports which are included herein, and
have been so included in reliance upon the reports of such firm given upon their
authority as experts in accounting and auditing.

                                     Page 3
<PAGE>

                          DISTRIBUTION OF THE CONTRACTS

     The  Contracts  will be sold by licensed  insurance  agents in those states
where the  Contracts  may be  lawfully  sold.  Such  agents  will be  registered
representatives of broker-dealers  registered under the Securities  Exchange Act
of 1934 who are members of the National Association of Securities Dealers,  Inc.
The  Contracts  will  be  distributed  by  the  General  Distributor,  Northstar
Distributors,  Inc.,  which is an affiliate  of the Company.  For the year ended
December 31, 1994, General Distributor was paid fees by the Company with respect
to the  distribution  of the  Contracts,  in the amount of $4,000.  For the year
ended  December  31,  1995,  General  Distributor  was not  paid any fees by the
Company with respect to the distribution of the Contracts.

     The offering of the Contracts is continuous.

     There are no special purchase plans or exchange privileges not described in
the Prospectus. (See "Transfers" at page 18 of the Prospectus.)

     No deduction for a sales charge is made from the purchase  payments for the
Contracts.  However,  if  part  or all of a  Contract's  value  is  surrendered,
surrender charges (which may be deemed to be contingent  deferred sales charges)
may be made by the  Company.  The method  used to  determine  the amount of such
charge is described in the  Prospectus  under the heading  "Charges  Made By The
Company - Surrender Charge (Contingent Deferred Sales Charge)" on page 13.

     Any of the charges  under the  Contract,  as well as the  minimum  purchase
payment requirements set forth in the Prospectus,  may be reduced due to special
circumstances that result in lower sales,  administrative or mortality expenses.
For  example,  special  circumstances  may  exist in  connection  with  group or
sponsored  arrangements,  sales to the Company's  policy and Contract  Owners or
those of affiliated insurance companies, or sales to employees or clients of the
Company's  affiliates.  The amount of any  reductions  will  reflect the reduced
sales effort and administrative costs resulting from, or the different mortality
experience expected as a result of, the special  circumstances.  Reductions will
not be unfairly discriminatory against any person, 

                                     Page 4
<PAGE>

including  the  affected  policy  or  Contract  owners  and  owners of all other
contracts funded by the Variable Account.

                         CALCULATION OF YIELD AND RETURN

     CURRENT YIELD AND EFFECTIVE  YIELD.  Current yield and effective yield will
be calculated only for the VIPF Money Market Portfolio Sub-Account.

     The current yield is based on a seven-day period (the "base period") and is
calculated by determining  the "net change in value" on a  hypothetical  account
having a  balance  of one  Accumulation  Unit at the  beginning  of the  period,
dividing  the net  change in  account  value by the value of the  account at the
beginning of the base period to obtain the base period return,  and  multiplying
the base period return by 365/7 with the resulting  yield figure  carried to the
nearest  hundredth of one percent.  The effective yield is computed in a similar
manner,  except that the base period  return is  compounded by adding 1, raising
the sum to a power equal to 365 divided by 7, and subtracting 1 from the result,
according to the following formula:

     EFFECTIVE YIELD = [(Base Period Return + 1)^ 365/7  ] - 1

     Net changes in value of a hypothetical  account will include net investment
income of the account  (accrued  daily  dividends  as declared by the VIPF Money
Market  Portfolio,  less daily expense and contract  charges to the account) for
the period,  but will not include  realized or unrealized gains or losses on its
underlying fund shares.

     The VIPF Money Market  Portfolio  Sub-Account's  yield and effective  yield
will vary in response to any  fluctuations in interest rates and expenses of the
Sub-Account.

     The yield and effective  yield of the  Sub-Account for the seven day period
ended December 29, 1995 were as follows:

                             Yield:     4.12%
                   Effective Yield:     4.20%

                                     Page 5
<PAGE>

     STANDARDIZED  YIELD. A standardized  yield computation may be used for bond
Sub-Accounts.  The  yield  quotation  will be based  on a recent  30 day (or one
month)  period,  and is  computed  by  dividing  the net  investment  income per
Accumulation  Unit earned during the period by the maximum offering price on the
last day of the period according to the following formula:

     YIELD = 2[((((a - b)/cd) + 1)^6) - 1]

     Where:

     a =  net  investment  earned  during the period by the Fund or  Portfolio
          attributable to shares owned by the Sub-Account.

     b =  expenses accrued for the period (net of reimbursements).

     c =  the average daily number of Accumulation  Units  outstanding  during
          the period.

     d =  the maximum offering price per Accumulation  Unit on the last day of
          the period.

     Yield on each Sub-Account is earned from dividends declared and paid by the
underlying  Fund or  Portfolio,  which are  automatically  reinvested in Fund or
Portfolio shares.

     Following are the  standardized  yields for the bond  sub-accounts  for the
month ended December 31, 1995:

                    Northstar                Northstar  
                    Multi-Sector             High Yield
                    Bond Fund                Bond Fund  
                    ---------                ---------  
                       5.93%                   7.49%   

     AVERAGE  ANNUAL  TOTAL  RETURNS.  From time to time,  sales  literature  or
advertisements  may also quote  average  annual total returns for one or more of
the Sub-Accounts for various periods of time.

     Average annual total returns  represent the average annual compounded rates
of return that would equate an initial  investment of $1,000 under a Contract to
the  redemption  value  of that  investment  as of the  last  day of each of the
periods.  The ending date for each period for which total return  quotations are
provided will be for the most recent month-end practicable, considering the type
and media of the communication and will be stated in the communication.

                                     Page 6
<PAGE>

     Average  annual total returns will be  calculated  using  Sub-Account  unit
values  which  the  Company  calculates  on each  Valuation  Date  based  on the
performance of the Sub-Account's  underlying  Portfolio,  the deductions for the
Mortality and Expense Risk Premiums,  the Administration  Charge, and the Annual
Contract Charge. The calculation  assumes that the Annual Contract Charge is $35
per year per Contract deducted at the end of each Contract Year. For purposes of
calculating  average annual total return,  an average per dollar Annual Contract
Charge  attributable  to the  hypothetical  account for the period is used.  The
calculation also assumes  surrender of the Contract at the end of the period for
the return  quotation.  Total returns will therefore  reflect a deduction of the
Surrender  Charge for any period less than seven  years.  The total  return will
then be calculated according to the following formula:


            TR =    ((ERV/P)^1/N) - 1

            Where:

            TR   =  The average annual total return net of Sub-Account recurring
                    charges.

            ERV  =  the ending redeemable value (net of any applicable surrender
                    charge) of the  hypothetical account at the end of the
                    period.

            P =     a hypothetical initial payment of $1,000.

            N =     the number of years in the period.


         Such average annual total return information for the Sub-Accounts is as
follows:

<TABLE>
<CAPTION>
                                                                                                                 FOR THE PERIOD FROM
                                                                                                                  DATE OF INCEPTION
                                 FOR THE 1-YEAR PERIOD      FOR THE 5-YEAR PERIOD     FOR THE 10-YEAR PERIOD       OF SUB-ACCOUNT
SUB-ACCOUNT                          ENDED 12/31/95            ENDED 12/31/95             ENDED 12/31/95            TO 12/31/95
- -----------                          --------------            --------------             --------------            -----------
<S>                                      <C>                      <C>                            <C>                      <C>   
Northstar Income and Growth Fund
(Sub-Account  Inception:  05/06/94)      13.25%                    N/A                           N/A                       8.53%
                                                                                            
Northstar Growth Fund                                                                       
(Sub-Account Inception:  05/06/94)       16.60%                    N/A                           N/A                      11.45%
                                                                                            
Northstar Multi-Sector Bond Fund                                                            
(Sub-Account  Inception: 05/06/94)        7.15%                    N/A                           N/A                       4.73%
                                                                                            
Northstar High Yield Bond Fund                                                              
(Sub-Account  Inception:  05/06/94)      11.11%                    N/A                           N/A                       5.50%
                                                                                            
VIPF Overseas Portfolio                                                                     
(Sub-Account Inception:  05/01/95)          N/A                    N/A                           N/A                       0.25%
                                                                                            
VIPF II Asset Manager Portfolio                                                             
(Sub-Account Inception:  05/01/95)          N/A                    N/A                           N/A                       7.70%
                                                                                            
VIPF II Index 500 Portfolio                                                                 
(Sub-Account Inception:  05/01/95)          N/A                    N/A                           N/A                      21.87%
                                                                                     
</TABLE>
                                     Page 7
<PAGE>

     From time to time,  sales  literature or  advertisements  may quote average
annual total  returns for periods prior to the date the  Sub-Accounts  commenced
operations. Such performance information for the Sub-Accounts will be calculated
based  on  the  performance  of the  Portfolios  and  the  assumption  that  the
Sub-Accounts  were in existence for the same periods as those  indicated for the
Portfolios, with the level of Contract charges currently in effect.

     Such average annual total return  information  for the  Sub-Accounts  is as
follows:
<TABLE>
<CAPTION>
                                                                                                                 FOR THE PERIOD FROM
                                                                                                                  DATE OF INCEPTION
                                 FOR THE 1-YEAR PERIOD      FOR THE 5-YEAR PERIOD     FOR THE 10-YEAR PERIOD      OF FUND PORTFOLIO
SUB-ACCOUNT                          ENDED 12/31/95            ENDED 12/31/95             ENDED 12/31/95            TO 12/31/95
- -----------                          --------------            --------------             --------------            -----------
<S>                                      <C>                      <C>                            <C>                      <C>   
Northstar Income and Growth Fund
(Portfolio Inception:  05/06/94)         13.25%                    N/A                           N/A                       8.53%

Northstar Growth Fund
(Portfolio Inception:  05/06/94)         16.60%                    N/A                           N/A                      11.45%

Northstar Multi-Sector Bond Fund
(Portfolio Inception: 05/06/94)           7.15%                    N/A                           N/A                       4.73%

Northstar High Yield Bond Fund
(Portfolio Inception:  05/06/94)         11.11%                    N/A                           N/A                       5.50%

VIPF Overseas Portfolio
(Portfolio Inception: 01/28/87)           2.71%                  6.04%                           N/A                       5.79%

VIPF II Asset Manager Portfolio
(Portfolio Inception:  09/06/89)          9.89%                 10.70%                           N/A                       9.69%

VIPF II Index 500 Portfolio
(Portfolio Inception: 08/27/92)          29.85%                    N/A                           N/A                      12.83%

</TABLE>

     The  Company  may  also  disclose  average  annual  total  returns  for the
Investment  Funds'  Portfolios since their inception,  including such disclosure
for periods prior to the date the Variable Account commenced operations.

                                     Page 8
<PAGE>

     Such average  annual total return  information  for the  Portfolios  of the
Investment Funds is as follows:

<TABLE>
<CAPTION>
                                                                                                                 FOR THE PERIOD FROM
                                                                                                                  DATE OF INCEPTION
                                 FOR THE 1-YEAR PERIOD      FOR THE 5-YEAR PERIOD     FOR THE 10-YEAR PERIOD      OF FUND PORTFOLIO
SUB-ACCOUNT                          ENDED 12/31/95            ENDED 12/31/95             ENDED 12/31/95            TO 12/31/95
- -----------                          --------------            --------------             --------------            -----------
<S>                                      <C>                      <C>                            <C>                      <C>   
Northstar Income and Growth Fund
(Portfolio Inception:  05/06/94)         21.27%                    N/A              N/A                          13.78%

Northstar Growth Fund
(Portfolio Inception:  05/06/94)         24.29%                    N/A              N/A                          13.40%

Northstar Multi-Sector Bond Fund
(Portfolio Inception: 05/06/94)          15.28%                    N/A              N/A                          10.10%

Northstar High Yield Bond Fund
(Portfolio Inception:  05/06/94)         18.86%                    N/A              N/A                          10.58%

VIPF Overseas Portfolio
(Portfolio Inception:  01/28/87)          9.68%                  8.14%              N/A                           7.31%

VIPF II Asset Manager Portfolio
(Portfolio Inception:  09/06/89)         16.96%                 12.76%              N/A                          11.26%

VIPF II Index 500 Portfolio
(Portfolio Inception:  08/27/92)         37.19%                    N/A              N/A                          15.48%
</TABLE>

     OTHER TOTAL RETURNS.  From time to time, sales literature or advertisements
may quote average annual total returns for the Sub-Accounts  that do not reflect
the Surrender  Charge.  Such  performance  information  may quote average annual
total returns for periods during which the  Sub-Accounts  were operating and for
periods prior to the date the Sub-Accounts  commenced operations.  These returns
are calculated in exactly the same way as average annual 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 or withdrawn.  Such information
is as follows:

                                     Page 9

<PAGE>


              RETURNS SINCE DATE SUB-ACCOUNTS COMMENCED OPERATIONS
              ----------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                                 FOR THE PERIOD FROM
                                                                                                                  DATE OF INCEPTION
                                 FOR THE 1-YEAR PERIOD      FOR THE 5-YEAR PERIOD     FOR THE 10-YEAR PERIOD       OF SUB-ACCOUNT
SUB-ACCOUNT                          ENDED 12/31/95            ENDED 12/31/95             ENDED 12/31/95            TO 12/31/95
- -----------                          --------------            --------------             --------------            -----------
<S>                                      <C>                      <C>                            <C>                      <C>   
Northstar Income and Growth Fund
(Sub-Account Inception:  05/06/94)       12.10%                    N/A                           N/A                      19.55%

Northstar Growth Fund
(Sub-Account Inception:  05/06/94)       22.90%                    N/A                           N/A                      14.96%
             
Northstar Multi-Sector Bond Fund
(Sub-Account inception: 05/06/94)        13.45%                    N/A                           N/A                       8.38%

Northstar High Yield Bond Fund
(Sub-Account Inception:  05/06/94)       17.41%                    N/A                           N/A                       9.13%

VIPF Overseas Portfolio
(Sub-Account Inception: 05/01/95)           N/A                    N/A                           N/A                       9.82%

VIPF II Asset Manager Portfolio
(Sub-Account Inception: 05/01/95)           N/A                    N/A                           N/A                      17.50%

VIPF II Index 500 Portfolio
(Sub-Account Inception: 05/01/95)           N/A                    N/A                           N/A                      32.07%

</TABLE>

 RETURNS INCLUDING PERIOD PRIOR TO DATE SINCE SUB-ACCOUNTS COMMENCED OPERATIONS
 ------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                                 FOR THE PERIOD FROM
                                                                                                                  DATE OF INCEPTION
                                 FOR THE 1-YEAR PERIOD      FOR THE 5-YEAR PERIOD     FOR THE 10-YEAR PERIOD      OF FUND PORTFOLIO
SUB-ACCOUNT                          ENDED 12/31/95            ENDED 12/31/95             ENDED 12/31/95            TO 12/31/95
- -----------                          --------------            --------------             --------------            -----------
<S>                                      <C>                      <C>                            <C>                      <C>   
Northstar Income and Growth Fund
(Portfolio Inception:  05/06/94)         12.10%                    N/A                           N/A                      19.55%

Northstar Growth Fund
(Portfolio Inception:  05/06/94)         22.90%                    N/A                           N/A                      14.96%

Northstar Multi-Sector Bond Fund
(Portfolio Inception: 05/06/94)          13.45%                    N/A                           N/A                       8.38%

Northstar High Yield Bond Fund
(Portfolio Inception:  05/06/94)         17.41%                    N/A                           N/A                       9.13%

VIPF Overseas Portfolio
(Portfolio Inception:  01/28/87)          8.11%                  6.60%                           N/A                       5.79%

VIPF II Asset Manager Portfolio
(Portfolio Inception:  09/06/89)         15.29%                 11.18%                           N/A                       9.69%

VIPF II Index 500 Portfolio
(Portfolio Inception:  08/27/92)         35.25%                    N/A                           N/A                      12.83%
</TABLE>

     The  Investment  Funds have provided the total return  information  for the
Portfolios,  including the Portfolio total return  information used to calculate
the total returns of the  Sub-Accounts for periods prior to 

                                    Page 10
<PAGE>

the inception of the Sub-Accounts.  The Variable Insurance Products Fund and the
Variable Insurance Products Fund II are not affiliated with the Company.

     The Company may disclose  Cumulative  Total Returns in conjunction with the
standard  formats   described  above.  The  Cumulative  Total  Returns  will  be
calculated using the following formula:


          CTR =      ERV/P - 1

          Where:

          CTR =     the Cumulative Total Return net of Sub-Account recurring 
                    charges for the period.

          ERV =     the ending  redeemable value of the  hypothetical investment
                    at the end of the period.

          P =       a hypothetical single payment of $1,000.

     EFFECT OF THE ANNUAL  CONTRACT  CHARGE ON  PERFORMANCE  DATA.  The Contract
provides for a $35 Annual Contract Charge to be deducted  annually at the end of
each Contract  Year,  from the  Sub-Accounts  and the Fixed Account based on the
proportion  that the value of each  such  account  bears to the  total  Contract
Value.  For purposes of reflecting the Annual Contract Charge in yield and total
return  quotations,  the annual  charge is converted  into an annual  charge per
$1,000 invested based on the Annual Contract Charges  collected from the average
total assets of the Variable  Account and Fixed Account during the calendar year
ending December 31, 1995.

                              FINANCIAL STATEMENTS

     The Statement of Additional  Information  contains Financial Statements for
the  Variable  Account  for the  period  of May 6,  1994  (the date on which the
Variable Account commenced  operations) to December 31, 1995.  Deloitte & Touche
LLP serves as  independent  auditors  for the  Variable  Account.  Although  the
financial  statements  are  audited,  the period  they cover is not  necessarily
indicative of the longer term performance of the assets in the Variable Account.

     The Company's statements of financial condition as of December 31, 1995 and
1994, and the related  statements of operations,  shareholder's  equity and cash
flows for the years ended  December 31, 1995 and 1994 which are included in this
Statement of Additional Information, should be considered only as bearing on the
Company's ability to meet its obligations  under the Contracts.  They should not
be considered as bearing on the investment performance of the assets held in the
Variable Account.

                                    Page 11
<PAGE>

                          INDEPENDENT AUDITORS' REPORT



Board of Directors
Northwestern National Life Insurance
Company and Contract Owners of
Northstar/NWNL Variable Account:



  We have  audited  the  accompanying  statement  of assets and  liabilities  of
Northstar/NWNL Variable Account as of December 31, 1995 and the related combined
statements of  operations  and changes in Contract  Owners'  equity for the year
ended  December  31, 1995 and the period from May 6, 1994 to December  31, 1994.
These  financial   statements  are  the  responsibility  of  the  management  of
Northwestern  National Life Insurance Company.  Our responsibility is to express
an opinion on these financial statements based on our audits.

  We have 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
misstatements. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  Our procedures include
confirmation of the securities owned as of December 31, 1995, by  correspondence
with the Account  custodians.  An audit also includes  assessing the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audit provides a reasonable basis for our opinion.

  In our opinion,  the financial statements referred to above present fairly, in
all material respects, the financial position of Northstar/NWNL Variable Account
as of  December  31,  1995,  and the  results of its  operations  and changes in
Contract Owners' equity for the year ended December 31, 1995 and the period from
May 6,  1994 to  December  31,  1994,  in  conformity  with  generally  accepted
accounting principles.


Deloitte & Touche LLP


Minneapolis, Minnesota
February 2, 1996


                                       i
<PAGE>

                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                       STATEMENT OF ASSETS AND LIABILITIES
                                December 31, 1995
                   (In Thousands, Except Share and Unit Data)

<TABLE>
<CAPTION>

                                                              NORTHSTAR'S                         NORTHSTAR'S      NORTHSTAR'S
ASSETS:                                                       INCOME AND        NORTHSTAR'S      MULTI-SECTOR      HIGH YIELD 
- -------                                                       GROWTH FUND       GROWTH FUND        BOND FUND        BOND FUND 
Investments in mutual funds at market value:                 -------------     -------------     -------------    -------------
<S>                                                          <C>              <C>               <C>              <C>         
NORTHSTAR'S:

    Income and Growth Fund
         320,192 shares (cost $3,431)                            $3,647                                                      

    Growth Fund
         29,554 shares (cost $343)                                                  $341                                     

    Multi-Sector Bond Fund
         83,892 shares (cost $420)                                                                    $431                   

    High Yield Bond Fund
         342,853 shares (cost $1,692)                                                                                $1,728  

FIDELITY'S VIPF AND VIPF II:

    Money Market Portfolio
         0 shares (cost $-)                                                                                                  

    Overseas Portfolio
         0 shares (cost $-)                                                                                                  

    Asset Manager Portfolio
         0 shares (cost $-)                                                                                                  

    Index 500 Portfolio
         51 shares (cost $4)                                                                                                 
                                                             ----------       ----------        ----------       ----------  
      Total Assets                                               $3,647             $341              $431           $1,728  
                                                                 ======             ====              ====           ======  

LIABILITIES AND CONTRACT
OWNER'S EQUITY:
Due to Northwestern National Life
   Insurance Company for contract charges                     $       4          $     -           $     -               $1  
Contract Owners' Equity                                           3,643              341               431            1,727  
                                                             ----------       ----------        ----------       ----------  
  Total Liabilities and Contract Owners' Equity                  $3,647             $341              $431           $1,728  
                                                                 ======             ====              ====           ======  

Units Outstanding:                                          301,285.181       27,043.488        37,703.818      149,292.389  

Net Asset Value per Unit:
   Northstar/NWNL Variable Annuity

         Tax Qualified                                       $12.091637       $12.607218        $11.435577       $11.567470  
         Non-Tax Qualified                                   $12.091637       $12.607218        $11.435577       $11.567470  

</TABLE>

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

                                       ii

<PAGE>

                 STATEMENT OF ASSETS AND LIABILITIES, CONTINUED

<TABLE>
<CAPTION>


                                                 IDELITY'S VIP  FIDELITY'S VIPF   FIDELITY'S VIPF II FIDELITY'S VIPF II
ASSETS:                                          MONEY MARKET      OVERSEAS       ASSET MANAGER       INDEX 500
- -------                                            PORTFOLIO       PORTFOLIO        PORTFOLIO         PORTFOLIO          TOTAL
Investments in mutual funds at market value:     -------------   -------------    -------------     -------------    -------------
<S>                                                      <C>            <C>               <C>              <C>           <C>   
NORTHSTAR'S:

    Income and Growth Fund
         320,192 shares (cost $3,431)                                                                                    $3,647

    Growth Fund
         29,554 shares (cost $343)                                                                                          341

    Multi-Sector Bond Fund
         83,892 shares (cost $420)                                                                                          431

    High Yield Bond Fund
         342,853 shares (cost $1,692)                                                                                     1,728

FIDELITY'S VIPF AND VIPF II:

    Money Market Portfolio
         0 shares (cost $-)                              $-                                                                   -

    Overseas Portfolio
         0 shares (cost $-)                                             $-                                                    -

    Asset Manager Portfolio
         0 shares (cost $-)                                                               $-                                  -

    Index 500 Portfolio
         51 shares (cost $4)                                                                               $4                 4
                                                 ----------     ----------        ----------       ----------        ----------
      Total Assets                                       $-             $-                $-               $4            $6,151
                                                         ==             ==                ==               ==            ======


LIABILITIES AND CONTRACT
OWNER'S EQUITY:
Due to Northwestern National Life
   Insurance Company for contract charges                $-             $-                $-               $-                $5
Contract Owners' Equity                                   -              -                 -                4             6,146
                                                 ----------     ----------        ----------       ----------        ----------
  Total Liabilities and Contract Owners' Equity          $-             $-                $-               $4            $6,151
                                                         ==             ==                ==               ==            ======

Units Outstanding:                                        -              -                 -          335.333       515,660.209

Net Asset Value per Unit:
   Northstar/NWNL Variable Annuity

         Tax Qualified                           $10.288920     $10.651696        $11.143293       $12.048834
         Non-Tax Qualified                       $10.288920     $10.651696        $11.143293       $12.048834

</TABLE>

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

                                      iii
<PAGE>



                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                          STATEMENT OF OPERATIONS AND
                       CHANGES IN CONTRACT OWNERS' EQUITY
                                 (In Thousands)



<TABLE>
<CAPTION>


                                                                      Year ended               Period from
                                                                     December 31,             May 6, 1994 to
                                                                        1995                  Dec. 31, 1994
                                                                   ---------------           ---------------
<S>                                                                       <C>                       <C>   
Net investment income:
     Reinvested dividend income...............................           $   226                   $    16
     Reinvested capital gains.................................               102                         9
     Administrative expenses..................................               (60)                       (3)
                                                                       ---------                 ---------
           Net investment income
                 and capital gains ...........................               268                        22
                                                                       ---------                 ---------
Realized and unrealized gains (losses):.......................
     Net realized gains (losses) on
           redemptions of fund shares ........................                44                        (1)
     Increase (decrease) in unrealized
           appreciation of investments .......................               286                       (25)
                                                                         -------                 ---------

           Net realized and unrealized gains (losses) ........               330                       (26)
                                                                       ---------                 ---------

                 Net additions (reductions) from operations...               598                        (4)
                                                                       ---------                 ---------
Contract Owners' transactions:
     Net purchase payments ...................................             4,461                     1,381
     Surrenders ..............................................              (268)                      (22)
     Transfers between Sub-Accounts
           and Fixed Account .................................                 -                         -
     Annuity payments.........................................                 -                         -
     Transfers to (from) required reserves....................                 -                         -
                                                                       ---------                 ---------
           Net additions for Contract
                 Owners' transactions ........................             4,193                     1,359
                                                                       ---------                 ---------
                       Net additions for the year ............             4,791                     1,355


Contract Owners' Equity, beginning of the year ...............             1,355                         -
                                                                       ---------                 ---------
Contract Owners' Equity, end of the year .....................            $6,146                    $1,355
                                                                          ======                    ======

</TABLE>


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

                                       iv
<PAGE>



                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                          NOTES TO FINANCIAL STATEMENTS


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
   ORGANIZATION AND CONTRACTS:
   Northstar/NWNL  Variable  Account  (the  Account)  is a  separate  account of
   Northwestern  National  Life  Insurance  Company  (NWNL or  Northwestern),  a
   wholly-owned  subsidiary  of ReliaStar  Financial  Corp.  (formerly  The NWNL
   Companies,  Inc.).  The Account  commenced  operations  on May 6, 1994 and is
   registered as a unit  investment  trust under the  Investment  Company Act of
   1940.

   Purchase  payments received under the contracts are allocated to Sub-Accounts
   of the  Account,  each of which is invested in one of the Funds  listed below
   during the period.

               NORTHSTAR FUNDS:                   FIDELITY'S VIPF AND VIPF II:
               ----------------                   ----------------------------
               Income and Growth Fund             Money Market Portfolio
               Growth Fund                        Overseas Portfolio
               Multi-Sector Bond Fund             Asset Manager Portfolio
               High Yield Bond Fund               Index 500 Portfolio


   Northstar  Investment  Management  Corporation,  an affiliate of NWNL, is the
   investment adviser for the four Funds of the Northstar/NWNL Trust and is paid
   fees for its services by the Northstar Funds.  Fidelity Management & Research
   Company is the investment adviser for Fidelity's  Variable Insurance Products
   Fund (VIPF) and Variable Insurance Products Fund II (VIPF II) and is paid for
   its  services  by the  VIPF  and  VIPF II  Portfolios.  On  April  30,  1995,
   Sub-Accounts  investing in VIPF and VIPF II  Portfolios  were made  available
   under the contracts.

   SECURITIES VALUATION TRANSACTIONS AND RELATED INVESTMENT INCOME:
   The market value of investments in the  Sub-Accounts  is based on the closing
   net asset values of the Fund shares held at the end of the period. Investment
   transactions  are accounted for on the trade date (date the order to purchase
   or redeem is executed) and dividend income and capital gain distributions are
   recorded  on  the  ex-dividend   date.  Net  realized  gains  and  losses  on
   redemptions  of shares of the Funds are  determined  on the basis of specific
   identification of Fund share costs.

   VARIABLE ANNUITY RESERVES:
   The  amount of the  reserves  for  contracts  in the  distribution  period is
   determined by actuarial assumptions which meet statutory requirements.  Gains
   or losses resulting from actual mortality experience, the full responsibility
   for which is assumed by NWNL, are offset by transfers to (or from) NWNL.

2. FEDERAL INCOME TAXES:
   Under current tax law, the income, gains and losses from the separate account
   investments are not taxable to either the Account or NWNL.

3. CONTRACT CHARGES:
   No deduction is made for a sales charge from the purchase  payments  made for
   the  contracts.  However,  on certain  surrenders,  NWNL will deduct from the
   contract value a surrender charge as set forth in the contract.

   Certain charges are made by NWNL to Contract  Owners'  Variable  Accumulation
   Values in the Account in accordance  with the terms of the  Contracts.  These
   charges may  include:  an annual  administrative/contract  charge of $35 from
   each  contract  on the  anniversary  date  or at the  time of  surrender,  if
   surrender   is  at  a  time  other  than  the   anniversary   date;  a  daily
   administrative  charge;  and a daily  charge for  mortality  and expense risk
   assumed by NWNL. NWNL bears the risk of adverse mortality  experience and any
   costs for sales and  administrative  services and expenses which exceed these
   periodic charges.

   Various  states and other  governmental  units levy a premium  tax on annuity
   contracts issued by insurance companies.  If the owner of a contract lives in
   a state which  levies such a tax,  NWNL may deduct the amount of the tax from
   the purchase payments received or the value of the contract at annuitization.


                                       v
<PAGE>



                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED


4.   INVESTMENTS:
     The net realized  gains (losses) on redemptions of fund shares for the year
     ended  December  31, 1995 and the period from May 6, 1994 (date  operations
     commenced) to December 31, 1994, were as follows, (in thousands):

<TABLE>
<CAPTION>

                                                                            NORTHSTAR'S                                  
                                                                            INCOME AND                       NORTHSTAR'S 
                                              TOTAL                         GROWTH FUND                      GROWTH FUND 
                                  -----------------------------    ------------------------------   -----------------------------
                                  Year ended       Period from      Year ended       Period from     Year ended       Period from
                                   Dec. 31,         May 6, 1994      Dec. 31,        May 6, 1994      Dec. 31,        May 6, 1994
                                     1995        to Dec. 31, 1994      1995       to Dec. 31, 1994      1995       to Dec. 31, 1994
                                 -------------     ------------    -------------    ------------    -------------    ------------
<S>                                    <C>                <C>            <C>               <C>             <C>               <C> 
Proceeds from redemptions........      $1461              $65            $986              $24             $23               $14 
Cost.............................      1,417               66             954               25              20                14 
                                   ---------        ---------       ---------        ---------       ---------         --------- 
Net realized gains (losses) on
     redemptions of fund shares..    $    44              ($1)            $32              ($1)            $ 3              $  - 
                                     =======              ===             ===              ===             ===              ====



<CAPTION>

                                           FIDELITY'S VIPF                FIDELITY'S VIPF II              FIDELITY'S VIPF II
                                              OVERSEAS                       ASSET MANAGER                     INDEX 500
                                              PORTFOLIO                        PORTFOLIO                       PORTFOLIO
                                    ------------------------------   -----------------------------   ------------------------------
                                    Year ended        Period from     Year ended       Period from    Year ended       Period from
                                     Dec. 31,        May 6, 1994,      Dec. 31,        May 6, 1994     Dec. 31,        May 6, 1994
                                       1995        to Dec. 31, 1994      1995       to Dec. 31, 1994     1995       to Dec. 31, 1994
                                    ------------     ------------    -------------    ------------   -------------    ------------
<S>                                         <C>              <C>             <C>              <C>            <C>               <C>
Proceeds from redemptions ..........        $-               $-              $-               $-             $-                $-
Cost................................         -                -               -                -              -                 -
                                     ---------        ---------       ---------        ---------      ---------         ---------
Net realized gains (losses) on
       redemptions of fund shares...        $-               $-              $-               $-             $-                $-
                                            ==               ==              ==               ==             ==                == 

</TABLE>

                                       vi
<PAGE>
                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<TABLE>
<CAPTION>

                                             NORTHSTAR'S                      NORTHSTAR'S                   FIDELITY'S VIPF
                                            MULTI-SECTOR                      HIGH YIELD                     MONEY MARKET
                                              BOND FUND                        BOND FUND                       PORTFOLIO
                                    -------------------------------  ------------------------------   ----------------------------
                                    Year ended        Period from    Year ended        Period from    Year ended       Period from
                                     Dec. 31,         May 6, 1994     Dec. 31,         May 6, 1994     Dec. 31,        May 6, 1994
                                       1995        to Dec. 31, 1994     1995        to Dec. 31, 1994     1995       to Dec. 31, 1994
                                    ------------     --------------  -------------     ------------   -------------    ------------
<S>                                       <C>                <C>           <C>               <C>             <C>               <C>
Proceeds from redemptions..........       $271               $4            $181              $23             $-                $-
Cost...............................        267                4             176               23              -                 -
                                     ---------        ---------       ---------        ---------      ---------         ---------
                                              
Net realized gains (losses) on
     redemptions of fund shares....     $    4               $-          $    5             $  -             $-                $-
                                        ======               ==          ======             ====             ==                ==

</TABLE>


                                      vii


<PAGE>

                        NORTHSTAR/NWNL VARIABLE ACCOUNT
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED


5.   CONTRACT OWNERS' TRANSACTIONS:
     Unit  transactions in each  Sub-Account  during the year ended December 31,
     1995 and the  period  from  May 6,  1994  (date  operations  commenced)  to
     December 31, 1994, were as follows:

<TABLE>
<CAPTION>

                                          NORTHSTAR'S                                                         NORTHSTAR'S           
                                          INCOME AND                        NORTHSTAR'S                      MULTI-SECTOR           
                                          GROWTH FUND                       GROWTH FUND                       BOND  FUND            
                                 -----------------------------     -----------------------------     ----------------------------   

                                 Year ended       Period from       Year ended       Period from      Year ended       Period from  
                                  Dec. 31,         May 6, 1994       Dec. 31,        May 6, 1994       Dec. 31,        May 6, 1994  
                                    1995        to Dec. 31, 1994       1995       to Dec. 31, 1994       1995       to Dec. 31, 1994
                                -------------     ------------     -------------    ------------     -------------    ------------  
<S>                             <C>              <C>               <C>               <C>             <C>               <C>          
Units outstanding,
   beginning of the year......  100,955.441                -        8,738.734                -       15,492.534                 -   
Units purchased...............  272,482.821      102,017.017       16,561.980        8,900.561       34,047.693        15,492.534   
Units redeemed................  (12,532.790)      (1,061.576)      (1,662.223)        (626.685)         (10.440)                -   
Units transferred between
   Sub-Accounts and/or
   Fixed Account .............  (59,620.291)               -        3,404.997          464.858      (11,825.969)                -   
                                -----------      -----------      -----------      -----------      -----------       -----------   
Units outstanding,
   end of the year............  301,285.181      100,955.441       27,043.488        8,738.734       37,703.818        15,492.534   
                                ===========      ===========       ==========        =========       ==========        ==========   



<CAPTION>



                                         FIDELITY'S VIPF                FIDELITY'S VIPF II                FIDELITY'S VIPF II
                                            OVERSEAS                       ASSET MANAGER                       INDEX 500
                                            PORTFOLIO                        PORTFOLIO                         PORTFOLIO
                                  -----------------------------    ----------------------------      ----------------------------

                                  Year ended        Period from     Year ended       Period from      Year ended       Period from
                                   Dec. 31,         May 6, 1994      Dec. 31,        May 6, 1994       Dec. 31,        May 6, 1994
                                     1995        to Dec. 31, 1994      1995       to Dec. 31, 1994       1995       to Dec. 31, 1994
                                 -------------     ------------    -------------    ------------     -------------    ------------
<S>                                                                                                     <C>                      
Units outstanding,
   beginning of the year.......            -                -               -                -                -                 -
Units purchased ...............            -                -               -                -                -                 -
Units redeemed ................            -                -               -                -                -                 -
Units transferred between
   Sub-Accounts and/or
   Fixed Account ..............            -                -               -                -          335.333                 -
                                 -----------      -----------     -----------      -----------      -----------       -----------
Units outstanding,
   end of the year ............            -                -               -                -          335.333                 -
                                     =======          =======         =======          =======          =======           =======

</TABLE>

                                      viii

<PAGE>
                         NORTHSTAR/NWNL VARIABLE ACCOUNT
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<TABLE>
<CAPTION>

                                                NORTHSTAR'S                      FIDELITY'S VIPF
                                                HIGH YIELD                        MONEY MARKET
                                                BOND  FUND                          PORTFOLIO
                                       -----------------------------     -----------------------------

                                       Year ended        Period from      Year ended        Period from
                                        Dec. 31,         May 6, 1994       Dec. 31,         May 6, 1994
                                          1995        to Dec. 31, 1994       1995        to Dec. 31, 1994
                                      -------------     ------------     -------------     ------------
<S>                                   <C>                 <C>                                        
Units outstanding,
   beginning of the year............    8,985.149                -                 -                -
Units purchased.....................   83,081.624       10,139.023                 -                -
Units redeemed......................  (10,401.395)        (658.699)                -                -
Units transferred between
   Sub-Accounts and/or
   Fixed Account ...................   67,627.011         (495.175)                -                -
                                      -----------      -----------       -----------      -----------
Units outstanding,
   end of the year..................  149,292.389        8,985.149                 -                -
                                      ===========        =========       ===========      ===========

</TABLE>
                                       ix
<PAGE>



                        NORTHSTAR/NWNL VARIABLE ACCOUNT
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED


6.   COMBINING STATEMENT OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY.
     Operations and changes in Contract Owners' equity for the year ended
     December 31, 1995 were as follows (in thousands):

<TABLE>
<CAPTION>

                                                         NORTHSTAR'S                        NORTHSTAR'S       NORTHSTAR'S  
                                                         INCOME AND        NORTHSTAR'S     MULTI-SECTOR       HIGH YIELD   
                                          TOTAL          GROWTH FUND       GROWTH FUND       BOND FUND         BOND FUND   
                                     --------------    --------------    --------------   --------------    -------------- 
<S>                                        <C>              <C>                 <C>              <C>             <C>         
Net investment income:
     Reinvested dividend income              $226              $91                $3              $28              $104
     Reinvested capital gains ...             102               81                21                -                 -      
     Administrative expenses ....             (60)             (38)               (3)              (5)              (14)     
                                        ---------        ---------         ---------        ---------         ---------      
        Net investment income
           and capital gains ....             268              134                21               23                90      
                                        ---------        ---------         ---------        ---------         ---------      
Realized and unrealized gains:
     Net realized gains on
        redemptions of fund shares             44               32                 3                4                 5      

     Increase in unrealized
        appreciation of investments           286              233                 -               15                38      
                                        ---------        ---------         ---------        ---------         ---------      
        Net realized and unrealized
           gains ................             330              265                 3               19                43      
                                        ---------        ---------         ---------        ---------         ---------      
              Net additions
                 from operations              598              399                24               42               133      
                                        ---------        ---------         ---------        ---------         ---------      
Contract Owners' transactions:
     Net purchase payments ......           4,461            2,985               202              358               916      
     Surrenders .................            (268)            (136)              (19)               -              (113)     
     Transfers between Sub-Accounts
        and/or Fixed Account ....               -             (626)               44             (125)              703      
     Annuity payments............               -                -                 -                -                 -      
     Transfers to (from)
       required reserves.........               -                -                 -                -                 -      
                                        ---------        ---------         ---------        ---------         ---------      
        Net additions for
           Contract Owners' transactions    4,193            2,223               227              233             1,506      
                                        ---------        ---------         ---------        ---------         ---------      
              Net additions
                 for the year ...           4,791            2,622               251              275             1,639      

Contract Owners' Equity,
     beginning of the year ......           1,355            1,021                90              156                88      
                                        ---------        ---------         ---------        ---------         ---------      
Contract Owners' Equity,
     end of the year ............          $6,146           $3,643              $341             $431            $1,727      
                                           ======           ======              ====             ====            ======      

</TABLE>
                                       x

<PAGE>

                        NORTHSTAR/NWNL VARIABLE ACCOUNT
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<TABLE>
<CAPTION>

                                        FIDELITY'S VIPF        FIDELITY'S VIPF           FIDELITY'S VIPF II       FIDELITY'S VIPF II
                                         MONEY MARKET              OVERSEAS                  ASSET MANAGER              INDEX 500
                                           PORTFOLIO               PORTFOLIO                   PORTFOLIO                PORTFOLIO
                                        ------------            --------------              --------------            --------------
<S>                                               <C>                       <C>                        <C>                       <C>
Net investment income:
     Reinvested dividend income                   $-                        $-                         $-                        $-
     Reinvested capital gains ...                  -                         -                          -                         -
     Administrative expenses ....                  -                         -                          -                         -
                                           ---------                 ---------                  ---------                 ---------
        Net investment income
           and capital gains ....                  -                         -                          -                         -
                                           ---------                 ---------                  ---------                 ---------
Realized and unrealized gains:
     Net realized gains on
        redemptions of fund shares                 -                         -                          -                         -

     Increase in unrealized
        appreciation of investments                -                         -                          -                         -
                                           ---------                 ---------                  ---------                 ---------
        Net realized and unrealized
           gains ................                  -                         -                          -                         -
                                           ---------                 ---------                  ---------                 ---------
              Net additions
                 from operations                   -                         -                          -                         -
                                           ---------                 ---------                  ---------                 ---------
Contract Owners' transactions:
     Net purchase payments ......                  -                         -                          -                         -
     Surrenders .................                  -                         -                          -                         -
     Transfers between Sub-Accounts
        and/or Fixed Account ....                  -                         -                          -                         4
     Annuity payments............                  -                         -                          -                         -
     Transfers to (from)
       required reserves.........                  -                         -                          -                         -
                                           ---------                 ---------                  ---------                 ---------
        Net additions for
           Contract Owners' transactions           -                         -                          -                         4
                                           ---------                 ---------                  ---------                 ---------
              Net additions
                 for the year ...                  -                         -                          -                         4

Contract Owners' Equity,
     beginning of the year ......                  -                         -                          -                         -
                                           ---------                 ---------                  ---------                 ---------
Contract Owners' Equity,
     end of the year ............                 $-                        $-                         $-                        $4
                                                  ==                        ==                         ==                        ==

</TABLE>

                                       xi
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

Board of Directors and Shareholder
Northwestern National Life Insurance Company
(A Wholly Owned Subsidiary of ReliaStar Financial Corp.)
Minneapolis, Minnesota

     We  have  audited  the   accompanying   consolidated   balance   sheets  of
Northwestern National Life Insurance Company and Subsidiaries as of December 31,
1995 and 1994, and the related statements of income,  shareholder's  equity, and
cash  flows for each of the two years in the period  ended  December  31,  1995.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the financial position of Northwestern
National Life  Insurance  Company and  Subsidiaries  as of December 31, 1995 and
1994 and the  results of their  operations  and their cash flows for each of the
two years in the period ended  December 31, 1995 in  conformity  with  generally
accepted accounting principles.


DELOITTE & TOUCHE LLP

Minneapolis, Minnesota
February 1, 1996


                                       i

<PAGE>



                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

                           CONSOLIDATED BALANCE SHEETS

                                  (IN MILLIONS)

                                     ASSETS

<TABLE>
<CAPTION>

                                                                                                         DECEMBER 31
                                                                                                     -------------------
                                                                                                     1995           1994
                                                                                                     ----           ----
<S>                                                                                             <C>            <C> 
Investments
      Fixed Maturity Securities
        Available-for-Sale (Amortized Cost: 1995, $8,485.4; 1994, $3,638.6) ..............      $   9,053.7    $   3,470.6
        Held-to-Maturity (Fair Value: $2,253.0) ..........................................               --        2,310.4
      Equity Securities (Cost: 1995, $34.8; 1994, $45.9) .................................             35.9           43.7
      Mortgage Loans on Real Estate ......................................................          1,948.4        1,570.3
      Real Estate and Leases .............................................................             97.9          111.0
      Policy Loans ................................. ................ ....................            499.8          306.8
      Other Invested Assets ..............................................................             47.0           42.3
      Short-Term Investments .............................................................            122.4           59.9
                                                                                                      -----           ----
          Total Investments ..............................................................         11,805.1        7,915.0
     Cash ................................................................................             43.0           19.8
     Accounts and Notes Receivable .......................................................            150.9          118.2
     Reinsurance Receivable ..............................................................            162.9           93.9
     Deferred Policy Acquisition Costs ...................................................            860.7          885.2
     Present Value of Future Profits .....................................................            192.0             --
     Property and Equipment, Net .........................................................            122.6          121.1
     Accrued Investment Income ...........................................................            164.7          112.2
     Other Assets ........................................................................            275.0          128.4
     Participation Fund Account Assets ...................................................            319.6          323.4
     Assets Held in Separate Accounts ....................................................          1,369.0          623.6
                                                                                                    -------          -----
          Total Assets ...................................................................      $  15,465.5    $  10,340.8
                                                                                                ===========    ===========

<CAPTION>


                                                            LIABILITIES
<S>                                                                                             <C>            <C> 
     Future Policy and Contract Benefits .................................................      $  11,033.2    $   7,823.6
     Pending Policy Claims ...............................................................            257.7          193.5
     Other Policyholder Funds ............................................................            174.4          157.2
     Notes and Mortgages Payable - Unaffiliated ..........................................            144.6           74.8
     Note Payable - Parent ...............................................................            100.0          100.0
     Income Taxes ........................................................................            169.2             --
     Other Liabilities ...................................................................            328.9          235.0
     Participation Fund Account Liabilities ..............................................            319.6          323.4
     Liabilities Related to Separate Accounts ............................................          1,362.9          623.6
                                                                                                    -------          -----
          Total Liabilities ..............................................................         13,890.5        9,531.1
                                                                                                   --------        -------

<CAPTION>

                                                        SHAREHOLDER'S EQUITY

<S>                                                                                             <C>            <C> 
     Common Stock (2.0 Million Shares Issued in 1995 and 1994) ...........................              2.5            2.5
     Additional Paid-In Capital ..........................................................            538.9          216.4
     Net Unrealized Investment Gains (Losses) ............................................            246.8          (79.4)
     Retained Earnings ...................................................................            786.8          670.2
                                                                                                      -----          -----
          Total Shareholder's Equity .....................................................          1,575.0          809.7
                                                                                                    -------          -----
               Total Liabilities and Shareholder's Equity ................................      $  15,465.5    $  10,340.8
                                                                                                ===========    ===========

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


</TABLE>
                                       ii


<PAGE>


                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

                        CONSOLIDATED STATEMENTS OF INCOME

                                  (IN MILLIONS)

<TABLE>
<CAPTION>

                                                                                                              YEAR ENDED DECEMBER 31
                                                                                                              ----------------------
                                                                                                               1995            1994
                                                                                                               ----            ----
REVENUES
<S>                                                                                                            <C>           <C>    
      Premiums .......................................................................................         $ 851.5       $ 726.9
      Net Investment Income ..........................................................................           890.3         618.1
      Realized Investment Gains (Losses) .............................................................             7.4        (27.4)
      Policy and Contract Charges ....................................................................           218.5         136.2
      Other Income ...................................................................................            94.4         111.1
                                                                                                                  ----         -----
          Total ......................................................................................         2,062.1       1,564.9
                                                                                                               -------       -------
BENEFITS AND EXPENSES
      Benefits to Policyholders ......................................................................         1,321.9       1,025.8
      Sales and Operating Expenses ...................................................................           344.4         281.8
      Amortization of Deferred Policy Acquisition Costs and Present Value of Future Profits ..........            90.5          56.7
      Interest Expense ...............................................................................            13.5          15.2
      Dividends and Experience Refunds to Policyholders ..............................................            23.4          19.0
                                                                                                                  ----          ----
          Total ......................................................................................         1,793.7       1,398.5
                                                                                                               -------       -------
     Income from Continuing Operations before Income Taxes ...........................................           268.4         166.4
       Income Tax Expense ............................................................................            94.4          57.9
                                                                                                                  ----          ----
          Income from Continuing Operations ..........................................................           174.0         108.5
                                                                                                                 -----         -----
       Loss from Discontinued Operations .............................................................            (5.4)        (2.6)
                                                                                                                  ----         ---- 
          Net Income .................................................................................        $  168.6      $  105.9
                                                                                                              ========      ========


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

</TABLE>

                                       iii

<PAGE>



                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY

                                  (IN MILLIONS)
<TABLE>
<CAPTION>

                                                                                                    YEAR ENDED DECEMBER 31
                                                                                                    ----------------------
SHAREHOLDER'S EQUITY                                                                                  1995          1994
                                                                                                      ----          ----
<S>                                                                                             <C>              <C>     
Common Stock
      Beginning and End of Year ........................................................        $      2.5       $    2.5
                                                                                                ----------       --------
Additional Paid-In Capital
      Beginning of Year ................................................................             216.4          216.4
      Capital Contributions from Parent ................................................             322.5             --
                                                                                                     -----          -----
          End of Year ..................................................................             538.9          216.4
                                                                                                     -----          -----

Net Unrealized Investment Gains (Losses)
      Beginning of Year ................................................................             (79.4)           1.8
      Cumulative Effect of Accounting Change - Securities ..............................                --           85.3
      Change for the Year ..............................................................             326.2          166.5)
                                                                                                     -----          ----- 
          End of Year ..................................................................             246.8          (79.4)
                                                                                                     -----          ----- 
Retained Earnings
      Beginning of Year ................................................................             670.2          588.3
      Net Income .......................................................................             168.6          105.9
      Dividends to Shareholder .........................................................             (52.0)         (24.0)
                                                                                                     -----          ----- 
          End of Year ..................................................................             786.8          670.2
                                                                                                     -----          -----
Total Shareholder's Equity .............................................................        $  1,575.0       $  809.7
                                                                                                ==========       ========



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

</TABLE>

                                       iv

<PAGE>


                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                  (IN MILLIONS)



<TABLE>
<CAPTION>
                                                                                                           YEAR ENDED DECEMBER 31
                                                                                                           ----------------------
                                                                                                              1995         1994
                                                                                                              ----         ----
<S>                                                                                                      <C>             <C>     
OPERATING ACTIVITIES
Net Income .................................................................................            $    168.6       $  105.9
Adjustments to Reconcile Net Income to Net
     Cash Provided by Operating Activities
          Interest Credited to Insurance Contracts .........................................                 500.1          364.7
          Future Policy Benefits ...........................................................                (117.5)         (60.1)
          Capitalization of Policy Acquisition Costs .......................................                (176.6)        (119.0)
          Amortization of Deferred Policy Acquisition Costs
             and Present Value of Future Profits ...........................................                  90.5           56.7
          Deferred Income Taxes ............................................................                  11.5            9.2
          Net Change in Receivables and Payables ...........................................                   8.5           45.2
          Other Assets .....................................................................                 (83.4)           4.0
          Realized Investment (Gains) Losses, Net ..........................................                  (7.4)          27.4
          Other ............................................................................                  (3.5)          15.7
                                                                                                              ----           ----
               Net Cash Provided by Operating Activities ...................................                 390.8          449.7
                                                                                                             -----          -----
INVESTING ACTIVITIES
Proceeds from Sales of Fixed Maturity Securities ...........................................                 190.5          158.5
Proceeds from Maturities or Repayment of Fixed Maturity Securities
     Available-for-Sale ....................................................................                 329.9          177.2
     Held-to-Maturity ......................................................................                 415.6          390.2
Cost of Fixed Maturity Securities Acquired
     Available-for-Sale ....................................................................                (971.4)        (720.7)
     Held-to-Maturity ......................................................................                (519.8)        (617.5)
Sales (Purchases) of Equity Securities, Net ................................................                  31.0           (9.0)
Proceeds of Mortgage Loans Sold, Matured or Repaid .........................................                 314.2          358.2
Cost of Mortgage Loans Acquired ............................................................                (385.2)        (149.4)
Sales of Real Estate and Leases, Net .......................................................                  28.8           14.5
Policy Loans Issued, Net ...................................................................                 (63.0)         (49.4)
Sales of Other Invested Assets, Net ........................................................                  39.0           19.6
Sales (Purchases) of Short-Term Investments, Net ...........................................                 (56.4)          13.8
Cash Acquired with Acquisition of USLICO ...................................................                    .4             --
                                                                                                            ------         ------
     Net Cash Used by Investing Activities .................................................                (646.4)        (414.0)
                                                                                                            ------         ------ 
FINANCING ACTIVITIES
Deposits to Insurance Contracts ............................................................               1,265.6          862.6
Maturities and Withdrawals from Insurance Contracts ........................................              (1,015.3)        (849.7)
Increase in Notes and Mortgages Payable ....................................................                  72.1             --
Repayment of Notes and Mortgages Payable ...................................................                  (2.3)         (35.8)
Dividends to Shareholder ...................................................................                 (41.3)         (24.0)
                                                                                                             -----          ----- 
      Net Cash Provided (Used) by Financing Activities .....................................                 278.8          (46.9)
                                                                                                             -----          ----- 
Increase (Decrease) in Cash ................................................................                  23.2          (11.2)
Cash at Beginning of Year ..................................................................                  19.8           31.0
                                                                                                              ----           ----
Cash at End of Year ........................................................................             $    43.0       $   19.8
                                                                                                         =========       ========


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

</TABLE>

                                       v

<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 1. CHANGES IN ACCOUNTING PRINCIPLES

     ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN

     Effective  January 1, 1995,  Northwestern  National Life Insurance  Company
(Northwestern) and its subsidiaries (the Company) adopted Statement of Financial
Accounting  Standards (SFAS) No. 114, "Accounting by Creditors for Impairment of
a Loan" and SFAS No. 118  "Accounting  by Creditors  for  Impairment of a Loan -
Income  Recognition  and  Disclosure."  SFAS No. 114 and SFAS No. 118  require a
company to measure  impairment  based upon the present value of expected  future
cash  flows  discounted  at the  loan's  effective  interest  rate,  the  loan's
observable  market  price or the fair  value  of the  collateral  if the loan is
collateral dependent.  If foreclosure is probable, the measurement of impairment
must be based  upon the fair  value of the  collateral.  The  adoption  of these
standards  did not have a  significant  effect on the  financial  results of the
Company.

     ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY SECURITIES

     Effective  January 1, 1994, the Company  adopted SFAS No. 115,  "Accounting
for Certain  Investments in Debt and Equity Securities." SFAS No. 115 requires a
company to classify its  securities  into  categories  based upon the  company's
intent relative to the eventual disposition of the securities.

     SFAS  No.  115  establishes  three  categories  of  securities.  The  first
category,  held-to-maturity  securities,  is composed of debt securities which a
company  has  the  positive  intent  and  ability  to hold  to  maturity.  These
securities   are   carried   at   amortized    cost.   The   second    category,
available-for-sale  securities,  may be sold to address the  liquidity and other
needs of a company.  Debt and equity securities classified as available-for-sale
are carried at fair value on the balance sheet with unrealized  gains and losses
excluded  from income and  reported  as a separate  component  of  shareholder's
equity.  The  third  category,  trading  securities,  is  for  debt  and  equity
securities  acquired  for the  purpose  of selling  them in the near  term.  The
Company has not classified any of its securities as trading securities.

     The  December  31, 1995 balance of  shareholder's  equity was  increased by
$246.8 million (comprised of an increase in the carrying value of the securities
of $569.9 million,  reduced by $189.4 million of related adjustments to deferred
policy acquisition costs and $133.7 million in deferred income taxes), while the
December 31, 1994 balance of  shareholder's  equity was reduced by $79.4 million
(comprised  of a decrease  in the  carrying  value of the  securities  of $170.2
million,  reduced by $48.1  million of related  adjustments  to deferred  policy
acquisition costs and $42.7 million in deferred income taxes) to reflect the net
unrealized gain/loss on fixed maturity securities classified as available-for-
sale.

NOTE 2. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

     NATURE OF OPERATIONS

     The  Company is  principally  engaged in the  business  of  providing  life
insurance and related financial service products. The Company operates primarily
in the United States and,  through its subsidiaries is authorized to do business
in all 50 states.

     PRINCIPLES OF CONSOLIDATION

     The consolidated  financial statements include the accounts of Northwestern
and its  subsidiaries.  Northwestern  is a wholly owned  subsidiary of ReliaStar
Financial Corp. (ReliaStar).  Northwestern's principal subsidiaries are Northern
Life Insurance Company (Northern), United Services Life Insurance Company (USL),
Bankers Security Life Insurance Society (BSL),  ReliaStar  Mortgage  Corporation
and  Washington  Square  Advisors,  Inc.  During 1995,  The North  Atlantic Life
Insurance Company of America was merged into BSL. These  consolidated  financial
statements exclude the effects of all material intercompany transactions.

                                       vi


<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 2. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     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  reported  amounts of assets and  liabilities,  the
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

     INVESTMENTS

     Fixed maturity securities (bonds and redeemable preferred stocks) which may
be sold to meet  liquidity  and other needs of the Company  are  categorized  as
available-for-sale and are valued at fair value. Fixed maturity securities which
the  Company  has the  positive  intent  and  ability  to hold to  maturity  are
categorized as held-to-maturity and are valued at amortized cost less write-offs
for other than temporary declines in fair value.

     Equity securities  (common stocks and  nonredeemable  preferred stocks) are
valued at fair value.

     Mortgage  loans on real  estate  are  carried  at  amortized  cost  less an
impairment allowance for estimated uncollectible amounts.

     Investment  real  estate  owned  directly by the Company is carried at cost
less accumulated  depreciation and allowances for estimated losses.  Investments
in real estate joint  ventures are accounted for using the equity  method.  Real
estate acquired through  foreclosure is carried at the lower of fair value minus
estimated costs to sell or cost.

     Short-term investments are carried at amortized cost.

     Unrealized  investment  gains and  losses of  equity  securities  and fixed
maturity securities  classified as  available-for-sale,  net of related deferred
acquisition  costs and tax effects,  are accounted  for as a direct  increase or
decrease in shareholder's equity.

     Realized  investment  gains and losses enter into the  determination of net
income.  Realized  investment  gains  and  losses  on  sales of  securities  are
determined on the specific identification method. Write-offs of investments that
decline in value  below cost on other than a  temporary  basis and the change in
the allowance for mortgage  loans and wholly owned real estate are included with
realized investment gains and losses in the Consolidated Statements of Income.

     The Company records write-offs or allowances for its investments based upon
an  evaluation  of  specific  problem  investments.  The Company  reviews,  on a
continual  basis,  all invested  assets  (including  marketable  bonds,  private
placements,  mortgage loans and real estate investments) to identify investments
where the Company has credit concerns.  Investments with credit concerns include
those the  Company  has  identified  as  problem  investments,  which are issues
delinquent in a required payment of principal or interest,  issues in bankruptcy
or  foreclosure  and  restructured  or  foreclosed   assets.  The  Company  also
identifies  investments as potential problem investments,  which are investments
where the  Company  has serious  doubts as to the  ability of the  borrowers  to
comply with the present loan repayment terms.

     PROPERTY AND EQUIPMENt

     Property and equipment are carried at cost, net of accumulated depreciation
of $79.8 million and $67.5 million at December 31, 1995 and 1994,  respectively.
The Company provides for depreciation  of  

                                       vii


<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 2. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

property and equipment  using  straight-line  and  accelerated  methods over the
estimated useful lives of the assets.  Buildings are generally  depreciated over
35 to 50 years.  Depreciation expense for 1995 and 1994 amounted to $9.1 million
and $8.4 million, respectively.

     PARTICIPATION FUND ACCOUNT

     On January 3, 1989, the  Commissioner of Commerce of the State of Minnesota
approved a Plan of  Conversion  and  Reorganization  (the Plan) which  provided,
among other things, for the conversion of Northwestern from a combined stock and
mutual insurance company to a stock life insurance company.

     The Plan provided for the  establishment  of a  Participation  Fund Account
(PFA)  for the  benefit  of  certain  participating  individual  life  insurance
policies and annuities issued by Northwestern prior to the effective date of the
Plan.  Under the terms of the PFA,  the  insurance  liabilities  and assets with
respect  to  such  policies  are  segregated  in  the   accounting   records  of
Northwestern  to  assure  the  continuation  of  current  policyholder  dividend
practices.  Assets and  liabilities of the PFA are presented in accordance  with
statutory accounting  practices.  Earnings derived from the operation of the PFA
will inure  solely to the  benefit of the  policies  covered by the PFA,  and no
benefit will inure to the Company.  Accordingly,  results of operations  for the
PFA are excluded from the Company's  Consolidated  Statements of Income.  In the
event that the assets of the PFA are  insufficient  to provide  the  contractual
benefits  guaranteed by the affected  policies,  Northwestern  must provide such
contractual benefits from its general assets.

     SEPARATE ACCOUNTS

     The  Company   operates   separate   accounts.   The  assets   (principally
investments) and liabilities  (principally to  contractholders)  of each account
are clearly  identifiable and distinguishable  from other assets and liabilities
of the Company. Assets are valued at fair value.

     PREMIUM REVENUE AND BENEFITS TO POLICYHOLDERS

     Recognition  of traditional  life,  group and annuity  premium  revenue and
benefits to  policyholders - Traditional  life insurance  products include those
products  with  fixed  and  guaranteed   premiums  and  benefits,   and  consist
principally  of whole life  insurance  policies and certain  annuities with life
contingencies  (immediate  annuities).  Life  insurance  premiums and  immediate
annuity  premiums are recognized as premium  revenue when due.  Group  insurance
premiums  are  recognized  as premium  revenue over the time period to which the
premiums relate. Benefits and expenses are associated with earned premiums so as
to  result  in  recognition  of  profits  over the life of the  contracts.  This
association is accomplished by means of the provision for liabilities for future
policy benefits and the amortization of deferred policy acquisition costs.

     Recognition  of  universal  life-type  contracts  revenue  and  benefits to
policyholders - Universal  life-type policies are insurance contracts with terms
that are not fixed and  guaranteed.  The terms that may be changed could include
one or more of the  amounts  assessed  the  policyholder,  premiums  paid by the
policyholder or interest accrued to policyholder  balances.  Amounts received as
payments for such contracts are not reported as premium revenues.

     Revenues  for  universal  life-type  policies  consist of charges  assessed
against  policy  account  values for  deferred  policy  loading  and the cost of
insurance and policy administration. Policy benefits and claims that are charged
to expense include interest credited to contracts and benefit claims incurred in
the period in excess of related policy account balances.

                                       viii


<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 2. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Recognition of investment  contract revenue and benefits to policyholders--
Contracts  that do not subject the Company to risks  arising  from  policyholder
mortality  or  morbidity  are referred to as  investment  contracts.  Guaranteed
Investment  Contracts  (GICs) and  certain  deferred  annuities  are  considered
investment  contracts.  Amounts  received as payments for such contracts are not
reported as premium revenues.

     Revenues for investment  contracts  consist of investment income and policy
administration  charges.  Contract  benefits that are charged to expense include
benefit claims  incurred in the period in excess of related  contract  balances,
and interest credited to contract balances.

     POLICY ACQUISITION COSTS

     Those costs of acquiring  new  business,  which vary with and are primarily
related to the production of new business, have been deferred to the extent that
such costs are deemed recoverable. Such costs include commissions, certain costs
of policy issuance and underwriting and certain variable agency expenses.

     Costs deferred related to traditional life insurance are amortized over the
premium  paying  period of the related  policies,  in proportion to the ratio of
annual premium revenues to total anticipated premium revenues.  Such anticipated
premium  revenues are estimated  using the same  assumptions  used for computing
liabilities for future policy benefits.

     Costs  deferred  related to universal  life-type  policies  and  investment
contracts  are  amortized  over the lives of the  policies,  in  relation to the
present value of estimated gross profits from mortality,  investment and expense
margins.

     PRESENT VALUE OF FUTURE PROFITS

     The present value of future  profits  (PVFP)  reflects the  estimated  fair
value of the acquired  insurance business in force and represents the portion of
the cost to acquire USLICO  Corporation  (USLICO) that is allocated to the value
of  future  cash  flows  from  insurance  contracts  existing  at  the  date  of
acquisition.  Such  value is the  present  value of the  actuarially  determined
projected  net cash flows from the acquired  insurance  contracts.  The weighted
average discount rate used to determine such value was approximately 15%.

     An analysis of the present value of the future profits asset account is
presented below:

                                                                     YEAR ENDED
                                                                    DECEMBER 31,
                                                                        1995
                                                                    -----------
                                                                   (IN MILLIONS)
Balance at Acquisition...............................................  $300.0
Imputed Interest.....................................................    17.6
Amortization.........................................................  (32.6)
Adjustment for Unrealized Gains on Available-for-Sale Securities.....  (93.0)
                                                                       ----- 
Balance, December 31, 1995........................................... $192.0
                                                                      ======

     Based on current conditions and assumptions as to future events on acquired
policies  in  force,  the  Company  expects  that  the net  amortization  of the
beginning  balance  of the PVFP will be  between  5% and 6% in each of the years
1996 through  2000.  The interest  rates used to determine the amount of imputed
interest on the unamortized PVFP balance ranged from 5% to 8%.

                                       ix

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 2. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     GOODWILL

     Goodwill  is the  excess of the amount  paid to acquire a Company  over the
fair value of the net assets acquired.  Goodwill is amortized on a straight-line
basis over 40 years.  The carrying value of goodwill is monitored for impairment
of value based on the Company's estimate of future earnings.  The carrying value
of goodwill is reduced and a charge to income is recorded  when an impairment in
value is identified. No goodwill impairment charges have been recorded.

     FUTURE POLICY AND CONTRACT BENEFITS

     Liabilities for future policy  benefits for traditional  life contracts are
calculated  using the net level premium method and  assumptions as to investment
yields,  mortality,  withdrawals  and dividends.  The  assumptions  are based on
projections of past experience and include  provisions for possible  unfavorable
deviation. These assumptions are made at the time the contract is issued or, for
purchased contracts, at the date of acquisition.

     Liabilities for future policy and contract benefits on universal  life-type
and investment-type contracts are based on the policy account balance.

     The liabilities for future policy and contract  benefits for group disabled
life  reserves and  long-term  disability  reserves are based upon interest rate
assumptions and morbidity and termination rates from published tables,  modified
for Company experience.

     INCOME TAXES

     The  provision  for income taxes  includes  amounts  currently  payable and
deferred  income taxes  resulting from the cumulative  differences in the assets
and liabilities determined on a tax return and financial statement basis.

     INTEREST RATE SWAP AGREEMENTS

     Interest  rate  swap  agreements  are used as  hedges  for  asset/liability
management of adjustable rate and short-term  invested assets.  The Company does
not enter into any  interest  rate swap  agreements  for trading  purposes.  The
interest rate swap transactions  involve the exchange of fixed and floating rate
interest  payments without the exchange of underlying  principal  amounts and do
not contain other optional  provisions.  The difference between amounts paid and
amounts received on interest rate swaps is reflected in net investment income.

     INTEREST RATE FUTURES CONTRACTS

     Futures  contracts  are used as hedges for  asset/liability  management  of
fixed  maturity  securities  and  liabilities  arising  from GICs.  Realized and
unrealized gains and losses on futures contracts are deferred and amortized over
the life of the hedged asset or liability.

NOTE 3. ACQUISITION

     On  January  17,  1995,  ReliaStar  acquired  USLICO.  USLICO was a holding
company with two primary  subsidiaries:  USL of  Arlington,  Virginia and BSL of
Uniondale, New York. Concurrent with the acquisition,  ReliaStar contributed all
of the  capital  stock  of USL  and  BSL to the  Company.  The  acquisition  was
accounted  for using the  purchase  method of  accounting  and,  therefore,  the
consolidated  financial statements include the accounts of USL and BSL since the
date of acquisition.  Goodwill totaling $44.3 million representing the excess of
the  purchase  price  allocated  to USL and BSL over  the fair  value of the net
assets acquired has been recorded.

                                       x

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 3. ACQUISITION (CONTINUED)

     The  following  pro  forma  consolidated  financial  information  has  been
prepared assuming the acquisition had taken place at the beginning of 1994:

                                                                    YEAR ENDED
                                                                   DECEMBER 31,
                                                                       1994
                                                                   -----------
                                                                  (IN MILLIONS)
     Revenues..............................................        $1,961.1
     Net Income............................................           139.0

     The pro forma financial  information is not  necessarily  indicative of the
results of operations that would have occurred had the  acquisition  taken place
at the beginning of 1994 or of future operations of the combined companies.

NOTE 4. INVESTMENTS
     Investment income summarized by type of investment was as follows:


                                                                  YEAR ENDED
                                                                  DECEMBER 31,
                                                                ---------------
                                                                 1995    1994
                                                                 ----    ----
                                                                 (IN MILLIONS)
     Fixed Maturity Securities...........................      $673.4    $449.6
     Equity Securities...................................         3.1       1.6
     Mortgage Loans on Real Estate.......................       184.3     160.0
     Real Estate and Leases..............................        16.8      15.7
     Policy Loans........................................        28.9      17.6
     Other Invested Assets...............................         7.8       3.6
     Short-Term Investments..............................         7.6       4.2
                                                                -----     -----
          Gross Investment Income........................       921.9     652.3
     Investment Expenses.................................        31.6      34.2
                                                                 ----      ----
          Net Investment Income..........................      $890.3    $618.1
                                                               ======    ======

                                       xi

<PAGE>


            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 4. INVESTMENTS (CONTINUED)
     Net pretax realized investment gains (losses) were as follows:

                                                                  YEAR ENDED
                                                                  DECEMBER 31,
                                                                ---------------
                                                                 1995    1994
                                                                 ----    ----
                                                                 (IN MILLIONS)
     Net Gains (Losses) on Sales of Investments
          Fixed Maturity Securities.....................         $3.3     $2.1
          Equity Securities.............................         15.1       .6
          Mortgage Loans................................          (.1)      --
          Foreclosed Real Estate........................           .6       .7
          Real Estate ..................................          1.7      (.2)
          Other ........................................          2.2      3.2
                                                                  ---      ---
                                                                 22.8      6.4
                                                                 ----      ---
     Provisions for Losses on Investments
          Fixed Maturity Securities.....................         (3.0)   (13.9)
          Equity Securities.............................          (.1)    (1.0)
          Mortgage Loans................................         (6.3)    (4.9)
          Foreclosed Real Estate........................         (5.2)   (11.8)
          Real Estate ..................................          (.8)      --
          Other Assets .................................           --     (2.2)
                                                                 ----     ---- 

                                                                (15.4)   (33.8)
                                                                -----    ----- 
          Net Pretax Realized Investment Gains (Losses).         $7.4   $(27.4)
                                                                 ====   ====== 


     Gross realized  investment gains of $8.3 million and $5.0 million and gross
realized  investment  losses of $5.0 million and $2.9 million were recognized on
sales of fixed maturity  securities during the years ended December 31, 1995 and
1994,  respectively.  All 1995 and 1994 fixed maturity  security sales were from
the available-for-sale portfolio.

                                       xii


<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 4. INVESTMENTS (CONTINUED)

     The  amortized  cost  and  fair  value of  investments  in  fixed  maturity
securities by type of investment were as follows:

<TABLE>
<CAPTION>
                                                                                                  DECEMBER 31, 1995
                                                                                -------------------------------------------------
                                                                                                  GROSS UNREALIZED
                                                                                 AMORTIZED        ----------------  
                                                                                   COST        GAINS       (LOSSES)    FAIR VALUE
                                                                                   ----        -----       --------    ----------
                                                                                                  (IN MILLIONS)
AVAILABLE-FOR-SALE
<S>                                                                              <C>          <C>         <C>         <C>     
      United States Government and Government Agencies and Authorities.....        $172.8      $13.2          --        $186.0
      States, Municipalities and Political Subdivisions....................          64.4        4.2        $(.1)         68.5
      Foreign Governments..................................................          82.1        6.8         (.2)         88.7
      Public Utilities.....................................................         775.3       74.5         (.9)        848.9
      Corporate Securities.................................................       5,330.7      392.2       (21.6)      5,701.3
      Mortgage-Backed/Structured Finance Securities........................       2,058.0      102.7        (2.4)      2,158.3
      Redeemable Preferred Stock............ ..............................           2.1         --         (.1)          2.0
                                                                                      ---        ---         ---           ---
          Total............................................................      $8,485.4     $593.6      $(25.3)     $9,053.7
                                                                                 ========     ======      ======      ========

<CAPTION>


                                                                                                  DECEMBER 31, 1994
                                                                                -------------------------------------------------
                                                                                                  GROSS UNREALIZED
                                                                                 AMORTIZED        ----------------  
                                                                                   COST        GAINS       (LOSSES)    FAIR VALUE
                                                                                   ----        -----       --------    ----------
                                                                                                  (IN MILLIONS)
AVAILABLE-FOR-SALE
<S>                                                                              <C>          <C>         <C>         <C>     
     United States Government and Government Agencies and Authorities......          $5.8         --        $(.3)         $5.5
     States, Municipalities and Political Subdivisions.....................           5.7         --          --           5.7
     Foreign Governments...................................................          56.4         --        (3.4)         53.0
     Public Utilities......................................................         309.4       $1.3       (17.5)        293.2
     Corporate Securities..................................................       2,649.8       13.3      (136.4)      2,526.7
     Mortgage-Backed/Structured Finance Securities.........................         608.5        2.5       (27.1)        583.9
     Redeemable Preferred Stock ...........................................           3.0         --         (.4)          2.6
                                                                                      ---        ---         ---           ---
          Total Available-for-Sale.........................................       3,638.6       17.1      (185.1)      3,470.6
                                                                                  =======       ====      ======       =======

HELD-TO-MATURITY
     States, Municipalities and Political Subdivisions.....................            .7         --         (.1)           .6
     Public Utilities......................................................          42.5         .8        (1.8)         41.5
     Corporate Securities..................................................       1,202.1       15.0       (37.7)      1,179.4
     Mortgage-Backed/Structured Finance Securities.........................       1,065.1         .6       (34.2)      1,031.5
                                                                                  -------         --       -----       -------
          Total Held-to-Maturity...........................................       2,310.4       16.4       (73.8)      2,253.0
                                                                                  -------       ----       -----       -------
          Total............................................................      $5,949.0      $33.5     $(258.9)     $5,723.6
                                                                                 ========      =====     =======      ========

</TABLE>

                                       xiii

<PAGE>

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 4. INVESTMENTS (CONTINUED)

         The  amortized  cost and fair  value of fixed  maturity  securities  by
contractual  maturity  are shown  below.  Expected  maturities  will differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.

                                                       DECEMBER 31, 1995
                                                       -----------------
                                                      AVAILABLE-FOR-SALE
                                                      --------------------
                                                      AMORTIZED       FAIR
                                                        COST          VALUE
                                                        ----          -----
Due in One Year or Less..........................    $  123.1      $  122.8
Due After One Year Through Five Years............     2,497.4       2,634.3
Due After Five Years Through Ten Years...........     2,750.4       2,965.4
Due After Ten Years..............................     1,056.5       1,172.9
Mortgage-Backed/Structured Finance Securities....     2,058.0       2,158.3
                                                      -------       -------
   Total........................................     $8,485.4      $9,053.7
                                                     ========      ========



<TABLE>
<CAPTION>

                                                                                    DECEMBER 31, 1994
                                                 -----------------------------------------------------------------------------------
                                                     AVAILABLE-FOR-SALE            HELD-TO-MATURITY                    TOTAL
                                                 ------------------------      ------------------------     ------------------------
                                                   AMORTIZED         FAIR      AMORTIZED          FAIR       AMORTIZED        FAIR
                                                     COST           VALUE        COST            VALUE         COST           VALUE
                                                     ----           -----        ----            -----         ----           ----- 
                                                                                      (IN MILLIONS)
<S>                                             <C>             <C>           <C>              <C>           <C>            <C>     
Due in One Year or Less.......................     $63.4           $63.0         $47.7            $47.8        $111.1         $110.8
Due After One Year Through Five Years.........     928.2           898.3         425.9            422.1       1,354.1        1,320.4
Due After Five Years Through Ten Years........   1,697.3         1,600.7         445.0            437.2       2,142.3        2,037.9
Due After Ten Years...........................     341.2           324.7         326.7            314.4         667.9          639.1
Mortgage-Backed/Structured Finance Securities.     608.5           583.9       1,065.1          1,031.5       1,673.6        1,615.4
                                                   -----           -----       -------          -------       -------        -------
   Total......................................  $3,638.6        $3,470.6      $2,310.4         $2,253.0      $5,949.0       $5,723.6
                                                ========        ========      ========         ========      ========       ========

</TABLE>

     The fair  values for the  marketable  bonds are  determined  based upon the
quoted market prices for bonds actively  traded.  The fair values for marketable
bonds without an active market are obtained through several  commercial  pricing
services  which  provide the  estimated  fair  values.  Fair values of privately
placed  bonds  which are not  considered  problems  are  determined  utilizing a
commercially  available  pricing model. The model considers the current level of
risk-free interest rates,  current corporate spreads,  the credit quality of the
issuer and cash flow characteristics of the security.  Utilizing these data, the
model generates  estimated market values which the Company considers  reflective
of the fair value of each  privately  placed  bond.  Fair  values for  privately
placed bonds which are considered  problems are determined though  consideration
of  factors  such as the net worth of  borrower,  the value of  collateral,  the
capital structure of the borrower,  the presence of guarantees and the Company's
evaluation of the borrower's ability to compete in the relevant market.

     At December 31, 1995,  the largest  industry  concentration  of the private
placement portfolio was consumer products/services, where 18.9% of the portfolio
was invested,  and the largest  industry  concentration  of the marketable  bond
portfolio was structured finance/mortgage-backed  securities, where 31.9% of the
portfolio  was  invested.   At  December 31, 1995,   the  largest   geographic
concentration  of  commercial  mortgage  loans was in the midwest  region of the
United  States,  where  approximately  32.5%  of the  commercial  mortgage  loan
portfolio was invested.

                                       xiv

<PAGE>

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 4. INVESTMENTS (CONTINUED)

     At December  31, 1995 and 1994,  gross  unrealized  appreciation  of equity
securities was $3.0 million and $7.5 million, respectively, and gross unrealized
depreciation was $1.9 million and $9.7 million, respectively.

     Invested assets which were nonincome  producing (no income received for the
12 months preceding the balance sheet date) were as follows:

                                                                 DECEMBER 31
                                                               --------------- 
                                                               1995       1994
                                                               ----       ----
                                                                (IN MILLIONS)
     Fixed Maturity Securities.............................    $ .7      $ 7.8
     Mortgage Loans on Real Estate.........................     2.8        2.5
     Real Estate and Leases................................    17.6       29.9
                                                               ----       ----
          Total.............................................  $21.1      $40.2
                                                              =====      =====


     Allowances  for losses on  investments  are  reflected on the  Consolidated
Balance Sheets as a reduction of the related assets and were as follows:

                                                                 DECEMBER 31
                                                               --------------- 
                                                               1995       1994
                                                               ----       ----
                                                                (IN MILLIONS)
     Mortgage Loans........................................   $12.4       $4.1
     Foreclosed Real Estate................................    10.6       11.9
     Investment Real Estate................................     1.0         .2
     Other Invested Assets.................................     2.3        2.5


     At December 31,  1995,  the total  investment  in impaired  mortgage  loans
(before  allowances  for credit  losses)  and the related  allowance  for credit
losses on these  impaired  mortgage  loans was $25.4 million and $12.4  million,
respectively.  Increases to the allowance for credit losses  account  charged to
income and the amount of  decreases to the  allowance  account were $6.3 million
and $9.5 million,  respectively,  during the year ended  December 31, 1995.  The
average  investment in impaired  mortgage  loans (before  allowances  for credit
losses) and the amount of the related  interest  income  recognized  on impaired
mortgage loans during 1995,  were  approximately  $2.0 million and $1.7 million,
respectively.  The Company does not accrue interest income on impaired  mortgage
loans when the likelihood of collection is doubtful.  Cash receipts for interest
payments are recognized as income in the period received.

         Noncash investing activities consisted of the following:

                                                                   YEAR ENDED
                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Real Estate Assets Acquired Through Foreclosure...........  $28.0    $24.9
     Mortgage Loans Acquired in Sales of Real Estate Assets....   15.3     27.9


     During 1994, the Company transferred four fixed maturity securities with an
amortized  cost of $31.0  million  and a fair  value of $27.1  million  from the
held-to-maturity  portfolio  to the  available-for-sale  portfolio.  Each of the
securities  transferred were private  placement  securities which  experienced a
significant  deterioration in the issuers'  creditworthiness  during the period.
None of the securities transferred were sold during the year.

                                       xv


<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 4. INVESTMENTS (CONTINUED)

     Effective  December  31,  1995,  the  Company  adopted  the  implementation
guidance  contained in the Financial  Accounting Series Special Report, "A Guide
to Implementation of Statement 115 on Accounting for Certain Investments in Debt
and Equity  Securities."  Concurrent  with the  adoption of this  implementation
guidance,  the Company  reclassified all of its  held-to-maturity  securities to
available-for-sale  based  upon a  reassessment  of the  appropriateness  of the
classifications  of all securities held at that time. The amortized cost and net
unrealized  appreciation of the securities  reclassified  were $2.42 billion and
$108.1  million,  respectively,  at December 31, 1995.  In  accordance  with the
special report,  financial  statements  prior to December 31, 1995 have not been
restated  to  reflect  the  effects of  initially  adopting  the  implementation
guidance.

NOTE 5. INCOME TAXES

     The income tax liability  (asset) as reflected on the Consolidated  Balance
Sheets consisted of the following:

                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Current Income Taxes....................................     $6.4     $5.4
     Deferred Income Taxes...................................    162.8     (5.6)
                                                                 -----     ---- 
          Total..............................................   $169.2     $(.2)
                                                                ======     ==== 

     The provision for income taxes reflected on the Consolidated  Statements of
Income consisted of the following:

                                                                   YEAR ENDED
                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Currently Payable......................................     $82.9     $47.3
     Deferred...............................................      11.5      10.6
                                                                  ----      ----
          Total.............................................     $94.4     $57.9
                                                                 =====     =====


     The Internal  Revenue Service has completed its review of the Company's tax
return for all years through 1991.

                                       xvi

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 5. INCOME TAXES (CONTINUED)

     Deferred income taxes reflect the impact for financial  statement reporting
purposes of "temporary  differences"  between the financial  statement  carrying
amounts and tax bases of assets and  liabilities.  The  "temporary  differences"
that give rise to a significant  portion of the deferred tax  liability  (asset)
relate to the following:

                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Future Policy and Contract Benefits..................    $(269.7)  $(221.2)
     Investment Write-Offs and Allowances.................      (35.0)    (17.7)
     Pension and Postretirement Benefit Plans.............       (8.3)     (6.3)
     Employee Benefits....................................       (9.3)     (5.2)
     Deferred Futures Gains...............................       (1.8)     (5.1)
     Net Unrealized Investment Losses.....................         --     (42.7)
     Other ...............................................      (42.0)    (35.8)
                                                                -----     ----- 
     Gross Deferred Tax Asset.............................     (366.1)   (334.0)
                                                               ------    ------ 
     Deferred Policy Acquisition Costs....................      267.9     260.4
     Present Value of Future Profits......................       99.0        --
     Net Unrealized Investment Gains......................       90.2        --
     Property and Equipment...............................       27.1      26.3
     Real Estate Joint Ventures...........................       12.2      14.3
     Accrual of Market Discount...........................        8.4       3.2
     Policyholder Dividends...............................        4.4       3.0
     Other................................................       19.7      21.2
                                                                 ----      ----
     Gross Deferred Tax Liability.........................      528.9     328.4
                                                                -----     -----
          Net Deferred Tax Liability (Asset)..............     $162.8     $(5.6)
                                                               ======     ===== 

     Federal income tax regulations  allowed certain special deductions for 1983
and prior years which are accumulated in a memorandum tax account  designated as
"policyholders'  surplus." Generally,  this policyholders'  surplus account will
become subject to tax at the then current rates only if the accumulated  balance
exceeds certain maximum  limitations or if certain cash distributions are deemed
to be paid out of the account.  At December 31, 1995,  Northwestern and its life
insurance  subsidiaries  have accumulated  approximately  $51.0 million in their
separate policyholders' surplus accounts.  Deferred taxes have not been provided
on this temporary difference.

     There have been no deferred  taxes  recorded for the  unremitted  equity in
subsidiaries  as the earnings are considered to be permanently  invested or will
be remitted only when tax effective to do so.

     The  difference   between  the  U.S.   federal  income  tax  rate  and  the
consolidated tax provision rate is summarized as follows:

                                                                   YEAR ENDED
                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Statutory Tax Rate......................................    35.0%     35.0%
     Other...................................................      .2       (.2)
                                                                   --       --- 
          Provision for Income Taxes...........................  35.2%     34.8%
                                                                 ====      ==== 

                                       xvii
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 5.  INCOME TAXES (CONTINUED)

     Cash paid to ReliaStar for federal income taxes was $90.3 million and $29.8
million for the years ended December 31, 1995 and 1994, respectively.

NOTE 6.  NOTES AND MORTGAGES PAYABLE

     A summary of notes and mortgages payable is as follows:

                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Unaffiliated:
          Commercial Paper.....................................  $135.6   $ 65.6
          Other Indebtedness - Current Portion.................      .1       .1
                                                                  -----     ----
               Short-Term Debt.................................   135.7     65.7
                                                                  -----     ----
          Other Indebtedness - Noncurrent Portion..............     8.9      9.1
                                                                    ---      ---
               Total Unaffiliated..............................  $144.6   $ 74.8
                                                                 ======   ======
               Note Payable to Parent..........................  $100.0   $100.0
                                                                 ======   ======


     At December 31, 1995 and 1994, other indebtedness is primarily mortgage
notes assumed in connection with certain real estate  investments  with interest
rates ranging from 6.2% to 11.5%.

     The weighted average  interest rate on the commercial paper  outstanding at
December 31, 1995 and 1994 was 6.06% and 6.10%,  respectively,  with  maturities
ranging from 5 to 44 days at December 31, 1995.

     Principal  payments required on notes and mortgages payable to unaffiliated
companies in each of the next five years and thereafter are as follows:

                                     (IN MILLIONS)
                                     -------------
                    1996 - $135.7                       1999 - $ .2
                    1997 - $   .1                       2000 - $ .2
                    1998 - $   .2        2001 and thereafter - $8.2


     ReliaStar has loaned $100.0 million to  Northwestern  under a surplus note.
The  original  note,  dated  April  1,  1989,  was  issued  in  connection  with
Northwestern's  demutualization  and was used to offset  the  surplus  reduction
related  to  the  cash   distribution  to  the  mutual   policyholders   in  the
demutualization.  This  original  note was replaced by a successor  surplus note
(the 1994 Note) dated November 1, 1994.  The 1994 Note provides,  subject to the
regulatory constraints discussed below, that (i) it is a surplus note which will
mature on September 15, 2003 with principal due at maturity, but payable without
penalty, in whole or in part before maturity; (ii) interest is at 6 5/8% payable
semi-annually;  and (iii) in the event  that  Northwestern  is in default in the
payment of any  required  interest or  principal,  Northwestern  cannot pay cash
dividends on its capital  stock (all of which is owned  directly by  ReliaStar).
The 1994 Note  further  provides  that there may be no payment  of  interest  or
principal without the express approval of the Minnesota Department of Commerce.

     Interest  paid on debt was $14.2  million  and $16.0  million  for 1995 and
1994, respectively.

                                       xviii

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 7.  EMPLOYEE BENEFIT PLANS

     PENSION PLANS

     The Company has  noncontributory  defined benefit retirement plans covering
substantially all employees. The plans, which may be terminated as to accrual of
additional  benefits at any time by the Board of Directors,  provide benefits to
employees upon retirement.

     The  benefits  under  the  plans  are  based on years  of  service  and the
employee's compensation during the last five years of employment.  The Company's
policy  is to fund  the  minimum  required  contribution  necessary  to meet the
present  and future  obligations  of the plans.  Contributions  are  intended to
provide not only for benefits  attributed  to service to date but also for those
expected  to be earned in the  future.  Contributions  are made to a  tax-exempt
trust.  Plan assets consist  principally of investments in stock and bond mutual
funds,  common stock and  corporate  bonds.  Included in plan assets are 616,491
shares of ReliaStar common stock with a fair value of $27.4 million.

     The  Company  and  ReliaStar  also have  unfunded  noncontributory  defined
benefit  plans  providing  for  benefits  to  employees  in excess of limits for
qualified  retirement  plans and for  benefits  to  nonemployee  members  of the
ReliaStar Board of Directors.

     Net periodic  pension expense for ReliaStar and its  subsidiaries  included
the following components:

                                                                   YEAR ENDED
                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Service Cost - Benefits Earned During the Year............   $3.4     $3.1
     Interest Cost on Projected Benefit Obligation.............   11.9      5.2
     Actual Return on Plan Assets..............................  (33.7)     2.4
     Net Amortization and Deferral.............................   19.1     (7.5)
                                                                  ----     ---- 
          Net Periodic Pension Expense.........................    $.7     $3.2
                                                                  ====     ====

     The  following  table sets forth for  ReliaStar  and its  subsidiaries  the
funded status of the plans as of December 31:

<TABLE>
<CAPTION>
                                                                                             FUNDED PLANS        UNFUNDED PLANS
                                                                                            1995      1994      1995       1994
                                                                                            ----      ----      ----       ----
                                                                                                         (IN MILLIONS)
<S>                                                                                        <C>         <C>     <C>        <C>   
     Accumulated Benefit Obligation
          Vested......................................................................   $(157.1)   $(48.5)    $(10.7)    $(3.5)
          Nonvested...................................................................      (5.1)     (3.2)      (1.2)      (.2)
     Effect of Projected Future Compensation Increases................................     (10.6)     (8.1)      (2.1)     (2.3)
                                                                                           -----      ----     ------     ------
     Projected Benefit Obligation.....................................................    (172.8)    (59.8)     (14.0)     (6.0)
     Plan Assets at Fair Value........................................................     169.9      53.3         --        --
                                                                                           -----      ----     ------     ------
     Plan Assets Less Than Projected Benefit Obligation...............................      (2.9)     (6.5)     (14.0)     (6.0)
     Unrecognized Net Loss............................................................      24.2       8.4        6.2       1.8
     Unrecognized Transition Obligation (Asset).......................................       (.8)     (1.1)        .1        .1
     Additional Minimum Liability.....................................................        --        --       (4.2)      (.1)
                                                                                           -----      ----     ------     ------
          Net Pension Asset (Liability)...............................................     $20.5       $.8     $(11.9)    $(4.2)
                                                                                           =====      ====     ======     ===== 

</TABLE>

                                       xix

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 7.  EMPLOYEE BENEFIT PLANS (CONTINUED)

     The above amounts are for ReliaStar and its  subsidiaries  as the Company's
portion is not  determinable.  The net periodic  pension expense relating to and
billed to ReliaStar was insignificant.

     The projected  benefit  obligation was determined using an assumed discount
rate of  7.25%  and  8.5%,  and a  weighted-average  assumed  long-term  rate of
compensation   increase   of  4.5%  and  5.0%  at  January  1, 1996  and  1995,
respectively. The assumed long-term rate of return on plan assets was 9.5%.

     POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

     The Company  provides  certain health care and life  insurance  benefits to
retired  employees (and their  eligible  dependents).  Substantially  all of the
Company's  employees  will  become  eligible  for  those  benefits  if they meet
specified age and service  requirements  and reach  retirement age while working
for the Company,  unless the plans are terminated or amended. The postretirement
health care plan is contributory,  with retiree contributions adjusted annually;
the life insurance plan is  noncontributory  and benefits are primarily based on
the employee's final compensation levels.

     The Company's  postretirement  health care plans  currently are not funded.
The  accumulated  postretirement  benefit  obligation  (APBO)  and  the  accrued
postretirement benefit liability were as follows:

                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Retirees...............................................    $10.3       $8.4
     Fully Eligible Active Plan Participants................      4.5        2.4
     Other Active Plan Participants.........................      4.9        2.6
                                                                  ---        ---
        Unfunded APBO.......................................     19.7       13.4
     Unrecognized Prior Service Cost........................       .1         .3
     Unrecognized Gain (Loss)...............................      (.3)       1.6
                                                                  ---        ---
          Accrued Postretirement Benefit Liability..........    $19.5      $15.3
                                                                =====      =====

     Net  periodic  postretirement  benefit  costs  consisted  of the  following
components:

                                                                   YEAR ENDED
                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Service Cost - Benefits Earned........................      $1.2      $1.1
     Interest Cost on APBO.................................       1.3       1.0
     Amortization of Prior Service Cost....................       (.1)      (.1)
                                                                  ---       --- 
          Net Periodic Postretirement Benefit Costs........      $2.4      $2.0
                                                                 ====      ====

     The assumed  health care cost trend rate used in  measuring  the APBO as of
January 1, 1996 was  10.0%,  decreasing  gradually  to 5.0% in the year 2010 and
thereafter.  The assumed  health care cost trend rate used in measuring the APBO
as of January 1, 1995 was 10.0%,  decreasing  gradually to 6.0% in the year 2009
and thereafter. The assumed discount rate used in determining the APBO was 7.25%
and 8.5% at January 1, 1996 and 1995, respectively. The assumed health care cost
trend rate has a  significant  effect on the amounts  reported.  For example,  a
one-percentage-point  increase  in the  assumed  health care cost trend rate for
each year would  increase  the APBO as of December 31, 1995  approximately  $2.4
million  and 1995 net  postretirement  health  care  cost by  approximately  $.4
million.

                                       xx

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 7.  EMPLOYEE BENEFIT PLANS (CONTINUED)

     SUCCESS SHARING PLAN AND ESOP

     The Success  Sharing Plan and ESOP  (Success  Sharing Plan) was designed to
increase   employee   ownership  and  reward   employees  when  certain  Company
performance  objectives  are met.  Essentially  all  employees  are  eligible to
participate  in the Success  Sharing  Plan.  The Success  Sharing  Plan has both
qualified and nonqualified  components.  The nonqualified  component is equal to
25% of the  annual  award  and is  paid  in cash  to  employees.  The  qualified
component  is equal  to 75% of the  annual  award,  with  25%  contributed  to a
deferred  investment  account  and the  remaining  50%  contributed  to the ESOP
portion of the Success  Sharing  Plan.  Costs charged to expense for the Success
Sharing Plan were $8.6 million and $8.4 million in 1995 and 1994, respectively.

NOTE 8.  RELATED PARTY TRANSACTIONS

     The Company and ReliaStar have entered into  agreements  whereby  ReliaStar
and the Company provide certain  management,  administrative,  legal,  and other
services to each other.  The net amounts  billed  resulted in the Company making
payments  of $25.1  million  and $13.6  million to  ReliaStar  in 1995 and 1994,
respectively.  During  1995 the  Company  paid  dividends  of $52.0  million  to
ReliaStar  consisting of $41.3 million paid in cash and $10.7 million in noncash
dividends.

NOTE 9. SHAREHOLDER'S EQUITY

     DIVIDEND RESTRICTIONS

     The  ability  of  Northwestern  to  pay  cash  dividends  to  ReliaStar  is
restricted by law or subject to approval of the insurance regulatory authorities
of Minnesota.  These authorities  recognize only statutory  accounting practices
for the ability of an insurer to pay dividends to its shareholders.

     Under  Minnesota  insurance  law  regulating  the payment of  dividends  by
Northwestern,   any  such   payment  must  be  an  amount   deemed   prudent  by
Northwestern's  Board  of  Directors  and,  unless  otherwise  approved  by  the
Commissioner of the Minnesota Department of Commerce (the Commissioner), must be
paid solely from the adjusted  earned surplus of  Northwestern.  Adjusted earned
surplus means the earned  surplus as determined  in  accordance  with  statutory
accounting  practices  (unassigned funds), less 25% of the amount of such earned
surplus which is attributable to net unrealized capital gains. Further,  without
approval of the Commissioner,  Northwestern may not pay in any calendar year any
dividend which,  when combined with other dividends paid within the preceding 12
months,  exceeds the greater of (i) 10% of  Northwestern's  statutory surplus at
the  prior  year-end  or (ii)  100% of  Northwestern's  statutory  net gain from
operations (not including  realized  capital gains) for the prior calendar year.
For 1996,  the amount of  dividends  which can be paid by  Northwestern  without
commissioner approval is $117.7 million.

     STATUTORY SURPLUS AND NET INCOME

     Net  income  of  Northwestern  and  its  subsidiaries,   as  determined  in
accordance  with  statutory  accounting  practices  was $97.8  million and $57.6
million for 1995 and 1994,  respectively.  Northwestern's  statutory surplus was
$728.3 million and $565.2 million at December 31, 1995 and 1994, respectively.

NOTE 10.  REINSURANCE

     The Company is a member of  reinsurance  associations  established  for the
purpose  of ceding  the  excess of life  insurance  over  retention  limits.  In
addition,  Northwestern's Life and Health Reinsurance Division assumes and cedes
reinsurance  on  certain  life  and  health  risks  as  its  primary   business.
Reinsurance  contracts  do not  relieve  the  Company  from its  obligations  to
policyholders.  Failure of reinsurers to honor their obligations could result in
losses to the Company;  consequently,  allowances  are  established  for amounts
deemed uncollectible.  The amount of the allowance for uncollectible

                                       xxi

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 10.  REINSURANCE (CONTINUED)

reinsurance  receivables  was  immaterial  at  December 31,  1995.  The Company
evaluates the financial condition of its reinsurers and monitors  concentrations
of credit risk to minimize its  exposure to  significant  losses from  reinsurer
insolvencies.  The Company's retention limit is $400,000 per life for individual
coverage and, to the extent that Northwestern reinsures life policies written by
Northern and North Atlantic, the limit is increased up to $600,000 per life. For
group coverage and reinsurance  assumed, the retention is $500,000 per life with
per  occurrence  limitations,  subject to certain  maximums.  As of December 31,
1995, $12.0 billion of life insurance in force was ceded to other companies. The
Company has assumed $36.7 billion of life  insurance in force as of December 31,
1995  (including  $32.0  billion of  reinsurance  assumed  pertaining to Federal
Employees'  Group Life Insurance and Servicemans'  Group Life  Insurance).  Also
included  in these  amounts  are $513.1  million of  reinsurance  ceded and $4.7
billion of reinsurance  assumed by  Northwestern's  Life and Health  Reinsurance
Division.

     The effect of reinsurance on premiums and recoveries is as follows:

                                                                   YEAR ENDED
                                                                   DECEMBER 31
                                                                 ---------------
                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Direct Premiums........................................   $643.8    $533.2
     Reinsurance Assumed....................................    297.6     261.8
     Reinsurance Ceded......................................    (89.9)    (68.1)
                                                                -----     ----- 
     Net Premiums ..........................................   $851.5    $726.9
                                                               ======    ======
     Reinsurance Recoveries.................................    $80.4     $59.0
                                                                =====     =====


NOTE 11.  LIABILITY FOR UNPAID ACCIDENT AND HEALTH CLAIMS AND CLAIM ADJUSTMENT 
          EXPENSE

     The change in the liability for unpaid accident and health claims and claim
adjustment expenses is summarized as follows:

                                                                 1995       1994
                                                                 ----       ----
                                                                  (IN MILLIONS)
     Balance at January 1....................................    $322.9  $244.6
     Less Reinsurance Recoverables...........................      59.5    32.8
                                                                   ----    ----
              Net Balance at January 1.......................     263.4   211.8
     Incurred Related to:
          Current Year.......................................     273.1   266.2
          Prior Year.........................................      (2.7)  (16.6)
                                                                   ----   ----- 
               Total Incurred................................     270.4   249.6
     Paid Related to:
          Current Year.......................................     157.0   140.3
          Prior Year.........................................      89.0    66.7
                                                                   ----    ----
               Total Paid....................................     246.0   207.0
     Net Balance at December 31..............................     287.8   254.4
     Plus Reinsurance Recoverables...........................      81.6    50.5
                                                                   ----    ----
          Balance at December 31.............................    $369.4  $304.9
                                                                 ======  ======

                                       xxii


<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 11.  LIABILITY FOR UNPAID ACCIDENT AND HEALTH CLAIMS AND CLAIM ADJUSTMENT 
          EXPENSE (CONTINUED)

     The  liability for unpaid  accident and health claims and claim  adjustment
expenses is included in Future Policy and Contract  Benefits on the Consolidated
Balance Sheets.

NOTE 12.  COMMITMENTS AND CONTINGENCIES

     LITIGATION

     The  Company is a  defendant  in a number of  lawsuits  arising  out of the
normal course of the business of the Company. In the opinion of Management,  the
ultimate  resolution of such litigation will not result in any material  adverse
impact to operations or financial condition of the Company.

     JOINT GROUP LIFE AND ANNUITY CONTRACTS

     Northwestern has issued certain  participating group annuity and group life
insurance  contracts  jointly with another insurance  company.  Northwestern has
entered  into  an  arrangement  with  this  insurer  whereby  Northwestern  will
gradually transfer these liabilities  (approximately  $328.4 million at December
31, 1995) to the other  insurer over a ten year period which  commenced in 1993.
The terms of the  arrangement  specify the interest rate on the  liabilities and
provide  for  a  transfer  of  assets  and  liabilities  scheduled  in a  manner
consistent  with the expected cash flows of the assets  allocated to support the
liabilities.  A contingent  liability exists with respect to the joint obligor's
portion of the contractual  liabilities  attributable to contributions  received
prior to July 1, 1993 in the  event  the  joint  obligor  is unable to meet its
obligations.

     RESERVE INDEMNIFICATION

     In March 1992, the Company sold Chartwell Re Corporation  (Chartwell),  its
property  and casualty  reinsurance  subsidiary.  The Company and the  acquiring
company  entered  into  a  separate  agreement  which  provides  for  reciprocal
indemnity (but with different  ultimate exposure amounts) between the parties to
the  agreement  with  respect to the  adequacy  of the loss and loss  adjustment
expense  reserves of Chartwell  for all accident  years which ended on or before
December 31, 1991.  The  indemnity is measured for the period ending on December
31, 1996.  Under the terms of the  agreement,  the maximum amount payable by the
Company would be $23.0 million and the maximum amount payable by the acquirer to
the Company would be $5.0 million.

     Based  upon  analyses  completed  during the  fourth  quarter of 1995,  the
Company has accrued a cumulative total of $8.0 million of the maximum  potential
payment under the indemnification agreement. The ultimate amount to be paid will
be affected by subsequent favorable or adverse claims development.

     The amounts  accrued under the  indemnification  agreement are presented as
discontinued operations in the Consolidated Statements of Income.

     FINANCIAL INSTRUMENTS

     The Company is a party to financial instruments with off-balance-sheet risk
in the normal  course of business  to reduce its  exposure  to  fluctuations  in
interest  rates.  These  financial  instruments  include  commitments  to extend
credit,  financial guarantees,  futures contracts and interest rate swaps. Those
instruments  involve, to varying degrees,  elements of credit,  interest rate or
liquidity risk in excess of the amount  recognized in the  Consolidated  Balance
Sheets.

     The Company's exposure to credit loss in the event of nonperformance by the
other party to the financial  instrument  for  commitments  to extend credit and
financial  guarantees  written is represented by the contractual amount of those
instruments. The Company uses the same credit policies in making commitments and
conditional obligations as it does for on-balance-sheet instruments. For 

                                       xxiii

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 12.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

futures contracts and interest rate swap transactions,  the contract or notional
amounts do not  represent  exposure to credit  loss.  For swaps,  the  Company's
exposure  to credit  loss is limited to those  swaps  where the  Company  has an
unrealized  gain. For futures  contracts,  the Company has no exposure to credit
risk, as the contracts are marked to market daily.

     Unless otherwise  noted,  the Company does not require  collateral or other
security to support financial instruments with credit risk.

<TABLE>
<CAPTION>
                                                                                              CONTRACT OR NOTIONAL AMOUNT
                                                                                                      DECEMBER 31 
                                                                                              ---------------------------
                                                                                                 1995            1994
                                                                                                 ----            ----
                                                                                                     (In Millions)
Financial Instruments Whose Contract Amounts Represent Credit Risk
<S>                                                                                              <C>            <C>  
      Commitments to Extend Credit........................................................       $82.6          $36.4
      Financial Guarantees................................................................        41.8           47.5
Financial Instruments Whose Notional or Contract 
     Amounts Exceed the Amount of Credit Risk
      Futures Contracts...................................................................        80.4           84.4
      Interest Rate Swap Agreements.......................................................     1,222.5        1,320.0

</TABLE>

     COMMITMENTS  TO EXTEND  CREDIT -  Commitments  to extend credit are legally
binding  agreements  to lend to a  customer.  Commitments  generally  have fixed
expiration dates or other termination  clauses and may require payment of a fee.
They generally may be terminated by the Company in the event of deterioration in
the  financial  condition of the  borrower.  Since some of the  commitments  are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily represent future liquidity requirements.  The Company evaluates each
customer's creditworthiness on a case-by-case basis.

     FINANCIAL  GUARANTEES - Financial  guarantees are  conditional  commitments
issued by the Company  guaranteeing  the  performance of the borrower to a third
party.  Those  guarantees  are  primarily  issued to support  public and private
commercial  mortgage  borrowing  arrangements.   The  credit  risk  involved  is
essentially the same as that involved in issuing commercial mortgage loans.

     Northwestern  is a partner in eight real estate joint ventures where it has
guaranteed the repayment of loans of the  partnership.  As of December 31, 1995,
Northwestern  had  guaranteed  repayment  of $41.8  million  ($47.5  million  at
December 31, 1994) of such loans including the portion  allocable to the PFA. If
any payments were made under these guarantees,  Northwestern would be allowed to
make a claim for repayment  from the joint  venture,  foreclose on the assets of
the  joint  venture  including  its  real  estate  investment  and,  in  certain
instances, make a claim against the joint venture's general partner.

     For  certain  of  these   partnerships,   Northwestern   has  made  capital
contributions from time to time to provide the partnerships with sufficient cash
to meet its obligations,  including operating expenses,  tenant improvements and
debt service.  Capital  contributions  during 1995 and 1994 were  insignificant.
Further  capital  contributions  are likely to be required in future periods for
certain of the joint  ventures with the  guarantees.  The Company cannot predict
the amount of such future contributions.

     FUTURES CONTRACTS - Futures contracts are contracts for delayed delivery of
securities  or money  market  instruments  in which  the  seller  agrees to make
delivery at a specified future date of a specified  

                                       xxiv

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 12.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

instrument,  at a specified price or yield.  These contracts are entered into to
manage  interest  rate  risk  as  part  of the  Company's  asset  and  liability
management.  Risks arise from the  movements in  securities  values and interest
rates.

     INTEREST RATE SWAP  AGREEMENTS - The Company also enters into interest rate
swap  agreements to manage  interest rate  exposure.  The primary reason for the
interest  rate swap  agreements  is to extend the  duration of  adjustable  rate
investments.  Interest rate swap transactions  generally involve the exchange of
fixed and floating rate interest payment obligations without the exchange of the
underlying  principal  amounts.  Changes in market  interest rates impact income
from  adjustable  rate  investments  and  have an  opposite  (and  approximately
offsetting)  effect on the reported  income from the swap  portfolio.  The risks
under interest rate swap  agreements  are generally  similar to those of futures
contracts.  Notional  principal  amounts are often used to express the volume of
these  transactions  but do not represent the much smaller  amounts  potentially
subject to credit risk.

     LEASES

     The  Company has  operating  leases for office  space and certain  computer
processing and other equipment. Rental expense for these items was $13.6 million
and $11.0 million for 1995 and 1994, respectively.

     Future  minimum  aggregate  rental  commitments  at  December  31, 1995 for
operating leases were as follows:

                                  (IN MILLIONS)
                                  -------------
               1996 - $7.6                                  1999 - $4.6
               1997 - $6.8                                  2000 - $5.4
               1998 - $5.7                   2001 and thereafter - $4.4


NOTE 13. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following  disclosures are made in accordance with the  requirements of
SFAS No. 107, "Disclosures about Fair Value of Financial  Instruments." SFAS No.
107 requires  disclosure of fair value information about financial  instruments,
whether or not recognized in the balance  sheet,  for which it is practicable to
estimate that value. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
Those techniques are significantly  affected by the assumptions used,  including
the  discount  rate and  estimates  of future cash flows.  In that  regard,  the
derived fair value estimates,  in many cases, could not be realized in immediate
settlement of the instrument.

     SFAS No. 107 excludes  certain  financial  instruments and all nonfinancial
instruments from its disclosure  requirements.  Accordingly,  the aggregate fair
value amounts presented do not represent the underlying value of the Company.

     The  fair  value  estimates   presented   herein  are  based  on  pertinent
information  available to Management as of December 31, 1995 and 1994.  Although
Management  is not aware of any  factors  that  would  significantly  affect the
estimated  fair  value  amounts,  such  amounts  have not  been  comprehensively
revalued for purposes of these financial statements since that date;  therefore,
current  estimates  of fair  value may  differ  significantly  from the  amounts
presented herein.

     The  following  methods  and  assumptions  were  used  by  the  Company  in
estimating its fair value disclosures for financial instruments:

     FIXED MATURITY  SECURITIES - The estimated fair value  disclosures for debt
securities  satisfy the fair value disclosure  requirements of SFAS No. 107 (See
Note 4).

                                       xxv

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 13.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

     EQUITY  SECURITIES - Fair value equals  carrying value as these  securities
are carried at quoted market value.

     MORTGAGE  LOANS ON REAL ESTATE - The fair values for mortgage loans on real
estate are estimated using  discounted cash flow analyses,  using interest rates
currently  being offered in the  marketplace for similar loans to borrowers with
similar credit ratings.  Loans with similar  characteristics  are aggregated for
purposes of the calculations.

     CASH,  SHORT-TERM  INVESTMENTS AND POLICY LOANS - The carrying  amounts for
these assets approximate the assets' fair values.

     OTHER FINANCIAL  INSTRUMENTS  REPORTED AS ASSETS - The carrying amounts for
these financial  instruments  (primarily  premiums and other accounts receivable
and accrued investment income) approximate those assets' fair values.

     INVESTMENT CONTRACT LIABILITIES - The fair value for deferred annuities was
estimated  to be the  amount  payable on demand at the  reporting  date as those
investment  contracts  have no  defined  maturity  and are  similar to a deposit
liability.  The  amount  payable at the  reporting  date was  calculated  as the
account balance less applicable surrender charges.

     The fair value for GICs was estimated using  discounted cash flow analyses.
The discount rate used was based upon current industry offering rates on GICs of
similar durations.

     The fair values for supplementary  contracts without life contingencies and
immediate  annuities were estimated  using  discounted  cash flow analyses.  The
discount rate was based upon treasury rates plus a pricing margin.

     The carrying amounts reported for other investment contracts which includes
participating pension contracts and retirement plan deposits,  approximate those
liabilities' fair value.

     CLAIM AND OTHER  DEPOSIT  FUNDS - The carrying  amounts for claim and other
deposit funds approximate the liabilities' fair value.

     NOTES AND  MORTGAGES  PAYABLE  - The fair  value  for the note  payable  to
ReliaStar  was based  upon the  quoted  market  price of the  related  ReliaStar
publicly traded debt. For other debt obligations,  discounted cash flow analyses
were used.  The discount  rate was based upon the  Company's  estimated  current
incremental borrowing rates.

     OTHER FINANCIAL  INSTRUMENTS REPORTED AS LIABILITIES - The carrying amounts
for other  financial  instruments  (primarily  normal  payables of a  short-term
nature) approximate those liabilities' fair values.

     FINANCIAL  GUARANTEES  - The fair  values  for  financial  guarantees  were
estimated using discounted cash flow analyses based upon the expected future net
amounts to be expended. The estimated net amounts to be expended were determined
based on projected cash flows and a valuation of the underlying collateral.

     INTEREST RATE SWAPS - The fair value for interest rate swaps was estimated
using  discounted  cash flow  analyses.  The discount  rate was based upon rates
currently  being offered for similar  interest rate swaps available from similar
counterparties.

                                      xxvi


<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                  NORTHWESTERN NATIONAL LIFE INSURANCE COMPANY
            (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR FINANCIAL CORP.)

NOTE 13.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

     The carrying  amounts and estimated fair values of the Company's  financial
instruments were as follows:

<TABLE>
<CAPTION>

                                                                                                  DECEMBER 31
                                                                       -------------------------------------------------------------
                                                                                    1995                                1994
                                                                       -------------------------------    --------------------------
                                                                         CARRYING            FAIR            CARRYING          FAIR
                                                                          AMOUNT            VALUE             AMOUNT          VALUE
                                                                          ------            -----             ------          -----
                                                                                                 (In Millions)
<S>                                                                      <C>              <C>               <C>            <C>     
Financial Instruments Recorded as Assets
      Fixed Maturity Securities
          Available-for-Sale.....................................        $9,053.7         $9,053.7          $3,470.6       $3,470.6
          Held-to-Maturity............................. .........              --               --           2,310.4        2,253.0
      Equity Securities.......................... ...............            35.9             35.9              43.7           43.7
      Mortgage Loans on Real Estate
          Commercial ............................................         1,465.0          1,525.8           1,120.1        1,068.8
          Residential and Other .................................           483.4            496.1             450.2          443.1
      Policy Loans ..............................................           499.8            499.8             306.8          306.8
      Cash and Short-Term Investments ...........................           165.4            165.4              79.7           79.7
      Other Financial Instruments Recorded as Assets ............           503.3            503.3             349.7          349.7
Financial Instruments Recorded as Liabilities
      Investment Contracts
          Deferred Annuities................................... .        (6,704.9)        (6,285.6)         (4,690.0)      (4,369.3)
          GICs....................................... ...........          (115.0)          (148.6)           (239.9)        (261.5)
          Supplementary Contracts and Immediate Annuities .......           (99.8)           (99.7)            (99.1)         (93.9)
          Other Investment Contracts ............................          (529.2)          (529.2)           (539.4)        (539.4)
      Claim and Other Deposit Funds .............................          (114.9)          (114.9)           (101.2)        (101.2)
      Notes and Mortgages Payable ...............................          (243.6)          (244.4)           (173.7)        (159.4)
      Other Financial Instruments Recorded as Liabilities .......          (224.8)          (224.8)           (167.8)        (167.8)
Off-Balance Sheet Financial Instruments
      Financial Guarantees.......................................              --             (4.6)               --           (5.2)
      Interest Rate Swaps........................................              --             42.7                --          (46.5)

</TABLE>

     Fair  value  estimates  are made at a  specific  point  in  time,  based on
relevant  market  information and  information  about the financial  instrument.
These  estimates  do not reflect any premium or discount  that could result from
offering for sale at one time the Company's  holdings of a particular  financial
instrument.  Because no market exists for a significant portion of the Company's
financial  instruments,  fair value  estimates are based on judgments  regarding
future   expected   loss   experience,   current   economic   conditions,   risk
characteristics  of  various  financial  instruments  and other  factors.  These
estimates  are  subjective  in nature and involve  uncertainties  and matters of
significant  judgment  and,  therefore,  cannot be  determined  with  precision.
Changes in assumptions could significantly affect the estimates.

     Fair  value  estimates  are  based on  existing  on and  off-balance  sheet
financial  instruments  without  attempting to estimate the value of anticipated
future business and the value of assets and liabilities  that are not considered
financial  instruments.  In  addition,  the  tax  ramifications  related  to the
realization of the unrealized gains and losses can have a significant  effect on
fair value estimates and have not been considered in the estimates.

                                      xxvii



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