AMERICAN LIFE GROUP INC
10-K405, 1996-04-01
LIFE INSURANCE
Previous: STATE STREET BANK & TRUST CO, U-3A3-1, 1996-04-01
Next: STOKELY VAN CAMP INC, 10KT405, 1996-04-01





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

                                    Form 10-K



[X]      Annual report pursuant to Section
             13 or 15(d) of the Securities Exchange Act
             of 1934 [Fee Required] For the fiscal year
             ended December 31, 1995 or

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

                         Commission file number: 0-1283
                            American Life Group, Inc.

                  Delaware                                No. 42-0951848
           State of Incorporation                RS Employer Identification No.

          1100 Des Moines Building
            Des Moines, Iowa 50309                         (515) 284-7500
   Address of principal executive offices                     Telephone

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

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

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

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

    Aggregate  market  value of common  stock held by  nonaffiliates:  Effective
September  29,  1994,  the  Company's  common  stock is no  longer  traded on an
established public trading market.

    Shares of common stock outstanding as of February 22, 1996: 13,442,075

    DOCUMENTS INCORPORATED BY REFERENCE:  None



<PAGE>

                                     PART I

     ITEM 1. BUSINESS OF AMERICAN LIFE GROUP, INC.

     Background

     American Life Group,  Inc. (the "Company" or "AGP") (formerly The Statesman
Group,  Inc.  prior to its name change in August 1995) is an  insurance  holding
company specializing in the development,  marketing, issuance and administration
of individual  fixed annuity  products and, to a lesser extent,  individual life
insurance  products  through  its  insurance  subsidiaries,  American  Life  and
Casualty Insurance Company ("American Life and Casualty"),  Des Moines, Iowa and
Vulcan Life Insurance Company ("Vulcan Life"), Birmingham, Alabama. The Company,
through its wholly owned  subsidiary,  American Life Holding Company  ("American
Life  Holding"),  owns 100 percent of American Life and Casualty,  which owns 98
percent of Vulcan Life.

     American  Life and Casualty and Vulcan Life are licensed to sell  annuities
and life  insurance  in 48 states and the  District  of  Columbia.  The  Company
collected $825.6 million of annuity deposits and insurance  premiums in 1995, of
which  approximately 94 percent (99 percent of first year premiums) was from the
sale of annuities.  At December 31, 1995, the Company had approximately  288,000
individual policies in force.

     The  Company  was  incorporated  under the laws of the State of Delaware on
March 2, 1959.  Its executive  offices are located at 1100 Des Moines  Building,
Des Moines, Iowa, 50309, and its telephone number is (515) 284-7500.

     On September  29, 1994,  Conseco  Capital  Partners II, L.P.  ("Partnership
II"), a Delaware limited  partnership,  completed the acquisition of the Company
(the "Acquisition")  pursuant to an Agreement and Plan of Merger,  providing for
the merger of AGP with a subsidiary  of  Partnership  II. The  Company's  former
stockholders  received  $15.25  in  cash  per  common  equivalent  share  plus a
contingent  payment  right to  receive  up to  another  $2.00 in cash per common
equivalent  share  based on the  outcome  of the  Company's  pending  litigation
against  the U.S.  Government  concerning  the  Company's  former  savings  bank
subsidiary (for further  discussion see "Item 3 - Legal  Proceedings" and note 9
to the consolidated financial statements).

     Partnership  II was  formed  by  Conseco,  Inc.  ("Conseco")  to  invest in
privately negotiated  acquisitions of specialized annuity, life and accident and
health insurance companies and related  businesses.  The sole general partner of
Partnership  II  is  a  wholly  owned  subsidiary  of  Conseco.   Conseco  is  a
publicly-held  company that owns, operates and provides services to companies in
the  financial   services   industry   (primarily  life  insurance   companies).
Partnership  II owns 80 percent of the  Company's  outstanding  common stock and
Conseco,  through  its  direct  investment  and  interests  in  certain  of  its
subsidiaries and affiliates,  has approximately a 36 percent ownership  interest
in the Company.  In March 1996, Conseco announced it is terminating  Partnership
II because changes in the regulatory and rating agency  environment have made it
impractical to structure leveraged acquisitions of life insurance companies in a
manner that produces the expected returns to the limited partners. In accordance
with the partnership  agreement,  all of Partnership II's assets  (primarily its
investment in AGP) will be distributed to its partners subject to the conditions
contained in the partnership  agreement.  In any event,  Partnership II's assets
must be distributed within two years of the effective date of dissolution.

Products

     The Company's products include single premium deferred annuities ("SPDAs"),
flexible  premium  deferred  annuities   ("FPDAs"),   single  premium  immediate
annuities,  interest-sensitive life insurance products (primarily universal life
insurance),   traditional  life  insurance  products  and  accident  and  health
insurance  products.  Of the $825.6  million of annuity  deposits and  insurance
premiums collected in 1995, approximately 91 percent were from sales of deferred
annuities,  6 percent  were from life  insurance  products,  3 percent were from
single  premium  immediate  annuities and less than 1 percent were from accident
and health insurance products.

     Annuities  accounted for $777.2 million of the Company's  annuity  deposits
and  insurance  premiums  collected  in 1995.  In  general,  a SPDA is a savings
vehicle in which the policyholder,  or annuitant, makes a single premium payment
to an insurance company which guarantees the principal and accrues a stated rate
of interest.  After a number of years, as specified in the annuity contract, the
annuitant may elect to take the proceeds of the annuity in a single  payment,  a
specified  income  for life for a fixed  number  of  years or a  combination  of
certain  and  life  contingent  payments.  FPDAs  are  similar  to SPDAs in many
respects,  except  that  FPDAs  allow  additional  premium  payments  in varying
amounts.

     The  Company's  SPDAs  and  FPDAs  typically  have an  interest  rate  (the
"crediting  rate") that is  guaranteed by the Company for the first policy year,
after which the Company has the  discretionary  ability to change the  crediting
rate to any rate not below a guaranteed  minimum rate generally ranging from 3.0
percent to 5.5 percent.  The initial crediting rate is largely a function of the
interest  rate the  Company can earn on invested  assets  acquired  with the new
annuity fund deposits and the rates offered on similar products by the Company's
competitors.  For subsequent  adjustments to crediting  rates, the Company takes
into account the yield on

                                                             2

<PAGE>

its investment portfolio,  annuity surrender  assumptions,  competitive industry
pricing and the crediting rate history for particular groups of annuity policies
with  similar  characteristics.  Since  1992,  approximately  84  percent of the
Company's new annuity sales have been "bonus"  products.  The initial  crediting
rate on these products  specifies a bonus  crediting rate ranging from 1 percent
to 8 percent of the annuity deposit for the first policy year only,  after which
the bonus  interest  portion  of the  initial  crediting  rate is  automatically
discontinued  and the renewal  crediting  rate is  established.  Commissions  to
agents are  generally  reduced by 3 or more  percentage  points on products with
bonus crediting  rates of 3 percent or more to partially  compensate the Company
for the higher  initial  crediting  rate on these  products.  As of December 31,
1995,  crediting  rates on the Company's  outstanding  SPDAs and FPDAs generally
ranged from 5.0 percent to 9.8 percent with an average rate,  including interest
bonuses  guaranteed  for the first year of the  annuity  contract  only,  of 5.7
percent (the average rate exclusive of the bonuses was 5.3 percent).

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

     Life  insurance  products  accounted  for $44.8  million  of the  Company's
annuity deposits and insurance  premiums collected in 1995. The Company offers a
portfolio of  interest-sensitive  life insurance products,  including single and
flexible premium universal life insurance products and single premium whole life
products and traditional life insurance, including term insurance. The principal
differences  among  these types of  products  offered by the  Company  relate to
policy  provisions  affecting  the amount and  timing of premium  payments.  The
Company  derived  approximately  one-third of its life  insurance  premiums from
several group term life insurance  programs,  including a program established in
1963 for members of state National Guard Associations. On December 31, 1995, the
Company entered into a coinsurance agreement that ceded the National Guard group
insurance to another life insurance company.

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

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

                                                            3

<PAGE>

         Premium  collections  by product type for the periods  presented are as
follows:

<TABLE>
<CAPTION>

                                                                              Years ended December 31,
                                                          ------------------------------------------------------------
                                                          1995         1994          1993          1992           1991
                                                          ----         ----          ----          ----           ----
                                                                                  (Dollars in millions)
<S>                                                     <C>        <C>          <C>              <C>           <C>
First year premiums collected:
   Traditional individual life.......................   $    1.1    $     1.7     $    1.7       $  1.4        $  1.3
   Universal life....................................        4.2          3.8          4.1          5.0           5.5
                                                         -------     --------      -------       ------        ------

     Total life......................................        5.3          5.5          5.8          6.4           6.8
   Individual annuities .............................      754.0      1,055.5        989.9        434.7         306.8
                                                         -------     --------      -------       ------        ------

     Total first year premiums.......................      759.3      1,061.0        995.7        441.1         313.6
                                                         -------     --------      -------       ------        ------

Renewal premiums collected:
   Traditional individual life.......................       13.5         13.4         12.9         13.6          14.0
   Universal life....................................       15.7         15.5         14.9         14.5          14.3
   Group life and other..............................       14.2         15.1         15.0         16.1          16.6
                                                         -------     --------      -------       ------        ------

     Total life......................................       43.4         44.0         42.8         44.2          44.9
   Individual annuities .............................       23.2         24.8         26.1         24.1          27.4
   Accident and health...............................        4.1          4.4          4.7          4.7           5.0
                                                         -------     --------      -------       ------        ------

     Total renewal premiums..........................       70.7         73.2         73.6         73.0          77.3
                                                         -------     --------      -------       ------        ------

     Total gross premiums............................      830.0      1,134.2      1,069.3        514.1         390.9

Reinsurance ceded....................................       (4.4)        (5.1)        (4.4)        (4.4)         (4.7)
                                                         -------     --------     --------       ------        ------

     Net premiums collected..........................   $  825.6     $1,129.1     $1,064.9       $509.7        $386.2
                                                        ========     ========     ========       ======        ======

</TABLE>

                                                             4

<PAGE>

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

                                                                                         December 31,
                                                                                    -----------------------
                                                                                    1995               1994
                                                                                    ----               ----
                                                                                      (Dollars in millions)
     <S>                                                                           <C>              <C>
     Insurance liabilities:
       Deferred annuities..................................................        $4,716.4          $4,444.8
       Universal life-type contracts.......................................           234.2             225.6
       Traditional life insurance contracts................................            87.0              78.0
       Limited-payment contracts...........................................             8.1               8.3
       Individual accident and health......................................             7.2               7.5
       Group life and health...............................................             3.3               3.2
       Other policyholders' funds and claims payable.......................            92.5              76.4
                                                                                   --------          --------

           Total insurance liabilities.....................................        $5,148.7          $4,843.8
                                                                                   ========          ========


     Life insurance in force:
       Individual life:
         Universal life....................................................        $1,598.4          $1,616.5
         Single premium life...............................................           180.4             181.4
         Traditional whole life............................................           595.3             637.1
         Individual term...................................................         1,364.7           1,385.1
                                                                                  ---------          --------

           Gross individual life insurance.................................         3,738.8           3,820.1
       Reinsurance ceded...................................................          (949.9)           (926.9)
                                                                                  ---------          --------

           Net individual life insurance..................................          2,788.9           2,893.2
                                                                                  ---------          --------

       Group life and other................................................         3,727.1           3,794.9
       Reinsurance ceded on group life and other (a).......................        (3,700.3)            (25.0)
                                                                                  ---------          --------

           Net group life insurance and other..............................            26.8           3,769.9
                                                                                  ---------          --------

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

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

Marketing and Distribution

     The Company  maintains a diverse  distribution  network and  provides  high
quality  service  to its agents  and  policyholders.  The  Company  markets  its
products through a general agency and insurance  brokerage  distribution  system
comprised of approximately  25,000 independent licensed agents located in the 48
states in which the Company is licensed to transact business.

     The  insurance  brokerage  distribution  system is  comprised  of insurance
brokers and marketing organizations.  In the past several years, the Company has
pursued a strategy to increase the size of its brokerage distribution network by
developing  relationships  with national and regional  marketing  organizations.
These organizations  typically recruit agents for the Company by advertising the
Company's   products  and  its   commission   structure,   through  direct  mail
advertising,  or  through  seminars  for  insurance  agents and  brokers.  These
organizations  bear  most of the  costs  incurred  in  marketing  the  Company's
products.  The Company compensates the marketing  organizations by paying them a
percentage of the  commissions  earned on new annuity and life insurance  policy
sales  generated  by the agents  recruited  by such  organizations.  The Company
generally  does not enter  into  exclusive  arrangements  with  these  marketing
organizations.  The  insurance  brokerage  distribution  network  accounted  for
approximately 85 percent of 1995 annuity sales (75 percent in 1994).

     The Company also  distributes its products through  financial  institutions
which accounted for  approximately  10 percent of 1995 annuity sales (20 percent
in 1994).  Financial  institutions  are  particularly  sensitive to an insurance
company's ratings,  and several large financial  institution  accounts were lost
and  other  prospective  accounts  did not  materialize  in 1995 and 1994 due to
American Life and
                                                             5

<PAGE>
Casualty's ratings downgrades which resulted from the Acquisition.  In response,
the Company shifted its marketing emphasis toward smaller financial institutions
such as community  banks and credit unions that are generally  less sensitive to
an insurance company's ratings than are larger financial institutions.

     The Company's  distribution costs, which principally consist of commissions
to  agents  based  upon  premiums  actually  received,   are  largely  variable.
Management  believes that its  distribution  methods and  relatively low average
premium per annuity ($29,000 in 1995) result in a lower policy  termination rate
and more stable earnings than a strategy  emphasizing larger individual sales or
relying on substantial sales through stock brokerage firms.

     The  Company  does  not  believe  that  the loss of any  agent,  broker  or
organization would have a material adverse effect on its operating  results.  No
single agent, insurance broker or marketing organization accounted for more than
10 percent of annuity deposits and insurance  premium  collections in any of the
past five years. The seven states with the largest shares of premiums  collected
in 1995 were Florida (11.9 percent), California (8.1 percent), Pennsylvania (6.5
percent),  Michigan (6.4 percent),  Texas (6.2 percent),  Illinois (6.0 percent)
and New Jersey (5.6 percent).  No other state  accounted for more than 4 percent
of total collected premiums in 1995.

Competition and Ratings

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

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

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

     An important competitive factor for life insurance companies is the ratings
they receive from nationally recognized rating organizations.  Agents,  brokers,
marketing companies and financial institutions who market the Company's products
and  prospective  purchasers  of the  Company's  products  use the ratings of an
insurer  as one  factor in  determining  which  insurer's  annuity  to market or
purchase.  American Life and Casualty and Vulcan Life are rated "A- (Excellent)"
by A.M. Best Company ("A.M. Best").  Publications of A.M. Best indicate the "A-"
rating is  assigned  to those  companies  that,  in A.M.  Best's  opinion,  have
achieved   excellent   overall   performance  when  compared  to  the  standards
established  by A.M. Best and have  demonstrated  a strong ability to meet their
obligations  to  policyholders  over a long  period of time.  American  Life and
Casualty  has also  been  assigned  a  claims-paying  rating of "A-  (Good)"  by
Standard & Poor's  Corporation  ("Standard  &  Poor's").  An "A" is  assigned by
Standard  & Poor's  to those  companies  which,  in its  opinion,  have a secure
claims-paying   ability  and  whose  financial  capacity  to  meet  policyholder
obligations  is viewed on  balance  as sound,  but their  capacity  to meet such
policyholder  obligations  is somewhat more  susceptible  to adverse  changes in
economic or underwriting  conditions than more highly rated insurers.  According
to  Standard  &  Poor's,  a minus  (-)  sign  attached  to a  Standard  & Poor's
claims-paying  rating shows relative  standing within a ratings  category.  A.M.
Best's rating and Standard & Poor's  claims-paying  rating are principally based
upon factors of concern to policyholders,  agents and intermediaries and are not
directed toward the protection of investors. Given the competitive nature of the
Company's  business  and  the  increasing  focus  placed  on the  aforementioned
ratings,  the Company  manages its business  with the  objective  of  preserving
existing ratings and, where possible,  achieving more favorable  ratings.  There
can be no  assurance  that any  particular  rating will  continue  for any given
period of time or that it will not be changed or  withdrawn  entirely if, in the
judgment  of the rating  agency,  circumstances  so  warrant.  If the  Company's
ratings were downgraded from their current levels, sales of its products and the
persistency of its in force business could be materially and adversely affected.
                                                             6
<PAGE>

Reinsurance

     Consistent with the general  practice of the life insurance  industry,  the
Company reinsures  portions of the coverage provided by their insurance products
with other  insurance  companies  under  agreements  of  indemnity  reinsurance.
Reinsurance   assumed  from  other  insurers  is  not   significant.   Indemnity
reinsurance  agreements are intended to limit a life insurer's maximum loss on a
large or  unusually  hazardous  risk or to obtain a greater  diversification  of
risk.  Indemnity  reinsurance does not discharge the original  insurer's primary
liability to the insured.  The Company's reinsured business is ceded to numerous
reinsurers.  The amount of business  ceded to any one reinsurer is not material.
The Company  believes the assuming  companies are able to honor all  contractual
commitments,  based  on  the  Company's  periodic  reviews  of  their  financial
statements,  insurance  industry  reports and reports filed with state insurance
departments.

     As of December 31, 1995, the Company's  policy risk retention  limit on the
life of any one individual is $.1 million and aggregate reinsurance ceded by the
Company of $4.7 billion  represented 62 percent of gross combined life insurance
in force.  At December 31, 1995,  the  reinsurance  receivable  balance from the
Company's largest reinsurer was $4.0 million, and no other balance from a single
reinsurer exceeded $1.5 million.

Underwriting

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

Investments

     Investment  activities  are an  integral  part of the  Company's  business;
investment  income is the most  significant  component  of the  Company's  total
revenues. The Company's investment strategy seeks to: (i) maintain a diversified
predominantly  investment  grade fixed income  portfolio;  (ii) provide adequate
liquidity  to  meet  the  cash  flow  requirements  of  policyholder  and  other
obligations;  and (iii)  maximize  current  income and total  investment  return
through active investment management.

     Since the Acquisition,  the Company's investment portfolio has been managed
by Conseco Capital  Management,  Inc.,  ("CCM") a registered  investment advisor
wholly owned by Conseco. See "Management's  Discussion and Analysis of Financial
Condition  and  Results of  Operations  -  Investments"  for  discussion  of the
Company's portfolio management activities since the Acquisition.

     The Company  attempts to manage its assets and  liabilities  so that income
and principal  payments  received from investments are adequate to meet the cash
flow requirements of its policyholder  liabilities.  Approximately 97 percent of
the Company's  insurance  liabilities may be partially or totally surrendered at
the  policyholders'  option,  subject to surrender charges or other limitations,
when  applicable.  The cash flows of the Company's  liabilities  are affected by
actual maturities, surrender experience and credited interest rates. The Company
periodically performs cash flow studies under various interest rate scenarios to
evaluate  the  adequacy  of  expected  cash  flows  from its  assets to meet the
expected  cash  requirements  of its  liabilities.  The Company  utilizes  these
studies to  determine if it is necessary to lengthen or shorten the average life
and duration of its investment  portfolio.  (The "duration" of a security is the
time weighted present value of the security's expected cash flows and is used to
measure a  security's  price  sensitivity  to  changes  in  interest  rates.) At
December  31, 1995,  the  adjusted  modified  duration of fixed  maturities  and
short-term investments was approximately 5.8 years and the estimated duration of
the Company's insurance liabilities was approximately 6.1 years.

     For additional information regarding the composition and diversification of
the Company's  fixed  maturity  investments,  see  "Management's  Discussion and
Analysis of Financial Condition and Results of Operations - Investments."

Regulation

     Insurance companies are subject to regulation and supervision by the states
in which  they  transact  business.  The laws of these  jurisdictions  generally
establish  agencies with broad  regulatory  authority,  including powers to: (i)
grant and revoke  licenses to transact  business;  (ii)  regulate and  supervise
trade practices and market conduct; (iii) establish guaranty associations;  (iv)
license  agents;  (v) approve policy forms;  (vi) approve premium rates for some
lines of business;  (vii) establish reserve  requirements;  (viii) prescribe the
form and content of required  financial  statements and reports;  (ix) determine
the  reasonableness  and  adequacy of  statutory  capital and  surplus;  and (x)
regulate the type and amount of permitted investments.
                                                             7
<PAGE>

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

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

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

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

     The  NAIC's  RBC  requirements   provide  for  four  levels  of  regulatory
attention,  depending  on the  ratio of the  company's  total  adjusted  capital
(defined as the total of its statutory capital, surplus, asset valuation reserve
and certain other adjustments) to its RBC. If a company's total adjusted capital
is less than 100 percent but greater  than or equal to 75 percent of its RBC, or
if a negative  trend has  occurred  (as  defined by the  regulations)  and total
adjusted  capital  is less  than 125  percent  of its RBC (the  "Company  Action
Level"),  the  company  must  submit  a  comprehensive  plan  to the  regulatory
authority which  discusses  proposed  corrective  actions to improve its capital
position.  If a  company's  total  adjusted  capital is less than 75 percent but
greater than or equal to 50 percent of its RBC (the "Regulatory  Action Level"),
the regulatory  authority will perform a special  examination of the company and
issue an  order  specifying  corrective  actions  that  must be  followed.  If a
company's  total  adjusted  capital is less than 50 percent but greater  than or
equal to 35 percent of its RBC (the "Authorized Control Level"),  the regulatory
authority may take any action it deems necessary,  including placing the company
under regulatory  control. If a company's total adjusted capital is less than 35
percent of its RBC (the "Mandatory Control Level"),  the regulatory authority is
mandated to place the company under its control.  The total adjusted  capital of
American Life and Casualty at December 31, 1995, was approximately two times the
Company Action Level.

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

     Effective  for annual  statements  filed for the year ending  December  31,
1992,  insurance  companies are required to establish an asset valuation reserve
consisting  of two  components:  (i) a "default  component"  which  provides for
future credit-related losses on fixed maturity investments;  and (ii) an "equity
component"  which  provides  for  losses  on all  types of  equity  investments,
including  real  estate.  Insurers  are also  required to  establish an interest
maintenance  reserve  ("IMR")  for fixed  maturity  realized  capital  gains and
losses, net of tax, related to changes in interest rates. The IMR is required to
be  amortized  into  earnings  on a basis  reflecting  the  remaining  period to
maturity of the fixed maturity  securities  sold. These reserves are required by
state  insurance  regulatory  authorities  to be established as a liability on a
life  insurer's  statutory  financial  statements,  but do not affect  financial
statements of the Company

                                                             8

<PAGE>

prepared in accordance with generally accepted accounting  principles  ("GAAP").
Although  future  additions  to such  reserves  are  expected  to reduce  future
statutory surplus,  the Company does not believe that the impact of such current
reserve   requirements   will  affect  its  ability  to  pay  dividends  to  its
stockholders.

     The Life/Health Task Force of the NAIC recently adopted Actuarial Guideline
No. 33 (the  "Guideline")  which defines  minimum  reserves for certain  annuity
products  (including  certain  of the  Company's  annuity  products)  which have
multiple  benefit  streams.   The  requirements  of  the  Guideline  affect  the
accounting  for  applicable  contracts  issued on or after  January 1, 1981,  in
financial statements prepared for state regulatory  authorities for years ending
on or after December 31, 1995. The effect of  implementing  the Guideline on the
December  31,  1995,   financial   statements   prepared  for  state  regulatory
authorities by the Company's insurance subsidiaries was immaterial.

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

     Under  the  solvency  or  guaranty  laws of most  states  in which  they do
business,   the  Company's  insurance   subsidiaries  may  be  required  to  pay
assessments  (up to certain  prescribed  limits) to  guaranty  funds,  which are
established  by various  states to fund  policyholder  losses or  liabilities of
insolvent  or  rehabilitated  insurance  companies.  These  assessments  may  be
deferred  or  forgiven  under  most  guaranty  laws if they  would  threaten  an
insurer's  financial  strength.  In certain  instances,  the  assessments may be
offset against future premium taxes.  Prior to 1991, these  assessments were not
material. However, the amount of such assessments has increased in recent years.
The Company's insurance subsidiaries statutory financial statements for the year
ended  December 31,  1995,  include $4.6 million of expenses as a result of such
assessments.  The  likelihood  and  amount of any other  future  assessments  in
addition to estimated  amounts accrued at December 31, 1995, cannot be estimated
and are beyond the control of the Company.

Employees

     As of March 6, 1996, the Company had approximately  315 employees.  None of
the Company's employees are covered by a collective  bargaining  agreement.  The
Company believes that it has excellent relations with its employees.

Federal Income Taxation

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

     The Company's  insurance  subsidiaries  are taxed under the life  insurance
company provisions of the Code.  Provisions in the Code require a portion of the
expenses incurred in selling insurance  products to be deducted over a period of
years,  as opposed to immediate  deduction in the year incurred.  This provision
increases  the tax for statutory  accounting  purposes  which reduces  statutory
surplus and,  accordingly,  decreases the amount of cash  dividends  that may be
paid by the life insurance subsidiaries.  For 1995 the increase in the Company's
current tax due to this provision was $2.9 million.

     The Company had regular  tax loss  carryforwards  ("NOLs") at December  31,
1995 of approximately  $51.0 million,  portions of which begin expiring in 1999.
The  utilization  of  the  NOLs  is  limited  by  Section  382 of  the  Code  to
approximately  $12 million  per year,  subject to certain  exceptions  for gains
existing at the Acquisition date.
                                                             9

<PAGE>
     ITEM 2.   PROPERTIES

     The Company owns the building and annex housing its principal operations in
Des Moines, Iowa,  consisting of approximately 122,000 square feet of space. The
land  underlying the building is subject to a long-term  lease expiring in 2016,
at which time title to the  building  will pass to the lessor.  The Company also
owns another  office  building  housing its  operations in  Birmingham,  Alabama
consisting of approximately 44,000 square feet.

     The Company  believes  that these  facilities  are adequate for its current
operating needs.

     ITEM 3.  LEGAL PROCEEDINGS

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

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


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

     In conjunction with the Acquisition, each common or equivalent share of the
Company outstanding  immediately prior to the Acquisition  received a Contingent
Payment Right,  designed to provide holders with certain financial benefits that
the Company may receive if the Company  prevails in the Savings Bank Litigation.
If the rights of the holder of the 1988 Series Preferred Stock were not an issue
in the  Savings  Bank  Litigation,  the 1988  Series  Preferred  Stock  would be
convertible, at the option of the holder thereof, into approximately $30 million
in connection with the Acquisition.

     If the  Savings  Bank  Litigation  results in the return of the 1988 Series
Preferred Stock to the Company, the $30 million amount referred to above will be
payable to the holders of the Contingent Payment Rights, together with any money
damages   recovered  by  the  Company,   subject  to  certain   adjustments  and
limitations.  If,  however,  the Company is  unsuccessful  in the  Savings  Bank
Litigation,  the $30 million  will instead  become  payable to the holder of the
1988 Series Preferred Stock upon the conversion thereof or as otherwise directed
by the court.  Since the timing of a final  determination  of the  Savings  Bank
Litigation is uncertain,  the Company is unable to predict when such $30 million
will become payable.

     The Company,  Conseco,  Partnership II and certain of the persons  formerly
serving as directors on the Board of Directors of the Company have been named as
defendants in a purported class action commenced on May 3, 1994,  entitled Nitti
v. Statesman Group, Inc. et al., No. 13501 (Delaware  Chancery Court, New Castle
County) (the "Nitti Action").  The complaint in the Nitti Action alleges that in
authorizing the Company to enter into the Agreement and Plan of Merger (see note
1 to the  consolidated  financial  statements),  the  members  of the  Board  of
Directors failed to maximize the value received by the Company's stockholders in
the sale of the Company and,  accordingly,  breached their fiduciary  duties. On
September 21, 1994, an Amended Class Action  Complaint adding a second plaintiff
and additional  allegations  were filed. On October 5, 1994, a Motion to Dismiss
for  failure to state a claim was filed on behalf of the  Company.  The  Company
believes  that  this  complaint  is  without  merit  and  intends  to  defend it
vigorously.
                                                            10

<PAGE>

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

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

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

     None.


                                                            11

<PAGE>

                                     PART II

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

     Effective  September  29,  1994,  the  Company's  common stock is no longer
traded on an established  public trading market. As of March 1, 1996, there were
10 holders of record of the Company's common stock.

     The Company  declared and paid a cash  dividend of $.05 per common share in
February 1994 (adjusted to reflect the August 8, 1995 one-for-two  stock split).
Restrictions and limitations on the Company's  ability to pay cash dividends and
on the ability of the Company's subsidiaries to transfer funds to the Company in
the  form of cash  dividends,  surplus  note  payments,  loans or  advances  are
discussed in "Item 7 -  Management's  Discussion  and  Analysis of  Consolidated
Financial  Condition and Results of Operations-Liquidity and Capital Resources"
and notes 6 and 14 to the consolidated financial statements.

                                                            12

<PAGE>

     ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA.

     The following table presents  certain  consolidated  financial data for the
periods  indicated  and  should  be read in  conjunction  with the  consolidated
financial statements and notes thereto and Management's  Discussion and Analysis
of Financial  Condition  and Results of Operations  appearing  elsewhere in this
Form 10-K. The Acquisition was accounted for as a purchase business  combination
pursuant to which the reported  values of the Company's  assets and  liabilities
were adjusted to their estimated fair values on the Acquisition date,  September
29, 1994.  The Company's  income  statement data for the year ended December 31,
1995,  and the three months ended  December 31, 1994, and the balance sheet data
as of  December  31,  1995 and  1994,  represent  results  since the date of the
Acquisition. Because of the purchase accounting adjustments and the indebtedness
incurred in connection  with the  Acquisition,  the  financial  data for periods
following  the  Acquisition  may not be  comparable  to the  financial  data for
periods prior to the Acquisition.  All share and per share  information has been
adjusted for the August 8, 1995 one-for-two stock split.

<TABLE>
<CAPTION>
                                                                                                     Predecessor Basis
                                                                                        ------------------------------------------
                                                                          Three months   Nine months                               
                                                           Year ended        ended          ended          Year ended December 31, 
                                                          December 31,    December 31,   September 30,   -------------------------
                                                              1995            1994           1994        1993       1992      1991
                                                              ----            ----           ----        ----       ----      ----
                                                                              (Amounts in millions, except per share amounts)
<S>                                                           <C>             <C>           <C>         <C>         <C>       <C>
Income Statement Data
Insurance policy income................................       $ 58.1          $ 13.6        $ 40.2      $ 50.0      $51.7     $53.3
Investment activity:
  Net investment income................................        415.6            92.8         250.8       304.8      273.6     244.4
  Net trading income (losses)..........................          1.5             (.8)          -           -          -         -
  Net realized gains (losses)..........................        147.8             1.2         (16.8)       18.9       11.0      10.7
Total revenues.........................................        629.3           108.9         278.5       379.2      340.1     312.0
Interest expense on notes payable......................         33.8             8.8           6.7         6.1        5.6       5.8
Amortization of cost of policies purchased
  and cost of policies produced:
     Related to operations.............................         33.2             6.7          29.7        31.7       25.4      16.9
     Related to realized gains.........................         83.3             -             2.8         9.8        5.3       -
Total benefits and expenses............................        495.5            96.4         259.9       310.7      297.1     277.5
Income before income taxes, minority  interest
     and extraordinary items...........................        133.8            12.5          18.6        68.5       43.0      34.5
Income before extraordinary items......................         75.1             5.2           5.2        37.3       25.9      22.6
Net income (1).........................................         71.1             5.2           5.2        37.3       30.8      28.4
Net income applicable to common shares (1).............         63.4             3.3           4.1        35.7       29.2      26.6
Earnings per common share (2)..........................         5.52             .30
Weighted average common shares outstanding (2).........         11.5            11.3

Balance Sheet Data (at period end)
Total assets...........................................     $6,202.1        $5,449.7                  $4,490.7   $3,466.0  $2,957.3
Total investments......................................      5,363.5         4,319.7                   4,066.2    3,120.9   2,647.7
Notes payable..........................................        282.5           330.0                     118.8       69.9      63.5
Insurance liabilities..................................      5,148.7         4,843.8                   4,069.5    3,153.8   2,741.7
Redeemable preferred stock and minority interest,
  primarily subsidiary's redeemable preferred stock....         99.6            99.6                      99.0       67.5       1.4
Shareholders' equity ..................................        405.6            79.1                     145.3      113.8      88.0
Book value per common share (2)........................        25.22            1.79
Common shares outstanding (2)..........................         13.4            11.3


</TABLE>

                                                                 13

<PAGE>

<TABLE>
<CAPTION>


                                                                                                      Predecessor Basis
                                                                                          ----------------------------------------
                                                                          Three months    Nine months
                                                           Year ended        ended          ended          Year ended December 31,
                                                          December 31,    December 31,   September 30,   -------------------------
                                                              1995            1994           1994        1993       1992      1991
                                                              ----            ----           ----        ----       ----      ----
                                                                                (Amounts in millions, except per share amounts)
<S>                                                           <C>             <C>           <C>       <C>          <C>       <C>
Other Financial Data (3)
Premiums collected (4).................................       $825.6          $283.2        $845.9    $1,064.9     $509.7    $386.2
Operating earnings (5).................................         35.7             4.9          24.2        31.4       22.1      16.3
Operating earnings per common share (2), (5)...........         2.44             .27
Shareholders' equity excluding unrealized
  appreciation (depreciation) of fixed
  maturity securities (6)..............................        210.7           107.6                     145.3      113.8      88.0
Book value per common share, excluding
  unrealized appreciation (depreciation) of
  fixed maturity securities (2), (6)...................        10.72            4.31

<FN>
(1)  In 1995, the Company recognized an extraordinary  charge of $4.0 million on
     the   extinguishment  of  debt.  Net  income  in  1992  and  1991  includes
     extraordinary  credits  of $4.9  million  and $5.8  million,  respectively,
     attributable  to the reduction of federal  income tax expense  arising from
     the  carryforward of prior years'  realized  losses on investments  and, in
     1991, non-life operating losses.

(2)  Share and per  share  data for  periods  prior to the  Acquisition  are not
     presented,  because such amounts are based on shares  outstanding under the
     capital  structure  which  existed  prior  to the  Acquisition  and are not
     comparable to amounts after the Acquisition.

(3)  Amounts  included in this section are to assist the reader in analyzing the
     Company's  financial  position and results of operations.  Such amounts are
     not  intended to  represent  revenues,  net  income,  net income per share,
     shareholders'  equity or book value per share  prepared in accordance  with
     GAAP.

(4)  Includes premiums received from annuities and universal life policies, 
     which amounts are not reported as revenues under GAAP.

(5)  Represents income before extraordinary items,  excluding net trading income
     (losses) (net of income taxes),  net realized gains (losses) on investments
     (less that portion of  amortization  of the cost of policies  purchased and
     the cost of policies  produced  and income  taxes  relating to such gains),
     expenses  related  to the  Acquisition  (net of  income  taxes)  and  other
     nonrecurring expenses (net of income taxes).

(6)  Excludes  the  effects  of  reporting  fixed  maturities  at fair value and
     recording the unrealized  gain or loss on such securities as a component of
     shareholders'  equity, net of tax and other adjustments,  which the Company
     began to do in 1994 in accordance  with  Statement of Financial  Accounting
     Standards No. 115  "Accounting  for Certain  Investments in Debt and Equity
     Securities"  ("SFAS  115")  as  described  in  note 1 to  the  consolidated
     financial  statements.  In accordance with SFAS 115, prior period financial
     statements  have not been  restated to reflect  this  change in  accounting
     principle  and there was no  effect on net  income as a result of  adopting
     SFAS 115.
</FN>
</TABLE>

                                                                 14

<PAGE>

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

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

Results Of Operations

     Operating data for periods subsequent to the Acquisition reflect the effect
of  purchase   accounting   adjustments  to  record  the  Company's  assets  and
liabilities  at their  estimated  fair  value as of the  Acquisition  date  and,
accordingly,  financial data of the Company for periods prior to the Acquisition
may  not  be  comparable  with  current  financial  data.  Significant  purchase
accounting adjustments recorded at the Acquisition date include: (i) a reduction
of $454.2  million in the amortized  cost basis of fixed  maturity  investments;
(ii)  the  establishment  of a $454.3  million  asset  for the cost of  policies
purchased  and the  elimination  of the  $346.6  million  asset  for the cost of
policies produced existing at the Acquisition date; (iii) the establishment of a
$360.2  million  goodwill asset to reflect the excess of the total purchase cost
over the fair value of the net assets acquired;  and (iv) the establishment of a
deferred income tax asset of $129.3 million to reflect the income tax effects of
all purchase accounting adjustments.  These adjustments impact the comparability
of operating  data  principally  by causing net yields on invested  assets,  and
thereby net investment income, to increase and by replacing amortization expense
for the cost of  policies  produced  with  amortization  expense for the cost of
policies  purchased and goodwill which have different  amortization  assumptions
and bases than the  amortization  of the cost of policies  produced prior to the
Acquisition.  Comparability  is further  impacted by the  Acquisition due to the
additional  interest expense resulting from the Acquisition  indebtedness and by
the incurrence of the Acquisition transaction expenses.

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

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

     Insurance policy income, which consists of premiums received on traditional
life insurance  products and policy fund and surrender  charges assessed against
investment  type  products,  increased  8 percent to $58.1  million in 1995 from
$53.8 million in the 1994 periods,  primarily  because  increased annuity policy
withdrawals  resulted in higher surrender  charges.  Surrender  charges assessed
against  annuity  withdrawals  for 1995 were  $15.4  million  compared  to $10.2
million  for the 1994  periods  while  annuity  policy  withdrawals  were $750.4
million and $532.8 million for the same periods, respectively. Surrender charges
as a percentage of annuity  policy  withdrawals  declined in 1995 as a result of
increased withdrawals of a certain policy form whose surrender charge expired in
1995 upon such  policies  reaching  their sixth  anniversary.  In addition,  the
Company has  experienced  increases in  withdrawals  during 1995 due to: (i) the
increased size of the Company's  annuity  portfolio;  and (ii)  competition from
other investment products in 1995 and the second half of 1994, which caused some
policyholders to surrender policies and incur a surrender charge to invest funds
in alternative investments.

     Net investment  income  increased 21 percent to $415.6 million in 1995 from
$343.6 million in the 1994 periods on a 7 percent  increase in average  invested
assets  (amortized  cost basis) to $4.7 billion in 1995 compared to $4.4 billion
in the 1994  periods.  The  percentage  increase  in net  investment  income was
greater than the  percentage  increase in average  invested  assets  because the
yield earned on average  invested assets  increased to 8.78 percent in 1995 from
7.88 percent in the 1994 periods.  The increase in yield primarily resulted from
the  application  of purchase  accounting on the  Acquisition  date as discussed
above.

     Net realized gains (losses) and net trading income (losses) often fluctuate
from  period  to  period.   The  Company  sold  approximately  $2.8  billion  of
investments  (principally  fixed maturities) in 1995 compared to $1.1 billion in
the 1994 periods which sales  resulted in net realized  gains of $154.9  million
and trading  income of $1.5 million in 1995  compared to net  realized  gains of
$6.9 million and trading losses of $.8 million in the 1994 periods. Net realized
gains from sales of  investments  in the 1994  periods  were offset by a loss on
certain interest rate swap contracts that no longer  effectively hedged interest
rate risks in the second  quarter of 1994 and were  therefore  recorded  at fair
value,  resulting in a net realized loss of $21.3 million.  Substantially all of
the Company's  interest rate swap  contracts were  terminated  subsequent to the
Acquisition  with no  additional  loss.  In  addition,  during 1995 and the 1994
periods,  the Company  recorded  realized losses on the writedown of investments
totalling $7.1 million and $1.2 million, respectively, as a result of changes in
conditions  which caused the Company to conclude that a decline in fair value of
the investments was other than temporary.
                                                            15

<PAGE>

     The increased  level of  investment  activity in 1995 is the result of more
active investment portfolio management by the Company's investment advisor since
the Acquisition and planned changes in the fixed maturity  investment  portfolio
to reduce the portfolio's duration and exposure to more volatile CMO investments
(see "-Investment Portfolio"). The declining interest rate environment since the
Acquisition   date,   which   increased  the  market  value  of  fixed  maturity
investments, contributed to the Company's ability to realize gains on investment
sales in 1995.

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

     Other income  decreased 2 percent to $6.3 million in 1995 from $6.4 million
in the 1994  periods.  The decrease was  principally  due to a reduction in fees
received from  nonaffiliated  companies for data processing  services offset, in
part, by interest earned in 1995 on cash segregated at the Acquisition  date for
the conversion of the Company's 6-1/4% Convertible  Subordinated  Debentures due
2003 (the  "Convertible  Debentures")  and an increase in the interest earned on
assets  segregated for the future  redemption of the redeemable  preferred stock
issued by a subsidiary.

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

     Interest  expense on notes payable  increased to $33.8 million in 1995 from
$15.5  million in the 1994  periods as a result of  additional  interest on debt
incurred to finance the Acquisition,  partially offset by reductions in interest
expense  resulting  from:  (i) the  conversion  and  retirement  of $9.2 million
principal amount of the Convertible  Debentures during 1995 and $44.8 million in
the 1994 periods;  and (ii) the repayment of subsidiary  bank debt that had been
outstanding prior to the Acquisition.

     Interest expense on investment borrowings increased to $7.7 million in 1995
from  $2.8  million  in the 1994  periods  as a result of  increased  investment
borrowing activity and a higher cost of funds in 1995.

     Amortization  related to operations decreased 9 percent to $33.2 million in
1995 from $36.4 million in the 1994 periods.  Amortization related to operations
during the first nine months of 1994 is comprised solely of amortization of cost
of policies  produced.  Amortization  related to operations  during 1995 and the
last  three  months of 1994 is  comprised  of  amortization  of: (i) the cost of
policies  purchased for business in force at the Acquisition  date; and (ii) the
cost of policies  produced for business  written  subsequent to the  Acquisition
date.

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

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

                                                            16

<PAGE>

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

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

     Acquisition,  merger  and  other  nonrecurring  expenses  for 1995  include
expenses  related to: (i) the initial  public  offering of the Company's  common
stock  that  was  withdrawn  in  the  fourth  quarter;  (ii)  payments  made  in
conjunction  with the  discontinuation  of employment  of the  Company's  former
president;  and (iii) the termination of certain computer equipment leases. Such
expenses  for 1994  represent  costs  incurred  by the  Company  related  to the
Acquisition,  including legal, investment banking, accounting and actuarial fees
and  certain  compensation  expense.  The  aforementioned  compensation  expense
represents  amounts  incurred to redeem  certain  unexercised  options and stock
appreciation rights in conjunction with the Acquisition.

     Income tax expense increased to $49.9 million in 1995 from $11.8 million in
the 1994  periods.  This  increase is  primarily  due to the  increase in pretax
income to $133.8  million in 1995 from $31.1  million in the 1994  periods.  The
effective  tax rate for 1995 of 37  percent  exceeded  the  statutory  corporate
federal  income  tax rate (35  percent)  because  goodwill  amortization  is not
deductible for federal income tax purposes.  The effective tax rate for the 1994
periods of 38 percent exceeded the statutory  corporate  federal income tax rate
because goodwill  amortization  and certain  acquisition and merger expenses are
not deductible for federal income tax purposes.

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

     Dividends  on preferred  stock  increased to $7.7 million in 1995 from $3.0
million in the 1994 periods  primarily  due to the  dividends on the 1994 Series
Preferred  Stock issued in connection  with the  Acquisition.  This increase was
partially  offset by the  elimination  of the  dividends  on the other issues of
preferred stock redeemed at the Acquisition date.

     1994 Periods Combined (Three Months Ended December 31, 1994 and Nine Months
     Ended September 30, 1994)Compared to Year Ended December 31, 1993

     Insurance  policy income  increased 8 percent to $53.8  million  during the
1994 periods from $50.0 million in 1993,  primarily  because  increased  annuity
policy withdrawals  during 1994 resulted in higher surrender charges.  Surrender
charges  assessed  against  annuity  withdrawals for the 1994 periods were $10.2
million compared to $6.2 million for 1993 while annuity policy  withdrawals were
$532.8 million and $277.9 million for the same periods, respectively.  Surrender
charges as a  percentage  of annuity  policy  withdrawals  declined  in the 1994
periods as a result of  increased  withdrawals  of a certain  policy  form whose
surrender  charge  expired  in 1994  upon such  policies  reaching  their  sixth
anniversary.  In addition,  the Company  experienced  increases  in  withdrawals
during the 1994 periods due to: (i) the increased size of the Company's  annuity
portfolio;  and (ii) the increases in interest  rates during 1994,  which caused
some  policyholders to surrender policies and incur a surrender charge to invest
funds in higher yielding alternative investments.

     Net  investment  income  increased 12 percent to $343.6 million in the 1994
periods from $304.8 million in 1993 on a 19 percent increase in average invested
assets  (amortized  cost basis) to $4.4 billion in the 1994 periods  compared to
$3.7 billion in 1993. The percentage  increase in net investment income was less
than the percentage increase in average invested assets because the yield earned
on average  invested  assets  decreased to 7.88 percent in the 1994 periods from
8.27  percent  in 1993.  The  decrease  in yield  resulted  from the cash  flows
received during 1994 and 1993 being invested in lower yielding securities due to
the general  decline in interest  rates  during  1993,  partially  offset by the
increase in yields during the fourth quarter of 1994 because of the  application
of purchase accounting.  Redemption of fixed maturity investments prior to their
regularly  scheduled maturity dates resulted in additional  investment income of
approximately $.5 million in the 1994 periods compared to $5.9 million in 1993.

     Net realized gains (losses) and net trading income (losses) often fluctuate
from period to period.  The Company  sold  approximately  $1.1  billion and $2.2
billion of investments  (principally  fixed  maturities) in the 1994 periods and
1993,  respectively,  which sales resulted in net realized gains of $6.9 million
and trading losses of $.8 million,  in the 1994 periods compared to net realized
gains of $19.5 million in 1993.  Net realized gains from sales of investments in
the 1994 periods were offset by a loss on certain  interest rate swap  contracts
that no longer  effectively hedged the interest rate exposure and were therefore
recorded at fair value  resulting in a net realized loss of $21.3 million in the
second quarter of 1994.  Substantially  all of the Company's  interest rate swap
contracts were terminated  subsequent to the Acquisition at no additional  loss.
Net realized losses in 1994 also included a $1.2 million write-down of an equity
security  as a result of  changes in  conditions  which  caused  the  Company to
conclude  that a decline  in the fair  value of such  security  was  other  than
temporary.  Net realized gains in 1993 were net of a $.6 million increase to the
mortgage loan valuation reserve.
                                                            17

<PAGE>

     Other income  increased 16 percent to $6.4 million in the 1994 periods from
$5.5 million in 1993.  The increase  was due to the greater  interest  earned on
assets  segregated for the future  redemption of the redeemable  preferred stock
issued by a subsidiary in February 1993 and interest  earned on cash  segregated
at the Acquisition date for the conversion of the Convertible Debentures.  These
increases were partially  offset by decreased  rental income and data processing
fees received from nonaffiliated companies.

     Insurance  policy  benefits  (including  change in future policy  benefits)
increased 12 percent to $35.5  million in the 1994 periods from $31.7 million in
1993 due to an increase in death benefits paid on annual renewable term policies
during 1994 and the impact of certain non-recurring reserve adjustments recorded
in 1993 which reduced benefits.

     Interest expense on annuities and financial  products  increased 12 percent
to $220.1  million in the 1994 periods from $195.9 million in 1993 primarily due
to a larger block of annuity  business in force in 1994,  higher crediting rates
and with  respect to the fourth  quarter of 1994,  the  expensing  of first year
interest rate bonuses on policies issued prior to the Acquisition  date on which
interest had previously  been  capitalized as a cost of policies  produced.  The
weighted average crediting rate for the Company's annuity liabilities  excluding
interest  bonuses  guaranteed for the first year of the annuity contract was 5.3
percent at December 31, 1994 and 1993.

     Interest  expense on notes  payable  increased to $15.5 million in the 1994
periods  from $6.1  million in 1993 as a result of  additional  interest on debt
incurred to finance the Acquisition,  partially offset by reductions in interest
expense  resulting  from:  (i) the conversion and retirement of $44.8 million of
the Convertible Debentures;  and (ii) the repayment of subsidiary bank debt that
had been outstanding prior to the Acquisition.

     Amortization related to operations increased 15 percent to $36.4 million in
the 1994  periods  from $31.7  million in 1993 due to an  increase  in the total
costs subject to such amortization.

     Amortization related to realized gains decreased 71 percent to $2.8 million
in the 1994  periods  from $9.8  million  in 1993  primarily  as a result of the
decrease in realized  gains.  Amortization  attributable  to realized gains is a
higher percentage of realized gains on sales of investments  (excluding the loss
on interest rate swaps) in the 1994 periods than 1993 because such  amortization
is based solely on net gains from fixed maturity securities.

     Amortization  of  goodwill  of $2.2  million  for the  three  months  ended
December  31,  1994  reflects  amortization  of  the  goodwill  recorded  at the
Acquisition   date.   Goodwill   amortization   prior  to  the  Acquisition  was
insignificant.

     Acquisition, merger and other nonrecurring expenses during the 1994 periods
represent  costs  incurred  by the  Company  related to the  Acquisition.  These
expenses include legal,  investment  banking,  accounting and actuarial fees and
certain compensation expense. The aforementioned compensation expense represents
amounts  incurred  to  redeem  certain   unexercised  stock  options  and  stock
appreciation rights in conjunction with the Acquisition.

     Income tax expense  decreased 47 percent to $11.8  million  during the 1994
periods from $22.4 million  during 1993 primarily as a result of the decrease in
pretax  income.  The  effective  tax rate for 1994 of 38  percent  exceeded  the
statutory  corporate  federal  income  tax rate (35  percent)  because  goodwill
amortization and certain  acquisition and merger expenses are not deductible for
federal  income tax purposes.  The effective tax rate for 1993 of 33 percent was
less than the statutory corporate federal income tax rate primarily because of a
reduction in the valuation allowance for net operating loss carryforwards.

     Dividends on preferred  stock  increased 88 percent to $3.0 million in 1994
from $1.6  million in 1993  primarily  due to the  dividend  on the 1994  Series
Preferred  Stock issued in connection  with the  Acquisition.  This increase was
partially  offset by the  elimination  of the  dividends  on the other issues of
preferred stock retired at the Acquisition date.

Investment Portfolio

     The  Company's  investment  strategy  is to:  (i)  maintain  a  diversified
predominantly  investment  grade fixed income  portfolio;  (ii) provide adequate
liquidity  to  meet  the  cash  flow  requirements  of  policyholder  and  other
obligations;  and (iii)  maximize  current  income and total  investment  return
through active investment management. Consistent with this strategy, investments
in fixed maturity  securities,  mortgage loans, policy loans and short-term debt
investments  collectively  comprised  99  percent  of the  Company's  investment
portfolio  at December  31, 1995.  The  remainder of the invested  assets was in
equity securities and other investments.  To increase its return on investments,
the Company from time to time lends securities in reverse repurchase  agreements
or dollar roll transactions.

                                                            18

<PAGE>


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

     On January 1, 1994,  the  Company  adopted  SFAS 115,  which  requires  the
Company  to  carry  actively  managed  fixed  maturity   securities  and  equity
securities  at fair  value  and the  unrealized  gain  or  loss is  recorded  in
shareholders'  equity  (see note 1 in the  consolidated  financial  statements).
Prior to adopting SFAS 115,  actively  managed fixed  maturity  securities  were
carried at the lower of amortized cost or fair value,  in the  aggregate.  There
was no  effect  on net  income  as a result  of  adopting  SFAS  115.  Since the
Acquisition, all of the Company's fixed maturity securities have been classified
as actively managed or trading account securities  consistent with the intent of
the new owner.  Fixed  maturity  and equity  investments  are  reported at their
estimated fair value in the consolidated  balance sheet at December 31, 1995 and
1994.

     The  Company's  investment  portfolio  has been  managed  by CCM  since the
Acquisition.  Prior to the Acquisition,  the Company  maintained a predominantly
investment  grade fixed maturity  investment  portfolio with the primary goal of
avoiding credit risk. As a result, fixed maturity investments on the Acquisition
date included  approximately  $2.0 billion of  mortgage-backed  securities which
comprised 50 percent of the Company's  fixed maturity  investments.  While these
securities  had minimal  credit risk they were subject to greater  interest rate
risk (as discussed  hereafter) than traditional fixed income  securities.  Since
the  Acquisition,  the Company has reduced its overall exposure to interest rate
risk by, in part, reducing  mortgage-backed security investments to $1.5 billion
at December 31, 1995, or 30 percent of fixed maturity securities,  and investing
proceeds  from  the sale of  mortgage-backed  securities  and new cash  flows in
intermediate  term  investment  grade corporate  securities.  The changes in the
fixed maturity  investment  portfolio  (including  cash  equivalents)  since the
Acquisition  are  summarized  in the  following  portfolio  statistics as of the
respective dates indicated:

<TABLE>
<CAPTION>
                                                                           1995                  1994
                                                                          -------        --------------------
                                                                          Dec. 31        Dec. 31     Sept. 30
                                                                          -------        -------     --------
              <S>                                                            <C>           <C>         <C>
              Yield to maturity (1)
                 Statutory.......................................            7.59%         7.71%       7.53%
                 GAAP............................................            8.23%         8.81%       8.75%
              Weighted average duration (2)......................          5.8 yrs       7.2 yrs     7.3 yrs
              Weighted average life (3)..........................          9.5 yrs      14.7 yrs    15.0 yrs
              Weighted average quality (3).......................               A+           AA-         AA-
<FN>
     (1)     Based on the amortized cost basis.  GAAP yields reflect the 
             application of purchase accounting at the Acquisition date.
             Purchase accounting is not applicable to statutory yields.
     (2)     Average adjusted modified duration weighted by market value.
     (3)     Weighted by market value.
</FN>
</TABLE>


     The Company believes that the changes made in its fixed maturity investment
portfolio  since the Acquisition  date advance its investment  goals of reducing
interest  rate risk  (without  materially  adding to credit risk) and  enhancing
liquidity  to meet the cash flow  requirements  of its  policyholders  and other
creditors. The Company currently does not anticipate further material investment
policy changes from those described above.

                                                            19

<PAGE>

     The amortized  cost and estimated  fair value of fixed  maturities  (all of
which were actively managed) at December 31, 1995 were as follows:

<TABLE>
<CAPTION>


                                                                                 Gross          Gross       Estimated
                                                                  Amortized   unrealized     unrealized       fair
                                                                    cost         gains         losses         value
                                                                    ----         -----         ------         -----
                                                                                (Dollars in millions)
     <S>                                                         <C>             <C>           <C>           <C>
     United States Treasury securities........................   $   95.0        $  7.8        $  -         $   102.8
     Obligations of states and political subdivisions
        and foreign government obligations....................       55.3           2.1           1.7            55.7
     Public utility securities................................      821.5         104.1            .2           925.4
     Other corporate securities...............................    2,304.6         189.9          11.9         2,482.6
     Mortgage-backed securities...............................    1,390.9         126.7           1.0         1,516.6
                                                                 --------       -------         -----       ---------

          Total fixed maturities..............................   $4,667.3        $430.6         $14.8        $5,083.1
                                                                 ========        ======         =====        ========
</TABLE>

     The following  table sets forth fixed maturity  investments at December 31,
1995, classified by rating categories  (designated categories include securities
with "+" or "-" ratings modifiers).  The category assigned is the highest rating
by Standard & Poor's or Moody's  Investors Service or, as to $130.1 million fair
value of fixed  maturities not rated by such firms,  the rating  assigned by the
NAIC.  For the  purposes  of this  table,  NAIC Class 1 is  included  in the "A"
rating; Class 2, "BBB"; and Class 3, "BB".
<TABLE>
<CAPTION>

                                                                                     Percent of
                                                                              ---------------------------
                                                                                 Fixed           Total
                      Investment rating                                       maturities      investments
                      -----------------                                       ----------      -----------
                      <S>                                                         <C>              <C>
                      AAA...................................................      31%              30%
                      AA....................................................      13               12
                      A.....................................................      29               27
                      BBB...................................................      24               23
                                                                                 ---              ---

                         Investment grade...................................      97               92
                      BB....................................................       3                3
                                                                                 ---              ---

                           Total fixed maturities...........................     100%              95%
                                                                                 ===               ==
</TABLE>

     Since the Acquisition, the level of below investment grade fixed maturities
remained  approximately  the  same,  but may  increase  in future  periods.  The
Company's  senior credit  facility limits the amount of below  investment  grade
securities to 7 percent of invested  assets.  These  securities  generally  have
greater risks than other corporate debt investments, including risk of loss upon
default by the  borrower,  and are often  unsecured  and  subordinated  to other
creditors.   Below   investment  grade  issuers  usually  have  high  levels  of
indebtedness  and are more  sensitive to adverse  economic  conditions,  such as
recession or increasing  interest rates, than are investment grade issuers.  The
Company  is aware  of these  risks  and  monitors  its  below  investment  grade
securities  closely.  At December 31, 1995, the Company's below investment grade
corporate  fixed  maturities  had an  amortized  cost of $162.7  million  and an
estimated fair value of $168.5 million.

     The  Company,   in  conjunction  with  CCM,   periodically   evaluates  the
creditworthiness  of each issuer  whose  securities  are held in the  portfolio.
Special  attention is paid to those securities whose market values have declined
materially  for reasons  other than changes in interest  rates or other  general
market conditions.  The Company considers available  information to evaluate the
realizable value of the investment,  the specific  condition of the issuer,  and
the  issuer's  ability  to  comply  with the  material  terms  of the  security.
Information  reviewed may include the recent  operational  results and financial
position of the issuer,  information  about its industry,  recent press releases
and other information.  If evidence does not exist to support a realizable value
equal to or greater than the carrying  value of the  investment and such decline
in market value is determined to be other than  temporary,  the Company  reduces
the carrying  amount to its net  realizable  value,  which  becomes the new cost
basis,  and the amount of the  reduction  is  reported as a realized  loss.  The
Company  recognizes  any  recovery  of such  reductions  in the cost basis of an
investment as a realized gain only upon the sale, repayment or other disposition
of the investment.  During 1995 and 1994, the Company  recorded  realized losses
for investment writedowns of $7.1 million and $1.2 million,  respectively,  as a
result of changes in the  financial  condition  of an issuer and  changes in the
value of the  underlying  collateral,  which caused the Company to conclude that
the decline in fair value of such investments was

                                                            20

<PAGE>

other than temporary.  The Company's investment portfolio is subject to the risk
of further  declines in  realizable  value,  however,  the  Company  attempts to
mitigate  this risk through the  diversification  and active  management  of its
portfolio.

     The Company had no fixed  maturity  investments in technical or substantive
default as of December 31, 1995. There were no fixed maturity  investments about
which the Company had serious  doubts as to the ability of the issuers to comply
with the contractual terms of their obligations on a timely basis.

     The  Company's  policy  is to  discontinue  the  accrual  of  interest  and
eliminate all previous interest accruals for defaulted  securities,  if based on
the Company's  assessment such amounts will not be ultimately  realized in full.
Investment  income  forgone due to defaulted  securities was $.5 million and $.7
million for the years ended December 31, 1995 and 1993, respectively.  There was
no forgone investment income in the 1994 periods.

     Proceeds from the sales of investments  (principally fixed maturities) were
$2.8 billion for the year ended  December 31, 1995.  Such sales  resulted in net
realized  gains of $154.9  million and trading gains of $1.5  million.  Proceeds
from the sales of investments  (principally  fixed  maturities) were $.5 billion
for the three  months  ended  December  31,  1994.  Such sales  resulted  in net
realized  gains of $1.7 million and trading  losses of $.8 million.  These sales
were  the  result  of  a  more  active  portfolio  management  by  CCM  and  the
implementation of strategies discussed above.

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

     Proceeds  from sales of fixed  maturity  investments  during 1993 were $2.2
billion and resulted in net realized  gains of $23.0 million.  These  securities
were  principally  sold to create taxable capital gains to offset capital losses
prior to the expiration of the capital loss carryforward period.

     At December 31, 1995, fixed maturity  investments included $1.5 billion (30
percent  of  the  fixed  maturity   investment   portfolio)  of  mortgage-backed
securities  of  which  $941.9   million  were  CMOs  and  $574.7   million  were
pass-through  securities.  CMOs are securities  backed by pools of  pass-through
securities  and/or  mortgages  that are  segregated  into sections or "tranches"
which provide for  sequential  retirement of principal  rather than the pro rata
share of  principal  return  which  occurs  through  regular  monthly  principal
payments on pass-through securities.

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

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


                                                            21

<PAGE>


     The following table sets forth the par value,  amortized cost and estimated
fair value of  mortgage-backed  securities  including CMOs at December 31, 1995,
summarized by interest rates on the underlying collateral at December 31, 1995:

<TABLE>
<CAPTION>

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

               <S>                                                                      <C>           <C>          <C>
               Below 7 percent.....................................................     $  401.8      $  361.1     $  395.6
               7 percent - 8 percent...............................................        849.0         777.2        845.5
               8 percent - 9 percent...............................................        220.9         201.6        222.6
               9 percent and above.................................................         57.1          51.0         52.9
                                                                                        --------      --------     --------

                    Total mortgage-backed securities...............................     $1,528.8      $1,390.9     $1,516.6
                                                                                        ========      ========     ========
</TABLE>

     The amortized cost and estimated fair value of  mortgage-backed  securities
including  CMOs at December 31, 1995,  summarized  by type of security,  were as
follows:

<TABLE>
<CAPTION>

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

<S>                                                                             <C>           <C>             <C>
Pass-throughs and sequential and targeted amortization classes...............   $  994.5      $1,064.0         21%
Support classes..............................................................       56.1          66.6          1
Accrual (Z tranche) bonds....................................................       31.9          37.6          1
Planned amortization classes and accretion directed bonds....................      182.9         208.5          4
Subordinated classes.........................................................      125.5         139.9          3
                                                                                --------      --------         --

                                                                                $1,390.9      $1,516.6         30%
                                                                                ========      ========         ==
</TABLE>

     Pass-throughs and sequential and targeted amortization classes have similar
prepayment  variability.  Pass-throughs  have  historically  provided  the  best
liquidity  in  the  mortgage-backed  securities  market  and  provide  the  best
price/performance  ratio in a highly volatile  interest rate  environment.  This
type of  security  is also  frequently  used as  collateral  in the dollar  roll
market.  Sequential classes pay in a strict sequence with all principal payments
received  by the CMO paid to the  sequential  tranches  in  order  of  priority.
Targeted  amortization classes provide a modest amount of prepayment  protection
when  prepayments  on the underlying  collateral  increase from those assumed at
pricing and thus offer slightly better call  protection than sequential  classes
and pass-throughs.

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

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

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

                                                            22

<PAGE>

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

     At December  31,  1995,  the  mortgage  loan  portfolio  of the Company was
diversified  across 74 properties with an average loan size of approximately $.9
million.  Approximately  99  percent of the  mortgage  loan  balance  relates to
commercial  properties  including  retail,   multifamily  residential,   office,
industrial,  nursing home, restaurant and other properties.  Less than 2 percent
of the mortgage loan balance was noncurrent at December 31, 1995.  There were no
realized losses on mortgage loans during 1995. At December 31, 1995, the Company
had a loan loss reserve of $1.4 million.

Liquidity and Capital Resources

     Insurance Operations

     The Company's annuity and life insurance  business  generally  provides the
Company's   insurance   subsidiaries  with  positive  cash  flows  from  premium
collections  and  investment  income.  Cash  flows  from  insurance   subsidiary
financing  activities  principally result from the excess of premium collections
from annuities and  interest-sensitive  insurance contracts over related benefit
payments,  including  withdrawal and surrender payments.  Changes in the account
balances for  insurance  liabilities  accounted  for as universal  life-type and
investment-type  contracts  (primarily  deferred  annuities)  (see note 1 in the
consolidated  financial  statements) for the three years ended December 31, 1995
are summarized as follows:

<TABLE>
<CAPTION>

                                                                          Year Ended December 31,
                                                                   ---------------------------------------
                                                                   1995             1994              1993
                                                                   ----             ----              ----
                                                                              (Dollars in millions)
<S>                                                              <C>              <C>               <C>
Account balances, beginning of period.....................       $4,677.9         $3,904.8          $3,018.4
   Annuity deposits.......................................          777.2          1,080.3           1,016.0
   Life insurance deposits................................           19.9             19.3              19.0
   Interest credited, including first year bonus interest.          271.4            232.4             200.8
   Policy fund and surrender charges assessed.............          (29.6)           (24.3)            (20.1)
   Withdrawals and surrender payments.....................         (766.2)          (539.2)           (309.8)
   Other reserve adjustments..............................             -               4.6             (19.5)
                                                                 --------         --------         ---------

Account balances, end of period...........................       $4,950.6         $4,677.9          $3,904.8
                                                                 ========         ========          ========

Net cash flows (total deposits less withdrawal
   and surrender payments)................................       $   30.9         $  560.4          $  725.2
                                                                 ========         ========          ========
</TABLE>

     Growth in annuity  deposits began to slow in 1994 and declined in 1995 as a
result of several  factors.  The demand for  individual  fixed annuity  products
offered by all  insurance  companies  decreased  during 1995.  Such  decrease is
believed to be  attributable  to increased  competition  from  products  such as
mutual  funds,  traditional  bank  investments,  variable  annuities  and  other
investment and retirement funding  alternatives as a result of a flattened yield
curve and rising  equity  markets.  Additionally,  new  annuity  sales have been
negatively impacted by a reduction of American Life and Casualty's A.M. Best and
Standard & Poor's  claims-paying  ratings to "A-" as a result of the Acquisition
and related financing transactions. These rating declines have directly affected
American Life and Casualty's  competitive position in the financial  institution
marketplace where many financial institutions require an insurer's ratings to be
at least  "A"  resulting  in a loss of  certain  former  customers  and  forgone
opportunities for new sales.

     The  increases  in policy  withdrawals  and  surrender  payments  generally
correspond to the aging and growth of the Company's  annuity  business in force,
and to a certain extent, during 1995 and the second half of 1994, the reductions
in the Company's ratings described in the previous paragraph.  In addition,  the
Company has experienced increases in policyholder  utilization of the systematic
withdrawal  features in several of its annuity policies and a moderate  increase
in surrenders and  withdrawals as a result of interest rates  increasing  during
1994 and the first quarter of 1995 which has increased the yields on alternative
investments.

     Total  withdrawals and surrenders  were 14.2 percent,  11.2 percent and 9.6
percent of the average cash values  outstanding  during the years ended December
31,  1995,  1994 and  1993,  respectively.  Withdrawal  and  surrender  payments
accelerated in 1994 and 1995 primarily due to a certain policy form  principally
issued during 1988 through 1990 whose  surrender  charge declined from 4 percent
at  the  fifth  policy  anniversary  date  to 0  percent  at  the  sixth  policy
anniversary date. As these policies reached their sixth anniversary,  surrenders
occurred.  The  Company  expects  the  trend  of  accelerated   withdrawals  and
surrenders of this product to subside over the

                                                            23

<PAGE>

next 12 months since sales of this product  peaked in the second quarter of 1989
and were effectively discontinued after June 30, 1990. At December 31, 1995, the
aggregate  account balances still in force for this product were $651.5 million,
of which $152.9 million still carried a surrender  charge of at least 4 percent.
With respect to such product,  the Company's  recent  experience  indicates that
approximately  50 percent of the  account  balances  that still have a surrender
charge in place at December 31, 1995,  will surrender  within one year after the
affected policies reach their sixth anniversary.  There can be no assurance that
surrenders of such account balances will not exceed 50 percent in the future.

     Substantially all of the Company's annuity products have a surrender charge
feature  designed to reduce early withdrawal or surrender of the policies and to
partially  compensate the Company for its costs if policies are withdrawn early.
Surrender  charge periods on annuity  policies  currently being issued generally
range  from five  years to 12 years  with 90  percent  or more of such  policies
issued  during 1994 and 1995 having a surrender  charge period of eight years or
more. The initial  surrender charge on annuity policies ranges from 6 percent to
12 percent of the accumulation value and generally  decreases by approximately 1
to 2 percentage points per year during the surrender charge period.

     The following table summarizes the Company's  deferred annuity  liabilities
at December 31, 1995 and 1994, and sales for the years then ended, respectively,
by surrender charge category.

<TABLE>
<CAPTION>

                                               December 31, 1995                               December 31, 1994
                                      --------------------------------------       --------------------------------------
                                      Annuity                                      Annuity
Surrender Charge %                    Deposits     %       Liabilities    %        Deposits    %     Liabilities      %
- ------------------                    --------   ----      -----------  ----       --------   ---    -----------      --
                                                                         (Dollars in millions)
<S>                                    <C>          <C>   <C>            <C>      <C>           <C>     <C>           <C>  
No surrender charge.................   $   .2       *     $  986.1       21%      $   2.1       *       $  827.0      19%
1 to 3.9 percent....................      -         -        317.2        7             -       -          450.2      10
4 to 6.9 percent....................      6.4       1        555.7       12           9.2       1          588.3      13
7 to 9.9 percent....................     64.4       9        605.4       13         145.1      14          610.7      14
10 to 11.9 percent..................    371.3      51      1,059.6       22         551.0      53          907.1      20
12 percent and greater..............    285.9      39      1,192.4       25         327.4      32        1,061.5      24
                                      -------    ----     --------     ----       -------     ---        -------      --

                                       $728.2     100%    $4,716.4      100%     $1,034.8     100%      $4,444.8     100%
                                       ======     ===     ========      ===      ========     ===       ========     ===
<FN>
* less than 1 percent
</FN>
</TABLE>

     The  increase  in  deferred  annuity  liabilities  that can be  surrendered
without  penalty is principally  attributable to the policy form discussed above
where the  surrender  charge  declines  from 4 percent to 0 percent on the sixth
policy anniversary.

     Most of the  Company's  assets are invested in bonds and other  securities,
substantially all of which are readily marketable.  Although there is no present
need or intent to dispose  of such  investments,  the  Company  could  liquidate
portions of its investments or use them to facilitate  borrowings  under reverse
repurchase  agreements if such a need arose. At December 31, 1995, the Company's
portfolio of bonds,  notes and redeemable  preferred stocks had an aggregate net
unrealized gain of $415.8 million.

     Parent Holding Companies

     The  Acquisition of the Company by Partnership II and related  transactions
were funded with $45.9 million in cash  contributions  made to Partnership II by
its partners,  which was  effectively  contributed to the Company as part of the
Acquisition, $57 million in cash from the issuance in a private placement of the
1994  Series  Preferred  Stock and $320  million  in cash from the  issuance  of
long-term debt by American Life Holding.


                                                            24

<PAGE>

     The aggregate  proceeds from the  Acquisition  financing of $422.9  million
(excluding  $30  million  not yet  borrowed  to be used in  connection  with the
Savings Bank Litigation) were used as follows (dollars in millions):

<TABLE>

         <S>                                                                            <C>
         Pay the cash consideration to acquire the Company..........................    $314.1
         Repay bank indebtedness of a subsidiary of the Company.....................      55.5
         Purchase a surplus note from American Life and Casualty....................      24.0
         Transaction fees and expenses..............................................      15.7
         Cash retained..............................................................      13.6
                                                                                        ------

                                                                                        $422.9
                                                                                        ======
</TABLE>

     The cash  consideration  to acquire the Company  included $69.0 million for
the conversion of the  Convertible  Debentures.  As of December 31, 1995,  $54.0
million  principal  amount of the Convertible  Debentures had been converted and
$15.0 million principal amount remained outstanding. In addition, the Company is
obligated to pay the holders of the  Contingent  Payment Rights or the holder of
the 1988 Series  Preferred  Stock  (depending on the outcome of the Savings Bank
Litigation) upon conversion of the 1988 Series Preferred Stock, an amount of not
less than approximately $30 million.  Funds to make these payments are available
under the Company's Senior Credit Facility as discussed hereafter.

     In the fourth  quarter  of 1995,  AGP  completed  the  following  financing
transactions: (i) sold 2,142,857 shares of its common stock for $30.0 million in
a private placement transaction; (ii) made a $30.0 million unscheduled principal
payment on the then  outstanding  senior term loan;  (iii) executed a new credit
facility  to provide  for  aggregate  borrowings  of up to $225.0  million  (the
"Senior  Credit  Facility");  and (iv)  borrowed  $125 million  under the Senior
Credit  Facility and repaid in full the  remaining  principal  balance under the
then outstanding senior term loan. Eighty percent of the common shares sold were
purchased by  Partnership  II and the remaining  shares were  purchased by other
holders of the  Company's  common  stock.  The proceeds from the issuance of the
shares were used to make a $30.0 million  capital  contribution to American Life
Holding to enable  American Life Holding to prepay its previous  existing senior
term loan.  The general terms and  conditions of the Senior Credit  Facility are
discussed in note 6 of the accompanying  consolidated financial statements.  The
Company  believes the Senior Credit  Facility  provides  greater  flexibility to
American  Life Holding than the prior senior term loan because the Senior Credit
Facility:  (i) provides  additional  available working capital by increasing the
aggregate  maximum  borrowings to $225.0 million;  (ii) provides for a revolving
credit facility; (iii) provides for more favorable interest rates; (iv) has less
restrictive covenants; and (v) has a more favorable repayment schedule.

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

     AGP has no direct ownership interest in the insurance subsidiaries and must
rely on dividends  from American Life Holding and payments under the tax sharing
agreement with its subsidiaries to fund its operating expenses and any dividends
or interest  expense it may seek or be obligated to pay. Since the  Acquisition,
AGP's  direct  obligations  for  dividends  on  preferred  stock and interest on
indebtedness  have been  substantially  reduced as a result of the retirement of
certain  preferred  stock as part of the Acquisition and the conversion of $54.0
million principal amount of the Convertible Debentures. AGP remains obligated to
pay interest on the remaining $15.0 million principal balance of the Convertible
Debentures as long as such amounts remain outstanding.

     At December  31,  1995,  American  Life  Holding had $150 million of senior
subordinated  notes  outstanding  and $125 million in  outstanding  indebtedness
under the Senior Credit Facility.  AGP and its subsidiaries may incur additional
indebtedness in the future,  subject to the limitations  contained in the Senior
Credit Facility and the indenture for the senior subordinated  indebtedness.  In
addition,  the Senior Credit Facility and the indenture  contain  limitations on
the ability of  American  Life  Holding to pay  dividends  on its capital  stock
(other than the two series of its redeemable  preferred  stock  discussed in the
following  paragraph),  which  could  impact  AGP's  access to funds to meet its
obligations. Under the most restrictive covenants of the Senior Credit Facility,
American Life Holding is limited to paying  dividends of $.5 million per year to
AGP. In the event that the Company is  required to pay unpaid  dividends  on the
1988 Series  Preferred  Stock,  limitations in the Senior Credit  Facility would
require the Company  (absent a waiver from the lenders) to seek sources of funds
other than  dividends  from  American  Life  Holding or  borrowing.  The Company
believes it will have sufficient resources to pay such preferred stock dividends
if payment becomes necessary.
                                                            25

<PAGE>

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


     The payment of dividends and other  distributions,  including  surplus note
payments,  by American  Life and Casualty are subject to  regulation by the Iowa
Insurance Division.  Currently,  American Life and Casualty may pay dividends or
make  other  distributions  without  the prior  approval  of the Iowa  Insurance
Division, unless such payments, together with all other such payments within the
preceding 12 months,  exceed the greater of (1) American Life and Casualty's net
gain from  operations  (excluding net realized  capital gains or losses) for the
preceding  calendar  year or (2) 10  percent  of its  statutory  surplus  at the
preceding  December  31. For 1996,  up to $31.0  million can be  distributed  as
dividends or surplus note payments  without prior approval of the Iowa Insurance
Division. In addition,  dividends and surplus note payments may be made only out
of earned  surplus,  and all surplus note payments are subject to prior approval
by regulatory  authorities.  Vulcan Life, which is subject to similar regulatory
limitations on its ability to pay dividends,  has not paid a dividend during the
entire  period of time it has been a  subsidiary  of the  Company  and no future
dividend payments by Vulcan Life are currently contemplated.

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

     The  transfer  of funds by the  Company's  insurance  subsidiaries  is also
restricted by certain  covenants in the Company's loan agreements  which,  among
other things,  require American Life and Casualty to maintain  statutory capital
and surplus (including the asset valuation and interest maintenance reserves) of
$250 million. Under the most restrictive of these limitations,  $24.2 million of
earned  surplus at December  31, 1995 would be  available  for  distribution  by
American  Life and Casualty to American Life Holding in the form of dividends or
other distributions.

     Statutory  accounting  practices  prescribed or permitted for the Company's
insurance  subsidiaries  differ  in  many  respects  from  those  governing  the
preparation of financial statements under GAAP. Accordingly, statutory operating
results and statutory capital and surplus may differ  substantially from amounts
reported  in the GAAP basis  financial  statements  for  comparable  items.  The
Company's insurance  subsidiaries follow certain permitted statutory  accounting
practices  which are not  specifically  prescribed  in state laws,  regulations,
general  administrative  rules or  various  NAIC  publications.  Such  permitted
practices do not enhance statutory  surplus.  Further,  the Company's  insurance
subsidiaries do not have any reinsurance  agreements generally known as "surplus
relief  reinsurance"  which have the effect of increasing  statutory  surplus at
inception  and reducing  statutory  surplus in  subsequent  years as amounts are
recaptured by reinsurers.  Information  as to statutory  capital and surplus and
statutory net income for the Company's insurance  subsidiaries as of and for the
years  ended  December  31,  1995  and  1994,  is  included  in  note  14 in the
accompanying consolidated financial statements.

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


                                                            26

<PAGE>


Federal Income Tax Legislation

     The  annuity  products  marketed  and issued by the Company  enjoy  certain
income tax advantages as compared to certain other savings  investments  such as
certificates  of deposit and taxable  bonds.  One important tax advantage is the
deferral of income  taxation on any increases in the contract  values during the
accumulation  phase of these annuity products as opposed to the current taxation
of all earnings that is imposed on many other savings and  investment  products.
In the event that the federal income tax laws are changed such that  accumulated
earnings on annuity  products do not enjoy the tax deferral  described above, or
such that additional savings and investment products were to achieve similar tax
deferral  status,  or such that tax rates were  significantly  lower so that the
annuitant's ability to defer tax on annuity earnings was no longer a significant
factor for the  policyholder,  consumer demand for the affected annuity products
could  decline  materially  or be  eliminated.  From time to time,  Congress has
considered proposals to revise or eliminate this tax deferral.  There is no such
proposal  currently  pending in  Congress,  nor has the  current  administration
announced any  consideration  of such proposals.  If legislation were enacted to
eliminate  the tax deferral for certain  annuities,  such a change would have an
adverse effect on the ability of the Company to sell certain annuities.

Inflation

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

                                                            27

<PAGE>



ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

<TABLE>
<CAPTION>

                   Index to Consolidated Financial Statements

                                                                                                                  Page
                                                                                                                  ----
<S>                                                                                                                <C>
Report of Management.......................................................................................        29

Report of Independent Accountants on the Consolidated Financial Statements as of
     December 31, 1995 and 1994,  and for the year ended  December 31, 1995, the
     three months ended December 31, 1994, and the nine months ended
     September 30, 1994....................................................................................        30

Report of Independent Auditors for the year ended December 31, 1993........................................        31

Consolidated Balance Sheet.................................................................................        32

Consolidated Statement of Operations.......................................................................        34

Consolidated Statement of Shareholders' Equity.............................................................        36

Consolidated Statement of Cash Flows.......................................................................        38

Notes to Consolidated Financial Statements.................................................................        40
</TABLE>

                                                            28

<PAGE>



                              REPORT OF MANAGEMENT


To Our Shareholders


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

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

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

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






           Jon P. Newsome                              Rollin M. Dick
 President and Chief Executive Officer            Executive Vice President and
                                                    Chief Financial Officer

                                                            29

<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS



Shareholders and Board of Directors
American Life Group, Inc.

     We have audited the  accompanying  consolidated  balance  sheet of American
Life Group, Inc.  (formerly known as The Statesman Group, Inc.) and subsidiaries
as of December 31, 1995 and 1994,  and the related  consolidated  statements  of
operations, shareholders' equity, and cash flows for the year ended December 31,
1995,  and the three  months ended  December 31, 1994.  We have also audited the
accompanying  consolidated  statements of operations,  shareholders'  equity and
cash flows of American  Life Group,  Inc. and  subsidiaries  for the nine months
ended September 30, 1994 based on the historical predecessor basis applicable to
periods  prior to the  acquisition  of the  Company  (see Note 1 of the notes to
consolidated financial statements regarding the September 29, 1994 acquisition).
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

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

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







                                                 COOPERS & LYBRAND L.L.P.


Indianapolis, Indiana
February 23, 1996


                                                            30

<PAGE>


                         REPORT OF INDEPENDENT AUDITORS



The Shareholders and Board of Directors
American Life Group, Inc.

     We have audited the  accompanying  consolidated  statements of  operations,
shareholders'  equity,  and cash flows of American  Life Group,  Inc.  (formerly
known as The Statesman Group, Inc.) and subsidiaries for the year ended December
31, 1993.  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 audit.

     We conducted  our audit 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 audit provides a reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated results of operations
and cash flows of American Life Group,  Inc. and subsidiaries for the year ended
December 31, 1993, in conformity with generally accepted accounting principles.







                                                      ERNST & YOUNG LLP


Des Moines,  Iowa  
January 27, 1994,  except for the 
August 8, 1995  one-for-two stock
split as to which the date is August 9, 1995

                                                            31

<PAGE>

<TABLE>
<CAPTION>


                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                                CONSOLIDATED BALANCE SHEET
                                                December 31, 1995 and 1994
                                                   (Dollars in millions)

                                                          ASSETS

                                                                                                1995           1994
                                                                                                ----           ----
<S>                                                                                          <C>             <C>
Investments:
   Actively managed fixed maturities at fair value (amortized cost:
      1995 - $4,667.3; 1994 - $4,144.0)..................................................... $5,083.1        $4,100.1
   Equity securities at fair value (cost: 1995 - $16.5; 1994 - $19.7).......................     18.8            18.9
   Credit-tenant loans......................................................................     13.6             -
   Mortgage loans...........................................................................     64.6            64.7
   Policy loans.............................................................................     62.9            59.7
   Short-term investments...................................................................    102.3            53.6
   Other invested assets....................................................................     18.2            22.7
                                                                                            ---------        --------

        Total investments...................................................................  5,363.5         4,319.7

Accrued investment income ..................................................................     80.8            71.3
Cost of policies purchased..................................................................    250.1           447.8
Cost of policies produced...................................................................     77.6            25.0
Income tax assets...........................................................................      -             130.4
Property and equipment (net of accumulated depreciation: 1995 - $1.1; 1994 - $.3) ..........      8.9            11.7
Cash segregated for the conversion of 6-1/4% debentures.....................................      -              24.2
Securities segregated for the future redemption of redeemable preferred stock
  of a subsidiary...........................................................................     39.2            36.2
Goodwill ( net of accumulated amortization: 1995 - $11.3; 1994 - $2.2)......................    348.9           353.2
Other assets................................................................................     33.1            30.2
                                                                                             --------        --------

        Total assets........................................................................ $6,202.1        $5,449.7
                                                                                             ========        ========














                                                 (Continued on next page)








<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>

                                                            32

<PAGE>

<TABLE>
<CAPTION>


                                        AMERICAN LIFE GROUP,  INC. AND SUBSIDIARIES

                                          CONSOLIDATED BALANCE SHEET (Continued)
                                                December 31, 1995 and 1994
                                      (Dollars in millions, except per share amounts)

                                           LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                                               1995           1994
                                                                                               ----           ----
<S>                                                                                          <C>             <C>
Liabilities:
   Insurance liabilities.................................................................... $5,148.7        $4,843.8
   Income tax liabilities...................................................................     38.1             -
   Investment borrowings....................................................................    130.7             -
   Contingent consideration payable upon determination of
     the Savings Bank Litigation (see note 9)...............................................     30.1            30.1
   Other liabilities........................................................................     65.6            65.0
   Accounts payable to affiliates...........................................................      1.2             2.1
   Notes payable............................................................................    282.5           330.0
                                                                                             --------        --------

        Total liabilities...................................................................  5,696.9         5,271.0

Minority interest, primarily redeemable preferred stock of a subsidiary.....................     99.6            99.6

Shareholders' equity:
   Series Preferred Stock $1 Par...........................................................      66.6            58.9
   Common stock, $1 par value, and additional paid-in capital;
     35,000,000 shares authorized; outstanding:
     1995 - 13,442,075 shares; 1994 - 11,299,218 shares.....................................     75.9            45.9
   Unrealized appreciation (depreciation) of securities:
     Fixed maturity securities (net of applicable deferred income taxes:
        1995 - $105.0; 1994 - $(15.4))......................................................    194.9          (28.5)
     Other investments (net of applicable deferred income taxes:
        1995 - $.8; 1994 - $(.3))...........................................................      1.5            (.5)
   Retained earnings........................................................................     66.7            3.3
                                                                                             --------       --------

        Total shareholders' equity..........................................................    405.6           79.1
                                                                                             --------       --------

        Total liabilities and shareholders' equity.......................................... $6,202.1       $5,449.7
                                                                                             ========       ========


















<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>


                                                            33

<PAGE>

<TABLE>
<CAPTION>


                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENT OF OPERATIONS
                                      (Dollars in millions, except per share amounts)
                                                                                                 Predecessor Basis
                                                                                            ---------------------------
                                                                           Three months     Nine months
                                                           Year ended         ended           ended         Year ended
                                                          December 31,     December 31,    September 30,    December 31,
                                                              1995             1994            1994           1993
                                                              ----             ----            ----           ---- 
<S>                                                        <C>              <C>              <C>             <C>
Revenues:
    Insurance policy income.............................   $  58.1          $  13.6          $ 40.2          $  50.0
    Net investment income...............................     415.6             92.8           250.8            304.8
    Net trading income (losses) ........................       1.5              (.8)             -                -
    Net realized gains (losses).........................     147.8              1.2           (16.8)            18.9
    Other  .............................................       6.3              2.1             4.3              5.5
                                                           -------           ------          ------          -------

         Total revenues.................................     629.3            108.9           278.5            379.2
                                                           -------           ------          ------          -------

Benefits and expenses:
    Insurance policy benefits...........................      28.7              6.0            16.7             25.6
    Change in future policy benefits....................       4.4              3.4             9.4              6.1
    Interest expense on annuities and financial products     258.8             61.3           158.8            195.9
    Interest expense on notes payable...................      33.8              8.8             6.7              6.1
    Interest expense on investment borrowings...........       7.7               -              2.8               -
    Amortization of cost of policies purchased
      and cost of policies produced:
         Related to operations..........................      33.2              6.7            29.7             31.7
         Related to realized gains .....................      83.3               -              2.8              9.8
    Amortization of goodwill............................       9.1              2.2              -                -
    Acquisition, merger and other nonrecurring expenses        5.4               -              7.2               -
    Other operating costs and expenses..................      31.1              8.0            25.8             35.5
                                                           -------           ------          ------          -------

         Total benefits and expenses....................     495.5             96.4           259.9            310.7
                                                           -------           ------          ------          -------

         Income before income taxes, minority
           interest and extraordinary charge............     133.8             12.5            18.6             68.5

Income tax expense......................................      49.9              5.1             6.7             22.4
                                                           -------           ------          ------          -------

         Income before minority interest and
           extraordinary charge.........................      83.9              7.4            11.9             46.1

Minority interest-primarily dividends on preferred
    stock of subsidiary.................................       8.8              2.2             6.7              8.8
                                                           -------           ------          ------          -------

         Income before extraordinary charge.............      75.1              5.2             5.2             37.3

Extraordinary charge on extinguishment of debt,
    net of income tax benefit...........................       4.0               -               -                -
                                                           -------           ------          ------          -------

         Net income.....................................      71.1              5.2             5.2             37.3

Dividend requirements of Series Preferred Stock
    $1 Par, net of income tax benefit...................       7.7              1.9             1.1              1.6
                                                           -------           ------          ------          -------

         Net income applicable to common stock..........   $  63.4           $  3.3          $  4.1          $  35.7
                                                           =======           ======          ======          =======

                            (Continued on next page)

<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>
                                                            34

<PAGE>

<TABLE>
<CAPTION>



                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                     CONSOLIDATED STATEMENT OF OPERATIONS (Continued)


                                                                                                Predecessor Basis
                                                                                         ----------------------------
                                                                       Three months       Nine months
                                                        Year ended         ended             ended        Year ended
                                                       December 31,    December 31,      September 30,   December 31,
                                                           1995            1994              1994            1993
                                                           ----            ----              ----            ----
<S>                                                      <C>               <C>              <C>            <C>
Earnings per common share:
    Primary:
      Weighted average shares outstanding...........     11,487,000        11,299,000       7,100,000      7,161,000
      Earnings before extraordinary charge..........          $5.87              $.30            $.58          $4.98
      Extraordinary charge..........................            .35                -               -              -
                                                              -----              ----            ----          -----

           Net income...............................          $5.52              $.30            $.58          $4.98
                                                              =====              ====            ====          =====

    Fully diluted:
      Weighted average shares outstanding...........     11,487,000        11,299,000       7,100,000     10,556,000
      Earnings before extraordinary charge..........          $5.87              $.30            $.58          $3.69
      Extraordinary charge..........................            .35               -                -              -
                                                              -----              ----            ----          -----

           Net income...............................          $5.52              $.30            $.58          $3.69
                                                              =====              ====            ====          =====
































<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>

                                                            35

<PAGE>

<TABLE>
<CAPTION>



                                        AMERICAN LIFE GROUP,  INC. AND SUBSIDIARIES

                                      CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                      (Dollars in millions, except per share amounts)

                                                                                                    Predecessor Basis
                                                                                               --------------------------
                                                                               Three months    Nine months
                                                                 Year ended        ended          ended        Year ended
                                                                December 31,   December 31,   September 30,   December 31,
                                                                    1995           1994           1994            1993
                                                                    ----           ----           ----            ----
<S>                                                                 <C>           <C>             <C>               <C>
Series Preferred Stock $1 Par:
   Balance, beginning of period...............................      $58.9         $57.0           $  .3             $ .3
     Retirement of 1976 Series Preferred
        Stock pursuant to Acquisition.........................         -             -              (.2)              -
     1994 Series Preferred Stock issued.......................         -             -             45.7               -
     Allocation to 1994 Series Preferred Stock
        from additional paid-in capital.......................         -             -             11.3               -
     Distribution of paid-in-kind dividend on
        1994 Series Preferred Stock...........................        7.4            -               -                -
     Change in accrued dividend on 1994 Series
        Preferred Stock.......................................         .3           1.9              -                -
     Other ...................................................         -             -              (.1)              -
                                                                    -----         -----          ------            -----

   Balance, end of period.....................................      $66.6         $58.9           $57.0            $  .3
                                                                    =====         =====          ======            =====

Common stock and additional paid-in capital:
   Balance, beginning of period...............................      $45.9         $45.9           $65.9            $62.0
     Issuance of common stock.................................       30.0            -               -                -
     Stock dividend...........................................         -             -               -               9.4
     Cost of shares acquired..................................         -             -              (.6)            (6.2)
     Amounts related to stock option plans and
        employee benefit plans................................         -             -             (3.4)              .1
     Exchange of 1987 Series II Preferred Stock...............         -             -               -                .4
     Tax benefit related to issuance of shares
        under stock option plans..............................         -             -              3.2               .2
     Conversion of 6-1/4% debentures..........................         -             -              2.5               -
     Retirement of common and preferred stock
        pursuant to Acquisition ..............................         -             -            (67.6)              -
     Issuance of common stock to Partnership II...............         -             -             45.9               -
     Issuance of common stock to holders of the 1994
        Series Preferred Stock................................         -             -             11.3               -
     Allocation of additional paid-in capital to 1994
        Series Preferred Stock................................         -             -            (11.3)              -
                                                                    -----        ------           -----            -----

   Balance, end of period.....................................      $75.9         $45.9           $45.9            $65.9
                                                                    =====         =====           =====            =====

Unrealized appreciation (depreciation) of securities:
   Fixed maturity securities:
     Balance, beginning of period ............................     $(28.5)       $   -          $    -            $  -
        Adoption of FASB Statement 115 .......................         -             -             38.2              -
        Change in unrealized appreciation (depreciation)......      223.4         (28.5)         (188.9)             -
        Elimination of balance pursuant to Acquisition........         -            -             150.7              -
                                                                   ------        ------          ------           -----

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


                            (Continued on next page)


<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>
                                                            36

<PAGE>

<TABLE>
<CAPTION>




                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (Continued)
                                      (Dollars in millions, except per share amounts)

                                                                                                Predecessor Basis
                                                                                            ----------------------------
                                                                            Three months    Nine months
                                                             Year ended         ended          ended          Year ended
                                                            December 31,    December 31,   September 30,     December 31,
                                                                1995            1994           1994              1993
                                                                ----            ----           ----              ----
<S>                                                            <C>              <C>          <C>                <C>
   Other investments:
     Balance, beginning of period.........................     $  (.5)          $   -        $  (.3)            $ (1.5)
        Change in unrealized appreciation (depreciation)          2.0             (.5)         (1.3)               1.2
        Elimination of balance pursuant to Acquisition....         -               -            1.6                 -
                                                               ------           -----        ------             ------

     Balance, end of period...............................     $  1.5           $ (.5)       $   -              $  (.3)
                                                               ======           =====        ======             ======

Retained earnings:
   Balance, beginning of period...........................     $  3.3           $  -         $ 79.4             $ 53.0
     Net income...........................................       71.1             5.2           5.2               37.3
     Dividends:
        Preferred stock (paid in cash)....................         -               -           (1.4)              (1.0)
        Preferred stock (payable in additional shares)....       (7.7)           (1.9)           -                  -
        Common stock (paid in cash).......................         -               -           (1.3)               (.6)
        Common stock (paid in additional shares)..........         -               -             -                (9.4)
     Tax benefit on 1987 Series II Preferred
        Stock dividends...................................         -               -             .1                 .1
     Elimination of balance pursuant to Acquisition.......         -               -          (82.0)                -
                                                               ------           -----        ------             ------

   Balance, end of period.................................     $ 66.7           $ 3.3        $  -               $ 79.4
                                                               ======           =====        ======             ======

   Total shareholders' equity.............................     $405.6           $79.1        $102.9             $145.3
                                                               ======           =====        ======             ======























<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>
                                                            37

<PAGE>

<TABLE>
<CAPTION>



                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENT OF CASH FLOWS
                                                   (Dollars in millions)

                                                                                                   Predecessor Basis
                                                                                            -----------------------------
                                                                           Three months     Nine months
                                                           Year ended          ended           ended          Year ended
                                                          December 31,     December 31,    September 30,     December 31,
                                                              1995             1994            1994              1993
                                                              ----             ----            ----              ----
<S>                                                       <C>                <C>             <C>              <C>
Cash flows from operating activities:
   Net income..........................................   $    71.1          $  5.2        $    5.2          $    37.3
   Adjustments to reconcile net income to net
     cash provided by operating activities:
        Amortization and depreciation..................       126.6             9.9            34.3               42.9
        Income taxes...................................        48.8             5.1            (1.1)               2.5
        Insurance liabilities..........................        44.8             4.3            13.9               14.6
        Interest credited to insurance liabilities.....       258.8            61.3           158.8              195.9
        Fees charged to insurance liabilities..........       (29.6)           (5.9)          (18.4)             (20.1)
        Accrual and amortization of investment income         (54.6)          (25.1)          (39.8)             (60.5)
        Deferral of cost of policies produced..........       (87.3)          (25.2)          (85.2)            (100.3)
        Other liabilities..............................        (5.8)          (14.3)            4.3                2.1
        Accounts and notes receivable..................        (2.6)            (.6)             .8               (8.0)
        Extraordinary charge on extinguishment of debt          6.2              -               -                  -
        Realized (gains) losses and trading (gains)
           losses on investments.......................      (149.3)            (.4)           16.8              (18.9)
        Other..........................................        (9.4)           (1.1)           (4.3)              (3.2)
                                                          ---------         -------       ---------         ----------

        Net cash provided by operating activities......       217.7            13.2            85.3               84.3
                                                          ---------         -------       ---------         ----------

Cash flows from investing activities:
   Purchases of investments............................    (3,244.2)         (764.8)       (1,324.6)          (3,860.9)
   Sales of investments................................     2,835.9           505.5           629.9            2,226.3
   Maturities and redemptions..........................        77.7            36.1           241.8              763.0
                                                          ---------         -------       ---------         ----------


        Net cash used by investing activities..........      (330.6)         (223.2)         (452.9)            (871.6)
                                                          ---------         -------       ---------         ----------

















                            (Continued on next page)
<FN>
                     The accompanying notes are an integral
                  part of the consolidated financial statements.
</FN>

</TABLE>

                                                            38

<PAGE>

<TABLE>
<CAPTION>




                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

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

                                                                                                 Predecessor Basis
                                                                                            -----------------------------
                                                                            Three months    Nine months
                                                           Year ended           ended          ended          Year ended
                                                          December 31,      December 31,   September 30,     December 31,
                                                              1995              1994           1994              1993
                                                              ----              ----           ----              ----
<S>                                                         <C>                <C>           <C>              <C>
Cash flows from financing activities:
   Issuance of notes payable...........................     $ 125.0            $   -       $   336.8          $   115.7
   Payments on notes payable...........................      (170.0)               -           (79.3)             (37.3)
   Cash released from (placed in) segregated account
     for conversion of Convertible Debentures..........        15.0                -           (66.5)                -
   Issuance of common stock............................        30.0                -            45.9                 -
   Payments to former stockholders pursuant to
     merger agreement..................................         -                  -          (244.4)                -
   Issuance of 1994 Series Preferred Stock.............         -                  -            57.0                 -
   Purchase of securities segregated for future
     redemption of redeemable preferred stock of 
     a subsidiary......................................         -                  -             -                 (9.9)
   Payments to repurchase equity securities............         -                  -             (.6)              (6.2)
   Investment borrowings, net..........................       130.7                -             -                   -
   Deposits to insurance liabilities...................       797.1              275.5         824.1            1,035.0
   Withdrawals from insurance liabilities..............      (766.2)            (149.8)       (389.4)            (309.8)
   Dividends paid......................................        -                   -            (1.7)              (1.3)
   Other...............................................        -                   (.3)          -                 (2.1)
                                                            -------           --------    ----------         ----------

        Net cash provided by financing activities......       161.6              125.4         481.9              784.1         
                                                            -------           --------    ----------         ----------
        Net increase (decrease) in short-term
          investments..................................        48.7              (84.6)        114.3               (3.2)

        Short-term investments,  beginning of period...        53.6              138.2          23.9               27.1
                                                            -------           --------    ----------         ----------

        Short-term investments, end of period..........     $ 102.3           $   53.6     $   138.2          $    23.9
                                                            =======           ========    ==========         ==========


















<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>


                                                            39

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       1.  SIGNIFICANT ACCOUNTING POLICIES

       Basis of Presentation

       American Life Group, Inc. (the "Company")  (formerly The Statesman Group,
Inc.  prior to its name change in August 1995) is an insurance  holding  company
engaged primarily in the development,  marketing, issuance and administration of
annuity and life insurance products through its insurance subsidiaries, American
Life and Casualty  Insurance  Company  ("American Life and Casualty") and Vulcan
Life Insurance Company ("Vulcan Life"). The Company markets its annuity and life
insurance  products  primarily to middle-income  individuals,  ages 45 and over,
through a general  agency  and  insurance  brokerage  distribution  system.  The
Company,  through its wholly owned  subsidiary,  American  Life Holding  Company
("American Life Holding"), owns 100 percent of American Life and Casualty, which
owns 98 percent of Vulcan Life.

       The accompanying  consolidated financial statements have been prepared in
conformity with generally accepted accounting principles ("GAAP"),  which, as to
the  subsidiary  insurance  companies,  differ in some respects  from  statutory
accounting  practices  followed  in  the  preparation  of  financial  statements
submitted to state insurance  departments.  All share and per share amounts have
been  restated to reflect the August 8, 1995  one-for-two  stock  split,  unless
otherwise noted. The preparation of financial statements in conformity with GAAP
requires  management to make estimates and assumptions  that affect the reported
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the  financial  statements  and the reported  amounts of revenue and
expenses during the preparation  period.  Actual results could differ from those
estimates. Significant estimates and assumptions are utilized in the calculation
of cost of policies produced,  cost of policies purchased,  goodwill,  insurance
liabilities,   liabilities  related  to  litigation,  guaranty  fund  assessment
accruals  and deferred  income  taxes.  It is  reasonably  possible  that actual
experience could differ from the estimates and assumptions  utilized which could
have a material impact on the financial statements.

       On September 29, 1994,  Conseco Capital  Partners II, L.P.  ("Partnership
II"),  a  Delaware   limited   partnership,   completed  the  acquisition   (the
"Acquisition")  of the Company.  Under an Agreement and Plan of Merger dated May
1, 1994, the Company  merged with a subsidiary of Partnership  II. The Company's
former  shareholders  received  $15.25  (not  adjusted  for the  August  8, 1995
one-for- two stock split) in cash per common  equivalent share plus a contingent
payment right (the  "Contingent  Payment  Right") to receive up to another $2.00
(not adjusted for the August 8, 1995 one-for-two stock split) in cash per common
equivalent share (the "Contingent  Consideration"),  based on the outcome of the
Company's pending litigation against the U.S.  Government  concerning its former
savings bank subsidiary (the "Savings Bank Litigation") (see note 9).

       Partnership II was formed  by Conseco,  Inc.  ("Conseco")  to  invest in
privately negotiated  acquisitions of specialized annuity, life and accident and
health insurance companies and related  businesses.  The sole general partner of
Partnership  II  is  a  wholly  owned  subsidiary  of  Conseco.   Conseco  is  a
publicly-held  specialized  financial  services  holding  company  which manages
several wholly or partially owned life insurance companies and provides services
to its managed  companies and other  businesses for fees.  After the Acquisition
and  related  financing  transactions,  Partnership  II owns 80  percent  of the
Company's outstanding common stock.  Conseco,  through its direct investment and
interests  in  certain  of its  subsidiaries  and  affiliates,  has a 36 percent
ownership interest in the Company.

       In March 1996, Conseco announced it is terminating Partnership II because
changes in the regulatory and rating agency environment have made it impractical
to structure leveraged acquisitions of life insurance companies in a manner that
produces the expected returns to the limited partners (see note 16).

       The  Acquisition  and related  transactions  were funded with:  (i) $45.9
million of cash  contributions  from  Partnership  II  (including  $14.7 million
provided by Conseco  and its  affiliates);  (ii) $57.0  million in cash from the
sale in a private  placement of the Company's 1994 Series Preferred Stock $1 Par
(the  "1994  Series  Preferred  Stock" - see  note  8)(including  $49.9  million
provided  by  Conseco  and its  affiliates,  of which $3.0  million  was sold in
December 1994 to an unaffiliated company); and (iii) $320.0 million in cash from
the issuance of notes  payable by American Life Holding (see note 6). As partial
consideration  for  the  purchase  of  the  1994  Series  Preferred  Stock,  the
purchasers received 20 percent of the outstanding common stock of the Company.



                                                            40

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       The Acquisition is accounted for using the purchase method of accounting.
Under purchase  accounting,  the total purchase cost was allocated to the assets
and  liabilities  acquired  based on their fair  values,  with the excess of the
total purchase cost over the fair value of the net assets  acquired  recorded as
goodwill.  The consolidated  balance sheet as of December 31, 1995 and 1994, and
consolidated  statements of operations,  shareholders' equity and cash flows for
the year ended  December 31, 1995, and the three months ended December 31, 1994,
are reported based on such purchase values.

       The  values  of the  assets  and  liabilities  acquired  were as  follows
(dollars in millions):

<TABLE>

              <S>                                                                          <C>
              Fixed maturities........................................................     $ 3,906.0
              Mortgage loans..........................................................          64.7
              Policy loans............................................................          59.1
              Short-term investments..................................................         138.2
              Other investments.......................................................          51.9
              Cost of policies purchased..............................................         454.3
              Goodwill................................................................         360.2
              Income taxes............................................................         121.9
              Reinsurance receivables.................................................           5.6
              Cash segregated for conversion of convertible debentures................          66.5
              Securities segregated for future redemption of redeemable preferred
                stock of a subsidiary.................................................          35.5
              Insurance liabilities...................................................      (4,658.4)
              Notes payable...........................................................        (371.7)
              Minority interest.......................................................         (99.0)
              Other...................................................................         (31.9)
                                                                                           ---------

                  Net assets acquired.................................................     $   102.9
                                                                                           =========
</TABLE>

       Assuming  the  Acquisition  and related  transactions  had occurred as of
January 1, 1994,  revenues,  income before  extraordinary charge and loss before
extraordinary  charge per common  share were $397.6  million,  $7.3  million and
$.01,  respectively,  for the year ended  December 31, 1994.  All such pro forma
amounts are unaudited.

       The consolidated financial statements include the accounts of the Company
and its subsidiaries after elimination of all significant  intercompany accounts
and  transactions.  Certain  amounts  from prior  periods were  reclassified  to
conform to the 1995 presentation.

       Investments

       Fixed maturity  investments are securities that mature more than one year
after they are issued and include bonds,  notes  receivable and preferred stocks
with mandatory  redemption  features.  Equity securities include  investments in
common stocks and non-redeemable preferred stock. Effective January 1, 1994, the
Company adopted Statement of Financial Accounting Standards No. 115, "Accounting
for  Certain  Investments  in Debt and Equity  Securities"  ("SFAS  115"),  and,
accordingly,  classifies  its fixed  maturity  and  equity  securities  into the
following three categories:

         o    Actively managed fixed maturity  securities that may be sold prior
              to maturity  due to changes  that might  occur in market  interest
              rate  risks,  changes  in  the  security's  prepayment  risk,  the
              management of income tax position,  general  liquidity  needs,  an
              increase in loan demand, the need to increase  regulatory capital,
              changes in foreign  currency  risk or  similar  factors.  Actively
              managed  fixed  maturity  securities  and  equity  securities  are
              carried at fair value and the unrealized  gain or loss is recorded
              as a component of shareholders' equity, net of tax and the related
              adjustments described in the second following paragraph.

         o    Trading   account   securities   are  fixed  maturity  and  equity
              securities that are bought and held principally for the purpose of
              selling  them in the near term.  Trading  account  securities  are
              carried at estimated fair value and the unrealized gain or loss is
              included  as  a  component  of  net  trading  income.  No  trading
              securities were held at December 31, 1995 or 1994.

                                                            41

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




         o    All other fixed maturity securities are those securities which the
              Company has the ability and  positive  intent to hold to maturity,
              and are carried at amortized cost. The Company may dispose of such
              securities under certain unforeseen circumstances,  such as issuer
              credit  deterioration or regulatory  requirements.  In conjunction
              with the  Acquisition,  all fixed maturity  securities  previously
              classified  as held  to  maturity  were  transferred  to  actively
              managed  to  reflect  the intent of the  current  management.  The
              Company has not held any securities in this  classification  since
              the Acquisition.

       There was no effect on net income as a result of adopting SFAS 115.

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

       Unrealized gains and losses and the related adjustments  described in the
preceding paragraph have no effect on earnings, but are recorded, net of tax, as
a component of shareholders'  equity.  The following table summarizes the effect
of these adjustments as of December 31, 1995:
<TABLE>
<CAPTION>

                                                                         Effect of fair value
                                                                             adjustment to
                                                           Balance         actively managed         Reported
                                                      before adjustment    fixed maturities          amount
                                                      -----------------    ----------------          ------
                                                                         (Dollars in millions)
       <S>                                               <C>                    <C>                 <C>
       Actively managed fixed maturities..............   $4,667.3               $  415.8            $5,083.1
       Cost of policies purchased.....................      343.7                  (93.6)              250.1
       Cost of policies produced......................       99.9                  (22.3)               77.6
       Income tax (assets) liabilities ...............      (66.9)                 105.0                38.1
       Unrealized appreciation of fixed
          maturity securities.........................        -                    194.9               194.9
</TABLE>

       Effective  January  1,  1994,  when the  Company  recognizes  changes  in
conditions  that  cause a  fixed  maturity  investment  to be  transferred  to a
different category (e.g.,  actively managed,  held to maturity or trading),  the
security is transferred to the new category at its fair value at the date of the
transfer. At the date of transfer, the security's unrealized gain or loss (which
was immaterial for 1994 and 1995) is accounted for as follows:

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

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

       o   For  transfers  to  actively  managed  from  held  to  maturity,  the
           unrealized gain or loss is recognized in shareholders' equity; and

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

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


                                                            42

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

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

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

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

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

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

       Cost of Policies Purchased

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

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

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

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

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

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



                                                            43

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

       The discount rate of 19.5 percent used to determine the value of the cost
of policies purchased is the rate of return required by Partnership II to invest
in the business being  acquired.  The following  factors have been considered in
determining this rate:

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

       o   The cost of capital to fund the Acquisition.

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

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

       o   The complexity of the acquired business.

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

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

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

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

       Cost of Policies Produced

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

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


                                                            44

<PAGE>

                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

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

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

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

       Goodwill

       The excess of the cost of acquiring  the  Company's net assets over their
estimated  fair values on the  Acquisition  date is recorded as goodwill  and is
being amortized on the  straight-line  basis over a 40 year period.  The Company
periodically  assesses the  recoverability  of goodwill  through  projections of
future  earnings of the related  subsidiaries.  Such assessment is made based on
whether goodwill is fully recoverable from projected undiscounted net cash flows
from earnings of the subsidiaries  over the remaining  amortization  period.  If
future  evaluations  of  goodwill  indicate  a  material  change in the  factors
supporting  recoverability  over the  remaining  amortization  period,  all or a
portion  of  goodwill  may need to be  written  off or the  amortization  period
shortened.

       Property and Equipment

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

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

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

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

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

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

       For investment  contracts with mortality risk, but with premiums paid for
only a limited period (such as single-premium  immediate annuities with benefits
paid for the life of the  annuitant),  the  accounting  treatment  is similar to
traditional  contracts.  However,  the excess of the gross  premium over the net
premium is deferred and  recognized in relation to the present value of expected
future benefit payments (when  accounting for annuity  contracts) or in relation
to insurance in force (when accounting for life insurance contracts).
                                                          45

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

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

       Reinsurance

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

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

       Income Taxes

       Effective  January 1, 1993, the Company  changed its method of accounting
for income taxes from the deferred  method to the liability  method  required by
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes" ("SFAS 109"). The cumulative effect of adopting SFAS 109 as of January 1,
1993,  and the effect of the change on federal  income tax  expense for the year
ended December 31, 1993, were not material.

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

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

       Minority Interest

       A charge is made against consolidated income representing:  (i) the share
of earnings of Vulcan  Life  attributable  to its  minority  interest;  and (ii)
dividends  on  the  redeemable   preferred   stock  of  American  Life  Holding.
Shareholders'  equity attributable to the minority interests is shown separately
on the consolidated balance sheet.

       Earnings Per Share

       Primary earnings per common share is based on the weighted average number
of common and common equivalent shares  outstanding and net income applicable to
common stock.

       For periods prior to October 1, 1994,  fully diluted  earnings per common
share assume that the Series  Preferred Stock $1 Par and the 6-1/4%  Convertible
Subordinated  Debentures  were  converted  into  common  stock as of the date of
issuance  and  that  the  related  dividend  and  interest   requirements   were
eliminated.  In  addition,  net  income  has  been  reduced  by  the  additional
contribution  to the employee stock  ownership plan  ("ESOP"),  less  applicable
income tax benefits,  that would have been required to service the ESOP debt, if
the shares of 1987 Series II Preferred  Stock were  converted into common stock.
For the year ended  December 31, 1995, and the three month period ended December
31, 1994, there were no dilutive securities.

                                                          46

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       All share and per share  amounts have been  restated to give  retroactive
effect  to:  (i) the  August 8, 1995  one-for-two  stock  split,  and (ii) the 5
percent stock dividend paid in December 1993.

       Securities Segregated for the Future Redemption of Redeemable Preferred
       Stock of a Subsidiary

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

       Employee Benefits

       Effective  January 1, 1993,  the Company  adopted  Statement of Financial
Accounting Standards No. 106, "Employers' Accounting for Postretirement Benefits
Other Than Pensions," and Statement of Financial  Accounting  Standards No. 112,
"Employers'  Accounting for  Postemployment  Benefits." These statements require
companies  to  recognize  expense  related  to  anticipated  postretirement  and
postemployment  benefits  (other  than  pensions)  over the period the  employee
provides  services.  Adoption of these statements did not have a material impact
on  results  of  operations  for the  year  ended  December  31,  1993,  and the
cumulative effect of these changes in accounting principle was not material.

       Interest Rate Swaps

       Net interest received or paid on interest rate swap contracts that reduce
the Company's exposure to interest rate risk and qualify as hedges is recognized
as an adjustment  to net  investment  income over the term of the  contract.  To
qualify  as a hedge,  it must be  probable  that a high  correlation  will exist
between:  (i)  changes in the  estimated  fair value of the  interest  rate swap
contract;  and (ii) changes in the estimated fair value of the related financial
instrument  exposed to  interest  rate risk.  If  conditions  change so that the
contracts no longer effectively hedge the interest  exposure,  the contracts are
recorded  at fair value  with the  appropriate  charge or credit to income.  The
Company had no material interest rate swap contracts outstanding at December 31,
1995.

       Business Segments

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

       Fair Values of Financial Instruments

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

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

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

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

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

                                                          47

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

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

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

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

   Notes  payable:  The  estimated  fair  value  of  the  Company's  convertible
   subordinated  debentures is based on the outstanding  principal amount, which
   is  approximately  equal to the cash  held in an  escrow  account  for  their
   conversion.   The  estimated  fair  value  of  variable  rate  notes  payable
   approximates  their par value.  The estimated  fair value of fixed rate notes
   payable  (other than the  convertible  subordinated  debentures)  is based on
   quoted market prices.

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

   Interest rate swaps:  Estimated  fair values of interest rate swap  contracts
   are based on  estimates of fair value from dealers  which  represent  the net
   value or the cost of terminating the contracts at the balance sheet date.

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

                                                                   1995                       1994
                                                          -----------------------     ---------------------
                                                          Carrying       Fair         Carrying        Fair
                                                           amount        value         amount         value
                                                           ------        -----         ------         -----
                                                                         (Dollars in millions)
<S>                                                       <C>          <C>             <C>          <C>
Financial assets:
    Fixed maturities...................................   $5,083.1     $5,083.1        $4,100.1     $4,100.1
    Equity securities..................................       18.8         18.8            18.9         18.9
    Credit-tenant loans................................       13.6         14.5             -            -
    Mortgage loans.....................................       64.6         74.0            64.7         64.7
    Policy loans.......................................       62.9         62.9            59.7         59.7
    Short-term investments.............................      102.3        102.3            53.6         53.6
    Other invested assets..............................       18.2         18.2            22.7         22.7
    Securities segregated for the future redemption
       of redeemable preferred stock of a subsidiary...       39.2         50.1            36.2         36.4

Financial liabilities:
    Insurance liabilities for investment contracts (1).   $4,716.4     $4,716.4        $4,444.8     $4,444.8
    Investment borrowings..............................      130.7        130.7             -            -
    Notes payable .....................................      282.5        299.4           330.0        339.7
    Redeemable preferred stock of a subsidiary.........       99.0         94.0            99.0         90.9
    Liability related to interest rate swaps...........        -            -              10.6         10.6

<FN>
(1)  The  estimated  fair values of the  insurance  liabilities  for  investment
     contracts were approximately  equal to their carrying value at December 31,
     1995 and 1994,  because  interest  rates  credited on the vast  majority of
     account balances  approximate  current rates paid on similar  contracts and
     are not generally guaranteed beyond one year. Fair values for the Company's
     insurance  liabilities  other than those for  investment  contracts are not
     required to be disclosed. However, the estimated fair values of liabilities
     for all insurance  contracts are taken into  consideration in the Company's
     overall  management  of interest  rate risk,  which  minimizes  exposure to
     changing interest rates through the matching of investment  maturities with
     amounts due under insurance contracts.
</FN>
</TABLE>
                                                          48

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



     2.  INVESTMENTS

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


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

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

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

     At December  31,  1994,  the  amortized  cost and  estimated  fair value of
actively managed fixed maturity investments were as follows:
<TABLE>
<CAPTION>

                                                                         Gross       Gross       Estimated
                                                        Amortized     unrealized  unrealized       fair
                                                          cost           gains      losses         value
                                                          ----           -----      ------         -----
                                                                       (Dollars in millions)
<S>                                                      <C>            <C>          <C>          <C>
United States Treasury securities....................    $  285.3       $  .5        $ 3.1        $  282.7
Obligations of states and political subdivisions.....        23.0          .1          1.2            21.9
Foreign government obligations.......................        54.5         -            1.0            53.5
Public utility securities............................       669.2         2.3          4.2           667.3
Other corporate securities...........................     1,514.6        10.4         15.7         1,509.3
Mortgage-backed securities...........................     1,597.4         5.0         37.0         1,565.4
                                                         --------       -----        -----        --------

                                                         $4,144.0       $18.3        $62.2        $4,100.1
                                                         ========       =====        =====        ========
</TABLE>

      The following table sets forth the amortized cost and estimated fair value
of fixed  maturities at December 31, 1995, based upon the pricing source used to
determine the estimated fair value:
<TABLE>
<CAPTION>

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

<S>                                                                                    <C>          <C>
Nationally recognized pricing services............................................     $3,969.7     $4,341.7
Broker-dealer market makers.......................................................        689.4        733.6
Internally developed methods (calculated based on a
   weighted-average current market yield of 12.1 percent).........................          8.2          7.8
                                                                                       --------     --------

         Total fixed maturities...................................................     $4,667.3     $5,083.1
                                                                                       ========     ========
</TABLE>




                                                          49

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

     The following  table sets forth fixed maturity  investments at December 31,
1995,  classified  by rating  categories.  The category  assigned is the highest
rating by a nationally  recognized  statistical  rating  organization  or, as to
$130.1  million  fair value of fixed  maturities  not rated by such  firms,  the
rating assigned by the National Association of Insurance Commissioners ("NAIC").
For the  purposes  of this  table,  NAIC Class 1 is  included in the "A" rating;
Class 2, "BBB-"; and Class 3, "BB-".
<TABLE>
<CAPTION>

                                                          Percent of                 Percent of
                        Investment rating              fixed maturities           total investments
                        -----------------              ----------------           ----------------- 
                        <S>                                   <C>                          <C>
                        AAA............................       31%                          30%
                        AA.............................       13                           12
                        A..............................       29                           27
                        BBB+...........................        8                            8
                        BBB............................       11                           10
                        BBB-...........................        5                            5
                                                           -----                        -----

                           Investment grade............       97                           92
                                                            ----                         ----

                        BB+............................        1                            1
                        BB.............................        1                            1
                        BB-............................        1                            1
                                                            ----                         ----

                           Below investment grade......        3                            3
                                                            ----                         ----

                           Total fixed maturities......      100%                          95%
                                                             ===                           ==
</TABLE>

     At December 31, 1995, the Company's below  investment grade corporate fixed
maturities  had an amortized  cost of $162.7 million and an estimated fair value
of $168.5 million. For substantially all of these securities, the amortized cost
exceeded  the  fair  value  by less  than 5  percent  or the  fair  value of the
securities  exceeded amortized cost. During the year ended December 31, 1995 and
the nine months ended September 30, 1994, the Company  recorded  realized losses
for investment writedowns of $7.1 million and $1.2 million,  respectively,  as a
result of changes in the  financial  condition  of an issuer and  changes in the
value of  underlying  collateral,  which  caused the Company to conclude  that a
decline in fair value of such  investments was other than temporary.  There were
no such  realized  losses in the three months ended  December 31, 1994,  and the
year ended December 31, 1993.  The Company had no fixed maturity  investments in
technical or  substantive  default as of December  31, 1995.  As of December 31,
1995,  there were no fixed  maturity  investments  about  which the  Company had
serious  doubts as to the ability of the issuer to comply  with the  contractual
terms of their obligations on a timely basis.

     The following  table sets forth the amortized cost and estimated fair value
of fixed  maturity  securities  at December 31, 1995, by  contractual  maturity.
Actual maturities will differ from contractual  maturities because borrowers may
have the right to call or prepay  obligations with or without call or prepayment
penalties  and because  most  mortgage-backed  securities  provide for  periodic
payments throughout their lives.
<TABLE>
<CAPTION>
                                                                                         Estimated
                                                                            Amortized      fair
                                                                              cost         value
                                                                              ----         -----
                                                                            (Dollars in millions)

               <S>                                                          <C>         <C>      
               Due in one year or less...................................   $   13.2    $    13.3
               Due after one year through five years.....................      559.1        587.9
               Due after five years through ten years....................    1,340.2      1,423.6
               Due after ten years.......................................    1,363.9      1,541.7
                                                                           ---------    ---------

                  Subtotal...............................................    3,276.4      3,566.5
               Mortgage-backed securities................................    1,390.9      1,516.6
                                                                           ---------    ---------

                                                                            $4,667.3     $5,083.1
                                                                           =========     ========
</TABLE>
                                                         50

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

                                                                Three months     Nine months
                                                Year ended          ended           ended          Year ended
                                               December 31,     December 31,    September 30,     December 31,
                                                   1995             1994            1994              1993
                                                   ----             ----            ----              ----
                                                                              (Dollars in millions)
         <S>                                      <C>                <C>             <C>            <C>
         Fixed maturities......................   $398.8             $90.8           $239.9         $287.6
         Equity securities.....................      1.7                .3              1.4            1.5
         Mortgage loans........................      6.9               1.8              5.1            8.2
         Policy loans..........................      4.0               1.0              2.9            3.4
         Short-term investments................      6.6               1.5              3.0            6.1
         Other.................................      2.2                .7              1.7            2.5
                                                  ------             -----           ------         ------

               Gross investment income.........    420.2              96.1            254.0          309.3
         Less investment expenses..............      4.6               3.3              3.2            4.5
                                                  ------             -----           ------         ------

               Net investment income...........   $415.6             $92.8           $250.8         $304.8
                                                  ======             =====           ======         ======
</TABLE>

     Proceeds from sales of fixed maturity  investments  were $2,822.1  million,
$502.0 million,  $603.8 million and $2,166.2 million for the year ended December
31,  1995,  the three months  ended  December  31,  1994,  the nine months ended
September 30, 1994, and the year ended December 31, 1993, respectively.

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

                                                                       Three months      Nine months
                                                        Year ended         ended            ended        Year ended
                                                       December 31,    December 31,     September 30,   December 31,
                                                           1995            1994             1994            1993
                                                           ----            ----             ----            ----
                                                                              (Dollars in millions)
          <S>                                             <C>              <C>             <C>             <C>
          Fixed maturities:
             Gross gains.............................     $163.0           $1.8            $ 18.0          $78.7
             Gross losses............................       (1.3)           (.1)            (12.2)         (55.7)
             Other than temporary decline in fair
                 value...............................       (7.1)            -                 -              -
                                                          ------          -----            ------         ------

                  Net realized gains from
                    fixed maturities.................      154.6            1.7               5.8           23.0

          Equity securities, net gains (losses)......        1.1            (.1)               .3           (2.9)
          Other than temporary decline in fair
             value of equity securities..............         -              -               (1.2)            -
          Mortgage loans.............................         -              -                (.1)          (1.0)
          Interest rate swap contracts...............         -              -              (21.3)            -
          Other......................................         .3            (.4)              (.3)           (.2)
                                                         -------          -----            ------         ------
                Net realized gains (losses)
                  before expenses....................      156.0            1.2             (16.8)          18.9
          Less realized gains expenses ..............        8.2             -                 -              -
                                                         -------          -----            ------         ------

                Net realized gains (losses)..........     $147.8           $1.2            $(16.8)        $ 18.9
                                                         =======          =====            ======         ======

</TABLE>



                                                          51

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

                                                                       Three months     Nine months
                                                        Year ended         ended           ended        Year ended
                                                       December 31,    December 31,    September 30,   December  31,
                                                           1995            1994            1994             1993
                                                           ----            ----            ----             ----
                                                                              (Dollars in millions)

         <S>                                             <C>              <C>              <C>               <C>
         Fixed maturities carried at amortized cost .    $   -            $   -            $(315.2)          $46.1
                                                         =======          ======           =======           =====

         Investments carried at fair value:
           Actively managed fixed maturities.........     $459.7          $(43.9)          $(249.7)          $  -
           Equity securities.........................        3.1             (.8)             (1.2)            1.0
           Other invested assets.....................        (.1)             -                 -               -
                                                         -------          ------           -------           -----
                                                           462.7           (44.7)           (250.9)            1.0
           Adjustment for effect on other balance
             sheet accounts:
                Cost of policies purchased...........      (93.6)             -                 -               -
                Cost of policies produced............      (22.3)             -               17.9              -
                Income tax assets (liabilities)......     (121.4)           15.7              81.0              .2
                                                         -------          ------           -------           -----
                                                           225.4           (29.0)           (152.0)            1.2
           Elimination of balance pursuant to
              Acquisition............................         -               -              152.3              -
                                                         -------          ------           -------           -----
                Change in unrealized appreciation
                  (depreciation) of investments
                  carried at fair value..............     $225.4          $(29.0)          $    .3           $ 1.2
                                                          ======           ======          =======           =====
</TABLE>

       At December 31, 1995, net unrealized  appreciation  of equity  securities
(before  income  taxes) was $2.3  million,  consisting  of $2.3 million of gross
appreciation and no depreciation.

       The  following  table  sets  forth  the par  value,  amortized  cost  and
estimated fair value of  mortgage-backed  securities  including CMOs at December
31, 1995,  summarized by interest rates on the underlying collateral at December
31, 1995:
<TABLE>
<CAPTION>

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

               <S>                                                                      <C>           <C>          <C>
               Below 7 percent.....................................................      $ 401.8      $  361.1     $  395.6
               7 percent - 8 percent...............................................        849.0         777.2        845.5
               8 percent - 9 percent...............................................        220.9         201.6        222.6
               9 percent and above.................................................         57.1          51.0         52.9
                                                                                        --------      --------     --------

                    Total mortgage-backed securities...............................     $1,528.8      $1,390.9     $1,516.6
                                                                                        ========      ========     ========
</TABLE>











                                                                     52

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       The amortized cost and estimated fair value of mortgage-backed securities
including  CMOs at December 31,  1995,  summarized  by type of security  were as
follows:
<TABLE>
<CAPTION>


                                                                                            Estimated Fair Value
                                                                                            ----------------------
                                                                                                            % of
                                                                               Amortized                    fixed
     Type                                                                        cost          Amount    maturities
     ----                                                                        ----          ------    ----------
                                                                               (Dollars in millions)

<S>                                                                           <C>            <C>               <C>
Pass-throughs and sequential and targeted amortization classes.............   $  994.5       $1,064.0          21%
Support classes............................................................       56.1           66.6           1
Accrual (Z tranche) bonds..................................................       31.9           37.6           1
Planned amortization classes and accretion directed bonds..................      182.9          208.5           4
Subordinated classes.......................................................      125.5          139.9           3
                                                                              --------       --------         ---

                                                                              $1,390.9       $1,516.6          30%
                                                                              ========       ========         ===
</TABLE>

       At December  31, 1995,  approximately  85 percent of the  estimated  fair
value of the Company's  mortgage-backed  securities was determined by nationally
recognized  pricing  services  and 15 percent was  determined  by  broker-dealer
market makers.

       At December 31,  1995,  the  mortgage  loan  balance was  comprised of 99
percent  commercial  loans  (including  multifamily  residential)  and 1 percent
single  family  residential  loans.  Approximately  16 percent,  16 percent,  12
percent and 11 percent of the mortgage loan balance was on properties located in
Florida,  Minnesota,  Iowa and Nevada,  respectively.  No other state  comprised
greater than 9 percent of the mortgage loan balance.  Less than 2 percent of the
mortgage  loan balance was  noncurrent  at December 31, 1995.  The Company had a
loan loss reserve of $1.4 million at December 31, 1995.

       As part of its  investment  strategy,  the Company  enters  into  reverse
repurchase  agreements  and dollar roll  transactions  to increase its return on
investments and improve its liquidity.  These  transactions are accounted for as
short-term  collateralized  borrowings.  Such borrowings averaged  approximately
$132.8  million and $105.0  million during the year ended December 31, 1995, and
the nine months ended September 30, 1994, respectively,  and were collateralized
by mortgage-backed  securities with fair values  approximately equal to the loan
value.  The  weighted   average  interest  rate  on  short-term   collateralized
borrowings  was 5.8  percent in 1995 and 3.5 percent in the first nine months of
1994. Investment borrowings were not significant in the fourth quarter of 1994.

       Life  insurance  companies  are required to maintain  certain  amounts of
assets  on  deposit  with  state  regulatory  authorities.  Such  assets  had an
aggregate carrying value of $22.7 million at December 31, 1995.


                                                            53

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       Investments,  all of which are fixed maturities,  in any single entity in
excess of ten percent of  shareholders'  equity at December 31, 1995, other than
mortgage-backed  securities and  investments  issued or guaranteed by the United
States Government or a United States Government agency, were as follows:
<TABLE>
<CAPTION>

                                                                                      Estimated
                                                                     Amortized          fair
             Issuer                                                    cost             value
             ------                                                    ----             -----
                                                                        (Dollars in millions)
             <S>                                                      <C>               <C>
             Green Tree Financial Corporation.....................    $97.8             $99.2
             Marshall and Isley...................................     47.0              48.6
             Bankers Trust........................................     42.6              45.7
             Texas Utilities Electric.............................     42.0              45.7
             Smith Barney Holdings................................     38.6              41.3
             Countrywide Funding..................................     37.6              40.8
</TABLE>


       Mortgage-backed  securities  issued  by a single  entity in excess of ten
percent of shareholders' equity at December 31, 1995, other than mortgage-backed
securities  issued or  guaranteed  by the United  States  Government or a United
States Government agency, were as follows.  Mortgage-backed securities issued by
non-government  entities are aggregated by the issuing entity with the number of
individual securities (if greater than one) identified parenthetically following
the issuer's name. The  creditworthiness of such  mortgage-backed  securities is
based solely on the underlying  segregated pools of mortgage loan collateral and
related  credit  enhancements  rather than the general  creditworthiness  of the
issuing entity.
<TABLE>
<CAPTION>

                                                                                      Estimated
                                                                   Amortized            fair
             Issuer                                                  cost               value
             ------                                                  ----               -----
                                                                        (Dollars in millions)
             <S>                                                     <C>               <C>
             Prudential Home Mortgage Securities  (4 issues)......   $146.6            $166.5
             GE Capital Mortgage Services (7 issues)..............    133.4             154.4
             Countrywide Funding Corp. (2 issues).................     55.7              65.8
             Housing Securities Inc. (2 issues)...................     51.6              60.1
             Residential Funding Mortgage  Section I (5 issues)...     46.0              55.6
</TABLE>



                                                            54

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       3. INSURANCE LIABILITIES

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

                                                                                  Interest           December 31,
                                                     Withdrawal      Mortality      rate         ----------------------
                                                     assumption     assumption   assumption      1995              1994
                                                     ----------     ----------   ----------      ----              ----
                                                                                                   (Dollars in millions)
<S>                                                      <C>            <C>          <C>       <C>               <C>
Future policy benefits:
   Investment contracts............................      N/A            N/A          (b)       $4,716.4          $4,444.8
   Limited-payment contracts.......................     None            (a)          6%             8.1               8.3
   Traditional life insurance contracts............    Company          (a)          6%            87.0              78.0
                                                     experience
   Universal life-type contracts...................      N/A            N/A          (b)          234.2             225.6
   Individual accident and health .................    Company       Company         6%             7.2               7.5
                                                     experience     experience
   Group life and health...........................      N/A            N/A          N/A            3.3               3.2
Other policyholders' funds and claims payable......      N/A            N/A          N/A           92.5              76.4
                                                                                               --------          --------

          Total insurance liabilities..............                                            $5,148.7          $4,843.8
                                                                                               ========          ========
<FN>
    (a)   Principally modifications of the 1965 - 70 Basic, Select and Ultimate
          Tables.

    (b)   This balance represents account balances because future benefits are
          not guaranteed.
</FN>
</TABLE>

       4.    REINSURANCE

       Reinsurance  contracts do not relieve the Company from its obligations to
its policyholders.  The Company remains contingently liable to its policyholders
for the portion  reinsured  to the extent that the  reinsuring  companies do not
meet their obligations assumed under the reinsurance  agreements.  The aggregate
receivable  from  reinsurers at December 31, 1995 and 1994, was $8.7 million and
$5.2 million, respectively, all of which was deemed collectible. At December 31,
1995, the reinsurance  receivable  balance from the Company's  largest reinsurer
was $4.0 million and no other  balance  from a single  reinsurer  exceeded  $1.5
million.  Ceded  reinsurance  premiums  deducted  from  premiums and policy fund
charges were $6.0 million,  $1.2 million,  $3.9 million and $4.4 million for the
year ended December 31, 1995, the three months ended December 31, 1994, the nine
months  ended  September  30,  1994,  and the  year  ended  December  31,  1993,
respectively.


                                                            55

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       5.  INCOME TAXES

       Income tax assets (liabilities) were comprised of the following:

<TABLE>
<CAPTION>
                                                                                 December 31,
                                                                              -----------------
                                                                              1995         1994
                                                                              ----         ----
                                                                            (Dollars in millions)
               <S>                                                          <C>          <C>
               Deferred income tax assets (liabilities):
                  Cost of policies purchased, cost of policies
                     produced and policy initiation fees..................  $(100.7)     $(150.9)
                  (Increase) reduction in reported values of investments
                     not currently deductible for tax.....................    (53.4)       170.2
                  Insurance liabilities ..................................    101.6         93.2
                  Net operating loss carryforwards........................     17.8         13.5
                  Other...................................................     (3.3)        (3.3)
                                                                           --------     --------

                  Deferred income tax assets (liabilities)................    (38.0)       122.7
               Current income tax assets (liabilities)....................      (.1)         7.7
                                                                           --------     --------

                  Income tax assets (liabilities)......................... $  (38.1)     $ 130.4
                                                                           ========      =======
</TABLE>

       The $38.0  million  deferred  income tax  liability  at December 31, 1995
includes  $105.0  million  which is  attributed  to the effect of the fair value
adjustment to actively managed fixed maturities pursuant to SFAS 115.

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

                                                                      Three months      Nine months
                                                       Year ended         ended            ended         Year ended
                                                      December 31,    December 31,     September 30,    December 31,
                                                          1995            1994             1994             1993
                                                          ----            ----             ----             ----
                                                                          (Dollars in millions)
               <S>                                         <C>           <C>                <C>             <C>
               Current income tax provision........        $ 6.4         $ (5.1)            $5.2            $21.2
               Deferred income tax provision.......         43.5           10.2              1.5              1.2
                                                          ------         ------             ----            -----

                  Income tax expense...............        $49.9         $  5.1             $6.7            $22.4
                                                           =====         ======             ====            =====

</TABLE>


                                                            56

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

                                                                           Three months      Nine months
                                                           Year ended          ended            ended         Year ended
                                                          December 31,     December 31,     September 30,    December 31,
                                                              1995             1994             1994             1993
                                                              ----             ----             ----             ----
                                                                                (Dollars in millions)
        <S>                                                     <C>            <C>              <C>              <C>
        Tax on income before income taxes
          at statutory rate..........................           $46.8          $4.4             $6.5             $24.0
        Change in valuation allowance, excluding
          impact on unrealized depreciation of
           equity securities.........................             -             -               (1.2)             (1.4)
        Nondeductible items..........................             3.2            .8              1.6               -
        Other  ......................................             (.1)          (.1)             (.2)              (.2)
                                                                -----          ----             ----             -----

             Income tax expense......................           $49.9          $5.1             $6.7             $22.4
                                                                =====          ====             ====             =====
</TABLE>

       The Company files a consolidated  federal income tax return including all
subsidiaries.  At  December  31,  1995,  the  Company  has  net  operating  loss
carryforwards  of $51.0 million  which expire in 1999 through  2010.  These loss
carryforwards  relate to the  operations  of the  non-life  consolidated  group.
Utilization of the operating loss  carryforwards to offset taxable income of the
life insurance  subsidiaries is limited under existing  federal income tax rules
and regulations. In connection with the adoption of SFAS 109 on January 1, 1993,
a $4.1 million valuation  allowance was established  relating to the uncertainty
of realizing the benefit of loss carryforwards.  Of the allowance,  $2.6 million
was reversed  prior to the  Acquisition  date and the remaining $1.5 million was
eliminated in the purchase accounting adjustments at the Acquisition date.

       The Omnibus  Reconciliation Act of 1993 changed the Company's  prevailing
federal income tax rate from 34 percent to 35 percent effective January 1, 1993.
The Company  recognized  additional federal income tax expense of $.8 million in
1993 due to the increase in the tax rate.

       6.  NOTES PAYABLE

       Notes payable are summarized as follows:
<TABLE>
<CAPTION>

                                                                           Amount
                                                                         outstanding
                                                                           net of
                                            Principal amount             unamortized                 Estimated
                                             outstanding at            issuance costs              fair value at
                                               December 31,            at December 31,              December 31,
                                           ------------------        ------------------          -----------------
                                           1995          1994        1995          1994          1995         1994
                                           ----          ----        ----          ----          ----         ----
                                                                    (Dollars in millions)
<S>                                        <C>          <C>          <C>         <C>           <C>          <C>
Senior credit facility................     $125.0       $  -         $123.4      $   -         $125.0       $  -
Senior term loan......................        -          170.0          -          162.4          -          170.0
Senior subordinated notes.............      150.0        150.0        144.1        143.4        159.4        145.5
Convertible debentures................       15.0         24.2         15.0         24.2         15.0         24.2
                                           ------       ------       ------       ------       ------       ------

                                           $290.0       $344.2       $282.5       $330.0       $299.4       $339.7
                                           ======       ======       ======       ======       ======       ======


</TABLE>



                                                            57

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       In  connection  with the  financing  of the  Acquisition,  American  Life
Holding executed a $200 million senior term loan with a group of banks. In 1995,
American Life Holding made a $15.0 million scheduled payment and a $30.0 million
unscheduled  payment on the senior term loan. As discussed in note 10, the $30.0
million  unscheduled  principal  payment  was made using the  proceeds  from the
issuance of common stock.  In addition,  American  Life Holding  executed a $225
million  credit  facility  (the "Senior  Credit  Facility")  and  simultaneously
borrowed  $125.0  million under the Senior Credit  Facility.  Such proceeds were
used for the  repayment in full of the  remaining  principal  balance  under the
existing senior term loan,  resulting in an extraordinary charge of $4.0 million
(net of a $2.2 million income tax benefit).

       The Senior Credit  Facility  provides for $225 million of senior  secured
credit  facilities  comprised of: (i) a Tranche A Facility  ("Tranche A") in the
amount of $105 million; (ii) a Tranche B Facility ("Tranche B") in the amount of
$20 million; and (iii) a Revolving Credit Facility (the "Revolver") in an amount
of up to $100  million.  The Senior  Credit  Facility  was  recorded net of debt
issuance  costs of $1.6 million.  At December 31, 1995, the Company had borrowed
$105 million and $20 million under Tranche A and Tranche B, respectively.  There
were no outstanding borrowings under the Revolver at December 31, 1995.

       Unless otherwise  extended,  the Revolver will mature,  and all principal
and  interest  thereunder  will become due and  payable,  in October  1998.  The
Revolver may be extended in one year increments through October 2001, subject to
defined conditions.
Tranche A and Tranche B mature in April 2002 and April 2003, respectively.

       The Senior  Credit  Facility  bears  interest  based on defined  rates as
selected by the Company plus an applicable margin which varies based on American
Life Holding's  long-term senior debt rating.  At December 31, 1995,  borrowings
under  Tranche A and Tranche B bear  interest at 7.32 percent and 7.82  percent,
respectively.  The Company pays a per annum non-use fee on the unused portion of
the Revolver of .2 percent to .5 percent  depending on the long-term senior debt
rating of American Life Holding.

       The Senior  Credit  Facility  provides for  mandatory  prepayments  under
certain  conditions and is collateralized by, among other things: (i) pledges of
the capital stock of the Company's  significant  subsidiaries and a surplus note
issued by American  Life and  Casualty to American  Life  Holding;  and (ii) the
assignment  of investment  advisory  agreements  among the  Company's  principal
subsidiaries and a subsidiary of Conseco.  In addition,  the Company and another
non-insurance  subsidiary  have  unconditionally  guaranteed  the Senior  Credit
Facility.

       In  connection  with the  financing  of the  Acquisition,  American  Life
Holding issued $150 million of senior  subordinated  notes in a public offering.
The  senior   subordinated  notes  bear  interest  at  11.25  percent,   payable
semiannually and will mature on September 15, 2004. Such notes are unsecured and
are  subordinated in right of payment to the prior payment in full of all senior
indebtedness (as defined in the indenture for the subordinated notes), including
American Life Holding's obligations under the Senior Credit Facility.  The notes
are redeemable at the Company's  option,  in whole or in part, at any time on or
after  September  15,  1999,  initially  at 105.625  percent of their  principal
amount,  plus  accrued  interest,  declining  to 100 percent of their  principal
amount,  plus accrued  interest,  on or after September 15, 2001. At the date of
Acquisition,  the senior subordinated notes were recorded net of $6.6 million of
debt issuance costs (including $2.4 million paid to Conseco).

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



                                                            58

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       In  April  1993,   the  Company  issued  $69.0  million  face  amount  of
Convertible  Debentures  in a public  offering.  As of December 31, 1995,  $54.0
million principal amount of the Convertible  Debentures have been converted.  In
connection with the Acquisition,  the Convertible  Debentures became convertible
into $15.25 in cash plus a Contingent  Payment Right for each common  equivalent
share  into  which  such  debenture  was  convertible  immediately  prior to the
Acquisition.  The  requirement to hold funds in escrow for the conversion of the
outstanding  Convertible  Debentures was eliminated upon execution of the Senior
Credit  Facility  and  repayment  of  the  senior  term  loan.  The  Convertible
Debentures continue to receive interest  semi-annually at a rate of 6.25 percent
until maturity or redemption.  The  debentures  are  redeemable,  in whole or in
part,  at the  option  of the  Company,  at any  time on or after  May 1,  1996,
initially at 106 percent of the principal amount and declining to 100 percent of
the principal amount on or after May 1, 1999.

       Aggregate  maturities  of notes  payable  during  each of the five  years
subsequent to 1995 are as follows: 1996 - none; 1997 - $.3 million; 1998 - $15.3
million; and 1999 and 2000 - $20.3 million; thereafter $233.8 million.

       7.  MINORITY INTEREST

       In August  1992 and  February  1993,  American  Life  Holding  issued 2.8
million  shares  and  1.2  million  shares,  respectively,   of  non-convertible
redeemable  preferred  stock.  The 2.8  million  shares  were issued in a public
offering  at a price of $25 per  share  (aggregate  $69.0  million)  and the 1.2
million shares were issued at a price of $25 per share (aggregate $30.0 million)
in exchange for all of American Life  Holding's  then  outstanding  11.5 percent
subordinated debentures which were retired.

       American Life Holding's  redeemable preferred stock is entitled to annual
cumulative cash dividends of $2.16 per share on the 2.8 million shares and $2.32
per share on the 1.2 million shares, each payable quarterly. The 2.8 million and
1.2 million redeemable preferred shares are mandatorily  redeemable in September
2007 and February 2008,  respectively,  at a redemption  price of $25 per share,
plus cumulative  unpaid  dividends.  In  liquidation,  holders of the redeemable
preferred  stock are entitled to $25 per share  (aggregate  $99.0  million) plus
cumulative unpaid dividends.

       American Life Holding  purchased $99.0 million face amount of zero coupon
U.S. Treasury securities maturing in September 2007 ($69.0 million) and February
2008 ($30.0 million). These securities have been placed in escrow accounts to be
used for the future  redemption of the redeemable  preferred shares on or before
the mandatory redemption date of each issue.

       In connection with the  Acquisition,  American Life Holding's  redeemable
preferred  stock was recorded at its estimated  fair value at September 29, 1994
of $99.0 million.

       8.  SERIES PREFERRED STOCK $1 PAR

       The Board of  Directors  has  authorized  the  Company to issue 5 million
shares of Series  Preferred Stock $1 Par from time to time in one or more series
and to fix the number of shares, designations, voting powers (if any), and other
terms of each series. Each series shall be distinctly  designated and, except as
otherwise stated, shall rank equally and be identical in all respects.

       Preferred  stock  outstanding  at  December  31,  1995 and  1994,  was as
follows:
<TABLE>
<CAPTION>

                                                                               December 31,
                                                              -------------------------------------------------
                                                                        1995                       1994
                                                              ----------------------       --------------------
                                                              Shares          Amount       Shares        Amount
                                                              ------          ------       ------        ------
                                                                              (Dollars in millions)

      <S>                                                      <C>             <C>          <C>            <C>
      1994 Series Preferred Stock.........................     64,410          $64.4        57,000         $57.0
      Accrued paid-in-kind dividends thereon..............       -               2.2          -              1.9
                                                               ------          -----        ------         -----

         Total............................................     64,410          $66.6        57,000         $58.9
                                                               ======          =====        ======         =====

</TABLE>




                                                            59

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

       In  connection  with the  Acquisition,  the Company  issued 57,000 shares
($57.0  million)  of  1994  Series  Preferred  Stock  in  a  private   placement
transaction.  Dividends  are  cumulative  and accrue  annually  at 13 percent in
additional  shares  of 1994  Series  Preferred  Stock  through  September  2005.
Thereafter,  dividends are payable quarterly at 15 percent per annum in cash. At
December 31, 1995, the $66.6 million reported value of the 1994 Series Preferred
Stock includes $2.2 million of paid-in-kind  dividends accrued but undistributed
through  December 31, 1995. The 1994 Series  Preferred Stock ranks senior to the
Company's common stock with respect to dividends, and upon liquidation will have
a  liquidation  preference  equal to  $1,000  per  share,  plus  accrued  unpaid
dividends.  The shares are redeemable at the option of the Company,  in whole or
from time to time in part,  at a  redemption  price of $1,000  per  share,  plus
accrued and unpaid dividends, and generally have no voting rights.

       The Company issued 200,000 shares of its 1976 Series  Preferred  Stock $1
Par to its employee stock ownership plan (the "ESOP") of which 5,000 shares were
converted into 7,641 shares of common stock during 1993.  The remaining  195,000
shares  outstanding  at  December  31,  1993  were  converted  into  the  merger
consideration  on September  29, 1994 as a result of the  Acquisition.  Prior to
their  conversion,  the 1976 Series  Preferred Stock received annual  cumulative
cash dividends of $.425 per share.

       The Company issued  100,000  shares of 1987 Series II Preferred  Stock $1
Par of which 18,099 had been  exchanged  for common stock prior to 1993.  During
1994 and 1993 the Company exchanged 453 shares and 35,255 shares,  respectively,
of its common stock with the ESOP for 66 shares and 4,771 shares,  respectively,
of its 1987  Series  II  shares  for the  purpose  of  making  distributions  to
terminated ESOP plan  participants.  The remaining  77,064 1987 Series II shares
outstanding at September 29, 1994, were converted into the merger  consideration
and retired as a result of the Acquisition.

       Cash dividends paid on the 1987 Series II shares were $.4 million and $.6
million  for the nine  months  ended  September  30,  1994,  and the year  ended
December 31, 1993,  respectively.  Such  dividends were used by the ESOP to fund
the interest expense on the ESOP's note obligation.

       See note 9 for a discussion  regarding the 1988 Series I and II Preferred
Stock (the "1988 Series Preferred Stock").

       9.  CONTINGENT CONSIDERATION PAYABLE UPON DETERMINATION OF SAVINGS BANK
           LITIGATION

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

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

       On July 24,  1992,  the Court of Federal  Claims  granted  the  Company's
motion  for  summary  judgment  as to the  defendant's  liability  for breach of
contract in the Savings Bank Litigation.  The court also  consolidated this case
with two others and certified these cases for interlocutory appeal to the United
States  Court of Appeals  for the  Federal  Circuit  (the  "Court of  Appeals").
Subsequently, the Court of Appeals entered a judgment reversing the order of the
Court of Federal  Claims by a  decision  of two to one and the  Company  filed a
Petition for Rehearing  with  Suggestion  for Rehearing in Banc (the  "Rehearing
Petition")  with the Court of Appeals.  On August 18, 1993, the Court of Appeals
accepted the Rehearing Petition, vacated the judgment which was entered in favor
of the defendant and withdrew its opinion  accompanying the judgment.  On August
30, 1995, the Court of Appeals,  in banc,  affirmed the summary  judgment of the
Court of Federal  Claims in the  Company's  favor by a decision  of nine to two.
Subsequently,  the United States of America  filed a petition for  certiorari to
the United States Supreme Court which was granted. The Supreme Court scheduled
                                                            60

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



oral  arguments  for April  1996.  In the event the  Supreme  Court  affirms the
summary  judgment  of the Court of Federal  Claims,  a trial will be held in the
Court of Federal Claims to determine  damages  related to the breach of contract
by the United States.

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

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

       A liability of $30.1  million was  established  at the  Acquisition  date
representing the consideration that would be payable to either the holder of the
1988 Series  Preferred  Stock or the Company's  other former  shareholders.  The
unused  commitments  under the Senior  Credit  Facility  include  $30.0  million
available to be borrowed at a later date when needed for such payment.  Prior to
the  Acquisition,  the 1988 Series  Preferred  Stock was presented as issued and
outstanding  and was considered in the  computation of primary and fully diluted
earnings per share.

       The  terms of the  143,640  shares  of the 1988  Series  Preferred  Stock
provide  for:  (i) cash  dividends  of $8 per  share,  payable  quarterly;  (ii)
redemption,  at the Company's option, any time after 1999 at a price of $100 per
share  plus  cumulative  dividends;  and (iii) no voting  rights  (except if the
Company fails to pay dividends for six consecutive  quarters,  in which case the
holder is entitled to one vote per share on each matter  submitted  to a vote at
any  meeting  of the  Company's  shareholders).  The  Company  has  accrued  all
cumulative  dividends on the 1988 Series Preferred Stock through the Acquisition
date. Cumulative dividends in arrears on the 1988 Series Preferred Stock through
December 31, 1995, were $7.0 million, of which $5.5 million have been accrued.

       10.  COMMON SHAREHOLDERS' EQUITY

       Changes  in the  number  of shares of  common  stock  outstanding  are as
follows:
<TABLE>
<CAPTION>

                                                                       Three months       Nine months
                                                          Year ended       ended             ended         Year ended
                                                         December 31,  December 31,      September 30,    December 31,
                                                             1995          1994              1994             1993
                                                             ----          ----              ----             ----
<S>                                                      <C>              <C>             <C>              <C>
Outstanding at beginning of the period.................  11,299,218       11,299,218      6,714,828        6,554,619
    5 percent stock dividend...........................       -               -                -             317,572
    Shares acquired through open market purchases......       -               -             (23,656)        (258,300)
    Issued in exchange for 1987 Series II
       Preferred Stock.................................       -               -                 453           35,255
    Conversion of 1976 Series Preferred Stock..........       -               -                -               7,641
    Conversion of Convertible Debentures...............       -               -              83,993           -
    Issued upon exercise of stock options..............       -               -             422,343           58,041
    Shares retired as a result of the Acquisition......       -               -          (7,197,961)           -
    Shares issued on Acquisition date..................       -               -          11,299,218            -
    Shares issued in private placement transaction.....   2,142,857            -               -               -
                                                         ----------       ----------     ----------       ----------

Outstanding at end of the period.......................  13,442,075       11,299,218     11,299,218        6,714,828
                                                         ==========       ==========     ==========        =========
</TABLE>


                                                            61

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       On November 30, 1995, the Company issued  2,142,857  shares of its common
stock for $30.0 million in a private  placement  transaction.  Eighty percent of
the shares were  purchased by Partnership II and the remainder were purchased by
other holders of the Company's  common stock.  The proceeds from the issuance of
the shares were used to make a $30.0 million  capital  contribution  to American
Life Holding,  which used the funds to make a $30.0 million principal payment on
its  senior  term loan (see note 6).  If the  issuance  of common  stock and the
resulting  principal  payment  on the  senior  term loan had been  completed  at
January 1, 1995,  pro forma  earnings  per common share would have been $5.22 on
both a primary and full  diluted  basis for the year ended  December  31,  1995,
rather than $5.87.  Such pro forma amount  reflects the sale of common stock and
the reduction in interest  expense (net of income taxes)  resulting from the use
of proceeds to reduce the senior term loan.

       As a result of the Acquisition, all common stock outstanding prior to the
Acquisition  was exchanged or converted for the merger  consideration  of $15.25
(not adjusted for the August 8, 1995 one-for-two stock split) in cash per common
share plus the Contingent Consideration.

       Under  the terms of two  stock  option  plans  adopted  by the  Company's
stockholders,  options to purchase up to 623,146 shares of the Company's  common
stock  were  available  for  grant  prior to 1994 to  certain  officers  and key
employees of the Company and its subsidiaries. Because the exercise price of all
stock  options  awarded  under these plans could be no less than the fair market
value of a share of optioned stock at the date of grant, no compensation expense
was  recorded  for these  awards at the date of grant or at any time  subsequent
thereto prior to September 29, 1994. On September 29, 1994,  options to purchase
94,125 shares of the  Company's  common stock were redeemed for cash pursuant to
the terms of the merger  agreement  between the Company and  Partnership  II and
accordingly,  compensation  expense  of $1.6  million  equal  to the  difference
between the merger  consideration of $15.25 (not adjusted for the August 8, 1995
one-for-two  stock split) per share and the option  price,  was recorded at that
time and  included in the  consolidated  statement  of  operations  for the nine
months ended September 30, 1994.

       In addition,  one of the stock option plans  provided for the granting of
stock  appreciation  rights  ("SARs")  on a  maximum  of  232,517  shares of the
Company's  common stock.  SARs entitle the holder to receive,  upon exercise,  a
cash  payment  equal to the excess of the fair market value of a share of common
stock on the date of exercise over the option price. Compensation expense of $.5
million and $.1 million  attributable  to the exercise or redemption of the SARs
is included in the  consolidated  statement  of  operations  for the nine months
ended September 30, 1994, and the year ended December 31, 1993, respectively.

       Changes in the number of stock options and SARs  outstanding for the nine
months ended  September 30, 1994, and the year ended December 31, 1993,  were as
follows.  All shares and option  prices have been  adjusted to give  retroactive
effect to stock  dividends  declared  and the August 8, 1995  one-for-two  stock
split subsequent to the date of grant.
<TABLE>
<CAPTION>
                                                                Number of shares
                                                             ------------------------            Price
                                                             Options            SARs           per share
                                                             -------            -----          --------- 
           <S>                                                <C>              <C>          <C>     <C>
           Outstanding, December 31, 1992.................    524,163          53,013       $4.76 - $ 9.62
               Granted....................................     85,250          78,750                24.76
               Exercised..................................    (88,863)        (14,416)       5.20 -   9.62
                                                             --------         -------

           Outstanding, December 31, 1993.................    520,550         117,347        4.76  - 24.76
               Exercised..................................   (426,424)        (26,041)       4.76  - 24.76
               Redeemed for cash..........................    (94,126)        (91,306)       4.76  - 24.76
                                                             --------        --------

           Outstanding, September 30, 1994................        -               -
                                                             ========        ========
</TABLE>

       Under  the terms of a stock  option  plan  adopted  in 1994,  options  to
purchase  15,000  shares of the  Company's  common  stock  were  granted  to the
Company's  non-employee  directors in 1994.  Pursuant to the terms of the merger
agreement  between the Company and  Partnership  II, these options were redeemed
for cash on September 29, 1994, and the consolidated statement of operations for
the nine months ended September 30, 1994,  includes an insignificant  charge for
the redemption of these options.  Subsequent to the  Acquisition,  this plan was
terminated.
                                                            62

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       11. OTHER DISCLOSURES:

       Leases

       Total rental  expense for all leases is as follows:  year ended  December
31, 1995 - $1.4  million;  three months  ended  December 31, 1994 - $.3 million;
nine months ended September 30, 1994 - $1.0 million; and year ended December 31,
1993 - $1.2 million.  Future minimum  rental  commitments  for operating  leases
having initial or remaining  noncancelable lease terms in excess of one year are
not material.

       Benefit Plans

       The Company and its  subsidiaries  participate  in the Statesman  Savings
Plan 401(k) (the "401(k) plan"),  a qualified  salary  deferral  retirement plan
covering all eligible  employees of the Company and its subsidiaries.  Employees
may contribute a portion of their annual salary,  subject to limitation,  to the
401(k) plan. The Company and its subsidiaries  contribute an additional  amount,
subject  to  limitation  but  not  to  exceed  a  certain  percent  of  eligible
compensation  (5 percent in 1995 and 2 percent in 1994),  based on the voluntary
contributions   of  the  employees.   Prior  to  1994,  all  employer   matching
contributions  were  invested  in shares of the  Company's  common  stock.  Plan
contributions  charged to expense were $.3 million,  $.1 million and $.1 million
for 1995, the 1994 periods and 1993, respectively.

      The Company and its subsidiaries participate in a qualified trusteed plan,
The Statesman  Group,  Inc.  Employee Stock  Ownership Plan and Trust  ("Plan"),
which provides for a uniform  noncontributory  retirement  program  covering all
eligible  employees  of the  Company and its  subsidiaries.  The Plan was frozen
effective  December 16, 1994, and no contributions  will accrue after that date.
Prior to December 16, 1994,  contributions  to the Plan were equal to 10 percent
of eligible  compensation of all participants plus such additional  amounts (2.9
percent for the year ended  December 31, 1993) as may be determined  annually by
the Board of Directors.  Total plan expense for the three months ended  December
31, 1994, the nine months ended  September 30, 1994, and the year ended December
31, 1993, amounted to $.2 million, $.6 million and $.9 million, respectively.

       Employment Arrangements

       The Company has entered  into employment  continuation  agreements  with
certain officers of the Company and its  subsidiaries  that provide for payments
if there is a change in control of the Company (as defined) and a termination of
their  employment.  The  agreements do not constitute  employment  contracts and
apply only in  circumstances  following  a change in  control.  The  Acquisition
constituted a change of control under the agreements.  Nonrecurring  expenses in
1995  include a payment  of $3.3  million  under  one of these  agreements.  The
maximum contingent  liability under these agreements at December 31, 1995 is $.6
million.

       Litigation

       See note 9 for a description of the Savings Bank Litigation.

       The Company, Conseco,  Partnership II and certain of the persons formerly
serving as directors on the Board of Directors of the Company have been named as
defendants in a purported class action commenced on May 3, 1994,  entitled Nitti
v. Statesman Group, Inc., et al., No. 13501 (Delaware Chancery Court, New Castle
County) (the "Nitti Action").  The complaint in the Nitti Action alleges that in
authorizing the Company to enter into the merger  agreement,  the members of the
board of  directors  failed to  maximize  the value  received  by the  Company's
stockholders in a sale of the Company and  accordingly  breached their fiduciary
duties. On September 21, 1994, an amended class action complaint adding a second
plaintiff and additional allegations were filed. On October 5, 1994, a motion to
dismiss  for  failure to state a claim was filed on behalf of the  Company.  The
Company  believes that this  complaint is without merit and intends to defend it
vigorously.

       The Company,  Vulcan Life and certain of its independent agents have been
named as  defendants  in  litigation  in the state of  Alabama  concerning  life
insurance  products sold to school  teachers in the late 1980's.  The cases are:
(i)  Sentell,  et al. v.  Vulcan  Life  Insurance  Company et al.,  filed in the
Circuit Court for Pickens County,  Alabama, on August 22, 1994; (ii) Rembert, et
al. v. Vulcan Life Insurance Company et al., filed on June 29, 1995, and pending
in the Circuit Court of Marengo County,

                                                            63

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



Alabama;  (iii) Baldwin et al, v. Vulcan Life Insurance Company et al., filed on
July 6, 1995, and pending in the Circuit Court of Marengo County, Alabama; (iv)
Thomas, et al., v. Charley, et al., filed in the Circuit Court of Wilcox County,
Alabama on or about  December 20, 1994; and (v) Wheeler v. Vulcan Life Insurance
Company, et al., filed in the Circuit Court in Lamar County,  Alabama on May 18,
1995 (all cases are  referred to herein as the "Vulcan  Life  Litigation").  The
plaintiffs in the Vulcan Life Litigation  allege,  among other things,  that the
agent defendants  misrepresented that the life products were part of an employee
benefit  plan and that  such  plan  would pay the  premiums  for their  policies
although,  under the Code, life insurance  products may not be purchased through
such a plan.  The  plaintiffs  allege  that they  purchased  the life  insurance
products  because  of  such  alleged  misrepresentations.  The  plaintiffs  have
requested an award of compensatory and punitive damages of unspecified  amounts.
The  defendants  have denied any  liability  and have raised  numerous  defenses
including the statute of limitations.

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

       Guaranty Fund Assessments

       From time to time,  mandatory  assessments  are  levied on the  Company's
insurance  subsidiaries by life and health guaranty  associations of most states
in which these  subsidiaries  are licensed to cover losses to  policyholders  of
insolvent  or  rehabilitated   insurance   companies.   The  associations   levy
assessments (up to prescribed  limits) on all insurers in a particular  state in
order to pay claims on the basis of the proportionate  share of premiums written
by insurers in the lines of business  in which the  insolvent  or  rehabilitated
insurer are engaged.  These  assessments  may be deferred or forgiven in certain
states if they would  threaten  an  insurer's  financial  strength  and, in some
states,  these  assessments  can be partially  recovered  through a reduction in
future  premium  taxes.  Assessments  levied  against  the  Company's  insurance
subsidiaries  and charged to expense in the year ended  December 31,  1995,  the
three  month  period  ended  December  31,  1994,  the nine month  period  ended
September  30, 1994 and the year ended  December 31, 1993 were $.2 million,  $.6
million,  $1.4  million and $2.6  million,  respectively.  The balance  sheet at
December  31,  1995,  includes a  liability  of $7.2  million  representing  the
Company's  estimate  of all known  assessments  that will be levied  against the
Company's  insurance  subsidiaries  by various state  guaranty  associations  on
premiums  that have been written  through  December 31, 1995.  Such  estimate is
subject to change as the associations determine more precisely the losses due to
all  failures  that have  occurred  and how such  losses  will be  allocated  to
insurance companies.

       Interest Rate Swaps

       Prior to the Acquisition,  the Company entered into certain interest rate
swap  agreements  primarily to: (i) match the interest rate  characteristics  of
investments  and  related  insurance  liabilities  for a portion  of its  single
premium annuity liabilities;  (ii) offset a portion of the cost of interest rate
swaps used as hedges; and (iii) convert a portion of its floating rate bank debt
to fixed  rate  debt.  Prior to the  Acquisition,  several  contracts  ceased to
effectively  hedge risks and the Company began reporting them at their estimated
fair value with  changes in fair  value  reflected  in income as they  occurred.
Realized losses on interest rate swap contracts of $13.8 million,  net of income
taxes of $7.5 million were  recognized  in the nine months ended  September  30,
1994. All swap  agreements  were recorded at their  estimated fair values at the
Acquisition  date pursuant to purchase  accounting  and all material  agreements
were terminated during 1995 and 1994. No significant gain or loss was recognized
on the swap  contracts  during the year ended  December 31, 1995,  and the three
months ended December 31, 1994.

       Related Party Transactions

        In accordance  with its partnership  agreement:  (i) Partnership II paid
acquisition  fees of $.9 million in 1994 to a subsidiary of Conseco for services
related to the Acquisition;  and (ii) the Company paid $4.0 million in 1994 to a
subsidiary of Conseco for services  provided in connection  with the  financings
related to the Acquisition.


                                                            64

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       Since the Acquisition,  the Company and certain of its subsidiaries  have
received  services from or shared  expenses with  subsidiaries  of Conseco under
written  agreements or based on cost  allocation  principles in accordance  with
GAAP,   including   investment  advisory  agreements  which  provide  investment
management  and related  accounting  and  reporting  services.  The fee for such
investment  related services is .0625 percent of the value of managed investable
assets  at  the  beginning  of  each  quarter.   Fees  charged  under  all  such
arrangements  totaled $14.2 million and $2.6 million for the year ended December
31, 1995, and the three months ended December 31, 1994, respectively.

       12. OTHER OPERATING DATA

       Insurance policy income consisted of the following:
<TABLE>
<CAPTION>
                                                                          Three months     Nine months
                                                           Year ended        ended            ended        Year ended
                                                          December 31,    December 31,    September 30,   December 31,
                                                              1995            1994            1994            1993
                                                              ----            ----            ----            ----
                                                                              (Dollars in millions)
<S>                                                            <C>            <C>             <C>            <C>
Direct premiums collected..............................        $830.0         $284.4          $849.8         $1,069.3
Reinsurance ceded......................................           4.4            1.2             3.9              4.4
                                                              -------        -------          ------         --------

      Premiums collected, net of reinsurance...........         825.6          283.2           845.9          1,064.9
Less premiums on universal life and products
    without mortality and morbidity risk which are
    recorded as additions to insurance liabilities ....         797.1          275.5           824.1          1,035.0
                                                              -------        -------          ------         --------
      Premiums on products with mortality risk,
       recorded as insurance policy income                       28.5            7.7            21.8             29.9
Fees and surrender charges.............................          29.6            5.9            18.4             20.1
                                                              -------        -------          ------         --------

      Insurance policy income..........................       $  58.1         $ 13.6           $40.2          $  50.0
                                                              =======         ======           =====          =======
</TABLE>

      The seven  states with the largest  shares of the  subsidiaries'  premiums
collected  in 1995  were  Florida  (11.9  percent),  California  (8.1  percent),
Pennsylvania  (6.5  percent),  Michigan  (6.4  percent),  Texas  (6.2  percent),
Illinois (6.0 percent),  and New Jersey (5.6 percent).  No other state accounted
for more than 4 percent of total collected premiums.

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

                                                                          Three months     Nine months
                                                           Year ended        ended            ended        Year ended
                                                          December 31,    December 31,    September 30,   December 31,
                                                              1995            1994            1994            1993
                                                              ----            ----            ----            ----
                                                                                   (Dollars in millions)

<S>                                                         <C>               <C>            <C>            <C>
Commission expense.....................................     $  7.4            $2.2           $  4.3         $  8.2
Other..................................................       23.7             5.8             21.5           27.3
                                                            ------           -----           ------         ------

    Other operating costs and expenses.................      $31.1            $8.0            $25.8          $35.5
                                                             =====            ====            =====          =====
</TABLE>

       Anticipated  returns from the  investment  of  policyholder  balances are
considered in determining the amortization of the cost of policies purchased and
cost of  policies  produced.  Sales of fixed  maturity  investments  change  the
incidence  of  profits on such  policies  because  capital  gains  (losses)  are
recognized  currently  and the  expected  future  yields  on the  investment  of
policyholder balances are reduced (increased).  Accordingly, amortization of the
cost of policies  produced and the cost of policies  purchased  was increased by
$83.3  million,  $2.8 million and $9.8  million for the year ended  December 31,
1995, the nine months ended  September 30, 1994, and the year ended December 31,
1993, respectively.


                                                            65

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

                                                                                                           Three months
                                                                                          Year ended           ended
                                                                                         December 31,      December 31,
                                                                                             1995              1994
                                                                                             ----              ----
                                                                                               (Dollars in millions)

<S>                                                                                        <C>               <C>           
Balance, beginning of period........................................................       $447.8             $454.3
    Amortization related to operations:
       Cash flow realized...........................................................        (53.3)             (13.7)
       Interest added...............................................................         22.8                7.2
    Amortization related to gains on sales of investments...........................        (73.6)                -
    Effect of fair value adjustment to actively managed fixed maturities............        (93.6)                -
                                                                                           ------             ------

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

       Based on current  conditions  and  assumptions as to future events on all
policies in force,  the Company expects to amortize  approximately 10 percent of
the cost of policies purchased balance in each of the next 5 years. The discount
rate used to determine the  amortization  of the cost of policies  purchased was
approximately 5 percent.

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


                                                                          Three months    Nine months
                                                           Year ended        ended            ended        Year ended
                                                          December 31,    December 31,    September 30,   December 31,
                                                              1995            1994            1994            1993
                                                              ----            ----            ----            ----
                                                                                   (Dollars in millions)

<S>                                                            <C>            <C>            <C>              <C>
Balance, beginning of period..............................     $25.0          $  -           $ 293.9          $235.1
    Additions ............................................      87.3           25.2             85.2           100.3
    Amortization related to operations....................      (2.7)           (.2)           (29.7)          (31.7)
    Amortization related to gains on sales of investments.      (9.7)            -              (2.8)           (9.8)
    Effect of fair value adjustment to actively managed
       fixed maturities...................................     (22.3)            -                -               -
    Amounts eliminated at Acquisition date................        -              -            (346.6)             -
                                                               -----          -----          -------          ------

Balance, end of period....................................     $77.6          $25.0          $    -           $293.9
                                                               =====          =====          =======          ======

</TABLE>


                                                            66

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       13. CONSOLIDATED STATEMENT OF CASH FLOWS

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

                                                                            Three months     Nine months
                                                             Year ended        ended            ended         Year ended
                                                            December 31,    December 31,    September 30,    December 31,
                                                                1995            1994            1994             1993
                                                                ----            ----            ----             ----
                                                                                   (Dollars in millions)
       <S>                                                        <C>             <C>            <C>            <C>
       Cash paid during the period for:
          Interest..........................................      $30.0           $5.4           $2.3           $ 4.8
          Income taxes......................................        3.7            -              7.9            20.0
       Non-cash items:
          Reduction in ESOP loan guarantee balance..........        -              -              4.8             1.2
          Exchange of subordinated debentures for redeemable
             preferred stock of American Life Holding ......        -              -              -              30.0
          Conversion of Convertible Debentures..............        9.2           42.3            2.5             -
</TABLE>

       14. STATUTORY INFORMATION

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

                                                                                                   December 31,
                                                                                             -------------------------
                                                                                             1995                 1994
                                                                                             ----                 ----
                                                                                                (Dollars in millions)
      <S>                                                                                   <C>                  <C>
      Statutory capital and surplus...................................................      $215.4               $237.2
      Asset valuation reserve ........................................................        37.5                 27.2
      Interest maintenance reserve ...................................................        24.9                 18.7
                                                                                            ------              -------

           Total......................................................................      $277.8               $283.1
                                                                                            ======               ======
</TABLE>

       Combined   statutory   net  income  of  the  Company's   life   insurance
subsidiaries  was $27.1 million,  $39.7 million and $31.9 million in 1995,  1994
and 1993, respectively,  after appropriate eliminations of intercompany accounts
between such subsidiaries.  The Company's insurance  subsidiaries follow certain
permitted  accounting  practices which are not specifically  prescribed in state
laws,  regulations,  general administrative rules and various NAIC publications.
Such permitted accounting practices do not enhance statutory surplus.

       American  Life and  Casualty's  surplus  includes a surplus  note held by
American Life Holding with a balance of $50.0 million at December 31, 1995. Each
payment of interest or principal on the surplus note requires the prior approval
of the Iowa Insurance Division. The Iowa insurance law provides that payments of
dividends on capital  stock and interest and  principal on surplus  notes may be
made only out of an insurer's  earned  surplus.  At December 31, 1995,  American
Life and Casualty had earned surplus of $109.5 million.



                                                            67

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



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

        In addition, the ability of the insurance subsidiaries to transfer funds
to  stockholders  is  limited  by  certain  provisions  in  the  Company's  loan
agreements  relating to the maintenance of specified minimum levels of statutory
capital and  surplus  (see note 6) and minimum  levels of  statutory  risk-based
capital.  At December 31, 1995,  $24.2 million was  available to be  transferred
from American Life and Casualty  (based on amounts  reported in accordance  with
statutory  accounting  practices)  to  American  Life  Holding  in the  form  of
dividends, surplus note payments, loans or advances.

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

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

       Included in statutory  capital and surplus at December 31, 1995,  is $3.9
million  related to 463,649 shares of the Company's  common stock held by Vulcan
Life. Such amount is eliminated in the consolidated financial statements.

       Most states have adopted  risk-based  capital  ("RBC") rules, to evaluate
the  adequacy of  statutory  capital and surplus in relation to  investment  and
insurance  risks.  The RBC formula is designed as an early  warning tool to help
state regulators identify possible weakly capitalized  companies for the purpose
of  initiating  regulatory  action.  At December 31,  1995,  the ratios of total
adjusted  capital to RBC, as defined by the rules,  for the Company's  insurance
subsidiaries were approximately twice the level at which regulatory attention is
triggered.



                                                            68

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       15.  QUARTERLY FINANCIAL INFORMATION (Unaudited)

       Earnings per common share for each quarter are  calculated  independently
of earnings per share for the year. The sum of the quarterly  earnings per share
may not equal the earnings  per share for the year because of: (i)  transactions
affecting the weighted average number of shares outstanding in each quarter; and
(ii) the uneven distribution of earnings during the year.

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

                                                                                           1995
                                                                     ----------------------------------------------
                                                                     1st qtr.     2nd qtr.     3rd qtr.    4th qtr.
                                                                     --------     --------     --------    --------
                                                                      (Dollars in millions, except per share amounts)
     <S>                                                             <C>          <C>          <C>           <C>
     Insurance policy income......................................   $ 14.6       $ 15.2       $ 13.8        $ 14.5
     Net investment income........................................    102.1        105.4        105.4         102.7
     Net realized gains...........................................      3.8         48.3         11.1          84.6
     Total revenues...............................................    122.8        170.8        132.1         203.6
     Income before income taxes, minority interest
       and extraordinary charge...................................     19.5         40.0         24.4          49.9
     Income before extraordinary charge...........................      9.7         23.1         12.8          29.5
     Net income...................................................      9.7         23.1         12.8          25.5
     Net income applicable to common stock........................      7.9         21.2         10.9          23.4
     Net income per common share - primary and fully diluted:
       Income before extraordinary charge.........................      .70         1.88          .96          2.27
       Extraordinary charge.......................................        -            -            -           .33
       Net income.................................................      .70         1.88          .96          1.94
</TABLE>

<TABLE>
<CAPTION>
                                                                                           1994
                                                                     -----------------------------------------------
                                                                     1st qtr.    2nd qtr.     3rd qtr.      4th qtr.
                                                                     --------    --------     --------      --------
                                                                       (Dollars in millions, except per share amounts)
     <S>                                                             <C>        <C>           <C>           <C>
     Insurance policy income......................................   $ 13.5     $  12.8       $ 13.9        $  13.6
     Net investment income........................................     80.3        83.8         86.7           92.8
     Net realized gains (losses)..................................      5.3       (22.0)         (.1)           1.2
     Total revenues...............................................    100.4        76.0        102.1          108.9
     Income (loss) before income taxes and minority interest......     17.5        (6.8)         7.9           12.5
     Net income (loss)............................................      9.6        (6.2)         1.8            5.2
     Net income (loss) applicable to common stock.................      9.2        (6.6)         1.5            3.3
     Net income (loss) per common share:
       Primary....................................................     1.31        (.94)         .21            .30
       Fully diluted..............................................      .92        (.94)         .21            .30
</TABLE>

       The  results  of  operations  for 1995  and the  fourth  quarter  of 1994
represent  results since the date of the  Acquisition  and are reported based on
the purchase method of accounting. The results of operations for the first three
quarters of 1994 are reported  based on historical  accounting.  Net income,  as
previously  reported for the  quarterly  period  ended June 30,  1994,  has been
adjusted for the $13.8  million net  realized  loss (net of income taxes of $7.5
million) incurred on interest rate swap contracts as discussed in note 11 to the
consolidated financial statements.

                                                            69

<PAGE>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



       16.  SUBSEQUENT EVENT (Unaudited)

       In March 1996, Conseco announced that  Partnership II would be dissolved.
Accordingly,  the  partners  have  no  further  commitment  to  make  additional
contributions  of capital to Partnership II or the Company.  In accordance  with
the  partnership  agreement,  all of  Partnership  II's  assets  (primarily  its
investment in AGP) will be distributed to its partners subject to the conditions
contained in the partnership  agreement.  In any event,  Partnership II's assets
must be distributed within two years of the effective date of dissolution.

                                                            70

<PAGE>



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

       The information  required by this Item regarding the Company's  change of
independent  public  accountants was previously  reported by the Registrant in a
current  report on Form 8-K dated  December 5, 1994 filed with the Commission on
December  9,  1994.   Accordingly,   the  information  is  omitted  pursuant  to
Instruction 1 of Item 304 of Regulation S-K.

                                                         PART III

ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

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

     Name (Age)                                   Positions and Offices
     ----------                                   ---------------------
     <S>                                          <C>
     Stephen C. Hilbert (50)....................  Director and Chairman of the Board

     Jon P. Newsome (53)........................  Director, President and Chief Executive Officer (since November 1995)

     Ngaire E. Cuneo (45).......................  Director and Executive Vice President, Corporate Development

     Rollin M. Dick (64)........................  Director, Executive Vice President and Chief Financial Officer

     Donald F. Gongaware (60)...................  Director, Executive Vice President and Chief Operating Officer

     Lawrence W. Inlow (45).....................  Director, Executive Vice President and General Counsel
</TABLE>

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

     Stephen C. Hilbert
         Director,  Chairman of the Board and Chief Executive Officer since 1979
             and President since 1988 of Conseco (an affiliate of the Company).
         Director and Chairman of the Board  of American Life Holding since
             September 1994.
         Director of Bankers Life Holding Corporation.

     Jon P. Newsome
         Director,  President  and Chief  Executive  Officer of the  Company and
             American Life Holding since  November  1995.
         Chairman of the Board and Chief  Executive  Officer of American Life
             and Casualty and Vulcan Life since  November  1995.
         Executive  Vice  President of Equitable of Iowa Companies from
             1993 until November 1995.
         President of USG Annuity & Life Company from 1988 until November 1995.

                                                            71

<PAGE>



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

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

      Donald F. Gongaware
         Director and Executive Vice President of Conseco since 1985.
         Director of American Life Holding and Bankers Life Holding Corporation.

      Lawrence W. Inlow
         Executive Vice President and General Counsel of Conseco since 1987.
         Director of American Life Holding.

     During the past five years, none of the directors or executive officers has
been  convicted  in a criminal  proceeding  or is a named  subject of a pending,
criminal proceeding.  None of the directors or executive officers is the subject
of any order,  judgment or decree enjoining that person, or otherwise  limiting,
his activities in securities or other similar business. None of the directors or
executive  officers has been the subject of any  bankruptcy  or similar act, nor
been a partner or  executive  officer  in any firm or company  that has been the
subject of the bankruptcy act or any similar law during the past five years.

                                                            72

<PAGE>




ITEM 11.  EXECUTIVE COMPENSATION

     Except for Mr. Newsome,  none of the Company's current  executive  officers
are compensated for serving in such capacity. The following table sets forth the
compensation  paid by the  Company  to Mr.  Newsome  (who  has  served  as chief
executive  officer  since  November  1995),  Mr.  Hilbert  (who  served as chief
executive officer until November 1995) and one other individual who served as an
executive officer in 1995 (collectively, the "Named Individuals").
<TABLE>
<CAPTION>

                                                Summary Compensation Table


                                                                  Annual
                                                              Compensation (l)
                                                              ----------------                          All Other
                                                                                                         Compen-
     Name and Principal Position                         Year          Salary           Bonus           sation(2)
     ---------------------------                         ----          ------           -----           ---------

     <S>                                                 <C>           <C>           <C>                      <C>
     Jon P. Newsome................................      1995          $57,484       $  --                    $40
     President and Chief Executive Officer
       since November 1995

     D. J. Noble...................................      1995          800,000        500,000           3,257,418
     President until November 1995 and,                  1994          794,000        200,000              17,124
       through September 29, 1994, Chief                 1993          550,000        400,000              28,498
       Executive Officer

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

<FN>
(1)  Includes  employee  tax-deferred  contributions  to  the  Company's  401(k)
     savings plan and the deferred portions of Mr. Noble's compensation pursuant
     to his deferred compensation  agreement with the Company. Mr. Noble elected
     to defer receipt of $1,000,000 in 1995  (including the entire amount of his
     bonus),  $500,000 in 1994 and $750,000 in 1993 (including the entire amount
     of his bonus).  Interest on the amounts deferred is payable annually within
     60 days  after the end of the year at an annual  rate of 2% under the prime
     rate of interest.  Mr. Noble's  employment  with the Company  terminated on
     December  31,  1995  and  his  entire  deferred  compensation  balance  was
     subsequently distributed to him in 1996.

(2)  Of such  amounts,  $3,249,444  was paid to Mr. Noble in 1996 in  connection
     with  his  termination  of  employment  under  an  employment  continuation
     agreement as discussed hereafter.  The remaining amounts represent employer
     contributions  to the  Company's  401(k)  savings  plan  and the  Company's
     employee stock ownership plan and group term life insurance premiums.  Such
     amounts for 1995 for Mr.  Newsome were $40 for life  insurance  and for Mr.
     Noble were $7,500 for the 401(k) savings plan and $474 for life insurance.
</FN>
</TABLE>



                                                            73

<PAGE>



             Employment Contracts and Change-In-Control Arrangements

     The Company had an employment  continuation  agreement  with Mr. Noble with
respect to his  continued  employment in the event of a change of control of the
Company.  The  acquisition of the Company by Partnership II constituted a change
of control under the  agreement.  Subject to certain  conditions,  the agreement
provided  that Mr.  Noble  would be entitled  to  continue  employment  with the
Company for a period of three years  following  the date of a change of control,
or in the  event  of  discharge  or  voluntary  termination,  be paid an  amount
determined  under  the  provisions  of the  agreement,  based  on the  time  and
circumstances of termination of employment. The maximum remaining amount payable
under such agreement, equal to 2-3/4 times Mr. Noble's compensation for the year
immediately  preceding the date of the change in control,  became payable to Mr.
Noble in connection  with the termination of his employment on December 31, 1995
and  was  subsequently  paid  to him  in  1996  (see  footnote  (2)  to  Summary
Compensation Table).

                            Compensation of Directors

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


           Compensation Committee Interlocks and Insider Participation

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


                                                            74

<PAGE>



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth  information as of March 1, 1996,  regarding
ownership of the Company's common stock  (excluding  shares held by subsidiaries
not entitled to vote) by the only persons  known to own  beneficially  more than
five percent thereof, by the directors, executive officers and Named Individuals
individually,  and by all directors and executive officers as a group. Except as
otherwise indicated in the footnotes to the table,  persons have sole voting and
investment  powers over the shares.  Except as indicated  below,  the directors,
executive  officers  and Named  Individuals  do not own any  shares of any other
class of equity securities of the Company.
<TABLE>
<CAPTION>

                                                                                             Shares Owned and
                                                                                             Nature of Ownership
                                                                                          -----------------------
     Name and Address (1)                                                                 Number          Percent
     --------------------                                                                 ------          -------
     <S>                                                                               <C>                 <C>
     Five Percent Owners:
        Conseco, Inc. 
        11825 N. Pennsylvania Street
        Carmel, Indiana 46043.......................................................   13,006,784(2)       96.8%

        Conseco Capital Partners II, L.P.
        11825 N. Pennsylvania Street
        Carmel, Indiana 46032.......................................................   10,753,661          80.0%

        Bankers Life Holding Corporation
        222 Merchandise Mart Plaza
        Chicago, Illinois 60654.....................................................    1,244,821(2)        9.3%

        CIHC, Incorporated
        One Commerce Center, Suite 789
        1201 Orange Street
        Wilmington, Delaware 19801..................................................    1,008,302(2)        7.5%

     Directors, Executive Officers and Named Individuals:
        Ngaire E. Cuneo.............................................................         -                -
        Rollin M. Dick..............................................................       23,582(3)          *
        Donald F. Gongaware.........................................................         -                -
        Stephen C. Hilbert..........................................................         -                -
        Lawrence W. Inlow...........................................................         -                -
        Jon P. Newsome..............................................................         -                -
        D. J. Noble.................................................................         -                -
        All directors and executive officers as a group (six persons)...............       23,582(3)          *
<FN>
     *Less than one percent.

(1)  Address given for five percent owners only.

(2)  A wholly  owned  subsidiary  of  Conseco  is the sole  general  partner  of
     Partnership II and in such capacity has sole voting and  dispositive  power
     of the shares owned by  Partnership  II.  Conseco owns  approximately  90.5
     percent of Bankers Life Holding Corporation. CIHC, Incorporated is a wholly
     owned  subsidiary of Conseco and the successor in interest to GARCO Holding
     Corporation  as to its shares.  Conseco  expressly  disclaims  beneficial
     ownership  of all shares held by  Partnership  II and Bankers  Life Holding
     Corporation.

(3)  These  shares are owned by a  charitable  foundation  as to which Mr.  Dick
     shares voting and investment  power.  Such  foundation also owns 500 shares
     (less than one percent) of the  Company's  1994 Series  Preferred  Stock $1
     Par,  which  shares have no voting  rights.  Mr. Dick  expressly  disclaims
     beneficial ownership of the shares held by such foundation.
</FN>
</TABLE>

     The  United  States of  America,  or an agency  thereof  claims  beneficial
ownership of 143,640  shares of 1988 Series I and II  Preferred  Stock which has
voting rights under certain limited  circumstances and represents 100 percent of
the outstanding  1988 Series I and II Preferred  Stock. The 1988 Series I and II
Preferred Stock was used by the Company in 1988 - 1990 to partially capitalize a
savings bank acquired by the Company in 1988 pursuant to agreements entered into
with agencies of the United  States of America.  The Company has sued the United
States of America,  alleging  breach of these  agreements.  (see "Item 3 - Legal
Proceedings" and

                                                            75

<PAGE>

note 9 to the  consolidated  financial  statements).  The  1988  Series I and II
Preferred  Stock,  when  allowed  to vote,  has the  right to vote less than one
percent of the total voting power of all stock entitled to vote.

     In addition to the equity  securities of the Company reflected in the table
above, Mr. Noble  beneficially  owns shares of the $2.16  Redeemable  Cumulative
Preferred Stock of American Life Holding (the "ALHC Preferred  Stock"), a wholly
owned   subsidiary  of  the  Company,   of  which  there  are  2,760,000  shares
outstanding.  Mr.  Noble has  allocated a portion of his  employee  tax deferred
contributions  and employer  matching  contributions to the ALHC Preferred Stock
investment  option in the  Company's  401(k)  Savings Plan.  The 401(k)  Savings
Plan's  accounting  records do not  provide  for a specific  allocation  of such
shares to  individual  participant  accounts;  rather,  each  participant  has a
proportionate  interest in the shares of the ALHC  Preferred  Stock owned by the
401(k) Savings Plan based upon the ratio of the participant's account balance in
the ALHC  Preferred  Stock  investment  option to the  total of all  participant
account  balances in such investment  option.  As of December 31, 1995, the most
recent date for which information is available,  the  proportionate  interest of
the directors,  executive officers and Named Individuals in the 16,539 shares of
the ALHC Preferred  Stock owned by the 401(k)  Savings Plan was as follows:  Mr.
Noble - 709 shares;  and all directors  and  executive  officers as a group (six
persons) - 0 shares.

     Ownership of Partnership II

     Partnership II is the holder of 80 percent of the outstanding shares of the
Company's common stock.  The following table sets forth  information as of March
1, 1996, regarding the ownership of limited partnership interests of Partnership
II by  the  directors,  executive  officers  and  Named  Individuals  and by all
directors and executive officers of the Company as a group.
<TABLE>
<CAPTION>

                                                                                                      Percentage
                                                                                                     Ownership of
Name                                                                                              Partnership II (1)
- ----                                                                                              ------------------
<S>                                                                                                        <C>
Ngaire E. Cuneo...................................................................................         *
Rollin M. Dick....................................................................................         *
Donald F. Gongaware...............................................................................         *
Stephen C. Hilbert................................................................................        2.4%
Lawrence W. Inlow.................................................................................         *
Jon P. Newsome....................................................................................         -
D.J. Noble........................................................................................         *
All directors and executives officers as a group (six persons)....................................        4.7%

<FN>
* Less than one percent.

(1) Reflects the percentage of total capital commitments made to Partnership II.
</FN>
</TABLE>


     Ownership of Common Stock of Conseco

     The following table sets forth information as of March 20, 1996,  regarding
ownership of common stock of Conseco by the  directors,  executive  officers and
Named Individuals  individually and by all directors and executive officers as a
group.  Where any footnote indicates that shares included in the table are owned
by, or jointly  with,  family  members or by an  affiliate,  such  person may be
deemed to exercise  shared  voting and  investment  power with  respect to those
shares, unless otherwise indicated. The Company's directors,  executive officers
and  Named  Individuals  do not own any  shares  of any  other  class of  equity
securities of Conseco.
<TABLE>
<CAPTION>

                                                                                               Shares Owned
                                                                                          -----------------------
                                                                                          Number          Percent
                                                                                          ------          -------
<S>                                                                                     <C>                 <C>
Ngaire E. Cuneo......................................................................   133,783 (1)         *
Rollin M. Dick.......................................................................   636,852 (2)         3.1%
Donald F. Gongaware..................................................................   702,336 (3)         3.4%
Stephen C. Hilbert................................................................... 1,298,930 (4)         6.1%
Lawrence W. Inlow....................................................................   587,262 (5)         2.8%
Jon P. Newsome.......................................................................      -                 -
D. J. Noble..........................................................................      -                 - 
All directors and executive officers as a group (six persons)........................ 3,359,163 (6)        15.3%

<FN>
* Less than one percent.

                                                            76

<PAGE>

(1)  Of these shares, 120,749 are subject to options held by Ms. Cuneo which are
     exercisable within 60 days.
(2)  Of these shares, 99,180 are owned by Mr. Dick's wife, 101,331 are owned by 
     a charitable foundation as to which shares he shares voting and investment
     power, 163,075 are subject to options held by Mr.Dick which are exercisable
    within 60 days and 254 are attributable to Mr. Dick's account under a 401(k)
     savings plan. Mr. Dick  expressly  disclaims  beneficial  ownership of all
     shares owned by his wife, the charitable foundation and the trust.
(3) Of these shares, 31,000 are owned by Mr. Gongaware's wife, 70,000 shares
     are owned by a charitable trust as to which he shares voting and investment
     power,  18,000  shares  are  owned by  irrevocable  trusts  as to which Mr.
     Gongaware's wife has sole voting and investment  power,  233,075 shares are
     subject to options held by Mr.  Gongaware which are  exercisable  within 60
     days and 230 are  attributable  to Mr.  Gongaware's  account under a 401(k)
     savings plan. Mr. Gongaware expressly disclaims beneficial ownership of all
     shares owned by his wife and the trusts as to which she has sole voting and
     investment power.
(4)  Of these shares, 456,435 are subject to options held by Mr. Hilbert which 
     are exercisable within 60 days.
(5)  Of these shares, 283,075 are subject to options held by Mr. Inlow which
     are exercisable within 60 days and 254 are attributable
     to Mr. Inlow's account under a 401(k) savings plan.
(6)  Includes 1,256,409 shares subject to outstanding stock options which are 
     exercisable within 60 days.
</FN>
</TABLE>

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Partnership II owns 80 percent of the Company's  outstanding  voting shares
of common  stock.  A wholly  owned  subsidiary  of Conseco  is the sole  general
partner of Partnership II. Consequently,  Conseco,  through such subsidiary,  is
able to  control  the  Company  and is able to  determine  such  actions  as the
election of  directors  and the  approval  of any other  matters  submitted  for
stockholder approval.  Also, five of the Company's six directors are persons who
are also executive officers of Conseco and limited partners of Partnership II.

     Since the  Acquisition,  the Company  and its  subsidiaries  have  received
services  from or shared  expenses  with other  affiliates  or  subsidiaries  of
Conseco  under  written  agreements  or based on cost  allocation  principles in
accordance  with GAAP.  For 1995 and 1994, the aggregate fees paid or accrued by
the Company and its  subsidiaries  to Conseco or its  subsidiaries or affiliates
under all such arrangements  (including the Advisory Agreements described below)
were $14.2  million and $2.6  million,  respectively.  The charges for  services
rendered  by  Conseco  and its  affiliates  were not the  result of  arms-length
negotiations  between  independent  parties.  It has been the  intention  of the
Company and Conseco that these  arrangements  as a whole should  accommodate the
parties' interests in a manner that is fair and mutually beneficial.

     These agreements may be modified in the future and additional agreements or
transactions  may be entered into between Conseco and its  subsidiaries  and the
Company and its  subsidiaries.  The provisions of the Senior Credit Facility and
the  indenture  relating  to the senior  subordinated  notes  require  that each
agreement  or  transaction  between the Company and Conseco or their  respective
subsidiaries  be on  terms  at least as  favorable  to the  Company  as could be
obtained from  unaffiliated  parties for  comparable  services or  arrangements.
Additionally,  the  Partnership  II  partnership  agreement  requires  that  any
agreements  between  entities in which  Partnership II invests and Conseco be on
terms that are  reasonable  based upon the review of two  nationally  recognized
accounting firms.

     Since the Acquisition,  each of the Company and its principal  subsidiaries
has been party to an agreement with Conseco Capital Management, Inc. ("CCM"), a
registered  investment  advisor  wholly  owned  by  Conseco  (collectively,  the
"Advisory  Agreements")  pursuant  to  which,  subject  to  any  limitations  or
directions  of the  Board of  Directors  or  officers  of the  Company  and such
subsidiaries,  CCM supervises and directs the investment of its invested  assets
of the  Company  and such  subsidiaries.  For these  services,  CCM  receives  a
quarterly fee equal to .0625 percent (.25 percent  annually) of the market value
of the  investable  assets under its  supervision.  For 1995 and 1994,  the fees
under  the  Advisory  Agreements  aggregated  $11.8  million  and $2.5  million,
respectively.  The Advisory  Agreements  continue in effect until  terminated on
their respective  annual  anniversary by either party upon 60 days' notice or by
the Company or its subsidiary,  as the case may be, upon a default or failure of
CCM to perform its obligations thereunder.

     American  Life and  Casualty  and Vulcan Life intend to enter into  service
agreements   with  a   subsidiary   of  Conseco   (collectively,   the  "Service
Agreements"), pursuant to which, subject to any limitations or directions of the
Board  of  Directors  or  officers  of such  insurance  companies,  the  Conseco
subsidiary  will  provide  data  processing  and  other  services.  The  Service
Agreements have been filed with the Insurance Departments of Iowa and Alabama.
                                                            77

<PAGE>



Stockholders' Agreement

     In connection with the  Acquisition,  the Company entered into an agreement
with  Partnership  II  and  the  existing   stockholders   (the   "Stockholders'
Agreement") which is being amended to include shares of common stock acquired by
such   stockholders  in  November  1995.  (See  "--Other   Transactions").   The
Stockholders'  Agreement  provides to the Company first and then to the existing
stockholders  a right of first  refusal  which applies when such holder seeks to
sell its common  stock to an  unaffiliated  third party  (other than in a public
offering).  The Stockholders' Agreement also provides demand registration rights
and piggyback registration rights.

Other Transactions

     In connection  with a rights  offering  made to the existing  stockholders,
Partnership  II,  Bankers  Life  Holding  Corporation  and  CIHC,  Incorporated,
purchased 1,714,286,  216,949 and 125,728 shares of common stock,  respectively,
for $14 per share on November 30, 1995.  The proceeds of such sales were used to
make  a  capital   contribution   to  American  Life  Holding  which  used  such
contribution to make a principal payment on the senior term loan.


                                                            78

<PAGE>



                                                          PART IV

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

(a)   l. Financial Statements.  See Index to Financial Statements on page 28 for
         a list of financial statements included in this Report.
 

      2. Financial Statement Schedules. The following consolidated financial 
         statement schedules are included as part of this Report
         immediately following the signature page on pages 81 through 86.

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

         Schedule IV--Reinsurance

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

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

(b)   Reports on Form 8-K.  None


                                                            79

<PAGE>



                                   SIGNATURES


     Pursuant  to the  requirement  of  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its  behalf by the  undersigned,  thereunto  duly  authorized,  this 29th day of
March, 1996.

                            AMERICAN LIFE GROUP, INC.

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

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

              Signature                         Title (Capacity)                               Date
              ---------                         ----------------                               ----
       <S>                                  <C>                                         <C>
       /s/ STEPHEN C. HILBERT               Chairman of the Board and Director           March 29, 1996
       ----------------------
         Stephen C. Hilbert

         /s/ JON P. NEWSOME                 Chief Executive Officer,                     March 29, 1996
         ------------------                    President and Director
           Jon P. Newsome                      (Principal Executive Officer)


         /s/ ROLLIN M. DICK                 Executive Vice President, Chief              March 29, 1996
         -------------------                   Financial Officer and Director
           Rollin M. Dick                      (Principal Financial Officer and
                                               Principal Accounting Officer)


         /s/ NGAIRE E. CUNEO                      Director                               March 29, 1996
         -------------------
           Ngaire E. Cuneo


       /s/DONALD F. GONGAWARE                     Director                               March 29, 1996
       ----------------------
         Donald F. Gongaware


        /s/LAWRENCE W. INLOW                      Director                               March 29, 1996
        --------------------
          Lawrence W. Inlow
</TABLE>






                                                        80

<PAGE>








                        REPORT OF INDEPENDENT ACCOUNTANTS
                        ON FINANCIAL STATEMENT SCHEDULES





To the Shareholders and Board of Directors
American Life Group, Inc.


    Our report on the consolidated  financial statements of American Life Group,
Inc. and  subsidiaries  is included on page 30 of this Form 10-K.  In connection
with our audits of such financial  statements,  we have also audited the related
financial statement schedules listed in the index on page 79 of this Form 10-K.

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







                                                     COOPERS & LYBRAND L.L.P.


Indianapolis, Indiana
February 23, 1996












                                                        81

<PAGE>








                   REPORT OF INDEPENDENT AUDITORS ON SCHEDULES




To the Shareholders and Board of Directors
American Life Group, Inc.

We have audited the consolidated statements of operations, shareholders' equity,
and cash flows of American  Life Group,  Inc.  (formerly  known as The Statesman
Group,  Inc.) for the year ended  December 31, 1993,  and have issued our report
thereon dated January 27, 1994,  except for the August 8, 1995 one-for-two stock
split as to which the date is August 9, 1995 (included  elsewhere in this Annual
Report on Form 10-K). Our audit also included the financial  schedules listed in
the index at Item 14(a) for the year ended  December 31, 1993.  These  schedules
are the responsibility of the Company's management.
Our responsibility is to express an opinion based on our audit.

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






                                                    ERNST  & YOUNG LLP


Des Moines, Iowa
January 27, 1994


                                                        82

<PAGE>

<TABLE>
<CAPTION>


                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                   SCHEDULE II

         Condensed Financial Information of Registrant (Parent Company)

                                  Balance Sheet
                        as of December 31, 1995 and 1994
                              (Dollars in millions)

                                     ASSETS


                                                                                      1995         1994
                                                                                      ----         ----
<S>                                                                                   <C>        <C>
Short-term investments............................................................    $ 12.8     $  2.2
Cash segregated for the conversion of the 6-1/4% debentures.......................       -         24.2
Investment in subsidiaries (eliminated in consolidation)..........................     411.2       79.0
Receivables from subsidiaries (eliminated in consolidation).......................      48.4       48.4
Other assets......................................................................       5.8        2.0
                                                                                      ------     ------

      Total assets................................................................    $478.2     $155.8
                                                                                      ======     ======

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Income tax liabilities.........................................................   $  10.2     $ 11.8
   Contingent consideration payable upon determination
      of the Savings Bank Litigation..............................................      30.1       30.1
   Notes payable..................................................................      15.0       24.2
   Notes and accounts payable due to subsidiaries (eliminated in consolidation)...        .3        1.1
   Accounts payable due to affiliates.............................................        .6         .4
   Other liabilities..............................................................      16.4        9.1
                                                                                     -------     ------

      Total liabilities...........................................................      72.6       76.7
                                                                                     -------     ------

Shareholders' equity:
   Series Preferred Stock $1 Par..................................................      66.6       58.9
   Common stock, $1 par value, and additional paid-in capital;
      35,000,000 shares authorized;  outstanding:
      1995 - 13,442,075 shares; 1994 - 11,299,218 shares..........................      75.9       45.9
   Unrealized appreciation (depreciation) of securities:
      Fixed maturity investments (net of applicable deferred income taxes:
        1995 - $105.0; 1994 - $(15.4))............................................     194.9      (28.5)
      Other investments (net of applicable deferred income taxes:
        1995 - $.8; 1994 - $(.3)).................................................       1.5        (.5)
   Retained earnings .............................................................      66.7        3.3
                                                                                     -------     ------

      Total shareholders' equity..................................................     405.6       79.1
                                                                                     -------     ------

      Total liabilities and shareholders' equity..................................    $478.2     $155.8
                                                                                      ======     ======



<FN>

              The condensed financial information should be read in
             conjunction with the consolidated financial statements
                          of American Life Group, Inc.
</FN>

</TABLE>


                                                        83

<PAGE>

<TABLE>
<CAPTION>


                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                                        SCHEDULE II

                              Condensed Financial Information of Registrant (Parent Company)

                                                  Statement of Operations
                                                   (Dollars in millions)

                                                                                                  Predecessor Basis
                                                                                           ---------------------------
                                                                          Three months     Nine months
                                                          Year ended          ended           ended        Year ended
                                                         December 31,     December 31,    September 30,   December 31,
                                                             1995             1994            1994            1993
                                                             ----             ----            ----            ----
<S>                                                          <C>             <C>           <C>               <C>
Revenues:
   Net investment income...............................      $  .1           $  .1         $  2.6           $  1.7
   Dividends from subsidiaries
       (eliminated in consolidation)...................        -                -              .6              1.9
   Interest income from subsidiaries
      (eliminated in consolidation)....................         .9              .2            3.1              1.9
   Net realized losses.................................        -                -             (.6)              -
   Other income........................................        1.2              .8             .4               .2
                                                             -----          ------         ------            -----

      Total revenues...................................        2.2             1.1            6.1              5.7
                                                             -----          ------         ------            -----
Expenses:
   Interest expense on notes payable...................        1.2              .7            3.7              3.9
   Interest expense on investment borrowings...........        -                 -            2.8               -
   Acquisition, merger and other nonrecurring
      expenses.........................................        4.6               -            7.2               -
   Operating costs and expenses........................         .2              .5            1.1              2.5
                                                             -----          ------         ------            -----

      Total expenses...................................        6.0             1.2           14.8              6.4
                                                             -----          ------         ------            -----
      Loss before income taxes, equity in undistributed
         earnings of subsidiaries and
         extraordinary charge..........................       (3.8)            (.1)          (8.7)             (.7)
Income tax benefit ....................................       (1.3)             -            (4.1)            (4.0)
                                                             -----          ------         ------            -----

      Income (loss) before equity in undistributed
         earnings of subsidiaries and extraordinary
         charge........................................       (2.5)            (.1)          (4.6)             3.3
Equity in undistributed earnings of subsidiaries
   (eliminated in consolidation).......................       77.6             5.3            9.8             34.0
                                                            ------          ------         ------            -----

      Income before extraordinary charge...............       75.1             5.2            5.2             37.3
Extraordinary charge on extinguishment
   of debt, net of income tax benefit..................        4.0              -              -                -
                                                            ------          ------         ------            -----

      Net income.......................................       71.1             5.2            5.2             37.3
Dividend requirements of Series Preferred Stock
   $1 Par, net of income tax benefit...................        7.7             1.9            1.1              1.6
                                                            ------          ------         ------            -----

      Net income applicable to common stock............      $63.4            $3.3         $  4.1            $35.7
                                                             =====          ======         ======            =====
<FN>

              The condensed financial information should be read in
                   conjunction with the consolidated financial
                     statements of American Life Group, Inc.
</FN>

</TABLE>

                                                            84

<PAGE>

<TABLE>
<CAPTION>



                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                                        SCHEDULE II

                              Condensed Financial Information of Registrant (Parent Company)

                                                  Statement of Cash Flows
                                                   (Dollars in millions)

                                                                                                   Predecessor Basis
                                                                                             ---------------------------
                                                                             Three months    Nine months
                                                              Year ended         ended          ended        Year ended
                                                             December 31,    December 31,   September 30,   December 31,
                                                                 1995            1994           1994            1993
                                                                 ----            ----           ----            ----
<S>                                                             <C>           <C>            <C>            <C>
Cash flows from operating activities:
   Net income...............................................    $ 71.1        $   5.2        $   5.2        $  37.3
   Adjustments to reconcile net income to net cash
     provided by (used for) operating activities:
       Equity in undistributed earnings of  subsidiaries....     (77.6)          (5.3)          (9.8)         (34.0)
       Extraordinary charge.................................       6.2            -              -               -
       Other................................................      (1.6)          (1.9)          (3.2)          (1.6)
                                                               -------       --------        -------        --------

     Net cash provided by (used for) operating activities...      (1.9)          (2.0)          (7.8)           1.7
                                                               -------       --------        -------       ---------

Cash flows from investing activities:
   Proceeds from sales and redemptions of surplus notes
     and subsidiary preferred stock.........................        -              -            17.5            1.0
   Equity distribution from subsidiary......................        -              -           153.0             -
   Investment in subsidiary.................................    (30.0)             -              -              -
                                                               ------        --------        -------        --------

     Net cash provided by (used for) investing activities...    (30.0)             -           170.5            1.0
                                                               ------        --------        -------        --------

Cash flows from financing activities:
   Issuance of notes payable................................      -               -              -             76.3
   Payments on notes payable................................      -               -              -            (19.5)
   Cash segregated for conversion of Convertible Debentures     15.0              -           (66.5)             -
   Issuance of common stock.................................    30.0              -            45.9              -
   Payments to former stockholders pursuant to
     merger agreement.......................................      -               -          (244.4)             -
   Issuance of 1994 Series Preferred Stock..................      -               -            57.0              -
   Federal income taxes received from subsidiaries, net
     of amounts paid to Internal Revenue Service............    (2.3)             -             6.8             3.9
   Increase (decrease) in intercompany payables.............     (.1)             .3             .1            (3.8)
   (Increase) decrease in intercompany receivables..........     (.1)            (.6)          45.5           (49.6)
   Payments to repurchase equity securities.................      -               -             (.6)           (6.2)
   Dividends paid to stockholders (including subsidiary:
     1995--$ -; 1994--$.1; 1993--$.1).......................      -               -            (1.8)           (1.4)
   Other....................................................      -             (1.2)            .1            (2.0)
                                                              ------        --------        -------        --------

       Net cash provided by (used for) financing activities.    42.5            (1.5)        (157.9)           (2.3)
                                                              ------        --------        -------        --------

Net increase (decrease) in short-term investments...........    10.6            (3.5)           4.8              .4
Short-term investments, beginning of period.................     2.2             5.7             .9              .5
                                                              ------        --------        -------        --------

Short-term investments, end of period.......................  $ 12.8          $  2.2        $   5.7         $    .9
                                                              ======        ========        =======         =======
<FN>
              The condensed financial information should be read in
                   conjunction with the consolidated financial
                     statements of American Life Group, Inc.
</FN>

</TABLE>

                                                            85

<PAGE>

<TABLE>
<CAPTION>


                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                                        SCHEDULE IV

                                                        Reinsurance
                                                   (Dollars in millions)

                                                                          Three months      Nine months
                                                         Year ended           ended            ended          Year ended
                                                        December 31,      December 31,     September 30,     December 31,
                                                            1995              1994             1994              1993
                                                            ----              ----             ----              ----
<S>                                                      <C>               <C>              <C>              <C>
Life insurance in force:
   Direct........................................        $ 7,465.7           $7,614.8                          $7,787.5
   Assumed.......................................               .2                 .2                                .2
   Ceded.........................................         (4,650.2)            (951.9)                           (906.3)
                                                         ---------           --------                           -------

      Net insurance in force.....................         $2,815.7           $6,663.1                          $6,881.4
                                                          ========           ========                          ========

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


Premiums recorded as revenue for generally
   accepted accounting principles:
      Direct.....................................            $32.9             $ 8.9           $25.7              $34.3
      Assumed....................................              -                   -               -                -
      Ceded......................................             (4.4)             (1.2)           (3.9)              (4.4)
                                                           -------            ------          ------           --------

         Net premiums............................            $28.5             $ 7.7           $21.8              $29.9
                                                           =======            ======          ======           ========

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


</TABLE>


                                                            86

<PAGE>

<TABLE>
<CAPTION>


                                  EXHIBIT INDEX

Exhibit
Number                         Exhibit Description                                                                    Page
- ------                         -------------------                                                                    ----
<S>   <C>       <C>                                                                                                   <C>
(2)  (a)        Agreement  and Plan of Merger,  dated as of May 1, 1994, by
                and among Conseco Capital  Partners II, L.P., CCP II Acquisition
                Company and the Company  incorporated herein by reference to the
                Form 8-K dated May 1, 1994

(3)  (a)        Certificate of Incorporation, as amended, incorporated herein by
                reference to the Registration Statement on Form S-1 
                (file no. 33-95644)

     (b)        By-Laws, as amended, incorporated herein by reference to the
                Form 10-K for the year ended December 31, 1994

     (c)        Certificate  of  Designations,  Preferences  and  Rights of 1976
                Series Preferred Stock $1 Par  incorporated  herein by reference
                to the Form 10-Q for the quarter ended March 31, 1994

     (d)        Certificate  of  Designations,  Preferences  and  Rights of 1987
                Series  II  Preferred  Stock  $1  Par  incorporated   herein  by
                reference to the Form 10-K for the year ended December 31, 1992

     (e)        Certificate  of  Designations,  Preferences  and  Rights of 1988
                Series I Preferred Stock $1 Par incorporated herein by reference
                to the Form 10-K for the year ended December 31, 1992

     (f)        Certificate  of  Designations,  Preferences  and  Rights of 1988
                Series  II  Preferred  Stock  $1  Par  incorporated   herein  by
                reference to the Form 10-K for the year ended December 31, 1992

     (g)        Certificate of Powers,  Designations,  Preferences and Rights of
                1994  Series  Preferred  Stock  $1 Par  incorporated  herein  by
                reference to the Form 8-K dated September 29, 1994

     (h)        Amendment to Certificate of Incorporation*

(4)  (a)        Specimen of the 6-1/4% Convertible Subordinated Debentures due
                2003 incorporated herein by reference to the Registration 
                Statement on Form S-3 (file no. 33-58672)

     (b)        Indenture,  dated as of April 21, 1993,  between the Company and
                Boatmen's Trust Company for the 6- 1/4% Convertible Subordinated
                Debentures due 2003 incorporated herein by reference to the Form
                10-Q for the quarter ended March 31, 1993

     (c)        Supplemental Indenture,  dated as of September 29, 1994, between
                the  Company  and   Boatmen's   Trust  Company  for  the  6-1/4%
                Convertible Subordinated Debentures due 2003 incorporated herein
                by  reference to the Form 10-Q for the quarter  ended  September
                30, 1994

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

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

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


</TABLE>



                                                            87

<PAGE>

<TABLE>
<CAPTION>



                                  EXHIBIT INDEX



Exhibit
Number                         Exhibit Description                                                                    Page
- ------                         -------------------                                                                    ---- 
<S>  <C>        <C>                                                                                                   <C>
     (b)        Stockholders'  Agreement  among the  Company  and the holders of
                common stock  incorporated  herein by reference to the Form 10-K
                for the year ended December 31, 1994.

     (c)        Securities  Purchase  Agreements  between  the  Company  and the
                following  companies are incorporated herein by reference to the
                Form 10-K for the year ended December 31, 1994:
                    (1)  Bankers Life and Casualty Company
                    (2)  GARCO Holding Corporation

     (d)        Securities Purchase Agreements dated November 30, 1995 between
                the Company and the following companies:
                    (1)   Bankers   Life   Holding    Corporation* 
                    (2)   CIHC, Incorporated*
                    (3)   Conseco Capital Partners II, L.P.*

     (e)        Lease by and among John Trostel, as lessor, and Morris Joseph 
                and Jacob Joseph, as lessees, dated June 27, 1917; Supplemental
                Agreement by and among John Trostel, as lessor, and Morris 
                Joseph and Jacob Joseph, as lessees, dated July 20, 1927; 
                Amendment to Lease by and between John Trostel, George W. 
                Trostel, Carl Trostel and Netti Trostel, Fred B. Trostel, Ruth
                Trostel Holman and Harry A. Holman, and Helen Trostel Brobeck
                and Von H. Brobeck, as lessors and Burton Building Company as
                lessee, dated May 31, 1930; and September 1, 1959 Amendment to 
                Lease, Des Moines Building, Des Moines, Iowa, are incorporated
                herein by reference to Exhibits 10.9.1 through 10.9.4 to the
                Registration Statement on Form S-1 (file no. 33-95644)

      (f)       Deferred compensation agreements with the following are 
                incorporated herein by reference to the Form 10-K for the year 
                ended December 31, 1992:**
                     (1)   John M. Matovina
                     (2)   Virgil A. Maxwell
                     (3)   D. J. Noble

      (g)       Employment continuation agreements with the following are 
                incorporated herein by reference to the Form 10-Q for the
                quarter ended March 31, 1994:**
                     (1)   James M. Gerlach
                     (2)   Walter J. Hughes
                     (3)   John M. Matovina
                     (4)   Virgil A. Maxwell
                     (5)   D. J. Noble
 
(11) (a)        Computation of Earnings Per Share - Primary*

     (b)        Computation of Earnings Per Share - Fully Diluted*

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

(27)            Financial Data Schedule*

<FN>
*  Filed herewith.
** Compensation plans or arrangements for management.
</FN>
</TABLE>

                                                            88

                           AMENDMENT TO CERTIFICATE OF
                            INCORPORATION OF AMERICAN
                                LIFE GROUP, INC.

         American  Life  Group,   Inc.,   formerly  The  Statesman  Group,  Inc.
(hereinafter the  "Corporation")  existing  pursuant to the General  Corporation
Law,  desiring to give notice of corporate  action  effectuating  amendment of a
certain  provision of its Certificate of Incorporation  sets forth the following
facts:

         Paragraph 1 of the Certificate of the Powers, Designations, Preferences
and Rights of the 1994 Series  Preferred  Stock is hereby  amended by increasing
the number of  designated  shares of such stock from  150,000  shares to 250,000
shares.  Except as set forth above, all of the terms and provisions of paragraph
1 remain in full force and effect.

         This Amendment has been duly adopted in accordance  with Section 242 of
the Delaware General Corporation Law.

         IN WITNESS WHEREOF,  the undersigned  hereby executes this Amendment to
the Certificate of  Incorporation  of the Corporation and certifies to the truth
of the facts herein stated this 31st day of October, 1995.

                                         AMERICAN LIFE GROUP, INC.



                                         By:/s/ Lawrence W. Inlow
                                            ------------------------
                                            Lawrence W. Inlow,
                                            Executive Vice President
State of Indiana  )
                  )ss:
County of Hamilton)

         On October 31,  1995,  in the County of  Hamilton,  before me, a Notary
Public  duly  commissioned  and  qualified,  in and for  the  state  and  county
aforesaid, personally appeared Lawrence W. Inlow, and who executed the foregoing
amendment,  and  acknowledged  to me that he executed the same;  and being by me
duly sworn, did depose and say that he is the incumbent Executive Vice President
of American Life Group,  Inc.;  that,  as such  officer,  he keeps the corporate
minute books and seal of the Corporation;  and that the foregoing certificate is
true to his own knowledge.

         Subscribed and sworn to before me this 31st day of October, 1995.

                                                 /s/ Stephanie Swaney
Commission Expires:  January 6, 1999             ------------------------
Residing in:  Marion County                          Stephanie Swaney,
                                                       Notary Public

G:\LEGAL\ARTOFIN\AMENDED2.ALG



                          SECURITIES PURCHASE AGREEMENT


         THIS SECURITIES  PURCHASE  AGREEMENT,  dated as of November 30, 1995 is
entered into by and between  AMERICAN LIFE GROUP,  INC., a Delaware  corporation
(the "Company"),  and BANKERS LIFE HOLDING  CORPORATION,  a Delaware corporation
(the "Purchaser").


         In consideration of the mutual promises and  consideration  hereinafter
set forth, it is agreed as follows:

I.       THE PURCHASE OF SECURITIES

         1.1 Purchase of Securities.  The Purchaser  agrees to subscribe for and
purchase  from the  Company,  and the  Company  agrees  to issue and sell to the
Purchaser,  216,949  shares of its common  stock,  $1.00 par value (the  "Common
Stock"), for an aggregate purchase price of $3,037,292.

         The shares of Common Stock to be sold hereunder are hereinafter
referred to as the "Securities."

         1.2 Closing.  The closing of the  purchase  and sale of the  Securities
(the  "Closing")  shall take place at such date (the "Closing  Date"),  time and
place as shall be mutually agreed to by the parties hereto. On the Closing Date,
the Company will deliver to the Purchaser a certificate  for the Securities sold
by the Company, against delivery by the Purchaser of the purchase price therefor
by wire transfer of funds into the account specified by the Company.

II.      REPRESENTATIONS AND WARRANTIES OF PURCHASER

         The Purchaser makes the following representations and warranties to the
Company,  each and all of which shall survive the execution and delivery of this
Agreement and the Closing:

         2.1  Organization.  The  Purchaser  is a  corporation  duly  organized,
validly  existing,  and in good standing under the laws of the State of Delaware
and has full power and authority to enter into this Agreement and to perform its
obligations hereunder.

         2.2 Due  Execution,  Delivery and  Performance  of the  Agreement.  The
execution,  delivery,  and  performance  of this  Agreement  (i) have  been duly
authorized by all requisite  action by the Purchaser,  and (ii) will not violate
the Certificate of  Incorporation or Bylaws of the Purchaser or any provision of
any indenture,  mortgage, agreement,  contract, or other instrument to which the
Purchaser  is a party or by  which it or any of its  properties  or  assets  are
bound, or be in conflict with,  result in a breach of or constitute (upon notice
or  lapse  of time or  both) a  default  under  any  such  indenture,  mortgage,
agreement, contract, or other instrument.


<PAGE>

This  Agreement is a legal,  valid,  and binding  obligation  of the  Purchaser,
enforceable against the Purchaser in accordance with its terms.

         2.3  Investment   Representation.   The  Purchaser  is  purchasing  the
Securities for its own account,  for investment  purposes and not with a view to
the distribution  thereof.  The Purchaser  agrees that it will not,  directly or
indirectly,  offer,  transfer,  sell, assign,  pledge,  hypothecate or otherwise
dispose of any of the  Securities  (or solicit any offers to buy,  purchase,  or
otherwise  acquire  or  take a  pledge  of any of  the  Securities),  except  in
compliance  with the Securities  Act of 1933, as amended (the "Act"),  the rules
and regulations thereunder and any applicable state securities laws.


III.     REPRESENTATIONS AND WARRANTIES OF THE COMPANY

         The Company makes the following  representations  and warranties to the
Purchaser,  each and all of which shall  survive the  execution  and delivery of
this Agreement and the Closing:

         3.1 Authorized and  Outstanding  Shares of Capital Stock.  After giving
effect to the Closing,  the authorized  capital stock of the Company consists of
35,000,000  shares of Common Stock,  $1.00 par value, of which 13,442,075 shares
are issued and outstanding,  and 5,000,000 shares of Preferred Stock,  $1.00 par
value, of which 126,000 shares of 1988 Series II Preferred Stock,  17,640 shares
of 1988 Series II  Preferred  Stock and 64,410  shares of 1994 Series  Preferred
Stock are issued and outstanding.

         3.2  Authorization  and  Issuance of  Securities.  The  issuance of the
Securities  has been duly  authorized  and,  upon  delivery to the  Purchaser of
certificates  therefor against payment in accordance with the terms hereof,  the
Securities will have been validly issued and fully paid and non-assessable, free
and clear of all pledges, liens, encumbrances and pre-emptive rights.

         3.3 Securities Laws. In reliance on the investment  representations and
agreements  contained  in Section  2.3  hereof,  the offer,  issuance,  sale and
delivery of the Securities,  as provided in this Agreement,  are exempt from the
registration requirements of the Act and all applicable state securities laws.

         3.4 Organization.  The Company is a corporation duly organized, validly
existing,  and in good standing  under the laws of the State of Delaware and has
full  corporate  power and authority to enter into this Agreement and to perform
its obligations hereunder.

         3.5      Due Execution, Delivery and Performance of the Agreement. The
execution,  delivery, and  performance of this  Agreement  (i)  have been  duly
authorized by all requisite corporate action by the Company, and (ii)  will not
violate the Certificate of Incorporation

                                                         2

<PAGE>

or Bylaws of the Company or any provision of any indenture, mortgage, agreement,
contract,  or other  instrument  to which it is a party or by which it or any of
its properties or assets are bound,  or be in conflict with,  result in a breach
of or constitute (upon notice or lapse of time or both) a default under any such
indenture, mortgage, agreement, contract, or other instrument. This Agreement is
a legal,  valid, and binding obligation of the Company,  enforceable against the
Company in accordance with its terms.

IV.      STOCKHOLDERS' AGREEMENT; LEGENDS

         4.1      Stockholders' Agreement.  The Company and the Purchaser
shall enter into an amendment to the Stockholders' Agreement dated
September 29, 1994 to provide that the Securities are subject to
such Agreement.

         4.2      Legends.  Each certificate representing the Securities
shall bear legends substantially in the following form:

         "THE SHARES  REPRESENTED BY THIS  CERTIFICATE HAVE BEEN ACQUIRED BY THE
         HOLDER PURSUANT TO A SECURITIES  PURCHASE  AGREEMENT DATED NOVEMBER 30,
         1995 BY AND BETWEEN BANKERS LIFE HOLDING  CORPORATION AND AMERICAN LIFE
         GROUP,  INC., AND HAVE NOT BEEN REGISTERED  UNDER THE SECURITIES ACT OF
         1933, AS AMENDED,  OR ANY APPLICABLE  STATE SECURITIES LAWS AND MAY NOT
         BE SOLD OR OTHERWISE TRANSFERRED UNLESS THEY HAVE BEEN SO REGISTERED OR
         AMERICAN LIFE GROUP, INC. HAS BEEN FURNISHED  EVIDENCE  SATISFACTORY TO
         IT THAT SUCH REGISTRATION IS NOT REQUIRED."

         "THE SHARES ARE ALSO SUBJECT TO CERTAIN RESTRICTIONS ON
         TRANSFER CONTAINED IN A STOCKHOLDERS' AGREEMENT, AS
         AMENDED, TO WHICH AMERICAN LIFE GROUP, INC. AND THE
         REGISTERED HOLDER ARE PARTIES, A COPY OF WHICH IS ON FILE
         WITH THE SECRETARY OF AMERICAN LIFE GROUP, INC."

V.       INDEMNIFICATION

         5.1 Indemnification by the Company. The Company agrees to indemnify and
hold  harmless  the  Purchaser  from and against any  liabilities,  obligations,
losses, damages, penalties, actions, judgments, suits, claims, costs, attorneys'
fees, expenses and disbursements of any kind which may be imposed upon, incurred
by or asserted against the Purchaser in any manner relating to or arising out of
any  untrue  representation,  breach of  warranty  or  failure  to  perform  any
covenants by the Company contained herein.

         5.2 Indemnification by the Purchaser. The Purchaser agrees to indemnify
and hold  harmless  the Company from and against any  liabilities,  obligations,
losses, damages, penalties, actions, judgments, suits, claims, costs, attorneys'
fees, expenses and

                                                         3

<PAGE>

disbursements  of any kind which may be imposed  upon,  incurred  by or asserted
against  the  Company in any  manner  relating  to or arising  out of any untrue
representation or breach of warranty contained herein.

VI.      MISCELLANEOUS

          6.1 Notices.  Whenever it is provided herein that any notice,  demand,
request, consent,  approval,  declaration or other communication shall or may be
given to or served upon any of the parties by  another,  or whenever  any of the
parties  desires  to give or serve  upon  another  any such  communication  with
respect to this Agreement, each such notice, demand, request, consent, approval,
declaration  or other  communication  shall be in writing  and  either  shall be
delivered  in person with receipt  acknowledged  or by  registered  or certified
mail, return receipt requested, postage prepaid, addressed as follows:

                  If to the Company at:

                  American Life Group, Inc.
                  1100 Des Moines Building
                  Des Moines, Iowa  50309
                  Attn:  President

                  with a copy to:

                  Conseco, Inc.
                  11825 N. Pennsylvania Street
                  Carmel, Indiana  46032
                  Attn:  General Counsel

                  If to the Purchaser at:

                  Bankers Life Holding Corporation
                  222 Merchandise Mart Plaza
                  Chicago, Illinois  60654
                  Attn:  President

or at such  other  address  as may be  substituted  by  notice  given as  herein
provided.  The giving of any notice required  hereunder may be waived in writing
by the party  entitled to receive such notice.  Every notice,  demand,  request,
consent, approval,  declaration or other communication hereunder shall be deemed
to have been duly given or served on the date personally delivered, with receipt
acknowledged, or upon receipt if delivered by registered or certified mail.

          6.2     Binding Effect; Benefits. Except as otherwise provided herein,
this Agreement shall be binding upon and inure to the benefit of the  parties to
this Agreement and their respective successors and  permitted  assigns.  Nothing
in this Agreement,

                                                         4

<PAGE>

express or implied,  is intended or shall be  construed to give any person other
than the parties to this Agreement or their respective successors or assigns any
legal or equitable  right,  remedy or claim under or in respect of any agreement
or any provision contained herein.

          6.3 Waiver.  Any party  hereto may by written  notice to the other (a)
extend the time for the  performance of any of the  obligations or other actions
of the  other  under  this  Agreement;  (b)  waive  compliance  with  any of the
conditions or covenants of the other contained in this Agreement;  and (c) waive
or  modify  performance  of any of the  obligations  of  the  other  under  this
Agreement.  The waiver by any party hereto of a breach of any  provision of this
Agreement  shall not operate or be  construed  as a waiver of any  preceding  or
succeeding  breach  and no  failure  by either  party to  exercise  any right or
privilege  hereunder  shall  be  deemed  a  waiver  of such  party's  rights  or
privileges  hereunder  or shall be  deemed a waiver  of such  party's  rights to
exercise the same at any subsequent time or times hereunder.

          6.4     Amendment.   This Agreement  may be  amended, modified or 
supplemented  only  by a written instrument executed  by the  Company and the
Purchaser.

          6.5  Assignability.  Neither  this  Agreement  nor any right,  remedy,
obligation  or  liability  arising  hereunder  or  by  reason  hereof  shall  be
assignable by the Company or the Purchaser  without the prior written consent of
the other party.

          6.6     Applicable Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of Delaware, without regard 
to the principles thereof regarding conflict of laws.

          6.7     Section and Other Headings.  The section and other headings
contained in this Agreement are for reference purposes only and shall not affect
the meaning or interpretation of this Agreement.

          6.8 Severability.  In the event that any one or more of the provisions
contained  in this  Agreement  shall be  determined  to be  invalid,  illegal or
unenforceable  in any  respect  for  any  reason,  the  validity,  legality  and
enforceability  of any such  provision or  provisions in every other respect and
the remaining provisions of this Agreement shall not be in any way impaired.

          6.9  Counterparts.  This  Agreement  may be  executed in any number of
counterparts,  each of which shall be deemed to be an original  and all of which
together shall be deemed to be one and the same instrument.



G:\LEGAL\AGREEMNT\SECPUR\ALGI.BLH
                                                         5

<PAGE>

         IN WITNESS WHEREOF,  each of the Company and the Purchaser has executed
this Agreement as of the day and year first above written.



                                            AMERICAN LIFE GROUP, INC.



                                            By:/S/ROLLIN M. DICK
                                               -------------------------------
                                               Rollin M. Dick,
                                                     Executive Vice President



                                            BANKERS LIFE HOLDING CORPORATION



                                            By:/S/FRED E. CROSLEY
                                               ------------------------------
                                               Fred E. Crosley, President


                                                         6



                          SECURITIES PURCHASE AGREEMENT


         THIS SECURITIES  PURCHASE  AGREEMENT,  dated as of November 30, 1995 is
entered into by and between  AMERICAN LIFE GROUP,  INC., a Delaware  corporation
(the  "Company"),   and  CIHC,   INCORPORATED,   a  Delaware   corporation  (the
"Purchaser").

         In consideration of the mutual promises and  consideration  hereinafter
set forth, it is agreed as follows:

I.       THE PURCHASE OF SECURITIES

         1.1 Purchase of Securities.  The Purchaser  agrees to subscribe for and
purchase  from the  Company,  and the  Company  agrees  to issue and sell to the
Purchaser,  175,728  shares of its common  stock,  $1.00 par value (the  "Common
Stock"), for an aggregate purchase price of $2,460,192.

         The shares of Common Stock to be sold hereunder are hereinafter
referred to as the "Securities."

         1.2 Closing.  The closing of the  purchase  and sale of the  Securities
(the  "Closing")  shall take place at such date (the "Closing  Date"),  time and
place as shall be mutually agreed to by the parties hereto. On the Closing Date,
the Company will deliver to the Purchaser a certificate  for the Securities sold
by the Company, against delivery by the Purchaser of the purchase price therefor
by wire transfer of funds into the account specified by the Company.

II.      REPRESENTATIONS AND WARRANTIES OF PURCHASER

         The Purchaser makes the following representations and warranties to the
Company,  each and all of which shall survive the execution and delivery of this
Agreement and the Closing:

         2.1  Organization.  The  Purchaser  is a  corporation  duly  organized,
validly  existing,  and in good standing under the laws of the State of Delaware
and has full power and authority to enter into this Agreement and to perform its
obligations hereunder.

         2.2 Due  Execution,  Delivery and  Performance  of the  Agreement.  The
execution,  delivery,  and  performance  of this  Agreement  (i) have  been duly
authorized by all requisite  action by the Purchaser,  and (ii) will not violate
the Certificate of  Incorporation or Bylaws of the Purchaser or any provision of
any indenture,  mortgage, agreement,  contract, or other instrument to which the
Purchaser  is a party or by  which it or any of its  properties  or  assets  are
bound, or be in conflict with,  result in a breach of or constitute (upon notice
or  lapse  of time or  both) a  default  under  any  such  indenture,  mortgage,
agreement, contract, or other instrument.


<PAGE>

This  Agreement is a legal,  valid,  and binding  obligation  of the  Purchaser,
enforceable against the Purchaser in accordance with its terms.

         2.3  Investment   Representation.   The  Purchaser  is  purchasing  the
Securities for its own account,  for investment  purposes and not with a view to
the distribution  thereof.  The Purchaser  agrees that it will not,  directly or
indirectly,  offer,  transfer,  sell, assign,  pledge,  hypothecate or otherwise
dispose of any of the  Securities  (or solicit any offers to buy,  purchase,  or
otherwise  acquire  or  take a  pledge  of any of  the  Securities),  except  in
compliance  with the Securities  Act of 1933, as amended (the "Act"),  the rules
and regulations thereunder and any applicable state securities laws.


III.     REPRESENTATIONS AND WARRANTIES OF THE COMPANY

         The Company makes the following  representations  and warranties to the
Purchaser,  each and all of which shall  survive the  execution  and delivery of
this Agreement and the Closing:

         3.1 Authorized and  Outstanding  Shares of Capital Stock.  After giving
effect to the Closing,  the authorized  capital stock of the Company consists of
35,000,000  shares of Common Stock,  $1.00 par value, of which 13,442,075 shares
are issued and outstanding,  and 5,000,000 shares of Preferred Stock,  $1.00 par
value, of which 126,000 shares of 1988 Series II Preferred Stock,  17,640 shares
of 1988 Series II  Preferred  Stock and 64,410  shares of 1994 Series  Preferred
Stock are issued and outstanding.

         3.2  Authorization  and  Issuance of  Securities.  The  issuance of the
Securities  has been duly  authorized  and,  upon  delivery to the  Purchaser of
certificates  therefor against payment in accordance with the terms hereof,  the
Securities will have been validly issued and fully paid and non-assessable, free
and clear of all pledges, liens, encumbrances and pre-emptive rights.

         3.3 Securities Laws. In reliance on the investment  representations and
agreements  contained  in Section  2.3  hereof,  the offer,  issuance,  sale and
delivery of the Securities,  as provided in this Agreement,  are exempt from the
registration requirements of the Act and all applicable state securities laws.

         3.4 Organization.  The Company is a corporation duly organized, validly
existing,  and in good standing  under the laws of the State of Delaware and has
full  corporate  power and authority to enter into this Agreement and to perform
its obligations hereunder.

         3.5 Due Execution, Delivery and Performance of the Agreement. The
execution,  delivery,  and performance  of this  Agreement (i)  have  been duly
authorized by all requisite corporate action by the Company, and (ii)  will not
violate the Certificate of Incorporation

                                                         2

<PAGE>

or Bylaws of the Company or any provision of any indenture, mortgage, agreement,
contract,  or other  instrument  to which it is a party or by which it or any of
its properties or assets are bound,  or be in conflict with,  result in a breach
of or constitute (upon notice or lapse of time or both) a default under any such
indenture, mortgage, agreement, contract, or other instrument. This Agreement is
a legal,  valid, and binding obligation of the Company,  enforceable against the
Company in accordance with its terms.

IV.      STOCKHOLDERS' AGREEMENT; LEGENDS

         4.1      Stockholders' Agreement.  The Company and the Purchaser shall
enter into an amendment to the Stockholders' Agreement dated September 29, 1994
to provide that the Securities are subject to such Agreement.

         4.2      Legends.  Each certificate representing the Securities shall 
bear legends substantially in the following form:

         "THE SHARES  REPRESENTED BY THIS  CERTIFICATE HAVE BEEN ACQUIRED BY THE
         HOLDER PURSUANT TO A SECURITIES  PURCHASE  AGREEMENT DATED NOVEMBER 30,
         1995 BY AND BETWEEN CIHC,  INCORPORATED AND AMERICAN LIFE GROUP,  INC.,
         AND HAVE NOT BEEN  REGISTERED  UNDER  THE  SECURITIES  ACT OF 1933,  AS
         AMENDED, OR ANY APPLICABLE STATE SECURITIES LAWS AND MAY NOT BE SOLD OR
         OTHERWISE  TRANSFERRED  UNLESS THEY HAVE BEEN SO REGISTERED OR AMERICAN
         LIFE GROUP,  INC. HAS BEEN FURNISHED  EVIDENCE  SATISFACTORY TO IT THAT
         SUCH REGISTRATION IS NOT REQUIRED."

         "THE  SHARES ARE  ALSO  SUBJECT TO  CERTAIN RESTRICTIONS  ON TRANSFER
         CONTAINED IN A STOCKHOLDERS' AGREEMENT, AS AMENDED, TO WHICH AMERICAN
         LIFE GROUP, INC. AND THE REGISTERED HOLDER ARE PARTIES, A COPY OF WHICH
         IS ON FILE WITH THE SECRETARY OF AMERICAN LIFE GROUP, INC."

V.       INDEMNIFICATION

         5.1 Indemnification by the Company. The Company agrees to indemnify and
hold  harmless  the  Purchaser  from and against any  liabilities,  obligations,
losses, damages, penalties, actions, judgments, suits, claims, costs, attorneys'
fees, expenses and disbursements of any kind which may be imposed upon, incurred
by or asserted against the Purchaser in any manner relating to or arising out of
any  untrue  representation,  breach of  warranty  or  failure  to  perform  any
covenants by the Company contained herein.

         5.2 Indemnification by the Purchaser. The Purchaser agrees to indemnify
and hold  harmless  the Company from and against any  liabilities,  obligations,
losses, damages, penalties, actions, judgments, suits, claims, costs, attorneys'
fees, expenses and

                                                         3

<PAGE>

disbursements  of any kind which may be imposed  upon,  incurred  by or asserted
against  the  Company in any  manner  relating  to or arising  out of any untrue
representation or breach of warranty contained herein.

VI.      MISCELLANEOUS

          6.1 Notices.  Whenever it is provided herein that any notice,  demand,
request, consent,  approval,  declaration or other communication shall or may be
given to or served upon any of the parties by  another,  or whenever  any of the
parties  desires  to give or serve  upon  another  any such  communication  with
respect to this Agreement, each such notice, demand, request, consent, approval,
declaration  or other  communication  shall be in writing  and  either  shall be
delivered  in person with receipt  acknowledged  or by  registered  or certified
mail, return receipt requested, postage prepaid, addressed as follows:

                  If to the Company at:

                  American Life Group, Inc.
                  1100 Des Moines Building
                  Des Moines, Iowa  50309
                  Attn:  President

                  with a copy to:

                  Conseco, Inc.
                  11825 N. Pennsylvania Street
                  Carmel, Indiana  46032
                  Attn:  General Counsel

                  If to the Purchaser at:

                  CIHC, Incorporated
                  One Commerce Center, Suite 789
                  1201 Orange Street
                  Wilmington, Delaware  19801

or at such  other  address  as may be  substituted  by  notice  given as  herein
provided.  The giving of any notice required  hereunder may be waived in writing
by the party  entitled to receive such notice.  Every notice,  demand,  request,
consent, approval,  declaration or other communication hereunder shall be deemed
to have been duly given or served on the date personally delivered, with receipt
acknowledged, or upon receipt if delivered by registered or certified mail.

          6.2     Binding Effect; Benefits. Except as otherwise provided herein,
this Agreement shall be binding upon and inure to the benefit of the parties to
this Agreement and their respective successors and permitted assigns.  Nothing
in this Agreement,

                                                         4

<PAGE>

express or implied,  is intended or shall be  construed to give any person other
than the parties to this Agreement or their respective successors or assigns any
legal or equitable  right,  remedy or claim under or in respect of any agreement
or any provision contained herein.

          6.3 Waiver.  Any party  hereto may by written  notice to the other (a)
extend the time for the  performance of any of the  obligations or other actions
of the  other  under  this  Agreement;  (b)  waive  compliance  with  any of the
conditions or covenants of the other contained in this Agreement;  and (c) waive
or  modify  performance  of any of the  obligations  of  the  other  under  this
Agreement.  The waiver by any party hereto of a breach of any  provision of this
Agreement  shall not operate or be  construed  as a waiver of any  preceding  or
succeeding  breach  and no  failure  by either  party to  exercise  any right or
privilege  hereunder  shall  be  deemed  a  waiver  of such  party's  rights  or
privileges  hereunder  or shall be  deemed a waiver  of such  party's  rights to
exercise the same at any subsequent time or times hereunder.

         6.4  Amendment. This Agreement may be amended, modified or supplemented
only by a written instrument executed by the Company and the Purchaser.

         6.5  Assignability.  Neither  this  Agreement  nor any right,  remedy,
obligation  or  liability  arising  hereunder  or  by  reason  hereof  shall  be
assignable by the Company or the Purchaser  without the prior written consent of
the other party.

         6.6  Applicable Law. This Agreement shall be governed by and construed
in  accordance  with the laws of the State of Delaware, without  regard to the
principles thereof regarding conflict of laws.

         6.7  Section and  Other  Headings.  The  section and  other  headings
contained in this Agreement are for reference purposes only and shall not affect
the meaning or interpretation of this Agreement.

          6.8 Severability.  In the event that any one or more of the provisions
contained  in this  Agreement  shall be  determined  to be  invalid,  illegal or
unenforceable  in any  respect  for  any  reason,  the  validity,  legality  and
enforceability  of any such  provision or  provisions in every other respect and
the remaining provisions of this Agreement shall not be in any way impaired.

          6.9  Counterparts.  This  Agreement  may be  executed in any number of
counterparts,  each of which shall be deemed to be an original  and all of which
together shall be deemed to be one and the same instrument.



G:\LEGAL\AGREEMNT\SECPUR\ALGI.CIH
                                                         5

<PAGE>

         IN WITNESS WHEREOF,  each of the Company and the Purchaser has executed
this Agreement as of the day and year first above written.



                                            AMERICAN LIFE GROUP, INC.



                                            By:/S/ROLLIN M. DICK
                                               -------------------------------
                                               Rollin M. Dick,
                                                     Executive Vice President



                                            CIHC, INCORPORATED



                                            By:/S/DAVID A. HILL
                                               -------------------------------
                                               David A. Hill, Vice President


                                                         6



                          SECURITIES PURCHASE AGREEMENT


         THIS SECURITIES  PURCHASE  AGREEMENT,  dated as of November 30, 1995 is
entered into by and between  AMERICAN LIFE GROUP,  INC., a Delaware  corporation
(the  "Company"),  and CONSECO  CAPITAL  PARTNERS II,  L.P., a Delaware  limited
partnership (the "Purchaser").

         In consideration of the mutual promises and  consideration  hereinafter
set forth, it is agreed as follows:

I.       THE PURCHASE OF SECURITIES

         1.1 Purchase of Securities.  The Purchaser  agrees to subscribe for and
purchase  from the  Company,  and the  Company  agrees  to issue and sell to the
Purchaser,  2,142,857  shares of its common stock,  $1.00 par value (the "Common
Stock"), for an aggregate purchase price of $30,000,000.

         The shares of Common Stock to be sold hereunder are hereinafter
referred to as the "Securities."

         1.2 Closing.  The closing of the  purchase  and sale of the  Securities
(the  "Closing")  shall take place at such date (the "Closing  Date"),  time and
place as shall be mutually agreed to by the parties hereto. On the Closing Date,
the Company will deliver to the Purchaser a certificate  for the Securities sold
by the Company, against delivery by the Purchaser of the purchase price therefor
by wire transfer of funds into the account specified by the Company.

II.      REPRESENTATIONS AND WARRANTIES OF PURCHASER

         The Purchaser makes the following representations and warranties to the
Company,  each and all of which shall survive the execution and delivery of this
Agreement and the Closing:

         2.1  Organization.   The  Purchaser  is  a  limited   partnership  duly
organized, validly existing, and in good standing under the laws of the State of
Delaware and has full power and  authority to enter into this  Agreement  and to
perform its obligations hereunder.

         2.2 Due  Execution,  Delivery and  Performance  of the  Agreement.  The
execution,  delivery,  and  performance  of this  Agreement  (i) have  been duly
authorized by all requisite  action by the Purchaser,  and (ii) will not violate
the  Agreement  of  Limited  Partnership  or any  provision  of  any  indenture,
mortgage,  agreement,  contract, or other instrument to which the Purchaser is a
party or by which it or any of its  properties  or assets  are  bound,  or be in
conflict with, result in a breach of or constitute (upon notice or lapse of time
or both) a default under any such indenture,  mortgage, agreement,  contract, or
other instrument.  This Agreement is a legal,  valid, and binding  obligation of
the Purchaser, enforceable against the Purchaser in accordance with its terms.

<PAGE>

         2.3  Investment   Representation.   The  Purchaser  is  purchasing  the
Securities for its own account,  for investment  purposes and not with a view to
the distribution  thereof.  The Purchaser  agrees that it will not,  directly or
indirectly,  offer,  transfer,  sell, assign,  pledge,  hypothecate or otherwise
dispose of any of the  Securities  (or solicit any offers to buy,  purchase,  or
otherwise  acquire  or  take a  pledge  of any of  the  Securities),  except  in
compliance  with the Securities  Act of 1933, as amended (the "Act"),  the rules
and regulations thereunder and any applicable state securities laws.


III.     REPRESENTATIONS AND WARRANTIES OF THE COMPANY

         The Company makes the following  representations  and warranties to the
Purchaser,  each and all of which shall  survive the  execution  and delivery of
this Agreement and the Closing:

         3.1 Authorized and  Outstanding  Shares of Capital Stock.  After giving
effect to the Closing,  the authorized  capital stock of the Company consists of
35,000,000  shares of Common Stock,  $1.00 par value, of which 13,442,075 shares
are issued and outstanding,  and 5,000,000 shares of Preferred Stock,  $1.00 par
value, of which 126,000 shares of 1988 Series II Preferred Stock,  17,640 shares
of 1988 Series II  Preferred  Stock and 64,410  shares of 1994 Series  Preferred
Stock are issued and outstanding.

         3.2  Authorization  and  Issuance of  Securities.  The  issuance of the
Securities  has been duly  authorized  and,  upon  delivery to the  Purchaser of
certificates  therefor against payment in accordance with the terms hereof,  the
Securities will have been validly issued and fully paid and non-assessable, free
and clear of all pledges, liens, encumbrances and pre-emptive rights.

         3.3 Securities Laws. In reliance on the investment  representations and
agreements  contained  in Section  2.3  hereof,  the offer,  issuance,  sale and
delivery of the Securities,  as provided in this Agreement,  are exempt from the
registration requirements of the Act and all applicable state securities laws.

         3.4 Organization.  The Company is a corporation duly organized, validly
existing,  and in good standing  under the laws of the State of Delaware and has
full  corporate  power and authority to enter into this Agreement and to perform
its obligations hereunder.

         3.5 Due  Execution,  Delivery and  Performance  of the  Agreement.  The
execution,  delivery,  and  performance  of this  Agreement  (i) have  been duly
authorized by all requisite  corporate action by the Company,  and (ii) will not
violate  the  Certificate  of  Incorporation  or  Bylaws of the  Company  or any
provision of any indenture,  mortgage, agreement,  contract, or other instrument
to which it is a party or by which it or any of its  properties  or  assets  are
bound, or be in conflict with, result in a breach of or constitute

                                                         2
<PAGE>

(upon  notice  or lapse of time or both) a  default  under  any such  indenture,
mortgage,  agreement,  contract, or other instrument. This Agreement is a legal,
valid, and binding obligation of the Company, enforceable against the Company in
accordance with its terms.

IV.      STOCKHOLDERS' AGREEMENT; LEGENDS

         4.1      Stockholders' Agreement.  The Company and the Purchaser shall
enter into an amendment to the Stockholders' Agreement dated September 29, 1994
to provide that the Securities are subject to such Agreement.

         4.2      Legends.  Each certificate representing the Securities shall
bear legends substantially in the following form:

         "THE SHARES  REPRESENTED BY THIS  CERTIFICATE HAVE BEEN ACQUIRED BY THE
         HOLDER PURSUANT TO A SECURITIES  PURCHASE  AGREEMENT DATED NOVEMBER 30,
         1995 BY AND BETWEEN CONSECO CAPITAL PARTNERS II, L.P. AND AMERICAN LIFE
         GROUP,  INC., AND HAVE NOT BEEN REGISTERED  UNDER THE SECURITIES ACT OF
         1933, AS AMENDED,  OR ANY APPLICABLE  STATE SECURITIES LAWS AND MAY NOT
         BE SOLD OR OTHERWISE TRANSFERRED UNLESS THEY HAVE BEEN SO REGISTERED OR
         AMERICAN LIFE GROUP, INC. HAS BEEN FURNISHED  EVIDENCE  SATISFACTORY TO
         IT THAT SUCH REGISTRATION IS NOT REQUIRED."

         "THE  SHARES  ARE ALSO SUBJECT  TO CERTAIN  RESTRICTIONS ON TRANSFER
         CONTAINED IN A STOCKHOLDERS' AGREEMENT, AS AMENDED, TO WHICH AMERICAN
         LIFE GROUP, INC. AND THE REGISTERED HOLDER ARE PARTIES, A COPY OF WHICH
         IS ON FILE WITH THE SECRETARY OF AMERICAN LIFE GROUP, INC."

V.       INDEMNIFICATION

         5.1 Indemnification by the Company. The Company agrees to indemnify and
hold  harmless  the  Purchaser  from and against any  liabilities,  obligations,
losses, damages, penalties, actions, judgments, suits, claims, costs, attorneys'
fees, expenses and disbursements of any kind which may be imposed upon, incurred
by or asserted against the Purchaser in any manner relating to or arising out of
any  untrue  representation,  breach of  warranty  or  failure  to  perform  any
covenants by the Company contained herein.

         5.2 Indemnification by the Purchaser. The Purchaser agrees to indemnify
and hold  harmless  the Company from and against any  liabilities,  obligations,
losses, damages, penalties, actions, judgments, suits, claims, costs, attorneys'
fees, expenses and disbursements of any kind which may be imposed upon, incurred
by or asserted  against the Company in any manner  relating to or arising out of
any untrue representation or breach of warranty contained herein.

                                                         3

<PAGE>

VI.      MISCELLANEOUS

          6.1 Notices.  Whenever it is provided herein that any notice,  demand,
request, consent,  approval,  declaration or other communication shall or may be
given to or served upon any of the parties by  another,  or whenever  any of the
parties  desires  to give or serve  upon  another  any such  communication  with
respect to this Agreement, each such notice, demand, request, consent, approval,
declaration  or other  communication  shall be in writing  and  either  shall be
delivered  in person with receipt  acknowledged  or by  registered  or certified
mail, return receipt requested, postage prepaid, addressed as follows:

                  If to the Company at:

                  American Life Group, Inc.
                  1100 Des Moines Building
                  Des Moines, Iowa  50309
                  Attn:  President

                  with a copy to:

                  Conseco, Inc.
                  11825 N. Pennsylvania Street
                  Carmel, Indiana  46032
                  Attn:  General Counsel

                  If to the Purchaser at:

                  Conseco Capital Partners II, L.P.
                  11825 N. Pennsylvania Street
                  Carmel, Indiana  46032
                  Attn:  General Counsel

or at such  other  address  as may be  substituted  by  notice  given as  herein
provided.  The giving of any notice required  hereunder may be waived in writing
by the party  entitled to receive such notice.  Every notice,  demand,  request,
consent, approval,  declaration or other communication hereunder shall be deemed
to have been duly given or served on the date personally delivered, with receipt
acknowledged, or upon receipt if delivered by registered or certified mail.

          6.2 Binding Effect;  Benefits.  Except as otherwise  provided  herein,
this Agreement  shall be binding upon and inure to the benefit of the parties to
this Agreement and their respective successors and permitted assigns. Nothing in
this  Agreement,  express or implied,  is intended or shall be construed to give
any  person  other  than the  parties  to this  Agreement  or  their  respective
successors or assigns any legal or equitable right,  remedy or claim under or in
respect of any agreement or any provision contained herein.

                                                         4
<PAGE>

          6.3 Waiver.  Any party  hereto may by written  notice to the other (a)
extend the time for the  performance of any of the  obligations or other actions
of the  other  under  this  Agreement;  (b)  waive  compliance  with  any of the
conditions or covenants of the other contained in this Agreement;  and (c) waive
or  modify  performance  of any of the  obligations  of  the  other  under  this
Agreement.  The waiver by any party hereto of a breach of any  provision of this
Agreement  shall not operate or be  construed  as a waiver of any  preceding  or
succeeding  breach  and no  failure  by either  party to  exercise  any right or
privilege  hereunder  shall  be  deemed  a  waiver  of such  party's  rights  or
privileges  hereunder  or shall be  deemed a waiver  of such  party's  rights to
exercise the same at any subsequent time or times hereunder.

          6.4  Amendment.  This Agreement may be amended, modified or 
supplemented only by a written instrument executed by the Company and the
Purchaser.

          6.5  Assignability.  Neither  this  Agreement  nor any right,  remedy,
obligation  or  liability  arising  hereunder  or  by  reason  hereof  shall  be
assignable by the Company or the Purchaser  without the prior written consent of
the other party.

          6.6  Applicable Law. This Agreement shall be governed by and construed
in accordance with the laws of the State of Delaware, without  regard  to  the
principles thereof regarding conflict of laws.

          6.7  Section and Other Headings.  The  section  and  other headings
contained in this Agreement are for reference purposes only and shall not affect
the meaning or interpretation of this Agreement.

          6.8 Severability.  In the event that any one or more of the provisions
contained  in this  Agreement  shall be  determined  to be  invalid,  illegal or
unenforceable  in any  respect  for  any  reason,  the  validity,  legality  and
enforceability  of any such  provision or  provisions in every other respect and
the remaining provisions of this Agreement shall not be in any way impaired.

          6.9  Counterparts.  This  Agreement  may be  executed in any number of
counterparts,  each of which shall be deemed to be an original  and all of which
together shall be deemed to be one and the same instrument.



G:\LEGAL\AGREEMNT\SECPUR\ALGI.DOC
                                                         5

<PAGE>

         IN WITNESS WHEREOF,  each of the Company and the Purchaser has executed
this Agreement as of the day and year first above written.



                                       AMERICAN LIFE GROUP, INC.



                                       By:/S/ROLLIN M. DICK
                                          ------------------------------
                                          Rollin M. Dick,
                                           Executive Vice President



                                       CONSECO CAPITAL PARTNERS II, L.P.
                                       By:Conseco Partnership Management, Inc.,
                                        its General Partner



                                        By:/S/LAWRENCE W. INLOW
                                           ------------------------------
                                           Lawrence W. Inlow,
                                             Executive Vice President


                                                         6


<TABLE>
<CAPTION>

                                                                                                          Exhibit 11(a)

                   AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                 COMPUTATION OF EARNINGS PER SHARE - PRIMARY (a)

                  (Dollars in millions, except per share data)



                                                                       Three months       Nine months
                                                       Year ended          ended             ended        Year ended
                                                      December 31,     December 31,      September 30,   December 31,
                                                          1995             1994              1994            1993
                                                          ----             ----              ----            ----

<S>                                                    <C>               <C>              <C>                <C>
Weighted average primary shares outstanding........    11,487,000        11,299,000       6,766,000         6,784,000

Net effect of exercisable stock options............            -                 -          334,000           377,000
                                                      -----------       -----------      ----------       -----------

Weighted average primary shares outstanding........    11,487,000        11,299,000       7,100,000         7,161,000
                                                       ==========       ===========      ==========      ============

Net income for primary earnings per share:

Net income as reported.............................         $71.1              $5.2            $5.2             $37.3

Dividend requirements on
   Series Preferred Stock $1 Par...................           7.7               1.9             1.1               1.6
                                                            -----              ----            ----            ------

Net income for primary earnings per share..........         $63.4              $3.3            $4.1             $35.7
                                                            =====              ====            ====             =====

Net income per primary common share................         $5.52              $.30            $.58             $4.98
                                                            =====              ====            ====             =====

<FN>
(a)   The  number of shares and per share  amounts  have been  restated  to give
      retroactive effect to: (i) the August 8, 1995 one-for-two stock split, and
      (ii) the 5 percent stock dividend paid in December 1993.
</FN>
</TABLE>



<TABLE>
<CAPTION>

                                                                                                               Exhibit 11(b)

                                        AMERICAN LIFE GROUP, INC. AND SUBSIDIARIES

                                   COMPUTATION OF EARNINGS PER SHARE - FULLY DILUTED (a)

                                       (Dollars in millions, except per share data)




                                                                           Three months      Nine months
                                                           Year ended          ended             ended        Year ended
                                                          December 31,     December 31,      September 30,   December 31,
                                                              1995             1994              1994            1993
                                                              ----             ----              ----            -----
<S>                                                        <C>              <C>               <C>              <C>
Weighted average primary shares outstanding............    11,487,000       11,299,000        6,766,000        6,784,000
Incremental common equivalent shares:
   Net effect of exercisable stock options (b).........           -                -            334,000          377,000
   Assumed conversion of Series Preferred Stock
   $1 Par (b)..........................................           -                -               -           1,864,000
   Assumed conversion of Convertible Debentures (b)....           -                -               -           1,531,000
                                                           ----------      ------------       ---------      -----------

Weighted average fully diluted shares outstanding......    11,487,000       11,299,000        7,100,000       10,556,000
                                                           ==========       ==========        =========      ===========

Net income for fully diluted earnings per share:

   Net income as reported..............................         $71.1             $5.2             $5.2           $37.3

   Reduction for additional contribution that
     would be required for ESOP debt service,
     less applicable income taxes (b)..................           -                -                 -             ( .3)
   Dividend requirements on Series
     Preferred Stock $1 Par (b)........................           7.7              1.9              1.1              -

   Elimination of interest expense on convertible
     subordinated debentures, less applicable
     income taxes (b)..................................           -                -                 -              2.0
                                                                -----            -----             ----           -----

     Net income for fully diluted earnings per share...         $63.4             $3.3             $4.1           $39.0
                                                                =====            =====             ====           =====

       Net income per fully diluted common share.......         $5.52             $.30             $.58           $3.69
                                                                =====             ====             ====           =====

<FN>
(a)    The number of shares and per share  amounts  have been  restated  to give
       retroactive  effect to: (i) the August 8, 1995  one-for-two  stock split,
       and (ii) to the 5 percent stock dividend paid in December 1993.

(b)    The  effect  of the  adjustments  on the  computation  of  fully  diluted
       earnings per share was  antidilutive  for the nine months ended September
       30, 1994.
</FN>
</TABLE>

<TABLE> <S> <C>

<ARTICLE>         7
<LEGEND>          THE SCHEDULE CONTAINS SUMMARY FINANCIAL
                  INFORMATION EXTRACTED FROM FORM 10-K FOR AMERICAN
                  LIFE GROUP,INC. DATED DECEMBER 31, 1995 AND
                  IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
                  SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>      1,000
       
<S>                                                    <C>
<PERIOD-TYPE>                                           YEAR
<FISCAL-YEAR-END>                                                  DEC-31-1995
<PERIOD-END>                                                       DEC-31-1995
<DEBT-HELD-FOR-SALE>                                                 5,083,100
<DEBT-CARRYING-VALUE>                                                        0
<DEBT-MARKET-VALUE>                                                          0
<EQUITIES>                                                              18,800
<MORTGAGE>                                                              78,200 <F1>
<REAL-ESTATE>                                                                0
<TOTAL-INVEST>                                                       5,363,500
<CASH>                                                                       0 <F2>
<RECOVER-REINSURE>                                                           0
<DEFERRED-ACQUISITION>                                                 327,700 <F3>
<TOTAL-ASSETS>                                                       6,202,100
<POLICY-LOSSES>                                                      5,056,100
<UNEARNED-PREMIUMS>                                                          0
<POLICY-OTHER>                                                           5,000
<POLICY-HOLDER-FUNDS>                                                   87,600
<NOTES-PAYABLE>                                                        282,500
<COMMON>                                                                75,900
                                                        0
                                                             66,600
<OTHER-SE>                                                             263,100 <F4>
<TOTAL-LIABILITY-AND-EQUITY>                                         6,202,100
                                                              58,100
<INVESTMENT-INCOME>                                                    415,600
<INVESTMENT-GAINS>                                                     149,300 <F5>
<OTHER-INCOME>                                                           6,300
<BENEFITS>                                                             291,900 <F6>
<UNDERWRITING-AMORTIZATION>                                            116,500 <F7>
<UNDERWRITING-OTHER>                                                    31,100
<INCOME-PRETAX>                                                        133,800
<INCOME-TAX>                                                            49,900
<INCOME-CONTINUING>                                                     83,900
<DISCONTINUED>                                                               0
<EXTRAORDINARY>                                                         (4,000)
<CHANGES>                                                                    0
<NET-INCOME>                                                            71,100
<EPS-PRIMARY>                                                             5.52
<EPS-DILUTED>                                                             5.52
<RESERVE-OPEN>                                                               0
<PROVISION-CURRENT>                                                          0
<PROVISION-PRIOR>                                                            0
<PAYMENTS-CURRENT>                                                           0
<PAYMENTS-PRIOR>                                                             0
<RESERVE-CLOSE>                                                              0
<CUMULATIVE-DEFICIENCY>                                                      0

<PAGE>



<FN>
  <F1>  Includes $13,600 of credit-tenant loans.
  <F2>  Cash and cash  equivalents  are  classified as  short-term  investments,
        which are included in total investments.
  <F3>  Includes $250,100 of cost of policies purchased.
  <F4>  Includes retained earnings of $66,700 and net unrealized appreciation
        of securities of $196,400.
  <F5>  Includes net realized gains of $147,800 and net trading income of $1,500.
  <F6>  Includes insurance policy benefits of $28,700, change in future policy
        benefits of $4,400 and interest expense on annuities and financial products
        of $258,800.
  <F7>  Includes  amortization of cost of policies purchased of $30,500 and cost
        of  policies  produced  of $2,700 and  amortization  related to realized
        gains of $83,300.
</FN>
        

</TABLE>


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