SEPARATE ACCOUNT ONE OF NORTHERN LIFE INSURANCE CO
485BPOS, 1998-12-23
Previous: CLARITI TELECOMMUNICATIONS INTERNATIONAL LTD, 8-K, 1998-12-23
Next: BASSWOOD PARTNERS L P ET AL, SC 13D/A, 1998-12-23




                                                              FILE NO. 33-90474
                                                                       811-9002



   
    As Filed with the Securities and Exchange Commission December 18, 1998
    



                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549



                                   FORM N-4


   
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                    [X]
Pre-Effective Amendment No.                                                [ ]
Post-Effective Amendment No. 6                                             [X]
    

                                    and /or


   
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940            [X]
Amendment No. 7                                                            [X]
    

                             SEPARATE ACCOUNT ONE
                          (Exact Name of Registrant)



                        NORTHERN LIFE INSURANCE COMPANY
                              (Name of Depositor)


   
                 1501 Fourth Avenue, Seattle, Washington 98111
        (Address of Depositor's Principal Executive Offices) (Zip Code)


       Depositor's Telephone Number, including Area Code: (206) 292-1111


                               Stewart D. Gregg
                        Northern Life Insurance Company
                          20 Washington Avenue South
                          Minneapolis, Minnesota 55401
    
                    (Name and Address of Agent for Service)


                 Approximate date of proposed Public Offering:
  As soon as practicable after the Registration Statement becomes effective.


             It is proposed that this filing will become effective
                           (check appropriate space)

   
[ ] immediately upon filing pursuant to paragraph (b) of Rule 485
[X] on January 1, 1999, pursuant to paragraph (b) of Rule 485
[ ] 60 days after filing pursuant to paragraph (a) of Rule 485
[ ] on (date), pursuant to paragraph (a) of Rule 485.
    


If appropriate, check the following box:
[ ] This Post-Effective Amendment designates a new effective date of a
previously filed Post-Effective Amendment.


Title of Securities Being Registered: Variable Annuity Contracts Issued by a
Registered Separate Account


<PAGE>

                             SEPARATE ACCOUNT ONE


                 CROSS REFERENCE SHEET PURSUANT TO RULE 495(a)



   FORM N-4
 ITEM NUMBER    PART A HEADING IN PROSPECTUS
- -------------   ------------------------------------------------------
      1         Cover Page
      2         Definitions
      3         Summary
      4         Condensed Financial Information
      5         The Company; The Variable Account; Investments
                of the Variable Account
      6         Charges Made by the Company
      7         The Contracts
      8         Annuity Provisions
      9         The Contracts
      10        The Contracts
      11        The Contracts
      12        Federal Tax Status
      13        Legal Proceedings
      14        Statement of Additional Information Table of
                Contents

                PART B HEADING IN STATEMENT OF ADDITIONAL INFORMATION
                ------------------------------------------------------
      15        Cover Page
      16        Table of Contents
      17        Introduction
      18        Not Applicable
      19        Distribution of the Contracts
      20        Distribution of the Contracts
      21        Calculation of Yields and Total Returns
      22        Annuity Provisions (In Prospectus)
      23        Financial Statements
 
                PART C HEADINGS
                ---------------
      24        Financial Statements and Exhibits
      25        Directors and Officers of the Depositor
      26        Persons Controlled by or Under Common Control
                with the Depositor or Registrant
      27        Number of Contract Owners
      28        Indemnification
      29        Principal Underwriter
      30        Location of Accounts and Records
      31        Not Applicable
      32        Undertakings

                                       i

<PAGE>

   
                        NORTHERN LIFE INSURANCE COMPANY
             INDIVIDUAL DEFERRED VARIABLE/FIXED ANNUITY CONTRACTS
                                   ISSUED BY
                              SEPARATE ACCOUNT ONE
                      SUPPLEMENT DATED JANUARY 1, 1999 TO
                         PROSPECTUS DATED MAY 1, 1998


ADDITIONAL SUB-ACCOUNT INVESTMENT OPTIONS
     Separate Account One has added two new Sub-Accounts. Each of these
Sub-Accounts invests in an additional Fund. Purchase Payments and Contract
Value may now be allocated into either or both of these two new Funds, subject
to certain limitations set out in the Prospectus and this Supplement. The two
newly available Fund investment options are:
    



   

INVESTMENT FUNDS                                  INVESTMENT OBJECTIVE
- ----------------                                  ---------------------
   FIDELITY VARIABLE INSURANCE PRODUCTS
    FUND III (VIP III):
    VIP III Growth Opportunities Portfolio        Capital Growth

   NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST:
    Socially Responsive Portfolio                 Long-term Capital
                                                  Appreciation
    

   
     The following information should be added at page 8 of the Prospectus to
the Section of the Prospectus entitled "Summary of Contract Expenses" under the
heading "Annual Investment Fund Expenses after Reimbursements":
    



   
<TABLE>
<CAPTION>
                                                   MANAGEMENT                  TOTAL FUND
                                                   (ADVISORY)       OTHER        ANNUAL
                                                      FEES        EXPENSES      EXPENSE
                                                  ------------   ----------   -----------
<S>                                               <C>            <C>          <C>
Fidelity VIP III Growth Opportunities
 Portfolio (d)(k) .............................        0.60%         0.14%        0.74%

Neuberger Berman Advisers Management Trust
 Socially Responsive Portfolio (d)(l) .........        0.85%         0.65%        1.50%

Northstar Galaxy Trust Emerging Growth
 Portfolio (m) ................................        0.85%         0.05%        0.90%

Northstar Galaxy Trust International Value
 Portfolio (m) ................................        0.95%         0.05%        1.00%
</TABLE>
    

   
     These figures are before the effect of expense reimbursements. The expense
information for the Northstar Galaxy Trust Emerging Growth Portfolio and
International Value Portfolio has been restated to reflect current fees
effective November 9, 1998.

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

(d)  The Company or its affiliates may receive compensation from an affiliate or
     affiliates of certain of the Funds based upon an annual percentage of the
     average net assets held in that Fund by the Company and by certain of the
     Company's insurance company affiliates. These amounts are intended to
     compensate the Company or the Company's affiliates for administrative,
     recordkeeping, and in some cases, distribution, and other services provided
     by the Company and its affiliates to Funds and/or the Fund's affiliates.
     Payments of such amounts by an affiliate or affiliates of the Funds do not
     increase the fees paid by the Funds or their shareholders. The percentage
     paid may vary from one fund company to another.

(k)  A portion of the brokerage commissions that the fund pays was used to
     reduce fund expenses. In addition, the fund has entered into arrangements
     with its custodian whereby credits realized as a result of uninvested cash
     balances were used to reduce custodian expenses. Including these
     reductions, the total operating expenses would have been .73% for VIP III
     Growth Opportunities Portfolio.

(l)  Neuberger Berman Advisers Management Trust is comprised of separate
     Portfolios, the following of which are available as funding options under
     the contract: Limited Maturity Bond Portfolio, Partners Portfolio and
     Socially Responsive Portfolio ("Portfolio series"). Unlike the other
     funding options available under the contract, each of these Portfolio
     series invests all of its net investable assets in the AMT Limited Maturity
     Bond Investments, AMT Partners Investments, and AMT Socially Responsive
     Investments, respectively, of Advisers Managers Trust ("Investment
     series").
    

<PAGE>

   
     The Investment series in turn, invest directly in securities. For a more
     complete discussion of this structure, please see the prospectus for
     Neuberger Berman Advisers Management Trust Limited Maturity Bond Portfolio,
     Partners Portfolio and Socially Responsive Portfolio. Please note that the
     figures reported under "Management Fees" and "Other Expenses" include the
     aggregate of (i) the management fees paid by the Investment series, (ii)
     the administration fees paid by the Portfolio series, and (iii) all other
     expenses in the aggregate for the Investment series and Portfolio series,
     respectively.

     Estimated expenses reflect expense reimbursement. Neuberger Berman
     Management Inc. ("NBMI") has undertaken to reimburse the Socially
     Responsive Portfolio for certain operating expenses, including the
     compensation of NBMI and excluding taxes, interest, extraordinary expenses,
     brokerage commissions and transaction costs, that exceed in the aggregate,
     1.50% of the average daily net asset value of the Socially Responsive
     Portfolio. The Socially Responsive Portfolio has not commenced operations
     as of November 30, 1998, and therefore these expense figures are estimated.
     Estimated expenses are expected to be 2.50% for the fiscal period ending
     December 31, 1998, prior to the reimbursement. The expense reimbursement
     policy is subject to termination upon 60 days written notice. There can be
     no assurance that this policy will be continued. See "Expense Limitation"
     in the Socially Responsive Portfolio prospectus for further information.

(m)  The investment adviser to the Northstar Galaxy Trust has agreed to
     reimburse the Emerging Growth Portfolio for any expenses in excess of 0.90%
     of its average daily net assets. The investment adviser to the Northstar
     Galaxy Trust has also agreed to reimburse the International Value Portfolio
     for any expenses in excess of 1.00% of its average daily net assets. On an
     annualized basis, absent expense reimbursements, actual expenses are
     estimated to be 1.11% for the Emerging Growth Portfolio and 2.61% for the
     International Value Portfolio. Expense reimbursements are voluntary. There
     is no assurance of ongoing reimbursement.

     The following information should be added at page 9 of the Prospectus to
the section of the Prospectus entitled "Summary of Contract Expenses" under the
heading "Examples," in the chart listing certain expenses following a full
withdrawal of the Contract Value:
    


   
<TABLE>
<CAPTION>
                                          1 YEAR                  3 YEARS                 5 YEARS                10 YEARS
                                   ---------------------   ---------------------   ---------------------   --------------------
                                    TRANSFER      FLEX      TRANSFER      FLEX      TRANSFER      FLEX      TRANSFER      FLEX
                                     SERIES      SERIES      SERIES      SERIES      SERIES      SERIES      SERIES      SERIES
                                   ----------   --------   ----------   --------   ----------   --------   ----------   -------
<S>                                <C>          <C>        <C>          <C>        <C>          <C>        <C>          <C>
Fidelity VIP III Growth
 Opportunities Portfolio              80            98        124         143         149         180         272         272

Neuberger Berman Advisers
 Management Trust Socially
 Responsive Portfolio                 87           105        146         165         188         217         350         350

Northstar Galaxy Trust
 Emerging Growth Portfolio            81           100        129         148         157         188         288         288

Northstar Galaxy Trust
 International Value Portfolio        83           101        133         152         165         195         304         304
</TABLE>
    

   
 
    

                                       2



<PAGE>

   
     The following information should be added at page 10 of the Prospectus to
the section of the Prospectus entitled "Summary of Contract Expenses" under the
heading "Examples," in the chart listing certain expenses following
annuitization of the Contract:
    


   
<TABLE>
<CAPTION>
                                          1 YEAR                  3 YEARS                 5 YEARS                10 YEARS
                                   ---------------------   ---------------------   ---------------------   --------------------
                                    TRANSFER      FLEX      TRANSFER      FLEX      TRANSFER      FLEX      TRANSFER      FLEX
                                     SERIES      SERIES      SERIES      SERIES      SERIES      SERIES      SERIES      SERIES
                                   ----------   --------   ----------   --------   ----------   --------   ----------   -------
<S>                                <C>          <C>        <C>          <C>        <C>          <C>        <C>          <C>
Fidelity VIP III Growth
 Opportunities Portfolio              24          24          75          75          129         129         272         272

Neuberger Berman Advisers
 Management Trust Socially
 Responsive Portfolio                 32          32          99          99          168         168         350         350

Northstar Galaxy Trust
 Emerging Growth Portfolio            26          26          80          80          137         137         288         288

Northstar Galaxy Trust
 International Value Portfolio        27          27          85          85          145         145         304         304
</TABLE>
    

   
     The following information should be added at page 14 of the Prospectus to
the "Condensed Financial Information" section:
    


   
<TABLE>
<CAPTION>
                                                             YEAR ENDED      YEAR ENDED     YEAR ENDED
                                                            DECEMBER 31     DECEMBER 31     DECEMBER 31
                                                                1995            1996           1997
                                                           -------------   -------------   ------------
<S>                                                        <C>             <C>             <C>
FIDELITY VARIABLE INSURANCE PRODUCTS FUND III (VIP III):
VIP III Growth Opportunities Portfolio (From January 1,
  1999)
 Beginning of period ...................................       N/A             N/A              N/A
 End of period .........................................       N/A             N/A              N/A
 Units of outstanding at end of period .................       N/A             N/A              N/A

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST:
Socially Responsive Portfolio (From January 1, 1999)
 Beginning of period ...................................       N/A             N/A              N/A
 End of period .........................................       N/A             N/A              N/A
 Units of outstanding at end of period .................       N/A             N/A              N/A
</TABLE>
    

   
       The Fidelity Variable Insurance Products Fund III Growth Opportunities
   Portfolio and Neuberger Berman Advisers Management Trust Socially
   Responsive Portfolio were not available under the Contracts prior to
   January 1, 1999.

     The following information replaces the similar information found on page
18 of the Prospectus starting in the second paragraph of the section
"Investments of the Variable Account":

       With the addition of the two new Sub-Accounts, there are currently
   twenty-nine Sub-Accounts, each of which invests in shares of one of the
   Funds. The Company reserves the right, subject to compliance with
   applicable law, to offer additional Sub-Accounts, each of which could
   invest in a new fund with a specified investment objective. A Contract
   Owner is limited to participating in a maximum of sixteen Sub-Accounts over
   the lifetime of the Contract. The Contract Owner would not be required to
   select the Sub-Accounts in advance, but upon reaching participation in
   sixteen Sub-Accounts since issue of the Contract, the Contract Owner would
   only be able to transfer within the sixteen Sub-Accounts already selected
   and which are still available under the Variable Account.

       For example, assume a Contract Owner selects six Sub-Accounts. Later,
   the Contract Owner transfers out of all of the six initial selections and
   chooses ten different Sub-Accounts, none of which are the same as the
   original six selections. The Contract Owner has now used the maximum
   selection of sixteen Sub-Accounts. The Contract Owner may still allocate
   Purchase Payments or transfer Contract Values among any of the sixteen
   Sub-Accounts that were previously selected. However, the Contract Owner may
   not allocate funds to the remaining Sub-Accounts at any time.
    


                                       3

<PAGE>

   
NEW FIXED ACCOUNT OPTION

     The Separate Account has added a new Fixed Account option, Fixed Account
C. The minimum payment to Fixed Account C is $5,000. The principal purpose of
Fixed Account C is to allow the Contract Owner to utilize "Dollar Cost
Averaging," a long term investment method which provides for regular
investments over time in a level or variable amount. Amounts in Fixed Account C
will earn various rates of interest, with the minimum being the guaranteed
rate. Interest payable on Fixed Account C is expected to be higher than the
interest payable by Fixed Account A or B.

     A Contract Owner with Contract Value allocated to Fixed Account C may
direct the Company to automatically transfer a fixed dollar amount or a
specified percentage of Fixed Account C Value to any one or more other
Sub-Accounts. Reallocations from Fixed Account C to the Variable Account must
begin immediately and must be in substantially equal payments over a period of
twelve (12) months or less. If additional Purchase Payment(s) are received for
allocation to Fixed Account C, the balance of Fixed Account C will be adjusted
to reflect the subsequent payment(s) and reallocations will be recalculated
based on the remaining 12 month period.

     Fixed Account C Contract Value may only be transferred to one or more
Sub-Accounts, and such transfers may only be made by Dollar Cost Averaging
Reallocations. Reallocations from Fixed Account C to Fixed Account A or Fixed
Account B or from Fixed Account A, Fixed Account B, or the Variable Account to
Fixed Account C are not permitted. You may change the Variable Sub-Account(s)
receiving Fixed Account C Reallocations with written notice prior to the
Reallocation Date. Only one reallocation of Fixed Account C shall take place at
any one time.

     Contract Values in Fixed Account C are not eligible for automatic
reallocations. See the "Automatic Reallocation" heading in the "The Contracts"
section of the Prospectus at page 30.

     Reallocations from Fixed Account C will be transferred on the 28th day of
each month. If the mode of your Reallocation is less frequent than monthly, the
Reallocation Date will be the 28th day of the last month in the modal period.
The Contract Owner may discontinue dollar cost averaging at any time by
notifying the Company in writing. If reallocations from Fixed Account C are
discontinued prior to the end of the twelve (12) month term, the remaining
balance of Fixed Account C will be reallocated to Fixed Account A.

     The Fixed Account C Contract Value is equal the sum of Purchase Payments
allocated to Fixed Account C, and interest credited to Fixed Account C, less
reallocations out of Fixed Account C, withdrawals from Fixed Account C
(including amounts applied to purchase annuity payouts, withdrawal charges and
applicable premium taxes) and deductions for the Annual Contract Charge. The
Contract Value for a Contract shall equal the sum of the Variable Account
Contract Value, plus the sum of the Fixed Account A, Fixed Account B and Fixed
Account C Contract Values. Reallocations of this type may be made on a monthly,
quarterly, semi-annual or annual basis.

     The Company makes no guarantees that Dollar Cost Averaging will result in
a profit or protect against loss.

     The Company reserves the right to discontinue, modify or suspend Dollar
Cost Averaging. Although the Company currently charges no fees for
reallocations made under the Dollar Cost Averaging program, the Company
reserves the right to charge a processing fee not to exceed $25 for each Dollar
Cost Averaging reallocation from Fixed Account C.

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

     Contributions and reallocations to Fixed Account C under the Contracts
become part of the general account of the Company (the "General Account"),
which supports insurance and annuity obligations. Because of exemptive and
exclusionary provisions, interests in the Fixed Account have not been
registered under the Securities Act of 1933 ("1933 Act") nor is the Fixed
Account registered as an investment company under the Investment Company Act of
1940 ("1940 Act"). Accordingly, neither the Fixed Account nor any interests
therein are generally subject to the provisions of the 1933 or 1940 Acts and
the Company has been advised that the staff of the Securities and Exchange
Commission has not reviewed the disclosures in the Prospectus which relate to
the fixed portion of the Contracts. Disclosures regarding the fixed portion of
the Contracts and the Fixed Accounts, however, may be subject to certain
    


                                       4


<PAGE>

   
generally applicable provisions of the federal securities laws relating to the
accuracy and completeness of statements made in prospectuses.

     THE TWO NEW FUND INVESTMENT OPTIONS DESCRIBED IN THIS SUPPLEMENT AND THE
NEW FIXED ACCOUNT C ARE NOT AVAILABLE IN ALL STATES.


CHANGES TO NORTHSTAR PORTFOLIOS

     The Northstar Variable Trust and the individual Northstar Portfolios have
changed their names, as follows:
    


   
<TABLE>
<CAPTION>
                   OLD NAME                                        NEW NAME
- ----------------------------------------------   -------------------------------------------
<S>                                              <C>
      Northstar Variable Trust                   Northstar Galaxy Trust
      Northstar Variable Trust Growth            Northstar Galaxy Trust Growth + Value
       Portfolio                                  Portfolio
      Northstar Variable Trust International     Northstar Galaxy Trust International Value
       Value Portfolio                            Portfolio
      Northstar Variable Trust Income and        Northstar Galaxy Trust Emerging Growth
       Growth Portfolio                           Portfolio
      Northstar Variable Trust Multi-Sector      Northstar Galaxy Trust Multi-Sector Bond
       Bond Portfolio                             Portfolio
      Northstar Variable Trust High Yield        Northstar Galaxy Trust High Yield Bond
       Bond Portfolio                             Portfolio
</TABLE>
    

   
     In addition, the Northstar Galaxy Trust Emerging Growth Portfolio
(formerly the Northstar Variable Trust Income and Growth Portfolio) has changed
its investment objective from seeking income balanced with capital appreciation
to seeking long-term capital appreciation.

     In addition, certain of the Northstar Portfolios have reduced their
voluntary expense reimbursements, as follows:
    


   
<TABLE>
<CAPTION>
                  PORTFOLIO                      FORMER EXPENSE LIMITATION     CURRENT EXPENSE LIMITATION
- ---------------------------------------------   ---------------------------   ---------------------------
<S>                                             <C>                           <C>
      Northstar Galaxy Trust
      Emerging Growth Portfolio .............               0.80%                         0.90%

      Northstar Galaxy Trust
      International Value Portfolio .........               0.80%                         1.00%
</TABLE>
    

   
     These expense limitations are voluntary and can be changed.


SUB-ACCOUNT CLOSINGS

     Effective April 30, 1999, Sub-Accounts investing in the following Funds
(the "Closed Funds") are being closed to new monies, and will no longer accept
additional premiums or transfers:

       -- Fidelity VIP Overseas Portfolio
       -- Fidelity VIP II Asset Manager Portfolio

       If new premiums are received on or after April 30 for investment in one
   or more of the Closed Funds, these premiums will automatically be
   re-allocated to the money market fund option, unless we receive
   instructions from you to the contrary. If we receive additional premiums
   but you have already reached the 16 Fund limitation (as outlined in the
   Prospectus), and the money market fund was not one of these Funds, then the
   additional premiums will be re-allocated pro rata to the other Funds to
   which you have allocated monies, and which are not being closed.

       If you have elected the dollar cost averaging service, and one or more
   of the transferee funds you have selected is a Closed Fund, then the
   service will be terminated and you will be required to complete a new
   dollar cost averaging form specifying new transferee fund(s).

       If you have elected the portfolio rebalancing service, and one or more
   of the Funds you have elected is a Closed Fund, then the service will be
   terminated. If you wish to resume this service, you will be required to
   complete a new portfolio rebalancing form, and re-allocate all monies
   currently allocated to Closed Funds to Funds that have not been closed.
    


                                       5



<PAGE>

   
OTHER MATTERS

     The following sentence replaces the first sentence of the first paragraph
found on page 22 of the Prospectus in the section entitled "Partial Waiver of
Withdrawal Charge":

       During any 12-month period after the first Contract Year, the Contract
   Owner may withdraw a portion of the Contract Value without a Withdrawal
   Charge.

     The following paragraph should be added on page 39 of the Prospectus to
the section entitled "Reports to Contract Owners" starting after the first
paragraph:

       Effective January 1, 1999, to reduce expenses, only one copy of most
   financial reports and prospectuses will be mailed to your household, even
   if you or other persons in your household have more than one Contract. Call
   (800) 426-7050 (ext. 2505) if you need additional copies of financial
   reports, prospectuses, or historical account information.

     THIS SUPPLEMENT MUST BE ACCOMPANIED OR PRECEDED BY THE PROSPECTUS FOR THE
CONTRACTS DATED MAY 1, 1998 AND ALL ACCOMPANYING FUND PROSPECTUSES, INCLUDING
THE PROSPECTUSES FOR THE FIDELITY VIP III GROWTH OPPORTUNITIES PORTFOLIO AND
THE NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST SOCIALLY RESPONSIVE PORTFOLIO.

     Additional information about the Contracts, the Company and the Variable
Account is contained in a Statement of Additional Information dated January 1,
1999, which has been filed with the Securities and Exchange Commission ("SEC")
and is available upon request without charge by writing to Northern Life
Insurance Company, P.O. Box 12530, Seattle, Washington 98111, by calling (800)
426-7050 (ext. 2505), or by accessing the SEC's internet web site
(http://www.sec.gov). The Statement of Additional Information is incorporated
by reference in this Supplement. The Table of Contents for the Statement of
Additional Information may be found on page 41 of the Prospectus.
    


                                       6



<PAGE>

   
                      STATEMENT OF ADDITIONAL INFORMATION
                                  FOR NORTHERN
    


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


             INDIVIDUAL DEFERRED VARIABLE/FIXED ANNUITY CONTRACTS
                                   ISSUED BY
                             SEPARATE ACCOUNT ONE
                                      AND
                        NORTHERN LIFE INSURANCE COMPANY


   
     This Statement of Additional Information is not a Prospectus, but should
be read in conjunction with the Prospectus dated May 1, 1998 as supplemented by
the Prospectus Supplement dated January 1, 1999 (the "Prospectus") relating to
the Individual Deferred Variable/Fixed Annuity Contracts issued by Separate
Account One (the "Variable Account") and Northern Life Insurance Company (the
"Company"). Much of the information contained in this Statement of Additional
Information expands upon subjects discussed in the Prospectus. A copy of the
Prospectus may be obtained from Washington Square Securities, Inc., 20
Washington Avenue South, Minneapolis, Minnesota 55401.
    

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


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

                               TABLE OF CONTENTS


   

                                                      PAGE
                                                     -----

Introduction .....................................     2
Custody of Assets ................................     2
Independent Auditors .............................     2
Distribution of the Contracts ....................     2
Calculation of Yields and Total Returns ..........     3
Company Holidays .................................    11
Financial Statements .............................    11

    

                              ------------------
   
    The date of this Statement of Additional Information is January 1, 1999.
    

                                       1


<PAGE>

INTRODUCTION
     The Individual Deferred Variable/Fixed Annuity Contracts described in the
Prospectus are flexible Purchase Payment Contracts. The Contracts are sold to
or in connection with retirement plans which may or may not qualify for special
federal tax treatment under the Internal Revenue Code. (See "Federal Tax
Status" on page 34 of the Prospectus.) Annuity Payouts under the Contracts are
deferred until a later date selected by the Contract Owner.

   
     Purchase Payments may be allocated to one or more of the available
Sub-Accounts of the Variable Account, a separate account of the Company, and/or
to Fixed Account A, Fixed Account B and/or Fixed Account C (which are part of
the general account of the Company).

     Purchase payments allocated to one or more of the available Sub-Accounts
of the Variable Account, as selected by the Contract Owner, will be invested in
shares at net asset value of one or more of a group of investment funds
("Funds"). The Funds currently are: the Alger American Growth Portfolio, Alger
American Leveraged AllCap Portfolio, Alger American MidCap Growth Portfolio and
Alger American Small Capitalization Portfolio of The Alger American Fund which
are managed by Fred Alger Management, Inc.; the VIP Equity-Income Portfolio,
VIP Growth Portfolio, VIP Money Market Portfolio and VIP Overseas Portfolio of
the Variable Insurance Products Fund, VIP II Asset Manager: Growth Portfolio,
VIP II Asset Manager Portfolio, VIP II Contrafund Portfolio, VIP II Index 500
Portfolio of the Variable Insurance Products Fund II, and VIP III Growth
Opportunities Portfolio of the Variable Insurance Products Fund III, all of
which are managed by Fidelity Management & Research Company; the Aggressive
Growth Portfolio, Growth Portfolio, International Growth Portfolio and
Worldwide Growth Portfolio of the Janus Aspen Series which are managed by Janus
Capital Corporation; the Limited Maturity Bond Portfolio, Partners Portfolio
and Socially Responsive Portfolio of the Neuberger Berman Advisers Management
Trust, which are managed by Neuberger Berman Management Inc. with assistance of
Neuberger Berman, LLC as sub-adviser; the Growth + Value Portfolio, High Yield
Bond Portfolio, Emerging Growth Portfolio, International Value Portfolio and
Multi-Sector Bond Portfolio of the Northstar Galaxy Trust which are managed by
Northstar Investment Management Corporation; and the Equity Portfolio, Global
Equity Portfolio, Managed Portfolio and Small Cap Portfolio of the OCC
Accumulation Trust which are managed by OpCap Advisors, a subsidiary of
Oppenheimer Capital.

     Purchase Payments allocated to Fixed Account A, Fixed Account B or Fixed
Account C, which are part of the general account of the Company, will be
credited with interest at a rate not less than 3% per year. Interest credited
in excess of 3%, if any, will be determined at the sole discretion of the
Company. That part of the Contract relating to Fixed Account A, Fixed Account B
and Fixed Account C is not registered under the Securities Act of 1933 and the
Fixed Accounts are not subject to the restrictions of the Investment Company
Act of 1940. (See Appendix A to the Prospectus and page 4 of the Prospectus
Supplement dated January 1, 1999.)
    


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


INDEPENDENT AUDITORS
   
     The financial statements of Separate Account One and Northern Life
Insurance Company, which are incorporated by reference in this Statement of
Additional Information, have been audited by Deloitte & Touche LLP, independent
auditors, as stated in their reports which are incorporated by reference
herein, and have been so incorporated in reliance upon the reports of such firm
given upon their authority as experts in accounting and auditing.
    


DISTRIBUTION OF THE CONTRACTS
     The Contracts will be sold by licensed insurance agents in those states
where the Contracts may be lawfully sold. Such agents will be registered
representatives of broker-dealers registered under the Securities Exchange Act
of 1934 who are members of the National Association of Securities Dealers, Inc.
The Contracts will be distributed by Washington Square Securities, Inc.
("WSSI"), the principal underwriter which is an affiliate of the Company.

     For the years ended December 31, 1995, 1996 and 1997, WSSI was paid fees
by the Company in connection with distribution of the Contracts aggregating
$750, $1,123,993 and $5,551,624, respectively.


                                       2



<PAGE>

     The offering of the Contracts is continuous.

     There are no special purchase plans or exchange privileges not described
in the Prospectus. (See "Reduction of Charges" at page 24 of the Prospectus.)

     No deduction for a sales charge is made from the Purchase Payments for the
Contracts. However, if part or all of a Contract's value is withdrawn,
Withdrawal Charges (which may be deemed to be Contingent Deferred Sales
Charges) may be made by the Company. The method used to determine the amount of
such charges is described in the Prospectus under the heading "Charges Made By
The Company -- Withdrawal Charge (Contingent Deferred Sales Charge)" on page
21. There is no difference in the amount of this charge or any of the other
charges described in the Prospectus as between Contracts purchased by members
of the public as individuals or groups, and Contracts purchased by any class of
individuals, such as officers, directors or employees of the Company or of the
Principal Underwriter.


CALCULATION OF YIELDS AND TOTAL RETURNS
     From time to time, the Company may disclose yields, total returns, and
other performance data pertaining to the Contracts for a Sub-Account. Such
performance data will be computed, or accompanied by performance data computed,
in accordance with the standards defined by the Securities and Exchange
Commission.

     Because of the charges and deductions imposed under a Contract, the yield
for the Sub-Accounts will be lower than the yield for their respective
portfolios. The calculations of yields, total returns, and other performance
data do not reflect the effect of any premium tax that may be applicable to a
particular Contract. Premium taxes currently range from 0% to 3.5% of premium
based on the state in which the Contract is sold.

     VIP MONEY MARKET PORTFOLIO SUB-ACCOUNT YIELD. From time to time,
advertisements and sales literature may quote the current annualized yield of
the Money Market Sub-Account for a seven-day period in a manner which does not
take into consideration any realized or unrealized gains or losses on shares of
the VIP Money Market Portfolio or on its portfolio securities.

     The current annualized yield is computed by determining the net change
(exclusive of realized gains and losses on the sale of securities and
unrealized appreciation and depreciation) at the end of the seven-day period in
the value of a hypothetical account under a Contract having a balance of one
Accumulation Unit of the Money Market Sub-Account at the beginning of the
period dividing such net change in account value of the hypothetical account to
determine the base period return, and annualizing this quotient on a 365-day
basis. The net change in account value reflects: 1) net income from the
Portfolio attributable to the hypothetical account; and 2) charges and
deductions imposed under the Contract which are attributable to the
hypothetical account. The charges and deductions include the per unit charges
for the hypothetical account for: 1) the Annual Contract Charge; 2)
Administration Charge; and 3) the Mortality and Expense Risk Charges. For
purposes of calculating current yields for a Contract, an average per unit
administration fee is used based on the $30 Annual Contract Charge deducted at
the end of each Contract Year. Current Yield will be calculated according to
the following formula:

     Current Yield = ((NCS - ES)/UV) x  (365/7)

     Where:

     NCS = the net change in the value of the Portfolio (exclusive of realized 
           gains or losses on the sale of securities and unrealized appreciation
           and depreciation) for the seven-day period attributable to a 
           hypothetical account having a balance of 1 Sub-Account Accumulation 
           Unit.

     ES =  per unit expenses attributable to the hypothetical account for the
           seven-day period. 

     UV =  The Accumulation Unit value on the first day of the seven-day period.

     The current yield of the sub-account for the seven day period ended
December 31, 1997 was 3.90%.

     EFFECTIVE YIELD. The effective yield of the Money Market Sub-Account
determined on a compounded basis for the same seven-day period may also be
quoted.


                                       3


<PAGE>

     The effective yield is calculated by compounding the unannualized base
period return according to the following formula:

     Effective Yield = (1 + ((NCS - ES)/UV)) 365/7 - 1

     Where:

     NCS = the net change in the value of the Portfolio (exclusive of realized 
           gains and losses on the sale of securities and unrealized 
           appreciation and depreciation) for the seven-day period attributable 
           to a hypothetical account having a balance of 1 Sub-Account unit.

     ES =  per Accumulation Unit expenses attributable to the hypothetical
           account for the seven-day period.

     UV =  the Accumulation Unit value for the first day of the seven-day 
           period. 

     The effective yield of the sub-account for the seven day period ended
December 31, 1997 was 3.97%.

     Because of the charges and deductions imposed under the Contracts, the
yield for the Money Market Sub-Account will be lower than the yield for the VIP
Money Market Portfolio.

     The current and effective yields on amounts held in the Money Market
Sub-Account normally will fluctuate on a daily basis. THEREFORE, THE DISCLOSED
YIELD FOR ANY GIVEN PAST PERIOD IS NOT AN INDICATION OR REPRESENTATION OF
FUTURE YIELDS OR RATES OF RETURN. The Money Market Sub-Account's actual yield
is affected by changes in interest rates on money market securities, average
portfolio maturity of the VIP Money Market Portfolio, the types and quality of
portfolio securities held by VIP Money Market Portfolio and the VIP Money
Market Portfolio's operating expenses. Yields on amounts held in the Money
Market Sub-Account may also be presented for periods other than a seven-day
period.

     OTHER SUB-ACCOUNT YIELDS. From time to time, sales literature or
advertisements may quote the current annualized yield of one or more of the
Sub-Accounts (except the Money Market Sub-Account) for a Contract for 30-day or
one-month periods. The annualized yield of a Sub-Account refers to income
generated by the Sub-Account over a specific 30-day or one-month period.
Because the yield is annualized, the yield generated by a Sub-Account during a
30-day or one-month period is assumed to be generated each period over a
12-month period.

     The yield is computed by: 1) dividing the net investment income of the
Fund attributable to the Sub-Account Accumulation Units less Sub-Account
expenses for the period; by 2) the maximum offering price per Accumulation Unit
on the last day of the period times the daily average number of units
outstanding for the period; by 3) compounding that yield for a six-month
period; and by 4) multiplying that result by 2. Expenses attributable to the
Sub-Account include the Administration Charge and the Mortality and Expense
Risk Charges. The yield calculation assumes an Annual Contract Charge of $30
per year per Contract deducted at the end of each Contract Year. For purposes
of calculating the 30-day or one-month yield, an average Annual Contract Charge
per dollar of Contract Value in the Variable Account is used to determine the
amount of the charge attributable to the Sub-Account for the 30-day or
one-month period. The 30-day or one-month yield is calculated according to the
following formula:

     Yield = 2 x [(((NI - ES)/(U \x UV)) + 1) 6 - 1]

     Where:

     NI = net income of the Portfolio for the 30-day or one-month period
          attributable to the Sub-Account's Accumulation Units.

     ES = expenses of the Sub-Account for the 30-day or one-month period. 

     U =  the average number of Accumulation Units outstanding. 

     UV = the Accumulation Unit value of the close (highest) of the last day in
          the 30-day or one-month period.

   
     The annualized yield for the Northstar Galaxy Trust Multi-Sector Bond
Portfolio Sub-Account for the month ended December 31, 1997 was 5.51%. The
annualized yield for the Northstar Galaxy Trust High Yield Bond Portfolio
Sub-Account for the month ended December 31, 1997 was 7.77%. The
    


                                       4


<PAGE>

   
annualized yield for the Neuberger Berman Advisers Management Trust Limited
Maturity Bond Portfolio Sub-Account for the month ended December 31, 1997 was
2.81%.
    

     Because of the charges and deductions imposed under the Contract, the
yield for the Sub-Account will be lower than the yield for the corresponding
Fund.

     The yield on the amounts held in the Sub-Accounts normally will fluctuate
over time. THEREFORE, THE DISCLOSED YIELD FOR ANY GIVEN PAST PERIOD IS NOT AN
INDICATION OR REPRESENTATION OF FUTURE YIELDS OR RATES OF RETURN. The
Sub-Account's actual yield is affected by the types and quality of portfolio
securities held by the Fund and its operating expenses.

     Yield calculations do not take into account the Withdrawal Charges under
the Contracts. The Withdrawal Charge for Transfer Series Contracts is equal to
2% to 6% of Purchase Payments paid during the six years prior to the withdrawal
(including the year in which the withdrawal is made) on amounts withdrawn or
withdrawn under the Contract. The Withdrawal Charge for Flex Series Contracts
is equal to 1% to 8% of amounts withdrawn under the Contracts during the first
10 Contract Years.

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

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

     Average annual total returns will be calculated using Sub-Account
Accumulation Unit values which the Company calculates on each Valuation Date
based on the performance of the Sub-Account's underlying Fund, the deductions
for the Mortality and Expense Risk Charges, the Administration Charge, and the
Annual Contract Charge. The calculation assumes that the Annual Contract Charge
is $30 per year per Contract deducted at the end of each Contract Year. For
purposes of calculating average annual total return, an average per dollar
Annual Contract Charge attributable to the hypothetical account for the period
is used. The calculation also assumes full withdrawal of the Contract at the
end of the period for the return quotation. Total returns will therefore
reflect a deduction of the Withdrawal Charge in the case of the Transfer Series
Contracts, for any period less than six years and in the case of the Flex
Series Contracts, for any period less than 11 years. The total return will then
be calculated according to the following formula:

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

   Where:

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

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

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

      N =   the number of years in the period. 

                                       5



<PAGE>

     Following are the Average Annual Total Returns for Sub-Accounts as of
December 31, 1997.

   
<TABLE>
<CAPTION>
                                                                                                FOR THE PERIOD   FOR THE PERIOD
                                                                                                 FROM DATE OF     FROM DATE OF
                                                              FOR THE 1-YEAR   FOR THE 1-YEAR    INCEPTION OF     INCEPTION OF
                                                               PERIOD ENDED     PERIOD ENDED    SUB-ACCOUNT TO   SUB-ACCOUNT TO
SUB-ACCOUNT                                                      12/31/97         12/31/97         12/31/97         12/31/97
- ------------------------------------------------------------ ---------------- ---------------- ---------------- ---------------
                                                                  ++T.S.            F.S.             T.S.             F.S.
<S>                                                          <C>              <C>              <C>              <C>
   Alger American Growth Portfolio                            18.26%           14.76%                13.38%           11.28%
    (Sub-Account Inception: 10/20/95)
   Alger American Leveraged AllCap Portfolio                  12.29%            9.22%                11.14%            9.16%
    (Sub-Account Inception: 10/20/95)
   Alger American MidCap Growth Portfolio                      7.70%            4.96%                25.82%           23.11%
    (Sub-Account Inception: 10/20/95)
   Alger American Small Capitalization Portfolio               4.14%            1.65%                 1.44%          ( 0.02)%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP Equity-Income Portfolio                       20.58%           16.91%                18.47%           16.12%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP Growth Portfolio                              16.03%           12.69%                11.95%            9.93%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP Overseas Portfolio                             4.31%            1.81%                 8.80%            6.93%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP II Asset Manager: Growth Portfolio            17.59%           14.14%                18.06%           15.73%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP II Asset Manager Portfolio                    13.25%           10.10%                14.21%           12.06%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP II Contrafund Portfolio                       16.68%           13.29%                17.77%           15.45%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP II Index 500 Portfolio                        25.22%           21.21%                24.10%           21.47%
    (Sub-Account Inception: 10/20/95)
   Fidelity VIP III Growth Opportunities Portfolio                 N/A              N/A              N/A             N/A
    (Sub-Account Inception: 1/1/99)
   Janus Aggressive Growth Portfolio                               N/A              N/A               8.86%            2.52%
    (Sub-Account Inception: 8/8/97)
   Janus Growth Portfolio                                          N/A              N/A             (10.34)%         (14.71)%
    (Sub-Account Inception: 8/8/97)
   Janus International Growth Portfolio                            N/A              N/A             (22.92)%         (26.07)%
    (Sub-Account Inception: 8/8/97)
   Janus Worldwide Growth Portfolio                                N/A              N/A             (18.33)%         (21.92)%
    (Sub-Account Inception: 8/8/97)
   Neuberger Berman Advisers Management Trust Limited              N/A              N/A             ( 8.99)%         (13.50)%
    Maturity Bond Portfolio (Sub-Account Inception: 8/8/97)
   Neuberger Berman Advisers Management Trust Partners             N/A              N/A             ( 7.06)%         (11.76)%
    Portfolio (Sub-Account Inception: 8/8/97)
   Neuberger Berman Advisers Management Trust Socially             N/A              N/A              N/A             N/A
    Responsive Portfolio (Sub-Account Inception: 1/1/99)
   Northstar Galaxy Trust Growth + Value Portfolio             7.36%            4.64%                14.60%           12.44%
    (Sub-Account Inception: 10/20/95)
   Northstar Galaxy Trust High Yield Bond Portfolio                N/A              N/A             (15.00)          (18.91)
    (Sub-Account Inception: 8/8/97)
   Northstar Galaxy Trust Emerging Growth Portfolio (a)        8.49%            5.69%                11.64%            9.62%
    (Sub-Account Inception: 10/20/95)
   Northstar Galaxy Trust International Value Portfolio            N/A              N/A             (11.58)          (15.83)
    (Sub-Account Inception: 8/8/97)
   Northstar Galaxy Trust Multi-Sector Bond Portfolio         (1.01)%          (3.13)%                6.42%            4.68%
    (Sub-Account Inception: 10/20/95)
   OCC Equity Portfolio (b)                                        N/A              N/A               2.00%          ( 3.62)%
    (Sub-Account Inception: 8/8/97)
   OCC Global Equity Portfolio                                     N/A              N/A             (25.27)%         (28.20)%
    (Sub-Account Inception: 8/8/97)
   OCC Managed Portfolio (b)                                       N/A              N/A             (11.66)%         (15.90)%
    (Sub-Account Inception: 8/8/97)
   OCC Small Cap Portfolio (b)                                     N/A              N/A             ( 8.93)%         (13.44)%
    (Sub-Account Inception: 8/8/97)

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

</TABLE>
    
++ Key: T.S. = Transfer Series Contract; F.S. = Flex Series Contract. (See
   "Withdrawal Charge (Contingent Deferred Sale Charge)" on page 21 of the 
   Prospectus.)

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


                                       6



<PAGE>

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

   
<TABLE>
<CAPTION>
                                                           FOR THE 1-YEAR          FOR THE 5-YEAR
                                                            PERIOD ENDED            PERIOD ENDED
SUB-ACCOUNT                                                   12/31/97                12/31/97
- ------------------------------------------------------ ----------------------- -----------------------
                                                          ++T.S.       F.S.        T.S.        F.S.
<S>                                                    <C>         <C>         <C>         <C>
Alger American Growth Portfolio                           18.26%      14.76%       16.92%      16.01%
 (Portfolio Inception: 1/9/89)
Alger American Leveraged AllCap Portfolio                 12.29%       9.22%       N/A         N/A
 (Portfolio Inception: 1/25/95)
Alger American MidCap Growth Portfolio                     7.70%       4.96%       N/A         N/A
 (Portfolio Inception: 5/3/93)
Alger American Small Capitalization Portfolio              4.14%       1.65%       10.30%       9.56%
 (Portfolio Inception: 9/21/88)
Fidelity VIP Equity-Income Portfolio                      20.58%      16.91%       17.79%      16.86%
 (Portfolio Inception: 10/9/86)
Fidelity VIP Growth Portfolio                             16.03%      12.69%       15.65%      14.76%
 (Portfolio Inception: 10/9/86)
Fidelity VIP Overseas Portfolio                            4.31%       1.81%       11.77%      10.98%
 (Portfolio Inception: 1/28/87)
Fidelity VIP II Asset Manager: Growth Portfolio           17.59%      14.14%       N/A         N/A
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Asset Manager Portfolio                   13.25%      10.10%       10.63%       9.88%
 (Portfolio Inception: 9/6/89)
Fidelity VIP II Contrafund Portfolio                      16.68%      13.29%       N/A         N/A
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Index 500 Portfolio                       25.22%      21.21%       17.55%      16.62%
 (Portfolio Inception: 8/27/92)
Fidelity VIP III Growth Opportunities Portfolio           22.39%      18.59%       N/A         N/A
 (Portfolio Inception: 1/3/95)
Janus Aggressive Growth Portfolio                          5.39%       2.81%       N/A         N/A
 (Portfolio Inception: 9/13/93)
Janus Growth Portfolio                                    15.31%      12.02%       N/A         N/A
 (Portfolio Inception: 9/13/93)
Janus International Growth Portfolio                      11.14%       8.15%       N/A         N/A
 (Portfolio Inception: 5/2/94)
Janus Worldwide Growth Portfolio                          14.72%      11.47%       N/A         N/A
 (Portfolio Inception: 9/13/93)
Neuberger Berman Advisers Management Trust                (0.43)%     (2.59)%       3.25%       2.73%
 Limited Maturity Bond Portfolio
 (Portfolio Inception: 9/10/84)
Neuberger Berman Advisers Management Trust                23.67%      19.78%       N/A         N/A
 Partners Portfolio (Portfolio Inception: 3/22/94)
Neuberger Berman Advisers Management Trust                N/A         N/A          N/A         N/A
 Socially Responsive Portfolio
 (Portfolio Inception: 8/19/98)
Northstar Galaxy Trust Growth + Value Portfolio            7.36%       4.64%       N/A         N/A
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust High Yield Bond Portfolio           1.79%      (0.53)%      N/A         N/A
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust Emerging Growth Portfolio (a)       8.49%       5.69%       N/A         N/A
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust International Value Portfolio      N/A         N/A          N/A         N/A
 (Portfolio Inception: 8/8/97)
Northstar Galaxy Trust Multi-Sector Bond Portfolio        (1.01)%     (3.13)%      N/A         N/A
 (Portfolio Inception: 5/6/94)
OCC Equity Portfolio (b)                                  19.13%      15.56%       17.05%      16.14%
 (Portfolio Inception: 8/1/88)
OCC Global Equity Portfolio                                6.73%       4.05%       N/A         N/A
 (Portfolio Inception: 3/1/95)
OCC Managed Portfolio (b)                                 14.86%      11.60%       17.51%      16.58%
 (Portfolio Inception: 8/1/88)
OCC Small Cap Portfolio (b)                               14.81%      11.56%       12.27%      11.47%
 (Portfolio Inception: 8/1/88)

</TABLE>

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

++ Key: T.S. = Transfer Series Contract; F.S. = Flex Series Contract. (See
"Withdrawal Charge (Contingent Deferred Sale Charge)" on page 21



[WIDE TABLE CONTINUED FROM ABOVE]



<TABLE>
<CAPTION>
                                                                                   FOR THE PERIOD FROM
                                                           FOR THE 10-YEAR        DATE OF INCEPTION OF
                                                            PERIOD ENDED              PORTFOLIO TO
SUB-ACCOUNT                                                   12/31/97                  12/31/97
- ------------------------------------------------------ ----------------------- ---------------------------
                                                           T.S.        F.S.         T.S.          F.S.
<S>                                                    <C>         <C>         <C>           <C>
Alger American Growth Portfolio                            N/A         N/A          17.44%        17.20%
 (Portfolio Inception: 1/9/89)
Alger American Leveraged AllCap Portfolio                  N/A         N/A          30.42%        30.42%
 (Portfolio Inception: 1/25/95)
Alger American MidCap Growth Portfolio                     N/A         N/A          19.67%        18.65%
 (Portfolio Inception: 5/3/93)
Alger American Small Capitalization Portfolio              N/A         N/A          17.25%        17.13%
 (Portfolio Inception: 9/21/88)
Fidelity VIP Equity-Income Portfolio                       14.79%      14.68%       12.76%        12.76%
 (Portfolio Inception: 10/9/86)
Fidelity VIP Growth Portfolio                              15.24%      15.14%       13.64%        13.64%
 (Portfolio Inception: 10/9/86)
Fidelity VIP Overseas Portfolio                             7.80%       7.70%        6.42%         6.42%
 (Portfolio Inception: 1/28/87)
Fidelity VIP II Asset Manager: Growth Portfolio            N/A         N/A          19.66%        17.73%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Asset Manager Portfolio                    N/A         N/A          10.86%        10.62%
 (Portfolio Inception: 9/6/89)
Fidelity VIP II Contrafund Portfolio                       N/A         N/A          25.09%        22.94%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Index 500 Portfolio                        N/A         N/A          17.71%        16.87%
 (Portfolio Inception: 8/27/92)
Fidelity VIP III Growth Opportunities Portfolio            N/A         N/A          23.74%        21.64%
 (Portfolio Inception: 1/3/95)
Janus Aggressive Growth Portfolio                          N/A         N/A          16.95%        15.93%
 (Portfolio Inception: 9/13/93)
Janus Growth Portfolio                                     N/A         N/A          15.39%        14.41%
 (Portfolio Inception: 9/13/93)
Janus International Growth Portfolio                       N/A         N/A          16.50%        15.25%
 (Portfolio Inception: 5/2/94)
Janus Worldwide Growth Portfolio                           N/A         N/A          20.68%        19.56%
 (Portfolio Inception: 9/13/93)
Neuberger Berman Advisers Management Trust                  5.29%       5.20%        6.37%         6.37%
 Limited Maturity Bond Portfolio
 (Portfolio Inception: 9/10/84)
Neuberger Berman Advisers Management Trust                 N/A         N/A          21.43%        20.03%
 Partners Portfolio (Portfolio Inception: 3/22/94)
Neuberger Berman Advisers Management Trust                 N/A         N/A         N/A           N/A
 Socially Responsive Portfolio
 (Portfolio Inception: 8/19/98)
Northstar Galaxy Trust Growth + Value Portfolio            N/A         N/A          15.00%        13.80%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust High Yield Bond Portfolio           N/A         N/A           8.52%         7.57%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust Emerging Growth Portfolio (a)       N/A         N/A          11.44%        10.37%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust International Value Portfolio       N/A         N/A         (11.58)%      (15.83)%
 (Portfolio Inception: 8/8/97)
Northstar Galaxy Trust Multi-Sector Bond Portfolio         N/A         N/A           6.64%         5.76%
 (Portfolio Inception: 5/6/94)
OCC Equity Portfolio (b)                                   N/A         N/A          15.61%        15.50%
 (Portfolio Inception: 8/1/88)
OCC Global Equity Portfolio                                N/A         N/A          13.75%        12.00%
 (Portfolio Inception: 3/1/95)
OCC Managed Portfolio (b)                                  N/A         N/A          18.33%        18.22%
 (Portfolio Inception: 8/1/88)
OCC Small Cap Portfolio (b)                                N/A         N/A          13.54%        13.43%
 (Portfolio Inception: 8/1/88)

</TABLE>
    

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

++ Key: T.S. = Transfer Series Contract; F.S. = Flex Series Contract. (See
"Withdrawal Charge (Contingent Deferred Sale Charge)" on page 21 of the
Prospectus.)

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


                                       7



<PAGE>

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

   
<TABLE>
<CAPTION>
                                                                                                               FOR THE PERIOD
                                                                                                                FROM DATE OF
                                                           FOR THE 1-YEAR   FOR THE 5-YEAR   FOR THE 10-YEAR    INCEPTION OF
                                                            PERIOD ENDED     PERIOD ENDED      PERIOD ENDED     PORTFOLIO TO
PORTFOLIO                                                     12/31/97         12/31/97          12/31/97         12/31/97
- --------------------------------------------------------- ---------------- ---------------- ----------------- ---------------
<S>                                                       <C>              <C>              <C>               <C>
   Alger American Growth Portfolio                              25.75%           19.28%            N/A              19.42%
   (Portfolio Inception: 1/9/89)
   Alger American Leveraged AllCap Portfolio                    19.68%           N/A               N/A              33.55%
   (Portfolio Inception: 1/25/95)
   Alger American MidCap Growth Portfolio                       15.01%           N/A               N/A              22.09%
   (Portfolio Inception: 5/3/93)
   Alger American Small Capitalization Portfolio                11.39%           12.65%            N/A              19.22%
   (Portfolio Inception: 9/21/88)
   Fidelity VIP Equity-Income Portfolio                         28.11%           20.16%            16.72%           14.66%
   (Portfolio Inception: 10/9/86)
   Fidelity VIP Growth Portfolio                                23.48%           18.00%            17.19%           15.56%
   (Portfolio Inception: 10/9/86)
   Fidelity VIP Overseas Portfolio                              11.56%           14.12%             9.62%            8.22%
   (Portfolio Inception: 1/28/87)
   Fidelity VIP II Asset Manager: Growth Portfolio              25.07%           N/A               N/A              22.74%
   (Portfolio Inception: 1/3/95)
   Fidelity VIP II Asset Manager Portfolio                      20.65%           12.98%            N/A              12.73%
   (Portfolio Inception: 9/6/89)
   Fidelity VIP II Contrafund Portfolio                         24.14%           N/A               N/A              28.17%
   (Portfolio Inception: 1/3/95)
   Fidelity VIP II Index 500 Portfolio                          32.82%           19.91%            N/A              19.87%
   (Portfolio Inception: 8/27/92)
   Fidelity VIP III Growth Opportunities Portfolio              29.95%           N/A               N/A              26.81%
   (Portfolio Inception: 1/3/95)
   Janus Aggressive Growth Portfolio                            12.66%           N/A               N/A              19.44%
   (Portfolio Inception: 9/13/93)
   Janus Growth Portfolio                                       22.75%           N/A               N/A              17.87%
   (Portfolio Inception: 9/13/93)
   Janus International Growth Portfolio                         18.51%           N/A               N/A              19.29%
   (Portfolio Inception: 5/2/94)
   Janus Worldwide Growth Portfolio                             22.15%           N/A               N/A              23.18%
   (Portfolio Inception: 9/13/93)
   Neuberger Berman Advisers Management Trust                    6.74%            5.63%             7.07%            8.17%
   Limited Maturity Bond Portfolio
   (Portfolio Inception: 9/10/84)
   Neuberger Berman Advisers Management Trust                   31.25%           N/A               N/A              24.18%
   Partners Portfolio (Portfolio Inception: 3/22/94)
   Neuberger Berman Advisers Management Trust Socially          N/A              N/A               N/A              N/A
   Responsive Portfolio (Portfolio Inception: 8/19/98)
   Northstar Galaxy Trust Growth + Value Portfolio              14.66%           N/A               N/A              17.79%
   (Portfolio Inception: 5/6/94)
   Northstar Galaxy Trust High Yield Bond Portfolio              9.00%           N/A               N/A              11.34%
   (Portfolio Inception: 5/6/94)
   Northstar Galaxy Trust Emerging Growth Portfolio (a)         15.81%           N/A               N/A              14.24%
   (Portfolio Inception: 5/6/94)
   Northstar Galaxy Trust International Value Portfolio        N/A              N/A               N/A                3.27%
   (Since Inception 8/8/97)
   Northstar Galaxy Trust Multi-Sector Bond Portfolio            6.15%           N/A               N/A               9.47%
   (Portfolio Inception: 5/6/94)
   OCC Equity Portfolio (b)                                     26.63%           19.42%            N/A              17.56%
   (Portfolio Inception: 8/1/88)
   OCC Global Equity Portfolio                                  14.02%           N/A               N/A              16.93%
   (Portfolio Inception: 3/1/95)
   OCC Managed Portfolio (b)                                    22.29%           19.88%            N/A              20.33%
   (Portfolio Inception: 8/1/88)
   OCC Small Cap Portfolio (b)                                  22.24%           14.62%            N/A              15.46%
   (Portfolio Inception: 8/1/88)
 
</TABLE>
    

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

++ Key: T.S. = Transfer Series Contract; F.S. = Flex Series Contract. (See
"Withdrawal Charge (Contingent Deferred Sale Charge)" on page 21 of the
Prospectus.)

     OTHER TOTAL RETURNS. From time to time, sales literature or advertisements
may quote average annual total returns that do not reflect the Withdrawal
Charge. These returns are calculated in exactly the same way as average


                                       8



<PAGE>

annual total returns described above, except that the ending redeemable value
of the hypothetical account for the period is replaced with an ending value for
the period that does not take into account any charges on amounts withdrawn.
Because the Withdrawal Charge will not be reflected in those quotations, there
is no differentiation between the Transfer Series Contracts and the Flex Series
Contracts. Listed in the chart below are the Average Annual Total Returns for
the Sub-Accounts for the indicated periods.

   
<TABLE>
<CAPTION>
                                                                                              FOR THE PERIOD
                                                                                               FROM DATE OF
                                                                           FOR THE 1-YEAR      INCEPTION OF
                                                                            PERIOD ENDED      SUB-ACCOUNT TO
SUB-ACCOUNT                                                                   12/31/97           12/31/97
- -----------------------------------------------------------------------   ----------------   ---------------
<S>                                                                       <C>                <C>
        Alger American Growth Portfolio                                   23.66%                   15.13%
         (Sub-Account Inception: 10/20/95)
        Alger American Leveraged AllCap Portfolio                         17.69%                   12.93%
         (Sub-Account Inception: 10/20/95)
        Alger American MidCap Growth Portfolio                            13.10%                   27.36%
         (Sub-Account Inception: 10/20/95)
        Alger American Small Capitalization Portfolio                      9.54%                    3.43%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP Equity-Income Portfolio                              25.98%                   20.13%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP Growth Portfolio                                     21.43%                   13.72%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP Overseas Portfolio                                    9.71%                   10.63%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP II Asset Manager Growth Portfolio                    22.99%                   19.72%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP II Asset Manager Portfolio                           18.65%                   15.94%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP II Contrafund Portfolio                              22.08%                   19.44%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP II Index 500 Portfolio                               30.62%                   25.66%
         (Sub-Account Inception: 10/20/95)
        Fidelity VIP III Growth Opportunities Portfolio                        N/A                N/A
         (Sub-Account Inception: 1/1/99)
        Janus Aggressive Growth Portfolio                                      N/A                 23.74%
         (Sub-Account Inception: 8/8/97)
        Janus Growth Portfolio                                                 N/A                  2.94%
         (Sub-Account Inception: 8/8/97)
        Janus International Growth Portfolio                                   N/A                (10.77)%
         (Sub-Account Inception: 8/8/97)
        Janus Worldwide Growth Portfolio                                       N/A                ( 5.76)%
         (Sub-Account Inception: 8/8/97)
        Neuberger Berman Advisers Management Trust                             N/A                  4.40%
         Limited Maturity Bond Portfolio
         (Sub-Account Inception: 8/8/97)
        Neuberger Berman Advisers Management Trust                             N/A                  6.50%
         Partners Portfolio (Sub-Account Inception: 8/8/97)
        Neuberger Berman Advisers Management Trust                             N/A                N/A
         Socially Responsive Portfolio (Sub-Account Inception: 1/1/99)
        Northstar Galaxy Trust Growth + Value Portfolio                   12.76%                   16.32%
         (Sub-Account Inception: 10/20/95)
        Northstar Galaxy Trust High Yield Bond Portfolio                       N/A                ( 2.13)
         (Sub-Account Inception: 8/8/97)
        Northstar Galaxy Trust Emerging Growth Portfolio (a)              13.89%                   13.41%
         (Sub-Account Inception: 10/20/95)
        Northstar Galaxy Trust International Value Portfolio                   N/A                  1.59
         (Sub-Account Inception: 8/8/97)
        Northstar Galaxy Trust Multi-Sector Bond Portfolio                 4.39%                    8.29%
         (Sub-Account Inception: 10/20/95)
        OCC Equity Portfolio (b)                                               N/A                 16.33%
         (Sub-Account Inception: 8/8/97)
        OCC Global Equity Portfolio                                            N/A                (13.34)%
         (Sub-Account Inception: 8/8/97)
        OCC Managed Portfolio (b)                                              N/A                  1.51%
         (Sub-Account Inception: 8/8/97)
        OCC Small Cap Portfolio (b)                                            N/A                  4.47%
         (Sub-Account Inception: 8/8/97)
</TABLE>
    

                                       9


<PAGE>

     The Average Annual Total Returns listed below do not reflect deduction of
the withdrawal charge and are calculated based on the assumption that the
Sub-Accounts were in existence for the same periods as those indicated for the
funds:

   
<TABLE>
<CAPTION>
                                                                                                               FOR THE PERIOD
                                                                                                                FROM DATE OF
                                                           FOR THE 1-YEAR   FOR THE 5-YEAR   FOR THE 10-YEAR    INCEPTION OF
                                                            PERIOD ENDED     PERIOD ENDED      PERIOD ENDED     PORTFOLIO TO
SUB-ACCOUNT                                                   12/31/97         12/31/97          12/31/97         12/31/97
- --------------------------------------------------------- ---------------- ---------------- ----------------- ---------------
<S>                                                       <C>              <C>              <C>               <C>
   Alger American Growth Portfolio                              23.66%           17.30%            N/A              17.44%
   (Portfolio Inception: 1/9/89)
   Alger American Leveraged AllCap Portfolio                    17.69%           N/A               N/A              31.34%
   (Portfolio Inception: 1/25/95)
   Alger American MidCap Growth Portfolio                       13.10%           N/A               N/A              20.07%
   (Portfolio Inception: 5/3/93)
   Alger American Small Capitalization Portfolio                 9.54%           10.78%            N/A              17.25%
   (Portfolio Inception: 9/21/88)
   Fidelity VIP Equity-Income Portfolio                         25.98%           18.17%            14.79%           12.76%
   (Portfolio Inception: 10/9/86)
   Fidelity VIP Growth Portfolio                                21.43%           16.05%            15.24%           13.64%
   (Portfolio Inception: 10/9/86)
   Fidelity VIP Overseas Portfolio                               9.71%           12.22%             7.80%            6.42%
   (Portfolio Inception: 1/28/87)
   Fidelity VIP II Asset Manager: Growth Portfolio              22.99%           N/A               N/A              20.70%
   (Portfolio Inception: 1/3/95)
   Fidelity VIP II Asset Manager Portfolio                      18.65%           11.11%            N/A              10.86%
   (Portfolio Inception: 9/6/89)
   Fidelity VIP II Contrafund Portfolio                         22.08%           N/A               N/A              26.04%
   (Portfolio Inception: 1/3/95)
   Fidelity VIP II Index 500 Portfolio                          30.62%           17.92             N/A              17.88%
   (Portfolio Inception: 8/27/92)
   Fidelity VIP III Growth Opportunities Portfolio              27.79%           N/A               N/A              24.71%
   (Portfolio Inception: 1/3/95)
   Janus Aggressive Growth Portfolio                            10.79%           N/A               N/A              17.46%
   (Portfolio Inception: 9/13/93)
   Janus Growth Portfolio                                       20.71%           N/A               N/A              15.92%
   (Portfolio Inception: 9/13/93)
   Janus International Growth Portfolio                         16.54%           N/A               N/A              17.31%
   (Portfolio Inception: 5/2/94)
   Janus Worldwide Growth Portfolio                             20.12%           N/A               N/A              21.13%
   (Portfolio Inception: 9/13/93)
   Neuberger Berman Advisers Management Trust                    4.97%            3.87%             5.29%            6.37%
   Limited Maturity Bond Portfolio
   (Portfolio Inception: 9/10/84)
   Neuberger Berman Advisers Management Trust                   29.07%           N/A               N/A              22.11%
   Partners Portfolio (Portfolio Inception: 3/22/94)
   Neuberger Berman Advisers Management Trust Socially          N/A              N/A               N/A              N/A
   Responsive Portfolio (Portfolio Inception: 8/19/98)
   Northstar Galaxy Trust Growth + Value Portfolio              12.76%           N/A               N/A              15.84%
   (Portfolio Inception: 5/6/94)
   Northstar Galaxy Trust High Yield Bond Portfolio              7.19%           N/A               N/A               9.50%
   (Portfolio Inception: 5/6/94)
   Northstar Galaxy Trust Emerging Growth Portfolio (a)         13.89%           N/A               N/A              12.35%
   (Portfolio Inception: 5/6/94)
   Northstar Galaxy Trust International Value Portfolio         N/A              N/A               N/A               1.59%
   (Portfolio Inception: 8/8/97)
   Northstar Galaxy Trust Multi-Sector Bond Portfolio            4.39%           N/A               N/A               7.66%
   (Portfolio Inception: 5/6/94)
   OCC Equity Portfolio (b)                                     24.53%           17.44%            N/A              15.61%
   (Portfolio Inception: 8/1/88)
   OCC Global Equity Portfolio                                  12.13%           N/A               N/A              14.99%
   (Portfolio Inception: 3/1/95)
   OCC Managed Portfolio (b)                                    20.26%           17.89%            N/A              18.33%
   (Portfolio Inception: 8/1/88)
   OCC Small Cap Portfolio (b)                                  20.21%           12.72%            N/A              13.54%
   (Portfolio Inception: 8/1/88)

</TABLE>
    

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

++ Key: T.S. = Transfer Series Contract; F.S. = Flex Series Contract. (See
"Withdrawal Charge (Contingent Deferred Sale Charge)" on page 21 of the
Prospectus.)

                                       10



<PAGE>

   
(a) The Northstar Galaxy Trust Emerging Growth Portfolio (formerly the
    Northstar Galaxy Trust Income and Growth Portfolio) operated under an
    investment objective of seeking income balanced with capital appreciation
    from inception through November 8, 1998, when the investment objective was
    modified to seeking long-term capital appreciation.
    

(b) On September 16, 1994, an investment company then called Quest for Value
    Accumulation Trust (the "Old Trust") was effectively divided into two
    investment funds, the Old Trust and the present OCC Accumulation Trust
    (the "Trust") at which time the Trust commenced operations. The total net
    assets for the Equity, Managed, and Small Cap Portfolios immediately after
    the transaction were $86,789,755, $682,601,380, and $139,812,573,
    respectively, with respect to the Old Trust and for the Equity, Managed,
    and Small Cap Portfolios, $3,764,598, $51,345,102, and $8,129,274,
    respectively with respect to the Trust. For the period prior to September
    14, 1994, the performance figures for the Equity, Managed, and Small Cap
    Portfolios of the Trust reflect the performance of the Equity, Managed,
    and Small Cap Portfolios of the Old Trust.

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

      CTR = ERV/P - 1 

   Where:

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

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

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

     EFFECT OF THE ANNUAL CONTRACT CHARGE ON PERFORMANCE DATA. The Contract
provides for a $30 Annual Contract Charge to be deducted annually at the end of
each Contract Year, from the Sub-Accounts and the Fixed Accounts based on the
proportion that the value of each such account bears to the total Contract
Value. For purposes of reflecting the Annual Contract Charge in yield and total
return quotations, the annual charge is converted into a per-dollar of per-day
charge based on the Annual Contract Charges collected from the average total
assets of the Variable Account and the Fixed Accounts during the calendar year.

COMPANY HOLIDAYS
     The Company is closed on the following holidays: New Year's Day, Memorial
Day, Independence Day, Labor Day, Thanksgiving Day, and Christmas Day. Holidays
that fall on a Saturday will be recognized on the previous Friday. Holidays
that fall on a Sunday will be recognized on the following Monday.

FINANCIAL STATEMENTS
   
     The Statement of Additional Information incorporates by reference the
Financial Statements for the Separate Account One as of December 31, 1997,
December 31, 1996 and for the period of October 20, 1995 (the date on which the
Separate Account One commenced operations) to December 31, 1995. Deloitte &
Touche LLP serves as independent auditors for the Separate Account One.
Although the financial statements are audited, the period they cover is not
necessarily indicative of the longer term performance of the assets held in the
Separate Account One.

     The financial statements for the Company for the years ended December 31,
1997 and 1996 have been prepared on the basis of statutory accounting
principles ("STAT") rather than generally accepted accounting principles
("GAAP"). The financial statements of the Company, which are incorporated by
reference in this Statement of Additional Information, should be considered
only as bearing on the ability of the Company to meet its obligations under the
Contracts. They should not be considered as bearing on the investment
performance of the assets held in the Separate Account One.
    


                                       11



<PAGE>

                      NORTHERN LIFE SEPARATE ACCOUNT ONE

Independent Auditors' Report(1)


Combined Statement of Assets and Liabilities as of December 31, 1997(1)


Combined Statements of Operations and Changes in Contract Owners' Equity for
the years ended December 31, 1997 and 1996(1)


Notes to Financial Statements(1)




                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)


Independent Auditors' Report(1)


Statutory Basis Statements of Admitted Assets, Liabilities, Surplus and Other
Funds as of December 31, 1997 and 1996(1)


Statutory Basis Statements of Operations for the years ended December 31, 1997
and 1996(1)


Statutory Basis Statements of Changes in Capital and Surplus for the years
ended December 31, 1997 and 1996(1)


Statutory Basis Statements of Cash Flows for the years ended December 31, 1997
and 1996(1)


Notes to Statutory Basis Financial Statements(1)


Independent Auditors' Report on Supplemental Schedule of Assets and
Liabilities(1)


Supplemental Schedule of Assets and Liabilities for the year ended December 31,
1997(1)



- ------------------
(1) Incorporated by reference to Post-Effective Amendment No. 6 to the
    Registrant's Form N-4 Registration Statement File No. 33-90474, filed April
    20, 1998.


                                       12




<PAGE>

PART C. OTHER INFORMATION


ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS

   (a)        Financial Statements:

     Part A: None

   
     Part B: SEPARATE ACCOUNT ONE1
               Independent Auditors' Report
               Statement of Assets and Liabilities as of December 31, 1997
               Combined Statements of Operations and Changes in
                Contract Owners' Equity for the years ended December 31, 1997
                and December 31, 1996
               Notes to Financial Statements

              NORTHERN LIFE INSURANCE COMPANY1
               Independent Auditors' Report
               Statutory-Basis Statements of Admitted Assets, Liabilities,
              Surplus
                and Other Funds as of December 31, 1997 and 1996
               Statutory-Basis Statements of Operations for the years ended
              December 31, 1997
                and 1996
               Statutory-Basis Statements of Changes in Capital and Surplus for
              the years ended
                December 31, 1997 and 1996
               Statutory-Basis Statement of Cash Flows for the years ended
              December 31, 1997   and 1996
               Notes to Statutory Basis Financial Statements
               Independent Auditor's Report on Supplemental Schedule of Assets
              and Liabilities
               Supplemental Schedule of Assets and Liabilities for the year
              ended
                December 31, 1997
    

   (b)        Exhibits:

   
    1.  Resolution of the Executive Committee of the Board of Directors of
        Northern Life Insurance Company ("Depositor") authorizing the
        establishment of Separate Account One ("Registrant").(1)
    

    2.  Not Applicable.

   
    3.(a)   Form of Distribution and Administrative Services Agreement between
            Washington Square Securities, Inc. and Depositor.(1)
    

   
      (b)        Form of selling group (or distribution) agreement between
                  Washington Square Securities, Inc. and selling group
                  members.(1)

      (c)        Form of Amended Broker/Dealer Variable Annuity Compensation
                  Schedule.

    4.(a)  Individual Deferred Tax Sheltered Annuity Contract (Transfer
           Series).(1)

      (b)        Individual Deferred Annuity Contract (Transfer Series) for use
                  with non-qualified plans.(1)

      (c)        Individual Deferred Retirement Annuity Contract (Transfer
                  Series).(1)

      (d)        Flexible Premium Individual Deferred Tax-Sheltered Annuity
                  Contract.(1)

      (e)        Flexible Premium Individual Deferred Retirement Annuity
                  Contract.(1)

      (f)        ERISA Endorsement.(2)

      (g)        TSA Endorsement.(3)
    

   
      (h)        Contract Data Page Form No. 13000 (FL-PBC) 2-95 for use with
                  Form No. 13000 (FL) 2-95 in Florida.(4)
    

   
      (i)        Table of Sample Values Endorsement Form No. 13058 3-97 for use
                  with Form No. 13000 (FL-PBC) 2-95 in Florida.(4)

      (j)        Flexible Premium Individual Deferred Annuity Contract (457
                  Variable Annuity Contract).(1)
    

                                      II-1



<PAGE>

   
      (k)        Roth IRA Endorsement.(1)

      (l)        Fixed Account C Endorsement.

    5.  Contract Application Form.(1)

    6.(a)   Articles of Incorporation of Depositor.(1)

      (b)        Bylaws of Depositor.(1)
    

    7.  Not Applicable.

   
    8.(a)   Participation Agreement with The Alger American Fund and Fred
            Alger and Company.(1)
    

   
      (b)        Participation Agreement among Fidelity Variable Insurance
                 Products Fund, Fidelity Distributors Corporation, and
                 Northern Life Insurance Company.(1)

      (c)        Amendment to Participation Agreement among Fidelity Variable
                 Insurance Products Fund, Fidelity Distributors Corporation,
                 and Northern Life Insurance Company, dated July 24, 1997.(4)
    

   
      (d)        Participation Agreement among Fidelity Variable Insurance
                 Products Fund II, Fidelity Distributors Corporation, and
                 Northern Life Insurance Company.(1)

      (e)        Amendment to Participation Agreement among Fidelity Variable
                 Insurance Products Fund II, Fidelity Distributors Corporation,
                 and Northern Life Insurance Company, dated July 24, 1997.(4)

      (f)        Form of Participation Agreement among Fidelity Variable
                 Insurance Products Fund III, Fidelity Distributors Corporation
                 and Northern Life Insurance Company.
    

   
      (g)        Participation Agreement by and between the Janus Aspen Series
                 and Northern Life Insurance Company, dated August 8, 1997.(4)
    

   
      (h)        Participation Agreement by and among Northern Life Insurance
                 Company, Neuberger Berman Advisers Management Trust, Advisers
                 Managers Trust and Neuberger Berman Management Inc., dated
                 August 8, 1997.(4)

      (i)        Form of Amendment No. 1 to Participation Agreement by and among
                 Northern Life Insurance Company, Neuberger Berman Advisers
                 Management Trust, Advisers Managers Trust and Neuberger Berman
                 Management Inc.
    

   
      (j)        Participation Agreement by and among OCC Accumulation Trust,
                  Northern Life Insurance Company and OCC Distributors, dated
                  August 8, 1997.4
    

   
      (k)        Service Agreement by and between Fred Alger Management, Inc.
                 and Northern Life Insurance Company, dated as of August 8,
                 1997.(4)

      (l)        Form of Service Agreement and Contract between ReliaStar Life
                 Insurance Company, WSSI, and Fidelity Investments Institutional
                 Operations Company and Fidelity Distributors Corporation dated
                 January 1, 1997.(5)
    

   
      (m)        Service Agreement by and between Janus Capital Corporation and
                 Northern Life Insurance Company, dated August 8, 1997.(4)
    

   
      (n)        Service Agreement by and between Neuberger Berman Management
                 Inc. and Northern Life Insurance Company, effective August 8,
                 1997.(4)
    

   
      (o)        Service Agreement by and between OpCap Advisors and Northern
                 Life Insurance Company, dated as of August 8, 1997.(4)

    9.  Consent and Opinion of Stewart D. Gregg as to the legality of the
        securities being registered.

   10.  Consent of Deloitte & Touche LLP.
    

   11.  No financial statements are omitted from Item 23.

   12.  Not Applicable.

   13.  Schedule of computation of performance data.

                                      II-2




<PAGE>

   14.  Financial Data Schedule. Not required.

   
   15.  Powers of Attorney for Richard R. Crowl, Michael J. Dubes, John H.
        Flittie, Wayne R. Huneke, Kenneth U. Kuk, Robert C. Salipante, John G.
        Turner, Mark S. Jordahl and James R. Miller.(1)
    
        Power of Attorney for Susan W.A. Mead.

- ------------------
   
(1) Incorporated by reference to Post-Effective Amendment No. 6 to the
    Registrant's Form N-4 Registration Statement File No. 33-90474, filed April
    20, 1998.

(2) Incorporated by reference to Post-Effective Amendment No. 1 to the
    Registrant's Form N-4 Registration Statement File No. 33-90474, filed April
    23, 1996.

(3) Incorporated by reference to Post-Effective Amendment No. 3 to the
    Registrant's Form N-4 Registration Statement File No. 33-90474, filed April
    28, 1997.

(4) Incorporated by reference to Post-Effective Amendment No. 4 to the
    Registrant's Form N-4 Registration Statement File No. 33-90474, filed July
    29, 1997.

(5) Incorporated by reference to Post-Effective Amendment No. 4 to ReliaStar 
    Life Insurance Company's Form N-4 Registration Statement File No. 33-69892,
    filed April 14, 1997.
    


                                      II-3



<PAGE>

   
ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR
    


   
NAME AND PRINCIPAL
BUSINESS ADDRESS                POSITIONS AND OFFICES WITH DEPOSITOR
- -----------------------------   ------------------------------------------------
John G. Turner                  Director; Chairman
20 Washington Avenue South
Minneapolis, Minnesota 55401

John H. Flittie                 Director; Vice Chairman
20 Washington Avenue South
Minneapolis, Minnesota 55401

Richard R. Crowl                Director; Senior Vice President, General Counsel
20 Washington Avenue South      and Assistant Secretary
Minneapolis, Minnesota 55401

Michael J. Dubes                Director; President and Chief Executive Officer
1501 Fourth Avenue
Seattle, Washington 98111

Wayne R. Huneke                 Director; Assistant Treasurer
20 Washington Avenue South
Minneapolis, Minnesota 55401

Mark S. Jordahl                 Director; Assistant Treasurer
20 Washington Avenue South
Minneapolis, Minnesota 55401

Kenneth U. Kuk                  Director; Assistant Treasurer
20 Washington Avenue South
Minneapolis, Minnesota 55401

Susan W.A. Mead                 Director
20 Washington Avenue South
Minneapolis, Minnesota 55401

James R. Miller                 Director; Assistant Treasurer
20 Washington Avenue South
Minneapolis, Minnesota 55401

Robert C. Salipante             Director
20 Washington Avenue South
Minneapolis, Minnesota 55401

Elisabeth R. Bennett            Vice President and Medical Director
20 Washington Avenue South
Minneapolis, Minnesota 55401

Richard Contreras               Vice President, Marketing
1501 Fourth Avenue
Seattle, Washington 98111

Brad J. Corbin                  Vice President, Sales
1501 Fourth Avenue
Seattle, Washington 98111

John A. Johnson                 Vice President
20 Washington Avenue South
Minneapolis, Minnesota 55401

Novian Junus                    Vice President
1501 Fourth Avenue
Seattle, Washington 98111
    

                                      II-4



<PAGE>


   
NAME AND PRINCIPAL
BUSINESS ADDRESS                 POSITIONS AND OFFICES WITH DEPOSITOR
- ------------------------------   --------------------------------------------
Douglas R. Kaufman               Vice President and Chief Investment Officer
1501 Fourth Avenue
Seattle, Washington 98111

Jerome A. Mills                  Vice President, Strategic Alliances
1501 Fourth Avenue
Seattle, Washington 98111

Jeryl A. Millner                 Vice President, Chief Financial Officer and
1501 Fourth Avenue               Treasurer
Seattle, Washington 98111

Susan M. Bergen                  Secretary
20 Washington Avenue South
Minneapolis, Minnesota 55401
    

   
ITEM 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
         REGISTRANT
    
     Registrant is a separate account of Depositor. Depositor is an indirect,
wholly-owned subsidiary of ReliaStar Financial Corp., formerly known as The
NWNL Companies, Inc., a Delaware corporation.

     The following chart identifies the subsidiaries of ReliaStar Financial
Corp. and their relationship to one another, all of which, except where
indicated, are either directly or indirectly wholly-owned by ReliaStar
Financial Corp., except for directors' qualifying shares.


                                      II-5



<PAGE>

                             ORGANIZATIONAL CHART
   
     ReliaStar Financial Corp. owns, directly or indirectly, capital stock of
subsidiary companies as follows as of December 1, 1998 (second and third tier
subsidiaries are listed, indented, directly below their parent company):
    

   
<TABLE>
<CAPTION>
                                                                        OWNER AND
COMPANY                                                                PERCENTAGE
- ----------------------------------------------------------   --------------------
<S>                                                          <C>
ReliaStar Life Insurance Company ("RLIC")                                RLR-100%
 Northern Life Insurance Company ("NLIC")                               RLIC-100%
   Norlic, Inc.                                                         NLIC-100%
   Nova, Inc.                                                           NLIC-100%
 ReliaStar United Services Life Insurance Company ("RUSL")              RLIC-100%
   Security-Connecticut Life Insurance Company ("SCL")                  RUSL-100%
    ReliaStar Life Insurance Company of New York ("RLNY")                SCL-100%
      North Atlantic Life Agency, Inc.                                  RLNY-100%
   Delaware Administrators, Inc.                                        RUSL-100%
 NWNL Benefits Corporation ("NBC")                                      RLIC-100%
   NWNL Health Management Corp.                                          NBC-100%
   Select Care Health Network, Inc.                                       NBC-50%
 ReliaStar Reinsurance Group (UK), Ltd.                                 RLIC-100%
ReliaStar Investment Research, Inc.                                      RLR-100%
Washington Square Securities, Inc.                                       RLR-100%
Northstar Holding, Inc. ("NI")                                           RLR-100%
 Northstar Investment Management Corp.                                    NI-100%
 Northstar Distributors, Inc. ("NDI")                                     NI-100%
   Northstar Funding, Inc.                                               NDI-100%
 Northstar Administrators Corporation                                     NI-100%
IB Holdings, Inc. ("IB")                                                 RLR-100%
 International Risks, Inc.                                                IB-100%
 Northeastern Corporation                                                 IB-100%
 The New Providence Insurance Company, Limited                            IB-100%
Successful Money Management Seminars, Inc. ("SMMS")                      RLR-100%
PrimeVest Financial Services, Inc. ("PVF")                               RLR-100%
 PrimeVest Insurance Agency of Alabama, Inc.                             PVF-100%
 PrimeVest Insurance Agency of New Mexico, Inc.                          PVF-100%
 PrimeVest Insurance Agency of Ohio, Inc.         Class A     Robert Chapman-100%
                                                  Class B                PVF-100%
 Branson Insurance Agency, Inc.                                          PVF-100%
 Granite Investment Services, Inc.                                       PVF-100%
Arrowhead, Ltd.                                                          RLR-100%
ReliaStar Payroll Agent, Inc.                                            RLR-100%
ReliaStar Bancshares, Inc. ("RBS")                                       RLR-100%
 ReliaStar Bank ("RB")                                                   RBS-100%
   ReliaStar Investment Services, Inc.                                    RB-100%
ReliaStar Managing Underwriters, Inc.                                    RLR-100%
</TABLE>
    

ITEM 27. NUMBER OF CONTRACT OWNERS
   
     As of October 31, 1998, there were 24,733 owners of the Contracts, 21,998
which were owners of qualified Contracts.
    


ITEM 28. INDEMNIFICATION
     Reference is hereby made to Article VII, Section 6 of Depositor's Bylaws,
filed as an Exhibit to this registration statement filed on Form N-4. The
Bylaws of Depositor mandate indemnification by Depositor of its directors,
officers and certain others, and permit indemnification of directors, officers,
employees and agents of Washington Square Securities, Inc. ("WSSI") under
certain conditions. Section 4.01 of the Bylaws of WSSI mandates indemnification
by WSSI of its directors and officers under certain conditions.

     Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
Depositor or WSSI, pursuant to the foregoing provisions or otherwise, Depositor
and WSSI have been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by Depositor
of expenses incurred or paid by a director or officer or controlling person of
Depositor or WSSI in the successful defense of any action, suit or proceeding)
is asserted by such


                                      II-6




<PAGE>

director, officer or controlling person of Depositor or WSSI in connection with
the securities being registered, Depositor or WSSI, as the case may be, will,
unless in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question of
whether or not such indemnification by it is against public policy as expressed
in the Act and will be governed by the final adjudication of such issue.

     An insurance company blanket bond is maintained providing $25,000,000
coverage for Depositor and the Principal Underwriter, subject to a $500,000
deductible.


ITEM 29. PRINCIPAL UNDERWRITERS

   
     (a)        WSSI is the distributor and principal underwriter of the
Contracts. WSSI also acts as the principal distributor and underwriter of:
variable annuity contracts issued by ReliaStar Life Insurance Company
("ReliaStar Life") through the ReliaStar Select Variable Account, a separate
account of ReliaStar Life registered as a unit investment trust under the
Investment Company Act of 1940; flexible premium variable life insurance
policies issued by ReliaStar Life through Select*Life Variable Account, a
separate account of ReliaStar Life registered as unit investment trust under
the Investment Company Act of 1940; variable annuity contracts issued by
ReliaStar Life Insurance Company of New York ("RLNY") through Separate Accounts
M, P, Q, separate accounts of RLNY registered as unit investment trusts under
the Investment Company Act of 1940; and variable life insurance policies issued
by RLNY through ReliaStar Life Insurance Company of New York Variable Life
Separate Account I, a separate account of RLNY registered as a unit investment
trust under the Investment Company Act of 1940.
    


                                      II-7




<PAGE>

   
   (b)        The directors and officers of WSSI are as follows:
    


   
<TABLE>
<CAPTION>
NAME AND PRINCIPAL
BUSINESS ADDRESS                POSITIONS AND OFFICES WITH DEPOSITOR
- -----------------------------   ------------------------------------------------------
<S>                             <C>
John H. Flittie                 Director; Chairman
20 Washington Avenue South
Minneapolis, Minnesota 55401
Anne W. Dowdle                  Director
20 Washington Avenue South
Minneapolis, Minnesota 55401
Michael J. Dubes                Director
1501 Fourth Avenue
Seattle, Washington 98111
James R. Gelder                 Director
20 Security Drive
Avon, Connecticut 06001
Wayne R. Huneke                 Director
20 Washington Avenue South
Minneapolis, Minnesota 55401
Robert C. Salipante             Director
20 Washington Avenue South
Minneapolis, Minnesota 55401
Jeffrey A. Montgomery           President and Chief Executive Officer
20 Washington Avenue South
Minneapolis, Minnesota 55401
Kenneth S. Cameranesi           Executive Vice President and Chief Operations Officer
20 Washington Avenue South
Minneapolis, Minnesota 55401
Gene Grayson                    Vice President, National Sales and Marketing
20 Washington Avenue South
Minneapolis, Minnesota 55401
David Braun                     Assistant Vice President
20 Washington Avenue South
Minneapolis, Minnesota 55401
Karin Callanan                  Assistant Vice President
20 Washington Avenue South
Minneapolis, Minnesota 55401
Timothy J. Lyle                 Assistant Vice President and Chief Compliance Officer
20 Washington Avenue South
Minneapolis, Minnesota 55401
Susan M. Bergen                 Secretary
20 Washington Avenue South
Minneapolis, Minnesota 55401
Margaret B. Wall                Treasurer and Chief Financial Officer
20 Washington Avenue South
Minneapolis, Minnesota 55401
Loralee A. Renelt               Assistant Secretary
20 Washington Avenue South
Minneapolis, Minnesota 55401
Allen Kidd                      Assistant Secretary
222 North Arch Road
Richmond, Virginia 23236
</TABLE>
    

                                      II-8



<PAGE>

      (c) For the year ended December 31, 1997 WSSI received $5,551,624 in
fees, including gross concessions, in connection with distribution of the
Contracts.


ITEM 30. LOCATION OF ACCOUNTS AND RECORDS
   
     The accounts and records of Registrant are located at the offices of
Depositor at 1501 Fourth Avenue, Seattle, Washington 98111.
    


ITEM 31. MANAGEMENT SERVICES
     Not applicable.


ITEM 32. UNDERTAKINGS
     Registrant will file a post-effective amendment to this Registration
Statement as frequently as is necessary to ensure that the audited financial
statements in this Registration Statement are never more than 16 months old for
so long as payments under the Contracts may be accepted.

     Registrant will include either (1) as part of any application to purchase
a Contract offered by the Prospectus, a space that an applicant can check to
request a Statement of Additional Information, or (2) a postcard or similar
written communication affixed to or included in the Prospectus that the
applicant can remove to send for a Statement of Additional Information.

     Registrant will deliver any Statement of Additional Information and any
financial statements required to be made available under this form promptly
upon written or oral request.

     The Depositor and the Registrant rely on a no-action letter issued by the
Division of Investment Management to the American Council of Life Insurance on
November 28, 1988 and represent that the conditions enumerated therein have
been or will be complied with.

     The Depositor represents that the fees and charges deducted under the
Advantage series variable annuity contracts, in the aggregate, are reasonable
in relation to the services rendered, the expenses expected to be incurred, and
the risks assumed by the Company.

     The Depositor and Registrant rely on SEC regulation (section)270.6c-7 with
respect to offering variable annuity contracts under the Texas Optional
Retirement Program and represent that the provisions of paragraphs (a)-(d) of
that regulation have been or will be complied with.


                                      II-9



<PAGE>


       

   
                                   SIGNATURES

As required by the Securities Act of 1933 and the Investment Company Act of
1940, Registrant certifies that it meets the requirements of Securities Act Rule
485 for effectiveness of this Registration Statement and has caused this
Post-Effective Amendment No. 6 to the Registration Statement to be signed on its
behalf, in the City of Seattle and State of Washington, on this 16th day of
December, 1998.

                                      SEPARATE ACCOUNT ONE
                                      (Registrant)

                                      By NORTHERN LIFE INSURANCE COMPANY
                                      (Depositor)


                                      By   /s/ MICHAEL J. DUBES
                                        ----------------------------------------
                                           Michael J. Dubes
                                           President and Chief Executive Officer

As required by the Securities Act of 1933 and the Investment Company Act of
1940, Depositor has caused this Post-Effective Amendment No. 6 to the
Registration Statement to be signed on its behalf, in the City of Seattle and
State of Washington, on this 16th day of December, 1998.

                                      NORTHERN LIFE INSURANCE COMPANY


                                      By   /s/ MICHAEL J. DUBES
                                        ----------------------------------------
                                           Michael J. Dubes
                                           President and Chief Executive Officer

As required by the Securities Act of 1933, Post-Effective Amendment No. 6 to the
Registration Statement has been signed on this 16th day of December, 1998 by the
following directors and officers of Depositor in the capacities indicated:


     /s/ MICHAEL J. DUBES            President and Chief Executive Officer
- ---------------------------------
     Michael J. Dubes


     /s/ JERYL A. MILLNER            Vice President, Chief Financial Officer and
- ---------------------------------    Treasurer
     Jeryl A. Millner


Richard R. Crowl           Mark S. Jordahl            James R. Miller
Michael J. Dubes           Kenneth U. Kuk             Robert C. Salipante
John H. Flittie            Susan W.A. Mead            John G. Turner
Wayne R. Huneke

Stewart D. Gregg, by signing his name hereto, does hereby sign this document on
behalf of each of the above-named directors of Northern Life Insurance Company
pursuant to powers of attorney duly executed by such persons.


                                            /s/ Stewart D. Gregg
                                        ----------------------------------------
                                            Stewart D. Gregg, Attorney-In-Fact
    

<PAGE>


                                 EXHIBIT INDEX



<TABLE>
<S>     <C>       <C>
         (b)      Exhibits
    3.   (c)      Form of Amended Broker/Dealer Variable Annuity Compensation Schedule.
    4.   (l)      Fixed Account C Endorsement.
    8.   (f)      Form of Participation Agreement among Fidelity Variable Insurance Products
                  Fund III, Fidelity Distributors Corporation and Northern Life Insurance Company.
         (i)      Form of Amendment No. 1 to Participation Agreement by and among Northern
                  Life Insurance Company, Neuberger Berman Advisers Management Trust,
                  Advisers Management Trust and Neuberger Berman Management Incorporated.
    9.            Consent and Opinion of Stewart D. Gregg as to the legality of the securities being
                  registered.
   10.            Consent of Deloitte & Touche LLP.
   13.            Schedule of computation of performance data.
   15.            Power of Attorney for Susan W.A. Mead.
</TABLE>



                                                             [LOGO] RELIASTAR
                                                             NORTHERN LIFE
BROKER/DEALER                                                INSURANCE COMPANY
VARIABLE ANNUITY COMPENSATION SCHEDULE                       A RELIASTAR COMPANY
- --------------------------------------------------------------------------------

Your dealer concession will be the following percentage of the premium received
by us. No dealer concessions are payable on a policy after the 20th policy year.
This Schedule is effective with business written 1 January 1999.

Periodic Series           ---------------------------------------------
                                       % OF PAID PREMIUM
- ------------------------------------------------------------------------
  PERIODIC & INCREASE     OPTION A    OPTION B    OPTION C     OPTION D
- ------------------------------------------------------------------------
  Policy Years 1-2            6           4          1             3
  Policy Year 3               5           4          1             2
  Policy Years 4-6            5           4          .5            1
  Policy Years 7-20           5           4          0             1
TRANSFER
  Policy Years 1-2            6           4          1             3
  Policy Year 3               5           4          1             2
  Policy Years 4-5            5           4          .5            1
  Policy Years 6-20           0           0          0             0


TRANSFER SERIES
- ------------------------------------------------------------------------
TRANSFER                  OPTION A    OPTION B    OPTION C    OPTION D
- ------------------------------------------------------------------------
  Policy Years 1-2            6.5         5.25        1            3
  Policy Year 3               6.5         5.25        1            3
  Policy Years 4-6            6.5         5.25        1            2
  Policy Years 7-20           6.5         5.25        1            1


ASSET-BASED COMMISSION INFORMATION

Asset-based commission (ABC) is paid monthly based on the percent of
accumulation value. The yearly rate is below. Divide by 12 to find the monthly
payout.

PERIODIC SERIES
- ------------------------------------------------------------------------
     POLICY YEARS      OPTION A      OPTION B      OPTION C      OPTION D
- ------------------------------------------------------------------------
           1               0             0             0             0
          2-6              0            .25            1            .2
         7-10              0            .25            1            .2
         11-20             0            .25            1             1

TRANSFER SERIES
- ------------------------------------------------------------------------
     POLICY YEARS      OPTION A      OPTION B      OPTION C      OPTION D
- ------------------------------------------------------------------------
           1               0             0             0             0
          2-6              0            .25            1            .2
         7-10              0            .25            1             1
         11-20             0            .25            1             1


By: __________________________________________

Printed Name: ________________________________

Title: _______________________________________
(If corporation)

Corporation Name: ____________________________


<PAGE>

                 GENERAL RULES PERTAINING TO VARIABLE CONTRACTS

1. CHANGE OF DEALER AUTHORIZATION. No compensation of any kind shall be payable
in respect of Variable Contracts following Insurer's or General Distributor's
receipt of a change of dealer authorization applicable to such Variable
Contract.

2. CHANGE IN REPRESENTATIVE'S STATUS. Broker/Dealer agrees that in the event a
Representative ceases to be an associated person of Broker/Dealer or ceases to
be validly licensed or registered, Broker/Dealer shall not receive any
compensation based on any Variable Contract, its values, or on premium or
purchase payments thereafter received by Northern Life and/or WSSI from such
former Representative's customers. Provided, however, if within 60 days after
such Representative ceases to be a representative of Broker/Dealer,
Broker/Dealer designates another registered representative of Broker/Dealer to
service the former Representative's business, the compensation not paid shall be
payable to Broker/Dealer. If an assigned Representative's replacement is not
designated within such 60 day period, Broker/Dealer may not thereafter designate
a replacement Representative for such Variable Contracts and shall not be
entitled to such compensation.

3. EXCLUSIVE COMPENSATION. Broker/Dealer agrees that no compensation of any kind
other than as described herein is payable by Insurer or General Distributor in
respect of Broker/Dealer's sales of Variable Contracts.

4. REPLACEMENT BUSINESS. The amount and time of payment of commissions on
replacements, changes, transfers, or exchanges from a policy previously issued
by Insurer or an affiliate shall be governed by Insurer's rules and regulations.

5. COMMISSIONS. Commissions shall accrue on Variable Contracts issued as and
when premium is received by Insurer and applied as premium due or payable on
such policies, except as Insurer's practices may otherwise provide.

6. CHARGE BACKS. In any case where Insurer has credited a commission to
Broker/Dealer on the basis of a premium on a Variable Contract issued and the
premium is returned to the purchaser, Insurer will charge back such commissions.

7. ISSUE AGE. Issue age is based upon the annuitant's age on last birthday.




                        NORTHERN LIFE INSURANCE COMPANY
                              A RELIASTAR COMPANY
                 P.O. Box 12530, Seattle, Washington 98111-4530

This Endorsement is part of your Contract. The provisions of this Endorsement
supersede any conflicting provisions in your Contract or in any prior
endorsements.

"We" are the Northern Life Insurance Company. "You" are the Owner of the
Contract according to our records. "IRC" means the Internal Revenue Code of
1986, as amended from time to time. "IRS" means the Internal Revenue Service.

This Endorsement amends the Contract to add Fixed Account C. Fixed Account C is
provided as a vehicle for dollar cost averaging to any of the Variable
Sub-Accounts. The Minimum Purchase Payment for fixed Account C is $5,000.

I.   FIXED ACCOUNT. The Fixed Account consists of fixed Account A, Fixed Account
     B, and Fixed Account C. Purchase Payments allocated to any Fixed Account
     and the Contract Value reallocated to Fixed Account A or Fixed Account B,
     will be credited with interest at rates we determine from time to time, but
     never less than an effective yearly interest rate of three percent (3%).

II.  REALLOCATIONS. Reallocations from Fixed Account C to the Variable Account
     must begin within 30 days and shall be in substantially equal payments over
     a period of twelve (12) months. You may change the Variable Sub-Account(s)
     receiving Fixed Account C reallocations with written notice prior to the
     Reallocation Date. Only one reallocation of Fixed Account C shall take
     place at any one time. If additional Purchase Payment(s) are received for
     allocation to Fixed Account C, the balance of Fixed Account C will be
     adjusted to reflect the subsequent payment(s) and reallocations will be
     recalculated based on the remaining 12 month period. Reallocations from the
     Fixed Account A, Fixed Account B, or the Variable Account to Fixed Account
     C are prohibited. No loans or full or partial withdrawals are available
     from Fixed Account C. Purchase Payments must be moved to Fixed Account A or
     Fixed Account B for loans or withdrawals.

III. REALLOCATION DATE. Reallocations from Fixed Account C will be transferred
     any time before the 29th day of each month. You may direct us on which day
     you want the reallocation.

IV.  INTEREST CREDITING. We may credit interest in excess of the guaranteed rate
     of three percent (3%). Any interest rate in effect when an amount is
     allocated to a Fixed Account is for the calendar year. All interest will be
     credited and compounded daily to the Fixed Account value using the daily
     equivalent of the effective yearly interest rate.

V.   FIXED ACCOUNT CONTRACT VALUE. The Fixed Account Value on any Valuation Date
     is:

     1.   The sum of your Purchase Payment(s) allocated to Fixed Account A,
          Fixed Account B, and Fixed Account C;

     2.   Plus any reallocations from the Variable Account to Fixed Account A
          and Fixed Account B;

     3.   Plus interest credited to Fixed Account A, Fixed Account B, and Fixed
          Account C;

     4.   Minus any previous partial Withdrawals, amounts applied to purchase
          partial Annuity Payouts, and annual contract charges applied to the
          Fixed Account:

     5.   Minus any previous reallocations to the Variable Account;

     6.   Minus Premium Tax deducted, if any.

I.   DISCONTINUING REALLOCATIONS FROM FIXED ACCOUNT C. If reallocations from
     Fixed Account C are discontinued prior to the end of the twelve (12) month
     term, the remaining balance of Fixed Account C will be reallocated to Fixed
     Account A, unless you tell us differently.

Notwithstanding anything else in your Contract, the provisions of this
Endorsement are controlling.

The Effective Date of this Endorsement is ________________________________



                                        /s/ Susan M. Bergen
                                            Secretary


                          FIXED ACCOUNT C ENDORSEMENT
                                     Page 1
Form No. 1300? 9-98




                             PARTICIPATION AGREEMENT


                                      Among


                      VARIABLE INSURANCE PRODUCTS FUND __,

                        FIDELITY DISTRIBUTORS CORPORATION

                                       and

               ________________ INSURANCE COMPANY _______________


                THIS AGREEMENT, made and entered into as of the _________ day of
______________, 1998 by and among ________________ LIFE INSURANCE COMPANY,
(hereinafter the "Company"), a ___________ corporation, on its own behalf and on
behalf of each segregated asset account of the Company set forth on Schedule A
hereto as may be amended from time to time (each such account hereinafter
referred to as the "Account"), and the VARIABLE INSURANCE PRODUCTS FUND ___, an
unincorporated business trust organized under the laws of the Commonwealth of
Massachusetts (hereinafter the "Fund") and FIDELITY DISTRIBUTORS CORPORATION
(hereinafter the "Underwriter"), a Massachusetts corporation.

                WHEREAS, the Fund engages in business as an open-end management
investment company and is available to act as the investment vehicle for
separate accounts established for variable life insurance policies and variable
annuity contracts (collectively, the "Variable Insurance Products") to be
offered by insurance companies which have entered into participation agreements
with the Fund and the Underwriter (hereinafter "Participating Insurance
Companies"); and

                WHEREAS, the beneficial interest in the Fund is divided into
several series of shares, each representing the interest in a particular managed
portfolio of securities and other assets, any one or more of which may be made
available under this Agreement, as may be amended from time to time by mutual
agreement of the parties hereto (each such series hereinafter referred to as a
"Portfolio"); and

                WHEREAS, the Fund has obtained an order from the Securities and
Exchange Commission, dated September 17, 1986 (File No. 812-6422), granting
Participating Insurance Companies and variable annuity and variable life
insurance separate accounts exemptions from the provisions of sections 9(a),
13(a), 15(a), and 15(b) of the Investment Company Act of 1940, as amended,
(hereinafter the "1940 Act") and Rules 6e-2(b) (15) and 6e-3(T) (b) (15)
thereunder, to the extent necessary to permit 



                                       1
<PAGE>

shares of the Fund to be sold to and held by variable annuity and variable life
insurance separate accounts of both affiliated and unaffiliated life insurance
companies (hereinafter the "Shared Funding Exemptive Order"); and

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

                WHEREAS, Fidelity Management & Research Company (the "Adviser")
is duly registered as an investment adviser under the federal Investment
Advisers Act of 1940 and any applicable state securities law; and

                WHEREAS, the Company has registered or will register certain
variable life insurance and variable annuity contracts under the 1933 Act; and

                WHEREAS, each Account is a duly organized, validly existing
segregated asset account, established by resolution of the Board of Directors of
the Company, on the date shown for such Account on Schedule A hereto, to set
aside and invest assets attributable to the aforesaid variable annuity
contracts; and

                WHEREAS, the Company has registered or will register each
Account as a unit investment trust under the 1940 Act; and

                WHEREAS, the Underwriter is registered as a broker dealer with
the Securities and Exchange Commission ("SEC") under the Securities Exchange Act
of 1934, as amended, (hereinafter the "1934 Act"), and is a member in good
standing of the National Association of Securities Dealers, Inc. (hereinafter
"NASD"); and

                WHEREAS, to the extent permitted by applicable insurance laws
and regulations, the Company intends to purchase shares in the Portfolios on
behalf of each Account to fund certain of the aforesaid variable life and
variable annuity contracts and the Underwriter is authorized to sell such shares
to unit investment trusts such as each Account at net asset value;

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


                         ARTICLE I. Sale of Fund Shares

                1.1. The Underwriter agrees to sell to the Company those shares
of the Fund which each Account orders, executing such orders on a daily basis at
the net asset value next computed after receipt by the Fund or its designee of
the order for the shares of the Fund. For purposes of this Section 1.1, the
Company shall be the designee of the Fund for receipt of such orders from each
Account and receipt by such designee shall 



                                       2
<PAGE>

constitute receipt by the Fund; provided that the Fund receives notice of such
order by 9:00 a.m. Boston time on the next following Business Day. "Business
Day" shall mean any day on which the New York Stock Exchange is open for trading
and on which the Fund calculates its net asset value pursuant to the rules of
the Securities and Exchange Commission.

                1.2. The Fund agrees to make its shares available indefinitely
for purchase at the applicable net asset value per share by the Company and its
Accounts on those days on which the Fund calculates its net asset value pursuant
to rules of the Securities and Exchange Commission and the Fund shall use
reasonable efforts to calculate such net asset value on each day which the New
York Stock Exchange is open for trading. Notwithstanding the foregoing, the
Board of Trustees of the Fund (hereinafter the "Board") may refuse to sell
shares of any Portfolio to any person, or suspend or terminate the offering of
shares of any Portfolio if such action is required by law or by regulatory
authorities having jurisdiction or is, in the sole discretion of the Board
acting in good faith and in light of their fiduciary duties under federal and
any applicable state laws, necessary in the best interests of the shareholders
of such Portfolio.

                1.3. The Fund and the Underwriter agree that shares of the Fund
will be sold only to Participating Insurance Companies and their separate
accounts. No shares of any Portfolio will be sold to the general public.

                1.4. The Fund and the Underwriter will not sell Fund shares to
any insurance company or separate account unless an agreement containing
provisions substantially the same as Articles I, III, V, VII and Section 2.5 of
Article II of this Agreement is in effect to govern such sales.

                1.5. The Fund agrees to redeem for cash, on the Company's
request, any full or fractional shares of the Fund held by the Company,
executing such requests on a daily basis at the net asset value next computed
after receipt by the Fund or its designee of the request for redemption. For
purposes of this Section 1.5, the Company shall be the designee of the Fund for
receipt of requests for redemption from each Account and receipt by such
designee shall constitute receipt by the Fund; provided that the Fund receives
notice of such request for redemption on the next following Business Day.

                1.6. The Company agrees that purchases and redemptions of
Portfolio shares offered by the then current prospectus of the Fund shall be
made in accordance with the provisions of such prospectus. The Company agrees
that all net amounts available under the variable annuity contracts with the
form number(s) which are listed on Schedule A attached hereto and incorporated
herein by this reference, as such Schedule A may be amended from time to time
hereafter by mutual written agreement of all the parties hereto, (the
"Contracts") shall be invested in the Fund, in such other Funds advised by the
Adviser as may be mutually agreed to in writing by the parties hereto, or in the
Company's general account, provided that such amounts may also be invested in an
investment company other than the Fund if (a) such other investment company, or
series

                                       3
<PAGE>

thereof, has investment objectives or policies that are substantially different
from the investment objectives and policies of all the Portfolios of the Fund;
or (b) the Company gives the Fund and the Underwriter 45 days written notice of
its intention to make such other investment company available as a funding
vehicle for the Contracts; or (c) such other investment company was available as
a funding vehicle for the Contracts prior to the date of this Agreement and the
Company so informs the Fund and Underwriter prior to their signing this
Agreement (a list of such funds appearing on Schedule C to this Agreement); or
(d) the Fund or Underwriter consents to the use of such other investment
company.

                1.7. The Company shall pay for Fund shares on the next Business
Day after an order to purchase Fund shares is made in accordance with the
provisions of Section 1.1 hereof. Payment shall be in federal funds transmitted
by wire. For purpose of Section 2.10 and 2.11, upon receipt by the Fund of the
federal funds so wired, such funds shall cease to be the responsibility of the
Company and shall become the responsibility of the Fund.

                1.8. Issuance and transfer of the Fund's shares will be by book
entry only. Stock certificates will not be issued to the Company or any Account.
Shares ordered from the Fund will be recorded in an appropriate title for each
Account or the appropriate subaccount of each Account.

                1.9. The Fund shall furnish same day notice (by wire or
telephone, followed by written confirmation) to the Company of any income,
dividends or capital gain distributions payable on the Fund's shares. The
Company hereby elects to receive all such income dividends and capital gain
distributions as are payable on the Portfolio shares in additional shares of
that Portfolio. The Company reserves the right to revoke this election and to
receive all such income dividends and capital gain distributions in cash. The
Fund shall notify the Company of the number of shares so issued as payment of
such dividends and distributions.

                1.10. The Fund shall make the net asset value per share for each
Portfolio available to the Company on a daily basis as soon as reasonably
practical after the net asset value per share is calculated (normally by 6:30
p.m. Boston time) and shall use its best efforts to make such net asset value
per share available by 7 p.m. Boston time.


                   ARTICLE II. Representations and Warranties

                2.1. The Company represents and warrants that the Contracts are
or will be registered under the 1933 Act; that the Contracts will be issued and
sold in compliance in all material respects with all applicable Federal and
State laws and that the sale of the Contracts shall comply in all material
respects with state insurance suitability requirements. The Company further
represents and warrants that it is an insurance company duly organized and in
good standing under applicable law and that it has legally



                                       4
<PAGE>

and validly established each Account prior to any issuance or sale thereof as a
segregated asset account under Section _________ of the ______________ Insurance
Code and has registered or, prior to any issuance or sale of the Contracts, will
register each Account as a unit investment trust in accordance with the
provisions of the 1940 Act to serve as a segregated investment account for the
Contracts.

                2.2. The Fund represents and warrants that Fund shares sold
pursuant to this Agreement shall be registered under the 1933 Act, duly
authorized for issuance and sold in compliance with the laws of the State of
______________ and all applicable federal and state securities laws and that the
Fund is and shall remain registered under the 1940 Act. The Fund shall amend the
Registration Statement for its shares under the 1933 Act and the 1940 Act from
time to time as required in order to effect the continuous offering of its
shares. The Fund shall register and qualify the shares for sale in accordance
with the laws of the various states only if and to the extent deemed advisable
by the Fund or the Underwriter.

                2.3. The Fund represents that it is currently qualified as a
Regulated Investment Company under Subchapter M of the Internal Revenue Code of
1986, as amended, (the "Code") and that it will make every effort to maintain
such qualification (under Subchapter M or any successor or similar provision)
and that it will notify the Company immediately upon having a reasonable basis
for believing that it has ceased to so qualify or that it might not so qualify
in the future.

                2.4. The Company represents that the Contracts are currently
treated as endowment or annuity insurance contracts, under applicable provisions
of the Code and that it will make every effort to maintain such treatment and
that it will notify the Fund and the Underwriter immediately upon having a
reasonable basis for believing that the Contracts have ceased to be so treated
or that they might not be so treated in the future.

                2.5. (a) With respect to Initial Class shares, the Fund
currently does not intend to make any payments to finance distribution expenses
pursuant to Rule 12b-1 under the 1940 Act or otherwise, although it may make
such payments in the future. The Fund has adopted a "no fee" or "defensive" Rule
12b-1 Plan under which it makes no payments for distribution expenses. To the
extent that it decides to finance distribution expenses pursuant to Rule 12b-1,
the Fund undertakes to have a board of trustees, a majority of whom are not
interested persons of the Fund, formulate and approve any plan under Rule 12b-1
to finance distribution expenses.

                      (b) With respect to Service Class shares, the Fund has
adopted a Rule 12b-1 Plan under which it makes payments to finance distribution
expenses. The Fund represents and warrants that it has a board of trustees, a
majority of whom are not interested persons of the Fund, which has formulated
and approved the Fund's Rule 12b-1 Plan to finance distribution expenses of the
Fund and that any changes to the Fund's Rule 12b-1 Plan will be approved by a
similarly constituted board of trustees.



                                       5
<PAGE>

                2.6. The Fund makes no representation as to whether any aspect
of its operations (including, but not limited to, fees and expenses and
investment policies) complies with the insurance laws or regulations of the
various states except that the Fund represents that the Fund's investment
policies, fees and expenses are and shall at all times remain in compliance with
the laws of the State of ______________ and the Fund and the Underwriter
represent that their respective operations are and shall at all times remain in
material compliance with the laws of the State of ______________ to the extent
required to perform this Agreement.

                2.7. The Underwriter represents and warrants that it is a member
in good standing of the NASD and is registered as a broker-dealer with the SEC.
The Underwriter further represents that it will sell and distribute the Fund
shares in accordance with the laws of the State of ______________ and all
applicable state and federal securities laws, including without limitation the
1933 Act, the 1934 Act, and the 1940 Act.

                2.8. The Fund represents that it is lawfully organized and
validly existing under the laws of the Commonwealth of Massachusetts and that it
does and will comply in all material respects with the 1940 Act.

                2.9. The Underwriter represents and warrants that the Adviser is
and shall remain duly registered in all material respects under all applicable
federal and state securities laws and that the Adviser shall perform its
obligations for the Fund in compliance in all material respects with the laws of
the State of ______________ and any applicable state and federal securities
laws.

                2.10. The Fund and Underwriter represent and warrant that all of
their directors, officers, employees, investment advisers, and other
individuals/entities dealing with the money and/or securities of the Fund are
and shall continue to be at all times covered by a blanket fidelity bond or
similar coverage for the benefit of the Fund in an amount not less than the
minimal coverage as required currently by Rule 17g-(1) of the 1940 Act or
related provisions as may be promulgated from time to time. The aforesaid Bond
shall include coverage for larceny and embezzlement and shall be issued by a
reputable bonding company.

                2.11. The Company represents and warrants that all of its
directors, officers, employees, investment advisers, and other
individuals/entities dealing with the money and/or securities of the Fund are
covered by a blanket fidelity bond or similar coverage for the benefit of the
Fund, and that said bond is issued by a reputable bonding company, includes
coverage for larceny and embezzlement, and is in an amount not less than $5
million. The Company agrees to make all reasonable efforts to see that this bond
or another bond containing these provisions is always in effect, and agrees to
notify the Fund and the Underwriter in the event that such coverage no longer
applies.




                                       6
<PAGE>

             ARTICLE III. Prospectuses and Proxy Statements; Voting

                3.1. The Underwriter shall provide the Company with as many
printed copies of the Fund's current prospectus and Statement of Additional
Information as the Company may reasonably request. If requested by the Company
in lieu thereof, the Fund shall provide camera-ready film containing the Fund's
prospectus and Statement of Additional Information, and such other assistance as
is reasonably necessary in order for the Company once each year (or more
frequently if the prospectus and/or Statement of Additional Information for the
Fund is amended during the year) to have the prospectus for the Contracts and
the Fund's prospectus printed together in one document, and to have the
Statement of Additional Information for the Fund and the Statement of Additional
Information for the Contracts printed together in one document. Alternatively,
the Company may print the Fund's prospectus and/or its Statement of Additional
Information in combination with other fund companies' prospectuses and
statements of additional information. Except as provided in the following three
sentences, all expenses of printing and distributing Fund prospectuses and
Statements of Additional Information shall be the expense of the Company. For
prospectuses and Statements of Additional Information provided by the Company to
its existing owners of Contracts in order to update disclosure annually as
required by the 1933 Act and/or the 1940 Act, the cost of printing shall be
borne by the Fund. If the Company chooses to receive camera-ready film in lieu
of receiving printed copies of the Fund's prospectus, the Fund will reimburse
the Company in an amount equal to the product of A and B where A is the number
of such prospectuses distributed to owners of the Contracts, and B is the Fund's
per unit cost of typesetting and printing the Fund's prospectus. The same
procedures shall be followed with respect to the Fund's Statement of Additional
Information.

                The Company agrees to provide the Fund or its designee with such
information as may be reasonably requested by the Fund to assure that the Fund's
expenses do not include the cost of printing any prospectuses or Statements of
Additional Information other than those actually distributed to existing owners
of the Contracts.

                3.2. The Fund's prospectus shall state that the Statement of
Additional Information for the Fund is available from the Underwriter or the
Company (or in the Fund's discretion, the Prospectus shall state that such
Statement is available from the Fund).

                3.3. The Fund, at its expense, shall provide the Company with
copies of its proxy statements, reports to shareholders, and other
communications (except for prospectuses and Statements of Additional
Information, which are covered in Section 3.1) to shareholders in such quantity
as the Company shall reasonably require for distributing to Contract owners.

                3.4.  If and to the extent required by law the Company shall:

                      (i)  solicit voting instructions from Contract owners;

                      (ii) vote the Fund shares in accordance with instructions
                      received 

                                       7
<PAGE>

                       from Contract owners; and

                      (iii) vote Fund shares for which no instructions have been
                      received in a particular separate account in the same
                      proportion as Fund shares of such portfolio for which
                      instructions have been received in that separate account,

so long as and to the extent that the Securities and Exchange Commission
continues to interpret the 1940 Act to require pass-through voting privileges
for variable contract owners. The Company reserves the right to vote Fund shares
held in any segregated asset account in its own right, to the extent permitted
by law. Participating Insurance Companies shall be responsible for assuring that
each of their separate accounts participating in the Fund calculates voting
privileges in a manner consistent with the standards set forth on Schedule B
attached hereto and incorporated herein by this reference, which standards will
also be provided to the other Participating Insurance Companies.

                3.5. The Fund will comply with all provisions of the 1940 Act
requiring voting by shareholders, and in particular the Fund will either provide
for annual meetings or comply with Section 16(c) of the 1940 Act (although the
Fund is not one of the trusts described in Section 16(c) of that Act) as well as
with Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will
act in accordance with the Securities and Exchange Commission's interpretation
of the requirements of Section 16(a) with respect to periodic elections of
trustees and with whatever rules the Commission may promulgate with respect
thereto.



                   ARTICLE IV. Sales Material and Information

                4.1. The Company shall furnish, or shall cause to be furnished,
to the Fund or its designee, each piece of sales literature or other promotional
material in which the Fund or its investment adviser or the Underwriter is
named, at least fifteen Business Days prior to its use. No such material shall
be used if the Fund or its designee reasonably objects to such use within
fifteen Business Days after receipt of such material.

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

                4.3. The Fund, Underwriter, or its designee shall furnish, or
shall cause to



                                       8
<PAGE>

 be furnished, to the Company or its designee, each piece of sales
literature or other promotional material in which the Company and/or its
separate account(s), is named at least fifteen Business Days prior to its use.
No such material shall be used if the Company or its designee reasonably objects
to such use within fifteen Business Days after receipt of such material.

                4.4. The Fund and the Underwriter shall not give any information
or make any representations on behalf of the Company or concerning the Company,
each Account, or the Contracts other than the information or representations
contained in a registration statement or prospectus for the Contracts, as such
registration statement and prospectus may be amended or supplemented from time
to time, or in published reports for each Account which are in the public domain
or approved by the Company for distribution to Contract owners, or in sales
literature or other promotional material approved by the Company or its
designee, except with the permission of the Company.

                4.5. The Fund will provide to the Company at least one complete
copy of all registration statements, prospectuses, Statements of Additional
Information, reports, proxy statements, sales literature and other promotional
materials, applications for exemptions, requests for no-action letters, and all
amendments to any of the above, that relate to the Fund or its shares,
contemporaneously with the filing of such document with the Securities and
Exchange Commission or other regulatory authorities.

                4.6. The Company will provide to the Fund at least one complete
copy of all registration statements, prospectuses, Statements of Additional
Information, reports, solicitations for voting instructions, sales literature
and other promotional materials, applications for exemptions, requests for no
action letters, and all amendments to any of the above, that relate to the
Contracts or each Account, contemporaneously with the filing of such document
with the SEC or other regulatory authorities.

                4.7. For purposes of this Article IV, the phrase "sales
literature or other promotional material" includes, but is not limited to, any
of the following that refer to the Fund or any affiliate of the Fund:
advertisements (such as material published, or designed for use in, a newspaper,
magazine, or other periodical, radio, television, telephone or tape recording,
videotape display, signs or billboards, motion pictures, or other public media),
sales literature (i.e., any written communication distributed or made generally
available to customers or the public, including brochures, circulars, research
reports, market letters, form letters, seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training materials or other communications distributed or made generally
available to some or all agents or employees, and registration statements,
prospectuses, Statements of Additional Information, shareholder reports, and
proxy materials.


                          ARTICLE V. Fees and Expenses


                                       9
<PAGE>


                5.1. The Fund and Underwriter shall pay no fee or other
compensation to the Company under this agreement, except that if the Fund or any
Portfolio adopts and implements a plan pursuant to Rule 12b-1 to finance
distribution expenses, then the Underwriter may make payments to the Company or
to the underwriter for the Contracts if and in amounts agreed to by the
Underwriter in writing and such payments will be made out of existing fees
otherwise payable to the Underwriter, past profits of the Underwriter or other
resources available to the Underwriter. No such payments shall be made directly
by the Fund.

                5.2. All expenses incident to performance by the Fund under this
Agreement shall be paid by the Fund. The Fund shall see to it that all its
shares are registered and authorized for issuance in accordance with applicable
federal law and, if and to the extent deemed advisable by the Fund, in
accordance with applicable state laws prior to their sale. The Fund shall bear
the expenses for the cost of registration and qualification of the Fund's
shares, preparation and filing of the Fund's prospectus and registration
statement, proxy materials and reports, setting the prospectus in type, setting
in type and printing the proxy materials and reports to shareholders (including
the costs of printing a prospectus that constitutes an annual report), the
preparation of all statements and notices required by any federal or state law,
and all taxes on the issuance or transfer of the Fund's shares.

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


                           ARTICLE VI. Diversification

                6.1. The Fund will at all times invest money from the Contracts
in such a manner as to ensure that the Contracts will be treated as variable
contracts under the Code and the regulations issued thereunder. Without limiting
the scope of the foregoing, the Fund will at all times comply with Section
817(h) of the Code and Treasury Regulation 1.817-5, relating to the
diversification requirements for variable annuity, endowment, or life insurance
contracts and any amendments or other modifications to such Section or
Regulations. In the event of a breach of this Article VI by the Fund, it will
take all reasonable steps (a) to notify Company of such breach and (b) to
adequately diversify the Fund so as to achieve compliance within the grace
period afforded by Regulation 1.817-5.


                        ARTICLE VII. Potential Conflicts

                7.1. The Board will monitor the Fund for the existence of any
material irreconcilable conflict between the interests of the contract owners of
all separate accounts investing in the Fund. An irreconcilable material conflict
may arise for a variety of reasons, including: (a) an action by any state 
insurance regulatory authority; (b) a 



                                       10
<PAGE>

change in applicable federal or state insurance,
tax, or securities laws or regulations, or a public ruling, private letter
ruling, no-action or interpretative letter, or any similar action by insurance,
tax, or securities regulatory authorities; (c) an administrative or judicial
decision in any relevant proceeding; (d) the manner in which the investments of
any Portfolio are being managed; (e) a difference in voting instructions given
by variable annuity contract and variable life insurance contract owners; or (f)
a decision by an insurer to disregard the voting instructions of contract
owners. The Board shall promptly inform the Company if it determines that an
irreconcilable material conflict exists and the implications thereof.

                7.2. The Company will report any potential or existing conflicts
of which it is aware to the Board. The Company will assist the Board in carrying
out its responsibilities under the Shared Funding Exemptive Order, by providing
the Board with all information reasonably necessary for the Board to consider
any issues raised. This includes, but is not limited to, an obligation by the
Company to inform the Board whenever contract owner voting instructions are
disregarded.

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

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



                                       11
<PAGE>


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

                7.6. For purposes of Sections 7.3 through 7.6 of this Agreement,
a majority of the disinterested members of the Board shall determine whether any
proposed action adequately remedies any irreconcilable material conflict, but in
no event will the Fund be required to establish a new funding medium for the
Contracts. The Company shall not be required by Section 7.3 to establish a new
funding medium for the Contracts if an offer to do so has been declined by vote
of a majority of Contract owners materially adversely affected by the
irreconcilable material conflict. In the event that the Board determines that
any proposed action does not adequately remedy any irreconcilable material
conflict, then the Company will withdraw the Account's investment in the Fund
and terminate this Agreement within six (6) months after the Board informs the
Company in writing of the foregoing determination, provided, however, that such
withdrawal and termination shall be limited to the extent required by any such
material irreconcilable conflict as determined by a majority of the
disinterested members of the Board.

                7.7. If and to the extent that Rule 6e-2 and Rule 6e-3(T) are
amended, or Rule 6e-3 is adopted, to provide exemptive relief from any provision
of the Act or the rules promulgated thereunder with respect to mixed or shared
funding (as defined in the Shared Funding Exemptive Order) on terms and
conditions materially different from those contained in the Shared Funding
Exemptive Order, then (a) the Fund and/or the Participating Insurance Companies,
as appropriate, shall take such steps as may be necessary to comply with Rules
6e-2 and 6e-3(T), as amended, and Rule 6e-3, as adopted, to the extent such
rules are applicable; and (b) Sections 3.4, 3.5, 7.1, 7.2, 7.3, 7.4, and 7.5 of
this Agreement shall continue in effect only to the extent that terms and
conditions substantially identical to such Sections are contained in such
Rule(s) as so amended or adopted.

        
                          ARTICLE VIII. Indemnification

                8.1.  Indemnification By The Company

                8.1(a). The Company agrees to indemnify and hold harmless the
Fund and


                                       12
<PAGE>

 each trustee of the Board and officers and each person, if any, who
controls the Fund within the meaning of Section 15 of the 1933 Act
(collectively, the "Indemnified Parties" for purposes of this Section 8.1)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of the Company) or litigation (including
legal and other expenses), to which the Indemnified Parties may become subject
under any statute, regulation, at common law or otherwise, insofar as such
losses, claims, damages, liabilities or expenses (or actions in respect thereof)
or settlements are related to the sale or acquisition of the Fund's shares or
the Contracts and:

                      (i) arise out of or are based upon any untrue statements
                or alleged untrue statements of any material fact contained in
                the Registration Statement or prospectus for the Contracts or
                contained in the Contracts or sales literature for the Contracts
                (or any amendment or supplement to any of the foregoing), or
                arise out of or are based upon the omission or the alleged
                omission to state therein a material fact required to be stated
                therein or necessary to make the statements therein not
                misleading, provided that this agreement to indemnify shall not
                apply as to any Indemnified Party if such statement or omission
                or such alleged statement or omission was made in reliance upon
                and in conformity with information furnished to the Company by
                or on behalf of the Fund for use in the Registration Statement
                or prospectus for the Contracts or in the Contracts or sales
                literature (or any amendment or supplement) or otherwise for use
                in connection with the sale of the Contracts or Fund shares; or

                      (ii) arise out of or as a result of statements or
                representations (other than statements or representations
                contained in the Registration Statement, prospectus or sales
                literature of the Fund not supplied by the Company, or persons
                under its control) or wrongful conduct of the Company or persons
                under its control, with respect to the sale or distribution of
                the Contracts or Fund Shares; or

                      (iii) arise out of any untrue statement or alleged untrue
                statement of a material fact contained in a Registration
                Statement, prospectus, or sales literature of the Fund or any
                amendment thereof or supplement thereto or the omission or
                alleged omission to state therein a material fact required to be
                stated therein or necessary to make the statements therein not
                misleading if such a statement or omission was made in reliance
                upon information furnished to the Fund by or on behalf of the
                Company; or

                      (iv) arise as a result of any failure by the Company to
                provide the services and furnish the materials under the terms
                of this Agreement; or

                      (v) arise out of or result from any material breach of any
                representation and/or warranty made by the Company in this
                Agreement or arise out of or result from any other material
                breach of this Agreement by the Company, as

                                       13
<PAGE>

 limited by and in
                accordance with the provisions of Sections 8.1(b) and 8.1(c)
                hereof.

                      8.1(b). The Company shall not be liable under this
                indemnification provision with respect to any losses, claims,
                damages, liabilities or litigation incurred or assessed against
                an Indemnified Party as such may arise from such Indemnified
                Party's willful misfeasance, bad faith, or gross negligence in
                the performance of such Indemnified Party's duties or by reason
                of such Indemnified Party's reckless disregard of obligations or
                duties under this Agreement or to the Fund, whichever is
                applicable.

                      8.1(c). The Company shall not be liable under this
                indemnification provision with respect to any claim made against
                an Indemnified Party unless such Indemnified Party shall have
                notified the Company in writing within a reasonable time after
                the summons or other first legal process giving information of
                the nature of the claim shall have been served upon such
                Indemnified Party (or after such Indemnified Party shall have
                received notice of such service on any designated agent), but
                failure to notify the Company of any such claim shall not
                relieve the Company from any liability which it may have to the
                Indemnified Party against whom such action is brought otherwise
                than on account of this indemnification provision. In case any
                such action is brought against the Indemnified Parties, the
                Company shall be entitled to participate, at its own expense, in
                the defense of such action. The Company also shall be entitled
                to assume the defense thereof, with counsel satisfactory to the
                party named in the action. After notice from the Company to such
                party of the Company's election to assume the defense thereof,
                the Indemnified Party shall bear the fees and expenses of any
                additional counsel retained by it, and the Company will not be
                liable to such party under this Agreement for any legal or other
                expenses subsequently incurred by such party independently in
                connection with the defense thereof other than reasonable costs
                of investigation.

                      8.1(d). The Indemnified Parties will promptly notify the
                Company of the commencement of any litigation or proceedings
                against them in connection with the issuance or sale of the Fund
                Shares or the Contracts or the operation of the Fund.

                8.2.  Indemnification by the Underwriter

8.2(a). The Underwriter agrees to indemnify and hold harmless the Company and
each of its directors and officers and each person, if any, who controls the
Company within the meaning of Section 15 of the 1933 Act (collectively, the
"Indemnified Parties" for purposes of this Section 8.2) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of the Underwriter) or litigation (including legal and other
expenses) to which the Indemnified


                                       14
<PAGE>

Parties may become subject under any statute, at common law or otherwise,
insofar as such losses, claims, damages, liabilities or expenses (or actions in
respect thereof) or settlements are related to the sale or acquisition of the
Fund's shares or the Contracts and:

                      (i)  arise out of or are based upon any untrue statement
                           or alleged untrue statement of any material fact
                           contained in the Registration Statement or prospectus
                           or sales literature of the Fund (or any amendment or
                           supplement to any of the foregoing), or arise out of
                           or are based upon the omission or the alleged
                           omission to state therein a material fact required to
                           be stated therein or necessary to make the statements
                           therein not misleading, provided that this agreement
                           to indemnify shall not apply as to any Indemnified
                           Party if such statement or omission or such alleged
                           statement or omission was made in reliance upon and
                           in conformity with information furnished to the
                           Underwriter or Fund by or on behalf of the Company
                           for use in the Registration Statement or prospectus
                           for the Fund or in sales literature (or any amendment
                           or supplement) or otherwise for use in connection
                           with the sale of the Contracts or Fund shares; or

                      (ii) arise out of or as a result of statements or
                           representations (other than statements or
                           representations contained in the Registration
                           Statement, prospectus or sales literature for the
                           Contracts not supplied by the Underwriter or persons
                           under its control) or wrongful conduct of the Fund,
                           Adviser or Underwriter or persons under their
                           control, with respect to the sale or distribution of
                           the Contracts or Fund shares; or

                      (iii)arise out of any untrue statement or alleged untrue
                           statement of a material fact contained in a
                           Registration Statement, prospectus, or sales
                           literature covering the Contracts, or any amendment
                           thereof or supplement thereto, or the omission or
                           alleged omission to state therein a material fact
                           required to be stated therein or necessary to make
                           the statement or statements therein not misleading,
                           if such statement or omission was made in reliance
                           upon information furnished to the Company by or on
                           behalf of the Fund; or

                      (iv) arise as a result of any failure by the Fund to
                           provide the services and furnish the materials under
                           the terms of this Agreement (including a failure,
                           whether unintentional or in good faith or 

                           otherwise, to comply with the diversification 
                           requirements specified in Article VI of this 
                           Agreement); or

                      (v)  arise out of or result from any material breach of
                           any representation and/or warranty made by the
                           Underwriter in this 



                                       15
<PAGE>

                           Agreement or arise out of or result from any other 
                           material breach of this Agreement by the Underwriter;
                           as limited by and in accordance with the provisions 
                           of Sections 8.2(b) and 8.2(c) hereof.

                8.2(b). The Underwriter shall not be liable under this
indemnification provision with respect to any losses, claims, damages,
liabilities or litigation to which an Indemnified Party would otherwise be
subject by reason of such Indemnified Party's willful misfeasance, bad faith, or
gross negligence in the performance of such Indemnified Party's duties or by
reason of such Indemnified Party's reckless disregard of obligations and duties
under this Agreement or to each Company or the Account, whichever is applicable.

                8.2(c). The Underwriter shall not be liable under this
indemnification provision with respect to any claim made against an Indemnified
Party unless such Indemnified Party shall have notified the Underwriter in
writing within a reasonable time after the summons or other first legal process
giving information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, the Underwriter will be entitled to
participate, at its own expense, in the defense thereof. The Underwriter also
shall be entitled to assume the defense thereof, with counsel satisfactory to
the party named in the action. After notice from the Underwriter to such party
of the Underwriter's election to assume the defense thereof, the Indemnified
Party shall bear the fees and expenses of any additional counsel retained by it,
and the Underwriter will not be liable to such party under this Agreement for
any legal or other expenses subsequently incurred by such party independently in
connection with the defense thereof other than reasonable costs of
investigation.

                8.2(d). The Company agrees promptly to notify the Underwriter of
the commencement of any litigation or proceedings against it or any of its
officers or directors in connection with the issuance or sale of the Contracts
or the operation of each Account.

                8.3.  Indemnification By the Fund

                8.3(a). The Fund agrees to indemnify and hold harmless the
Company, and each of its directors and officers and each person, if any, who
controls the Company within the meaning of Section 15 of the 1933 Act
(collectively, the "Indemnified Parties" for purposes of this Section 8.3)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of the Fund) or litigation (including
legal and other expenses) to which the Indemnified Parties may become



                                       16
<PAGE>

subject under any statute, at common law or otherwise, insofar as such losses,
claims, damages, liabilities or expenses (or actions in respect thereof) or
settlements result from the gross negligence, bad faith or willful misconduct of
the Board or any member thereof, are related to the operations of the Fund and:

                      (i)  arise as a result of any failure by the Fund to
                           provide the services and furnish the materials under
                           the terms of this Agreement (including a failure to
                           comply with the diversification requirements
                           specified in Article VI of this Agreement);or

                      (ii) arise out of or result from any material breach of
                           any representation and/or warranty made by the Fund
                           in this Agreement or arise out of or result from any
                           other material breach of this Agreement by the Fund;

as limited by and in accordance with the provisions of Sections 8.3(b) and
8.3(c) hereof.

                8.3(b). The Fund shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed against an Indemnified Party as such may arise from such
Indemnified Party's willful misfeasance, bad faith, or gross negligence in the
performance of such Indemnified Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement or to
the Company, the Fund, the Underwriter or each Account, whichever is applicable.

                8.3(c). The Fund shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have notified the Fund in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify the Fund of any
such claim shall not relieve the Fund from any liability which it may have to
the Indemnified Party against whom such action is brought otherwise than on
account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, the Fund will be entitled to participate, at
its own expense, in the defense thereof. The Fund also shall be entitled to
assume the defense thereof, with counsel satisfactory to the party named in the
action. After notice from the Fund to such party of the Fund's election to
assume the defense thereof, the Indemnified Party shall bear the fees and
expenses of any additional counsel retained by it, and the Fund will not be
liable to such party under this Agreement for any legal or other expenses 
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

                8.3(d). The Company and the Underwriter agree promptly to notify
the Fund of the commencement of any litigation or proceedings against it or any
of its



                                       17
<PAGE>

 respective officers or directors in connection with this Agreement, the
issuance or sale of the Contracts, with respect to the operation of either
Account, or the sale or acquisition of shares of the Fund.


                           ARTICLE IX. Applicable Law

                9.1. This Agreement shall be construed and the provisions hereof
interpreted under and in accordance with the laws of the Commonwealth of
Massachusetts.

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


                             ARTICLE X. Termination

              10.1. This Agreement shall continue in full force and effect until
the first to occur of:

               (a)    termination by any party for any reason by sixty (60) days
                      advance written notice delivered to the other parties; or

               (b)    termination by the Company by written notice to the Fund
                      and the Underwriter with respect to any Portfolio based
                      upon the Company's determination that shares of such
                      Portfolio are not reasonably available to meet the
                      requirements of the Contracts; or

               (c)    termination by the Company by written notice to the Fund
                      and the Underwriter with respect to any Portfolio in the
                      event any of the Portfolio's shares are not registered,
                      issued or sold in accordance with applicable state and/or
                      federal law or such law precludes the use of such shares
                      as the underlying investment media of the Contracts issued
                      or to be issued by the Company; or

               (d)    termination by the Company by written notice to the Fund
                      and the Underwriter with respect to any Portfolio in the
                      event that such Portfolio ceases to qualify as a Regulated
                      Investment Company under Subchapter M of the Code or under
                      any successor or similar provision, or if the Company
                      reasonably believes that the Fund may fail to so qualify;
                      or


                                       18
<PAGE>


               (e)    termination by the Company by written notice to the Fund
                      and the Underwriter with respect to any Portfolio in the
                      event that such Portfolio fails to meet the
                      diversification requirements specified in Article VI
                      hereof; or

               (f)    termination by either the Fund or the Underwriter by
                      written notice to the Company, if either one or both of
                      the Fund or the Underwriter respectively, shall determine,
                      in their sole judgment exercised in good faith, that the
                      Company and/or its affiliated companies has suffered a
                      material adverse change in its business, operations,
                      financial condition or prospects since the date of this
                      Agreement or is the subject of material adverse publicity;
                      or

               (g)    termination by the Company by written notice to the Fund
                      and the Underwriter, if the Company shall determine, in
                      its sole judgment exercised in good faith, that either the
                      Fund or the Underwriter has suffered a material adverse
                      change in its business, operations, financial condition or
                      prospects since the date of this Agreement or is the
                      subject of material adverse publicity; or

               (h)    termination by the Fund or the Underwriter by written
                      notice to the Company, if the Company gives the Fund and
                      the Underwriter the written notice specified in Section
                      1.6(b) hereof and at the time such notice was given there
                      was no notice of termination outstanding under any other
                      provision of this Agreement; provided, however any
                      termination under this Section 10.1(h) shall be effective
                      forty five (45) days after the notice specified in Section
                      1.6(b) was given.

                10.2. Effect of Termination. Notwithstanding any termination of
this Agreement, the Fund and the Underwriter shall at the option of the Company,
continue to make available additional shares of the Fund pursuant to the terms
and conditions of this Agreement, for all Contracts in effect on the effective
date of termination of this Agreement (hereinafter referred to as "Existing
Contracts"). Specifically, without limitation, the owners of the Existing
Contracts shall be permitted to reallocate investments in the Fund, redeem
investments in the Fund and/or invest in the Fund upon the making of additional
purchase payments under the Existing Contracts. The parties agree that this
Section 10.2 shall not apply to any terminations under Article VII and the
effect of such Article VII terminations shall be governed by Article VII of this
Agreement.

                10.3 The Company shall not redeem Fund shares attributable to
the Contracts (as opposed to Fund shares attributable to the Company's assets
held in the Account) except (i) as necessary to implement Contract Owner
initiated or approved transactions, or (ii) as required by state and/or federal
laws or regulations or judicial or other legal precedent of general application
(hereinafter referred to as a "Legally Required Redemption") or (iii) as
permitted by an order of the SEC pursuant to Section 26(b) of the 1940 Act. Upon
request, the Company will promptly

                                       19
<PAGE>

 furnish to the Fund and the Underwriter the
opinion of counsel for the Company (which counsel shall be reasonably
satisfactory to the Fund and the Underwriter) to the effect that any redemption
pursuant to clause (ii) above is a Legally Required Redemption. Furthermore,
except in cases where permitted under the terms of the Contracts, the Company
shall not prevent Contract Owners from allocating payments to a Portfolio that
was otherwise available under the Contracts without first giving the Fund or the
Underwriter 90 days notice of its intention to do so.


                               ARTICLE XI. Notices

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

                If to the Fund:
                      82 Devonshire Street
                      Boston, Massachusetts  02109
                      Attention:  Treasurer

                If to the Company:
                      __________ Life Insurance Company
                      _________________________________
                      _________________________________
                      Attention: ______________________

                If to the Underwriter:
                      82 Devonshire Street
                      Boston, Massachusetts  02109
                      Attention:  Treasurer


                           ARTICLE XII. Miscellaneous

                12.1 All persons dealing with the Fund must look solely to the
property of the Fund for the enforcement of any claims against the Fund as
neither the Board, officers, agents or shareholders assume any personal
liability for obligations entered into on behalf of the Fund.

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



                                       20
<PAGE>

party.

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

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

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

                12.6 Each party hereto shall cooperate with each other party and
all appropriate governmental authorities (including without limitation the SEC,
the NASD and state insurance regulators) and shall permit such authorities
reasonable access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions contemplated hereby.
Notwithstanding the generality of the foregoing, each party hereto further
agrees to furnish the California Insurance Commissioner with any information or
reports in connection with services provided under this Agreement which such
Commissioner may request in order to ascertain whether the insurance operations
of the Company are being conducted in a manner consistent with the California
Insurance Regulations and any other applicable law or regulations.

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

                12.8. This Agreement or any of the rights and obligations
hereunder may not be assigned by any party without the prior written consent of
all parties hereto; provided, however, that the Underwriter may assign this
Agreement or any rights or obligations hereunder to any affiliate of or company
under common control with the Underwriter, if such assignee is duly licensed and
registered to perform the obligations of the Underwriter under this Agreement.
The Company shall promptly notify the Fund and the Underwriter of any change in
control of the Company.

                12.9. The Company shall furnish, or shall cause to be furnished,
to the Fund or its designee copies of the following reports:

                      (a)     the Company's annual statement (prepared under
                              statutory accounting principles) and annual report
                              (prepared under generally accepted accounting
                              principles ("GAAP"), if any), as soon as practical
                              and in any event within 90 days after the end of
                              each fiscal year;



                                       21
<PAGE>


                      (b)     the Company's quarterly statements (statutory)
                              (and GAAP, if any), as soon as practical and in
                              any event within 45 days after the end of each
                              quarterly period:

                      (c)     any financial statement, proxy statement, notice
                              or report of the Company sent to stockholders
                              and/or policyholders, as soon as practical after
                              the delivery thereof to stockholders;

                      (d)     any registration statement (without exhibits) and
                              financial reports of the Company filed with the
                              Securities and Exchange Commission or any state
                              insurance regulator, as soon as practical after
                              the filing thereof;

                      (e)     any other report submitted to the Company by
                              independent accountants in connection with any
                              annual, interim or special audit made by them of
                              the books of the Company, as soon as practical
                              after the receipt thereof.

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


               ______________ LIFE INSURANCE COMPANY

               By:         _________________________

               Name:  _________________________

               Title:      _________________________


               VARIABLE INSURANCE PRODUCTS FUND ___

               By:         ________________________
                           Robert C. Pozen

                           Senior Vice President



               FIDELITY DISTRIBUTORS CORPORATION

               By:         _______________________
                           Kevin J. Kelly
                           Vice President



                                       22
<PAGE>




                                   Schedule A
                   Separate Accounts and Associated Contracts

Name of Separate Account and                    Policy Form Numbers of Contracts
Funded

Date Established by Board of Directors                       By Separate Account
- --------------------------------------                       -------------------





                                       23
<PAGE>


                                   SCHEDULE B
                             PROXY VOTING PROCEDURE


The following is a list of procedures and corresponding responsibilities for the
handling of proxies relating to the Fund by the Underwriter, the Fund and the
Company. The defined terms herein shall have the meanings assigned in the
Participation Agreement except that the term "Company" shall also include the
department or third party assigned by the Insurance Company to perform the steps
delineated below.

1.      The number of proxy proposals is given to the Company by the Underwriter
        as early as possible before the date set by the Fund for the shareholder
        meeting to facilitate the establishment of tabulation procedures. At
        this time the Underwriter will inform the Company of the Record, Mailing
        and Meeting dates. This will be done verbally approximately two months
        before meeting.

2.      Promptly after the Record Date, the Company will perform a "tape run",
        or other activity, which will generate the names, addresses and number
        of units which are attributed to each contractowner/policyholder (the
        "Customer") as of the Record Date. Allowance should be made for account
        adjustments made after this date that could affect the status of the
        Customers' accounts as of the Record Date.

        Note: The number of proxy statements is determined by the activities
        described in Step #2. The Company will use its best efforts to call in
        the number of Customers to Fidelity, as soon as possible, but no later
        than two weeks after the Record Date.

3.      The Fund's Annual Report no longer needs to be sent to each Customer by
        the Company either before or together with the Customers' receipt of a
        proxy statement. Underwriter will provide the last Annual Report to the
        Company pursuant to the terms of Section 3.3 of the Agreement to which
        this Schedule relates.

4.      The text and format for the Voting Instruction Cards ("Cards" or "Card")
        is provided to the Company by the Fund. The Company, at its expense,
        shall produce and personalize the Voting Instruction Cards. The Legal
        Department of the Underwriter or its affiliate ("Fidelity Legal") must
        approve the Card before it is printed. Allow approximately 2-4 business
        days for printing information on the Cards. Information commonly found
        on the Cards includes:
               a.     name (legal name as found on account registration)
               b.     address
               c.     Fund or account number
               d.     coding to state number of units
               e.     individual Card number for use in tracking and
                      verification of votes (already on Cards as printed by
                      the Fund)

(This and related steps may occur later in the chronological process due to
possible uncertainties relating to the proposals.)

                                       24
<PAGE>


5.      During this time, Fidelity Legal will develop, produce, and the Fund
        will pay for the Notice of Proxy and the Proxy Statement (one document).
        Printed and folded notices and statements will be sent to Company for
        insertion into envelopes (envelopes and return envelopes are provided
        and paid for by the Insurance Company). Contents of envelope sent to
        Customers by Company will include:

                a.       Voting Instruction Card(s)
                b.       One proxy notice and statement (one document)
                c.       return envelope (postage pre-paid by Company) addressed
                         to the Company or its tabulation agent
                d.       "urge buckslip" - optional, but recommended. (This is a
                         small, single sheet of paper that requests Customers to
                         vote as quickly as possible and that their vote is
                         important. One copy will be supplied by the Fund.)
                e.       cover letter - optional, supplied by Company and
                         reviewed and approved in advance by Fidelity Legal.

6.      The above contents should be received by the Company approximately 3-5
        business days before mail date. Individual in charge at Company reviews
        and approves the contents of the mailing package to ensure correctness
        and completeness. Copy of this approval sent to Fidelity Legal.

7. Package mailed by the Company.
        *       The Fund must allow at least a 15-day solicitation time to the
                Company as the shareowner. (A 5-week period is recommended.)
                Solicitation time is calculated as calendar days from (but not
                including) the meeting, counting backwards.

8.      Collection and tabulation of Cards begins. Tabulation usually takes
        place in another department or another vendor depending on process used.
        An often used procedure is to sort Cards on arrival by proposal into
        vote categories of all yes, no, or mixed replies, and to begin data
        entry.

        Note:  Postmarks are not generally needed.  A need for postmark 
        information would be due to an insurance company's internal procedure 
        and has not been required by Fidelity in the past.

9. Signatures on Card checked against legal name on account registration which
was printed on the Card.

        Note:  For Example, If the account registration is under "Bertram C.
        Jones, Trustee," then that is the exact legal name to be printed on the 
        Card and is the 

                                       25
<PAGE>

        signature needed on the Card.

10.     If Cards are mutilated, or for any reason are illegible or are not
        signed properly, they are sent back to Customer with an explanatory
        letter, a new Card and return envelope. The mutilated or illegible Card
        is disregarded and considered to be not received for purposes of vote
        tabulation. Any Cards that have "kicked out" (e.g. mutilated, illegible)
        of the procedure are "hand verified," i.e., examined as to why they did
        not complete the system. Any questions on those Cards are usually
        remedied individually.

11.     There are various control procedures used to ensure proper tabulation of
        votes and accuracy of that tabulation. The most prevalent is to sort the
        Cards as they first arrive into categories depending upon their vote; an
        estimate of how the vote is progressing may then be calculated. If the
        initial estimates and the actual vote do not coincide, then an internal
        audit of that vote should occur. This may entail a recount.

12.     The actual tabulation of votes is done in units which is then converted
        to shares. (It is very important that the Fund receives the tabulations
        stated in terms of a percentage and the number of shares.) Fidelity
        Legal must review and approve tabulation format.

13.     Final tabulation in shares is verbally given by the Company to Fidelity
        Legal on the morning of the meeting not later than 10:00 a.m. Boston
        time. Fidelity Legal may request an earlier deadline if required to
        calculate the vote in time for the meeting.

14.     A Certification of Mailing and Authorization to Vote Shares will be
        required from the Company as well as an original copy of the final vote.
        Fidelity Legal will provide a standard form for each Certification.

15.     The Company will be required to box and archive the Cards received from
        the Customers. In the event that any vote is challenged or if otherwise
        necessary for legal, regulatory, or accounting purposes, Fidelity Legal
        will be permitted reasonable access to such Cards.

16.     All approvals and "signing-off" may be done orally, but must always be
        followed up in writing.



                                       26
<PAGE>



                                   SCHEDULE C


Other investment companies currently available under the Contracts:



                                       27


   
                             AMENDMENT NO. 1 TO THE
                          FUND PARTICIPATION AGREEMENT

            This AMENDMENT NO. 1, dated as of December 1, 1998, NORTHERN LIFE
INSURANCE COMPANY ("LIFE COMPANY"), and NEUBERGER BERMAN ADVISERS MANAGEMENT
TRUST ("TRUST"), ADVISERS MANAGERS TRUST ("MANAGERS TRUST"), and NEUBERGER
BERMAN MANAGEMENT INC. ("NB MANAGEMENT"), is made to the Fund Participation
Agreement, dated as of August 8, 1997, among LIFE COMPANY, TRUST, MANAGERS TRUST
and NB MANAGEMENT (the "Agreement"). Terms defined in the Agreement are used
herein as therein defined.

            WHEREAS, the parties desire to amend Appendices A and B to the
Agreement to add one or more Portfolios and Series.

            NOW, THEREFORE, in consideration of the promises and mutual
covenants hereinafter contained, the parties agree as follows:

1.    Appendix A of the Agreement is hereby deleted and replaced with new
      Appendix A attached hereto.

2.    Appendix B of the Agreement is hereby deleted and replaced with new
      Appendix B attached hereto.

3.    Except as modified hereby, all other terms and conditions of the Agreement
      shall remain in full force and effect.

3.    This Amendment No. 1 may be executed in two or more counterparts, each of
      which shall be deemed to be an original, but all of which together shall
      constitute one and the same First Amendment.

NEUBERGER BERMAN                               NEUBERGER BERMAN
ADVISERS MANAGEMENT TRUST                      MANAGEMENT INC.

By:_______________________________             By:___________________________
Name:                                          Name:
Title:                                         Title:

ADVISERS MANAGERS TRUST                        NORTHERN LIFE INSURANCE
                                               COMPANY

By: ___________________________                By: ___________________________
Name:                                          Name:
Title:                                         Title:
    

<PAGE>


   
                                   APPENDIX A

Neuberger Berman Advisers                       Corresponding Series of
Management Trust and its Series (Portfolios)    Advisers Managers Trust (Series)
- --------------------------------------------    --------------------------------

Balanced Portfolio                              AMT Balanced Investments

Growth Portfolio                                AMT Growth Investments

Guardian Portfolio                              AMT Guardian Investments

International Portfolio                         AMT International Investments

Limited Maturity Bond Portfolio                 AMT Limited Maturity Bond
                                                Investments

Liquid Asset Portfolio                          AMT Liquid Asset Investments

Mid-Cap Growth Portfolio                        AMT Mid-Cap Growth Investments

Partners Portfolio                              AMT Partners Investments

Socially Responsive Portfolio                   AMT Socially Responsive
                                                Investments


                                       2
    

<PAGE>


   

                                   Appendix B

Separate Accounts                               Selected Portfolios
- -----------------                               -------------------

Separate Account One                            Partners Portfolio
                                                Limited Maturity Bond Portfolio
                                                Socially Responsive Portfolio


                                       3
    




NORTHERN LIFE



                              A ReliaStar Company
                              Northern Life Insurance Company
                              P.O. Box 12530
                              Seattle, Washington 98111-4530
                              (206) 292-1111

December 18, 1998

Northern Life Insurance
1501 Fourth Avenue
Seattle, WA 98111


Dear Madam/Sir:


In connection with the proposed registration under the Securities Act of 1933,
as amended, of variable/fixed annuity contracts ("the Contract") and interests
in Separate Account One (the "Varaiable Acount") I have examined documents
relating to the establishment of the Variable Account by the Board of Directors
of Northern Life Insurance Company (the "Company") as a separate account for
assets applicable to variable contracts, pursuant to RCW 48.18A.010 et seq., as
amended, and the Registratin Statement, on Form N-4, amended by Post-Effective
Amendment No. 6 thereto, File N. 33-90474 (the "Registration Statement"), and I
have examined such other documents and have reviewed such matters of law as I
deemed necessary for this opinion, and I advise you that in my opinion:

1.   The Variable Account is a separate account of the Company duly created and
     validly existing pursuant to the laws of the State of Washington.

2.   The Contracts, when issued in accordance with the Prospectus constituting a
     part of the Registration Statement and upon compliance with applicable
     local law, will be legal and binding obligations of the company in
     accordance with their respective terms.

3.   The portion of the assets held in the Variable Account equal to reserves
     and other contract liabilities with respect to the Variable Account are not
     chargeable with liabilities arising out of any other business the Company
     might conduct.

I consent to the filing of this opinion as an exhibit to the Registration
Statement.

Very truly yours,

/s/ Stewart D. Gregg
Counsel



INDEPENDENT AUDITORS' CONSENT

Board of Directors and Contract Holders
Northern Life Separate Account One

We consent to the incorporation by reference in this Post-Effective Amendment
No. 6 to the Registration Statement on Form N-4 (File No. 33-90474) of the
Northern Life Separate Account One filed under the Securities Act of 1933 and
Amendment No. 7 to the Registration Statement filed under the Investment Company
Act of 1940, respectively, of our report dated February 20, 1998 on the audit of
the financial statements of Northern Life Separate Account One as of December
31, 1997 and the two years ended December 31, 1997, and our report dated
February 6, 1998, on the audit of the statutory-basis financial statements of
Northern Life Insurance Company as of and for the years ended December 31, 1997,
and 1996 incorporated by reference in the Statement of Additional Information of
such Registration Statement, and to the references to us under the heading
"Financial Statements and Experts" appearing in the Prospectus and under the
headings "Independent Auditors" and "Financial Statements" appearing in the
Statement of Additional Information, all of which are part of such Registration
Statement.

/s/ Deloitte & Touche LLP

Minneapolis, Minnesota
December 16, 1998




                                                                   EXHIBIT 99.13

<TABLE>
<CAPTION>
<S>    <C>

FUND:  FEI                 VIPF EQUITY INCOME PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         365.04%
        Total Return incl M&E                        296.91% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           285.32% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       09-Oct-86      $1,000      10.000000       100.00     $3,969.11       $3,853.22       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.            F.S.
                                             Ending Value                  #N/A        $3,853.22      $3,853.22      $3,853.22
                                           Total Return Inception       365.04%           285.32%        285.32%        285.32%
                                           Average Annual Return         14.66%            12.76%         12.76%         12.76%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                         369.43%
        Total Return incl M&E                        307.70%
        Total Return incl M&E and Cont Fee           297.09%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00     $4,076.99       $3,970.86       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $3,970.86      $3,970.86      $3,935.13
                                           Total Return 10 Years        369.43%           297.09%        297.09%        293.51%
                                           Average Annual Return         16.72%            14.79%         14.79%         14.68%
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                         150.50%
        Total Return incl M&E                        133.45%
        Total Return incl M&E and Cont Fee           130.39%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $2,334.49       $2,303.91       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,303.91      $2,267.91      $2,179.50
                                           Total Return 5 Years         150.50%           130.39%        126.79%        117.95%
                                           Average Annual Return         20.16%            18.17%         17.79%         16.86%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          28.11%
        Total Return incl M&E                         26.32%
        Total Return incl M&E and Cont Fee            25.98%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,263.16       $1,259.84       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,259.84      $1,205.84      $1,169.13
                                           Total Return 1 Year           28.11%            25.98%         20.58%         16.91%
                                           Average Annual Return         28.11%            25.98%         20.58%         16.91%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>  

FUND:  FGP                 VIPF GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         407.79%
        Total Return incl M&E                        333.40% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           320.74% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       09-Oct-86      $1,000      10.000000       100.00     $4,333.99       $4,207.43       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $4,207.43      $4,207.43      $4,207.43
                                           Total Return Inception       407.79%           320.74%        320.74%        320.74%
                                           Average Annual Return         15.56%            13.64%         13.64%         13.64%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                         388.38%
        Total Return incl M&E                        324.16%
        Total Return incl M&E and Cont Fee           313.12%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00     $4,241.57       $4,131.16       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $4,131.16      $4,131.16      $4,093.98
                                           Total Return 10 Years        388.38%           313.12%        313.12%        309.40%
                                           Average Annual Return         17.19%            15.24%         15.24%         15.14%
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                         128.82%
        Total Return incl M&E                        113.24%
        Total Return incl M&E and Cont Fee           110.45%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $2,132.45       $2,104.51       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,104.51      $2,068.51      $1,990.87
                                           Total Return 5 Years         128.82%           110.45%        106.85%         99.09%
                                           Average Annual Return         18.00%            16.05%         15.65%         14.76%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          23.48%
        Total Return incl M&E                         21.75%
        Total Return incl M&E and Cont Fee            21.43%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,217.51       $1,214.31       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,214.31      $1,160.31      $1,126.88
                                           Total Return 1 Year           23.48%            21.43%         16.03%         12.69%
                                           Average Annual Return         23.48%            21.43%         16.03%         12.69%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  FOS            VIPF OVERSEAS PORTFOLIO

ASSUMPTIONS:
        Contract Fee                         $30
        Avg Contract Fee per $            0.263%
        M&E and Admin Charge               1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         137.09%
        Total Return incl M&E                        103.23% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            97.45% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       28-Jan-87      $1,000      10.000000       100.00     $2,032.26       $1,974.50       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                 #N/A         $1,974.50      $1,974.50      $1,974.50
                                           Total Return Inception       137.09%            97.45%         97.45%         97.45%
                                           Average Annual Return          8.22%             6.42%          6.42%          6.42%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                         150.57%
        Total Return incl M&E                        117.62%
        Total Return incl M&E and Cont Fee           111.95%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00     $2,176.20       $2,119.55       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,119.55      $2,119.55      $2,100.47
                                           Total Return 10 Years        150.57%           111.95%        111.95%        110.05%
                                           Average Annual Return          9.62%             7.80%          7.80%          7.70%
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                          93.54%
        Total Return incl M&E                         80.37%
        Total Return incl M&E and Cont Fee            78.00%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $1,803.66       $1,780.03       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,780.03      $1,744.03      $1,683.91
                                           Total Return 5 Years          93.54%            78.00%         74.40%         68.39%
                                           Average Annual Return         14.12%            12.22%         11.77%         10.98%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          11.56%
        Total Return incl M&E                         10.00%
        Total Return incl M&E and Cont Fee             9.71%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,099.98       $1,097.08       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,097.08      $1,043.08      $1,018.09
                                           Total Return 1 Year           11.56%             9.71%          4.31%          1.81%
                                           Average Annual Return         11.56%             9.71%          4.31%          1.81%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  FAM          VIPF II ASSET MANAGER PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         171.19%
        Total Return incl M&E                        141.16% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           135.93% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       06-Sep-89      $1,000      10.000000       100.00     $2,411.62       $2,359.26       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,359.26      $2,359.26      $2,316.79
                                           Total Return Inception       171.19%           135.93%        135.93%        131.68%
                                           Average Annual Return         12.73%            10.86%         10.86%         10.62%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                             Fund        Contract Value       T.S.        F.S.
                                             Ending Value                    #N/A              #N/A           #N/A        #N/A
                                           Total Return 10 Years             #N/A              #N/A           #N/A        #N/A
                                           Average Annual Return             #N/A              #N/A           #N/A        #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                          84.11%
        Total Return incl M&E                         71.58%
        Total Return incl M&E and Cont Fee            69.33%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $1,715.78       $1,693.30       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                 #N/A         $1,693.30      $1,657.30      $1,601.86
                                           Total Return 5 Years          84.11%            69.33%         65.73%         60.19%
                                           Average Annual Return         12.98%            11.11%         10.63%          9.88%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          20.65%
        Total Return incl M&E                         18.96%
        Total Return incl M&E and Cont Fee            18.65%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,189.61       $1,186.48       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,186.48      $1,132.48      $1,101.05
                                           Total Return 1 Year           20.65%            18.65%         13.25%         10.10%
                                           Average Annual Return         20.65%            18.65%         13.25%         10.10%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  FMG         VIPF II ASSET MANAGER: GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                          84.69%
        Total Return incl M&E                         77.05% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            75.66% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       03-Jan-95      $1,000      10.000000       100.00     $1,770.55       $1,756.62       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,756.62      $1,711.62      $1,630.14
                                           Total Return Inception        84.69%            75.66%         71.16%         63.01%
                                           Average Annual Return         22.74%            20.70%         19.66%         17.73%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                                           25.07%
        Total Return incl M&E                                          23.32%
        Total Return incl M&E and Cont Fee                             22.99%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,233.19       $1,229.94       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,229.94      $1,175.94      $1,141.39
                                           Total Return 1 Year           25.07%            22.99%         17.59%         14.14%
                                           Average Annual Return         25.07%            22.99%         17.59%         14.14%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  FCF                                 VIPF II CONTRAFUND PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         110.26%
        Total Return incl M&E                        101.57% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            99.98% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       03-Jan-95      $1,000      10.000000       100.00     $2,015.68       $1,999.82       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,999.82      $1,954.82      $1,855.83
                                           Total Return Inception       110.26%            99.98%         95.48%         85.58%
                                           Average Annual Return         28.17%            26.04%         25.09%         22.94%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          24.14%
        Total Return incl M&E                         22.40%
        Total Return incl M&E and Cont Fee            22.08%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,224.02       $1,220.80       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,220.80      $1,166.80      $1,132.90
                                           Total Return 1 Year           24.14%            22.08%         16.68%         13.29%
                                           Average Annual Return         24.14%            22.08%         16.68%         13.29%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C> 

FUND:  FIN            VIPF II INDEX 500 PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         163.56%
        Total Return incl M&E                        144.42% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           140.99% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       27-Aug-92      $1,000      10.000000       100.00     $2,444.18       $2,409.95       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,409.95      $2,391.95      $2,301.50
                                           Total Return Inception       163.56%           140.99%        139.19%        130.15%
                                           Average Annual Return         19.87%            17.88%         17.71%         16.87%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                         147.93%
        Total Return incl M&E                        131.05%
        Total Return incl M&E and Cont Fee           128.03%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $2,310.54       $2,280.27       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,280.27      $2,244.27      $2,157.13
                                           Total Return 5 Years         147.93%           128.03%        124.43%        115.71%
                                           Average Annual Return         19.91%            17.92%         17.55%         16.62%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          32.82%
        Total Return incl M&E                         30.96%
        Total Return incl M&E and Cont Fee            30.62%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,309.61       $1,306.16       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,306.16      $1,252.16      $1,212.11
                                           Total Return 1 Year           32.82%            30.62%         25.22%         21.21%
                                           Average Annual Return         32.82%            30.62%         25.22%         21.21%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C> 

FUND:                 VIP III GROWTH OPPORTUNITIES PORTFOLIO

              
ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         103.68%
        Total Return incl M&E                         95.26%
        Total Return incl M&E and Cont Fee            93.73%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                        3-Jan-95      $1,000      10.000000       100.00     $1,952.60       $1,937.26       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,952.60      $1,892.26      $1,797.78
                                           Total Return Inception       103.68%            93.73%         89.23%         79.78%
                                           Average Annual Return         26.81%            24.71%         23.74%         21.64%
                                           -----------------------------------------------------------------------------------------

OVER ONE YEAR:
        Total Return of Fund                            29.95%
        Total Return incl M&E                           28.13%
        Total Return incl M&E and Cont Fee              27.79%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00       1,281.31       1,227.94       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A           1,277.94       1,223.94        1,185.93
                                           Total Return 10 Years           29.95%            27.79%         22.39%          18.59%
                                           Average Annual Return           29.95%            27.79%         22.39%          18.59%
                                           -----------------------------------------------------------------------------------------

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
<S>    <C> 

FUND:  ASC        ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         411.47%
        Total Return incl M&E                        348.73% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           337.88% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       21-Sep-88      $1,000      10.000000       100.00     $4,487.29       $4,378.77       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $4,378.77      $4,378.77      $4,339.36
                                           Total Return Inception       411.47%           337.88%        337.88%        333.94%
                                           Average Annual Return         19.22%            17.25%         17.25%         17.13%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                          81.41%
        Total Return incl M&E                         69.06%
        Total Return incl M&E and Cont Fee            66.85%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $1,690.62       $1,668.47       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,668.47      $1,632.47      $1,578.37
                                           Total Return 5 Years          81.41%            66.85%         63.25%         57.84%
                                           Average Annual Return         12.65%            10.78%         10.30%          9.56%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          11.39%
        Total Return incl M&E                          9.83%
        Total Return incl M&E and Cont Fee             9.54%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,098.31       $1,095.41       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,095.41      $1,041.41      $1,016.54
                                           Total Return 1 Year           11.39%             9.54%          4.14%          1.65%
                                           Average Annual Return         11.39%             9.54%          4.14%          1.65%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C> 

FUND:  AGR            ALGER AMERICAN GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         392.34%
        Total Return incl M&E                        333.79% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           323.63% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       09-Jan-89      $1,000      10.000000       100.00     $4,337.85       $4,236.31       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $4,236.31      $4,236.31      $4,160.05
                                           Total Return Inception       392.34%           323.63%        323.63%        316.01%
                                           Average Annual Return         19.42%            17.44%         17.44%         17.20%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                         141.48%
        Total Return incl M&E                        125.04%
        Total Return incl M&E and Cont Fee           122.09%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $2,250.43       $2,220.95       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,220.95      $2,184.95      $2,101.02
                                           Total Return 5 Years         141.48%           122.09%        118.49%        110.10%
                                           Average Annual Return         19.28%            17.30%         16.92%         16.01%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          25.75%
        Total Return incl M&E                         23.99%
        Total Return incl M&E and Cont Fee            23.66%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,239.90       $1,236.63       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,236.63      $1,182.63      $1,147.59
                                           Total Return 1 Year           25.75%            23.66%         18.26%         14.76%
                                           Average Annual Return         25.75%            23.66%         18.26%         14.76%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  AMG       ALGER AMERICAN MIDCAP GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         153.80%
        Total Return incl M&E                        137.64% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           134.74% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       03-May-93      $1,000      10.000000       100.00     $2,376.42       $2,347.35       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,347.35      $2,311.35      $2,220.60
                                           Total Return Inception       153.80%           134.74%        131.14%        122.06%
                                           Average Annual Return         22.09%            20.07%         19.67%         18.65%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00         #N/A             #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          15.01%
        Total Return incl M&E                         13.40%
        Total Return incl M&E and Cont Fee            13.10%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,134.00       $1,131.01       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,131.01      $1,077.01      $1,049.58
                                           Total Return 1 Year           15.01%            13.10%          7.70%          4.96%
                                           Average Annual Return         15.01%            13.10%          7.70%          4.96%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  ALA        ALGER AMERICAN LEVERAGED ALLCAP PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         133.72%
        Total Return incl M&E                        124.25% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           122.52% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       25-Jan-95      $1,000      10.000000       100.00     $2,242.48       $2,225.20       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,225.20      $2,180.20      $2,064.98
                                           Total Return Inception       133.72%           122.52%        118.02%        106.50%
                                           Average Annual Return         33.55%            31.34%         30.42%         28.03%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          19.68%
        Total Return incl M&E                         18.00%
        Total Return incl M&E and Cont Fee            17.69%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,180.04       $1,176.94       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,176.94      $1,122.94      $1,092.20
                                           Total Return 1 Year           19.68%            17.69%         12.29%          9.22%
                                           Average Annual Return         19.68%            17.69%         12.29%          9.22%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND: JAG            JANUS AGGRESSIVE GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         112.92%
        Total Return incl M&E                        100.52% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            98.29% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       30-Sep-93      $1,000      10.000000       100.00     $2,005.23       $1,982.85       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,982.85      $1,946.85      $1,875.78
                                           Total Return Inception       112.92%            98.29%         94.69%         87.58%
                                           Average Annual Return         19.44%            17.46%         16.95%         15.93%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          12.66%
        Total Return incl M&E                         11.08%
        Total Return incl M&E and Cont Fee            10.79%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,110.83       $1,107.90       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,107.90      $1,053.90      $1,028.13
                                           Total Return 1 Year           12.66%            10.79%          5.39%          2.81%
                                           Average Annual Return         12.66%            10.79%          5.39%          2.81%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  JGP                JANUS GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         101.30%
        Total Return incl M&E                         89.58% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            87.46% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       30-Sep-93      $1,000      10.000000       100.00     $1,895.79       $1,874.64       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,874.64      $1,838.64      $1,773.41
                                           Total Return Inception       101.30%            87.46%         83.86%         77.34%
                                           Average Annual Return         17.87%            15.92%         15.39%         14.41%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          22.75%
        Total Return incl M&E                         21.03%
        Total Return incl M&E and Cont Fee            20.71%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,210.32       $1,207.13       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,207.13      $1,153.13      $1,120.21
                                           Total Return 1 Year           22.75%            20.71%         15.31%         12.02%
                                           Average Annual Return         22.75%            20.71%         15.31%         12.02%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  JIG          JANUS INTERNATIONAL GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                          91.09%
        Total Return incl M&E                         81.45% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            79.70% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-May-94      $1,000      10.000000       100.00     $1,814.51       $1,797.02       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,797.02      $1,752.02      $1,683.81
                                           Total Return Inception        91.09%            79.70%         75.20%         68.38%
                                           Average Annual Return         19.29%            17.31%         16.50%         15.25%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          18.51%
        Total Return incl M&E                         16.85%
        Total Return incl M&E and Cont Fee            16.54%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,168.51       $1,165.43       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,165.43      $1,111.43      $1,081.52
                                           Total Return 1 Year           18.51%            16.54%         11.14%          8.15%
                                           Average Annual Return         18.51%            16.54%         11.14%          8.15%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  JWG           JANUS WORLDWIDE GROWTH PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         142.78%
        Total Return incl M&E                        128.64% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           126.09% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       30-Sep-93      $1,000      10.000000       100.00     $2,286.44       $2,260.93       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,260.93      $2,224.93      $2,138.84
                                           Total Return Inception       142.78%           126.09%        122.49%        113.88%
                                           Average Annual Return         23.18%            21.13%         20.68%         19.56%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          22.15%
        Total Return incl M&E                         20.44%
        Total Return incl M&E and Cont Fee            20.12%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,204.40       $1,201.23       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,201.23      $1,147.23      $1,114.74
                                           Total Return 1 Year           22.15%            20.12%         14.72%         11.47%
                                           Average Annual Return         22.15%            20.12%         14.72%         11.47%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C> 

FUND:  NLM       NEUBERGER BERMAN LIMITED MATURITY BOND PORTFOLIO

ASSUMPTIONS:
        Contract Fee                              $30
        Avg Contract Fee per $                 0.263%
        M&E and Admin Charge                    1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         184.43%
        Total Return incl M&E                        135.75% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           127.61% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       10-Sep-84      $1,000      10.000000       100.00     $2,357.47       $2,276.11       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,276.11      $2,276.11      $2,276.11
                                           Total Return Inception       184.43%           127.61%        127.61%        127.61%
                                           Average Annual Return          8.17%             6.37%          6.37%          6.37%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                          98.02%
        Total Return incl M&E                         71.98%
        Total Return incl M&E and Cont Fee            67.50%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00     $1,719.80       $1,675.03       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,675.03      $1,675.03      $1,659.96
                                           Total Return 10 Years         98.02%            67.50%         67.50%         66.00%
                                           Average Annual Return          7.07%             5.29%          5.29%          5.20%
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                          31.49%
        Total Return incl M&E                         22.54%
        Total Return incl M&E and Cont Fee            20.93%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $1,225.40       $1,209.34       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,209.34      $1,173.34      $1,144.04
                                           Total Return 5 Years          31.49%            20.93%         17.33%         14.40%
                                           Average Annual Return          5.63%             3.87%          3.25%          2.73%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                           6.74%
        Total Return incl M&E                          5.25%
        Total Return incl M&E and Cont Fee             4.97%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,052.46       $1,049.68       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,049.68        $995.68        $974.11
                                           Total Return 1 Year            6.74%             4.97%         -0.43%         -2.59%
                                           Average Annual Return          6.74%             4.97%         -0.43%         -2.59%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  NPP           NEUBERGER BERMAN PARTNERS PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         126.74%
        Total Return incl M&E                        114.97% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           112.84% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       22-Mar-94      $1,000      10.000000       100.00     $2,149.70       $2,128.37       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,128.37      $2,083.37      $1,994.28
                                           Total Return Inception       126.74%           112.84%        108.34%         99.43%
                                           Average Annual Return         24.18%            22.11%         21.43%         20.03%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          31.25%
        Total Return incl M&E                         29.41%
        Total Return incl M&E and Cont Fee            29.07%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,294.13       $1,290.72       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,290.72      $1,236.72      $1,197.78
                                           Total Return 1 Year           31.25%            29.07%         23.67%         19.78%
                                           Average Annual Return         31.25%            29.07%         23.67%         19.78%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C> 

FUND:  NGF          NORTHSTAR GROWTH + VALUE PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                          82.06%
        Total Return incl M&E                         72.91% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            71.25% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE
 
                       06-May-94      $1,000      10.000000       100.00     $1,729.10       $1,712.50       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,712.50      $1,667.50      $1,604.61
                                           Total Return Inception        82.06%            71.25%         66.75%         60.46%
                                           Average Annual Return         17.80%            15.84%         15.00%         13.80%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          14.66%
        Total Return incl M&E                         13.05%
        Total Return incl M&E and Cont Fee            12.76%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,130.55       $1,127.57       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,127.57      $1,073.57      $1,046.38
                                           Total Return 1 Year           14.66%            12.76%          7.36%          4.64%
                                           Average Annual Return         14.66%            12.76%          7.36%          4.64%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  NHY          NORTHSTAR HIGH YIELD BOND FUND

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                          48.15%
        Total Return incl M&E                         40.70% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            39.35% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       06-May-94      $1,000      10.000000       100.00     $1,407.04       $1,393.53       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,393.53      $1,348.53      $1,305.74
                                           Total Return Inception        48.15%            39.35%         34.85%         30.57%
                                           Average Annual Return         11.35%             9.50%          8.52%          7.57%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                           9.00%
        Total Return incl M&E                          7.47%
        Total Return incl M&E and Cont Fee             7.19%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,074.74       $1,071.91       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,071.91      $1,017.91        $994.73
                                           Total Return 1 Year            9.00%             7.19%          1.79%         -0.53%
                                           Average Annual Return          9.00%             7.19%          1.79%         -0.53%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  NIG            NORTHSTAR EMERGING GROWTH FUND

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                          62.78%
        Total Return incl M&E                         54.60% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            53.11% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       06-May-94      $1,000      10.000000       100.00     $1,545.99       $1,531.14       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,531.14      $1,486.14      $1,434.68
                                           Total Return Inception        62.78%            53.11%         48.61%         43.47%
                                           Average Annual Return         14.25%            12.35%         11.44%         10.37%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          15.81%
        Total Return incl M&E                         14.19%
        Total Return incl M&E and Cont Fee            13.89%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,141.89       $1,138.88       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,138.88      $1,084.88      $1,056.88
                                           Total Return 1 Year           15.81%            13.89%          8.49%          5.69%
                                           Average Annual Return         15.81%            13.89%          8.49%          5.69%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C> 

FUND:  NIV            NORTHSTAR INTERNATIONAL VALUE FUND

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                           1.30%
        Total Return incl M&E                          0.73% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee             0.63% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       08-Aug-97      $1,000      10.000000       100.00     $1,007.34       $1,006.29       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,006.29        $952.29        $933.83
                                           Total Return Inception         1.30%             0.63%         -4.77%         -6.62%
                                           Average Annual Return          3.30%             1.59%        -11.58%        -15.83%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund        Contract Value       T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                                         #N/A
        Total Return incl M&E                                        #N/A
        Total Return incl M&E and Cont Fee                           #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 1 Year             #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  NMS           NORTHSTAR MULTI-SECTOR BOND PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                          39.27%
        Total Return incl M&E                         32.27% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            31.00% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       06-May-94      $1,000      10.000000       100.00     $1,322.70       $1,310.00       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,310.00      $1,265.00      $1,227.47
                                           Total Return Inception        39.27%            31.00%         26.50%         22.75%
                                           Average Annual Return          9.48%             7.66%          6.64%          5.76%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A


                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                           6.15%
        Total Return incl M&E                          4.66%
        Total Return incl M&E and Cont Fee             4.39%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,046.64       $1,043.88       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,043.88        $989.88        $968.72
                                           Total Return 1 Year            6.15%             4.39%         -1.01%         -3.13%
                                           Average Annual Return          6.15%             4.39%         -1.01%         -3.13%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  OEP           OCC EQUITY PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         359.20%
        Total Return incl M&E                        302.08% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           292.21% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Aug-88      $1,000      10.000000       100.00     $4,020.78       $3,922.09       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $3,922.09      $3,922.09      $3,886.79
                                           Total Return Inception       359.20%           292.21%        292.21%        288.68%
                                           Average Annual Return         17.56%            15.61%         15.61%         15.50%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                         142.85%
        Total Return incl M&E                        126.32%
        Total Return incl M&E and Cont Fee           123.35%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $2,263.20       $2,233.55       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,233.55      $2,197.55      $2,112.94
                                           Total Return 5 Years         142.85%           123.35%        119.75%        111.29%
                                           Average Annual Return         19.42%            17.44%         17.05%         16.14%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          26.63%
        Total Return incl M&E                         24.86%
        Total Return incl M&E and Cont Fee            24.53%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,248.57       $1,245.28       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,245.28      $1,191.28      $1,155.62
                                           Total Return 1 Year           26.63%            24.53%         19.13%         15.56%
                                           Average Annual Return         26.63%            24.53%         19.13%         15.56%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  OGE           OCC GLOBAL EQUITY PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                          55.88%
        Total Return incl M&E                         49.77% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee            48.65% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Mar-95      $1,000      10.000000       100.00     $1,497.65       $1,486.48       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,486.48      $1,441.48      $1,379.46
                                           Total Return Inception        55.88%            48.65%         44.15%         37.95%
                                           Average Annual Return         16.93%            14.99%         13.75%         12.00%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 5 Years            #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          14.02%
        Total Return incl M&E                         12.42%
        Total Return incl M&E and Cont Fee            12.13%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,124.24       $1,121.28       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,121.28      $1,067.28      $1,040.54
                                           Total Return 1 Year           14.02%            12.13%          6.73%          4.05%
                                           Average Annual Return         14.02%            12.13%          6.73%          4.05%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  OMP              OCC MANAGED PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         471.80%
        Total Return incl M&E                        400.67% [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           388.38% [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Aug-88      $1,000      10.000000       100.00     $5,006.72       $4,883.83       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $4,883.83      $4,883.83      $4,839.87
                                           Total Return Inception       471.80%           388.38%        388.38%        383.99%
                                           Average Annual Return         20.33%            18.33%         18.33%         18.22%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                         147.55%
        Total Return incl M&E                        130.70%
        Total Return incl M&E and Cont Fee           127.68%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $2,307.00       $2,276.77       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $2,276.77      $2,240.77      $2,153.83
                                           Total Return 5 Years         147.55%           127.68%        124.08%        115.38%
                                           Average Annual Return         19.88%            17.89%         17.51%         16.58%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          22.29%
        Total Return incl M&E                         20.58%
        Total Return incl M&E and Cont Fee            20.26%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,205.78       $1,202.60       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,202.60      $1,148.60      $1,116.02
                                           Total Return 1 Year           22.29%            20.26%         14.86%         11.60%
                                           Average Annual Return         22.29%            20.26%         14.86%         11.60%
                                           -----------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>    <C>

FUND:  OSC             OCC SMALL CAP PORTFOLIO

ASSUMPTIONS:
        Contract Fee                          $30
        Avg Contract Fee per $             0.263%
        M&E and Admin Charge                1.40%


SINCE FUND INCEPTION:
        Total Return of Fund                         287.45%
        Total Return incl M&E                        239.25% % [(1+TOTAL RETURN)*((1-M&E)^(# days/365))]-1
        Total Return incl M&E and Cont Fee           230.93% % [(1+TOTAL RETURN incl M&E)*((1-Cont fee per $)^(# days/365))]-1

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Aug-88      $1,000      10.000000       100.00     $3,392.54       $3,309.27       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                         Fund        Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $3,309.27      $3,309.27      $3,279.48
                                           Total Return Inception       287.45%           230.93%        230.93%        227.95%
                                           Average Annual Return         15.46%            13.54%         13.54%         13.43%
                                           -----------------------------------------------------------------------------------------

OVER 10 YEARS:
        Total Return of Fund                            #N/A
        Total Return incl M&E                           #N/A
        Total Return incl M&E and Cont Fee              #N/A

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-88      $1,000      10.000000       100.00          #N/A            #N/A       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                           Fund         Contract Value      T.S.           F.S.
                                             Ending Value                  #N/A              #N/A           #N/A           #N/A
                                           Total Return 10 Years           #N/A              #N/A           #N/A           #N/A
                                           Average Annual Return           #N/A              #N/A           #N/A           #N/A
                                           -----------------------------------------------------------------------------------------

OVER 5 YEARS:
        Total Return of Fund                          97.84%
        Total Return incl M&E                         84.37%
        Total Return incl M&E and Cont Fee            81.96%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-93      $1,000      10.000000       100.00     $1,843.74       $1,819.58       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,819.58      $1,783.58      $1,721.32
                                           Total Return 5 Years          97.84%            81.96%         78.36%         72.13%
                                           Average Annual Return         14.62%            12.72%         12.27%         11.47%
                                           -----------------------------------------------------------------------------------------

OVER 1 YEAR:
        Total Return of Fund                          22.24%
        Total Return incl M&E                         20.53%
        Total Return incl M&E and Cont Fee            20.21%

                       BEGINNING                                              CONTRACT      LESS "AVG"      Yearend        ENDING
                       DATE          DEPOSIT          NQ UV      # UNITS         VALUE        CONT FEE        Units          DATE

                       01-Jan-97      $1,000      10.000000       100.00     $1,205.29       $1,202.11       100.00     31-Dec-97

                                                                                                   ---------------------------------
                                                                                                        Less Surrender Charge
                                           -----------------------------------------------------------------------------------------
                                                                          Fund       Contract Value        T.S.           F.S.
                                             Ending Value                  #N/A        $1,202.11      $1,148.11      $1,115.56
                                           Total Return 1 Year           22.24%            20.21%         14.81%         11.56%
                                           Average Annual Return         22.24%            20.21%         14.81%         11.56%
                                           -----------------------------------------------------------------------------------------
</TABLE>



                        NORTHERN LIFE INSURANCE COMPANY
                               POWER OF ATTORNEY
                           OF DIRECTOR AND/OR OFFICER

The undersigned director and/or officer of NORTHERN LIFE INSURANCE COMPANY, a
Washington corporation, does hereby make, constitute and appoint RICHARD R.
CROWL, MICHAEL S. FISCHER, STEWART D. GREGG, JAMES E. NELSON, ROBERT B. SAGINAW,
KRISTEN K. LINDBERG, JERFFREY A. PROULX AND DEBORAH A. LJUNGKULL, and each or
any one of them, the undersigned's true and lawful attorneys-in-fact, with full
power of substitution, for the undersigned and in the undersigned's name, place
and stead, to sign and affix the undersigned's name as such director and/or
officer of said Company to a Registration Statement or Registration Statements,
under the Securities Act of 1933 (1933 Act) and the Investment Company Act of
1940 (1940 Act) and any other forms applicable to such registrations, and all
amendments, including post-effective amendments, thereto, to be filed by said
Company with the Securities and Exchange Commission, Washington, DC, in
connection with the registration under the 1933 and 1940 Acts, as amended, of
variable annuity contracts and accumulation units in Separate Account One and to
file the same, with all exhibits thereto and other supporting documents, with
said Commission, granting unto said attorneys-in-fact, and each of them, full
power and authority to do and perform any and all acts necessary or incidental
to the performance and execution of the powers herein expressly granted.

IN WITNESS WHEREOF, the undersigned has hereunto set the undersigned's hand this
5th day of October, 1988.

                              /s/ Susan W.A. Mead
                              -------------------
                                  Susan W.A. Mead



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