SEPARATE ACCOUNT ONE OF NORTHERN LIFE INSURANCE CO
485BPOS, 1999-04-23
Previous: NATIONAL MUNICIPAL TRUST SERIES 183, 497J, 1999-04-23
Next: COULTER PHARMACEUTICALS INC, DEF 14A, 1999-04-23





                                                               FILE NO. 33-90474
                                                                        811-9002

   
       As Filed with the Securities and Exchange Commission April 23, 1999
    


                       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. 7                                               [X]
    

                                     and /or

   
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940              [X]
Amendment No. 8                                                              [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)

   
                                    Copy to:
                                Jeffrey A. Proulx
                         Northern Life Insurance Company
                           20 Washington Avenue South
                              Minneapolis, MN 55401
    

                  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 April 30, 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

<PAGE>


   
                                                                  APRIL 30, 1999

                                  NORTHERN LIFE

                                ADVANTAGE ANNUITY

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


PROFILE OF OUR INDIVIDUAL FIXED AND VARIABLE ANNUITY CONTRACTS

THIS PROFILE IS A SUMMARY OF SOME OF THE MORE IMPORTANT FEATURES OF THE
CONTRACTS THAT YOU SHOULD KNOW AND CONSIDER BEFORE PURCHASING A CONTRACT. THE
CONTRACTS ARE MORE FULLY DESCRIBED IN THE PROSPECTUS WHICH ACCOMPANIES THIS
PROFILE. PLEASE READ THE PROSPECTUS CAREFULLY.

1. THE ANNUITY CONTRACT: The fixed and variable annuity contracts we are
offering are contracts between you, the owner, and us, Northern Life Insurance
Company (the "Company").

     We offer two series of Contracts. Transfer Series Contracts include an
individual deferred tax sheltered annuity contract, an individual deferred
retirement annuity contract and an individual deferred annuity contract
("Transfer Series"). The Flex Series Contracts include a flexible premium
individual deferred tax sheltered annuity contract, a flexible premium
individual retirement annuity contract, and a flexible premium individual
deferred annuity contract for deferred compensation plans established under
Section 457 of the Code ("Flex Series").

     For Transfer Series Contracts and Flex Series Contracts which are Qualified
Plans, the Company will accept periodic, single sum, rollover and transfer
Purchase Payments as permitted by the Code which are not less than the specific
contract minimum Purchase Payment. For the non-qualified Transfer Series
Contract, the Company will accept periodic and single sum Purchase Payments, as
well as amounts transferred under Section 1035 of the Code, which are not less
than the specified Contract minimum Purchase Payment.

     The Transfer Series and Flex Series Contracts differ in terms of the amount
of Purchase Payments required, when Purchase Payments can be made and certain
charges.

     The Contracts provide a means for selecting one or more investment funds
("Investment Funds" or "Funds") on a tax-deferred basis. The Contracts are
intended for retirement savings or other long-term investment purposes and
provide for a death benefit and guaranteed income options.

     Through the Variable Account, the Contracts offer up to 28 investment
options from which you can choose up to 16 over the lifetime of the Contract.
The returns on these investment options are not guaranteed and possibly you can
lose money. Currently, there is no charge for transfers.

     The Contracts also offer three Fixed Accounts. These Fixed Accounts have an
interest rate that is set periodically by the Company. The minimum rate is the
guaranteed rate. While your money is in a fixed account, the interest you earn
and your principal is guaranteed by the Company.

     The Contracts have two phases: the accumulation phase and the income or
payout phase. During the accumulation phase, earnings accumulate on a
tax-deferred basis and are not taxed as income until you make a withdrawal. The
amounts accumulated during the accumulation phase will determine the amount of
annuity payments. The income phase occurs when you begin receiving regular
annuity payments from your contract on the annuity commencement date.

2. ANNUITY PAYMENTS (THE INCOME PHASE): If you want to receive regular income
from your annuity, you can choose one of three options: (1) monthly payments for
your life (assuming you are the annuitant); (2) monthly payments for your life,
but with payments continuing to the beneficiary for 10 years if you die before
the end of the selected period; and (3) monthly payments for your life and for
the life of another person (usually your spouse) selected by you. Once you begin
receiving regular annuity payments, you cannot change your payment plan.
    


                                       i
<PAGE>


   
     During the income phase, you have the same investment options you had
during the accumulation phase. You can choose to have annuity payments come from
Fixed Account A or B, the Variable Account or any combination of these. If you
choose to have any part of your annuity payments come from the Variable Account,
the dollar amount of your annuity payments may go up or down.

3. PURCHASE: The minimum amount the Company will accept as an initial purchase
payment is $15,000 for Transfer Series Contracts and $50 for Flex Series
Contracts. The Company may choose not to accept any subsequent purchase payment
for a Transfer Series Contract if it is less than $5,000 and for a Flex Series
Contract if it is less than $50. The Company may choose not to accept any
subsequent purchase payments if the additional payments, when added to the
Contract Value at the next Valuation Date, would exceed $1,000,000.

4. INVESTMENT OPTIONS: You can put your money in up to 16 of these 28 investment
options which are described in the prospectuses for the Funds. You do not have
to choose your investment options in advance, but upon participation in the
sixteenth Fund you would only be able to transfer within the 16 already utilized
and which are still available.

<TABLE>
<CAPTION>
                           FIDELITY VARIABLE INSURANCE   FIDELITY VARIABLE INSURANCE   FIDELITY VARIABLE INSURANCE
 THE ALGER AMERICAN FUND          PRODUCTS FUND                PRODUCTS FUND II             PRODUCTS FUND III
- ------------------------- ----------------------------- ----------------------------- ----------------------------
<S>                       <C>                           <C>                           <C>
Alger American            VIP Equity-Income             VIP II Asset Manager:         VIP III Growth
 Growth Portfolio          Portfolio                     Growth Portfolio              Opportunities
Alger American            VIP Growth Portfolio          VIP II Contrafund              Portfolio
 Leveraged AllCap         VIP Money Market               Portfolio
 Portfolio                 Portfolio                    VIP II Index 500
Alger American                                           Portfolio
 MidCap Growth                                          VIP II Investment
 Portfolio                                               Grade Bond
Alger American                                           Portfolio
 Small Capitalization
 Portfolio
</TABLE>

<TABLE>
<CAPTION>
                        NEUBERGER BERMAN ADVISERS
  JANUS ASPEN SERIES        MANAGEMENT TRUST       NORTHSTAR GALAXY TRUST   OCC ACCUMULATION TRUST
- ---------------------- -------------------------- ------------------------ ------------------------
<S>                    <C>                        <C>                      <C>
Aggressive Growth      Limited Maturity Bond      Emerging Growth          Equity Portfolio
 Portfolio              Portfolio                  Portfolio               Global Equity Portfolio
Growth Portfolio       Partners Portfolio         Growth + Value           Managed Portfolio
International Growth   Socially Responsive         Portfolio               Small Cap Portfolio
 Portfolio              Portfolio                 High Yield Bond
Worldwide Growth                                   Portfolio
 Portfolio                                        International Value
                                                   Portfolio
                                                  Research Enhanced
                                                   Index Portfolio
</TABLE>

Depending upon market conditions, you can make or lose money in any of these
Funds.
    


                                       ii
<PAGE>


5. EXPENSES: The Contract has insurance features and investment features, and
there are costs related to each.

   
     Each year the Company deducts a $30 contract maintenance charge from your
Contract. The Company reserves the right to waive this Annual Contract Charge
where the cumulative purchase payments, less any cumulative partial surrenders,
exceed $25,000. We also deduct for insurance and administrative charges which
annually total 1.40% of the average daily value of your Contract allocated to
the investment portfolios.

     There are also investment fund annual expenses which range from 0.28% to
1.50% of the average daily value of the investment fund depending upon the
investment option which you select.

     No deduction for a sales charge is made from Purchase Payments on the date
they are received by the Company. However, if you take all or a part of your
money out, we may assess a withdrawal charge. For a Transfer Series Contract
this charge is equal to a maximum of 6% in years 1 and 2 and reduces to 0 after
year 6. For a Flex Series Contract the charge is equal to 8% in years 1 through
3 and reduces to 0 after year 10. We may also assess a state premium tax charge
which ranges from 0% to 3.5% depending upon the state.
    


                                       iii
<PAGE>


   
     The following chart is designed to help you understand the expenses in the
Contract. The column "Total Annual Expenses" shows the total of the $30 contract
maintenance charge (which is represented as .25% below), the 1.40% insurance
charges, and the investment expenses for each investment portfolio. The next two
columns show you two examples of the expenses, in dollars, you would pay under a
Contract. The examples assume that you invested $1,000 in a Contract which earns
5% annually and that you withdraw your money: (1) at the end of year 1, and (2)
at the end of year 10. For year 1, the Total Annual Expenses are assessed as
well as the withdrawal charges. For year 10, the example shows the aggregate of
all the annual expenses assessed for the 10 years, but there is no withdrawal
charge. The premium tax is assumed to be 0% in both examples.

<TABLE>
<CAPTION>
                                                                                                       EXAMPLES:
                                                                                                     TOTAL ANNUAL
                                                                                                  EXPENSES AT END OF:
                                                                                        ---------------------------------------
                                                    TOTAL       TOTAL                       (1)       (2)       (1)       (2)
                                                    ANNUAL      ANNUAL                    1 YEAR    1 YEAR    10 YEAR   10 YEAR
                                                  INSURANCE   PORTFOLIO   TOTAL ANNUAL   TRANSFER    FLEX    TRANSFER    FLEX
INVESTMENT FUNDS                                   CHARGES     EXPENSES     EXPENSES      SERIES    SERIES    SERIES    SERIES
- ------------------------------------------------ ----------- ----------- -------------- ---------- -------- ---------- --------
<S>                                              <C>         <C>         <C>            <C>        <C>      <C>        <C>
THE ALGER AMERICAN FUND:
 Alger American Growth Portfolio ...............     1.65%       0.79%         2.44%        $79      $ 99      $278      $278
 Alger American Leveraged AllCap Portfolio .....     1.65%       0.96%         2.61%        $80      $100      $295      $295
 Alger American MidCap Growth Portfolio ........     1.65%       0.84%         2.49%        $79      $ 99      $283      $283
 Alger American Small Capitalization
  Portfolio ....................................     1.65%       0.89%         2.54%        $80      $100      $288      $288
FIDELITY VARIABLE INSURANCE PRODUCTS
 FUND:
 VIP Equity-Income Portfolio ...................     1.65%       0.57%         2.22%        $77      $ 97      $257      $257
 VIP Growth Portfolio ..........................     1.65%       0.66%         2.31%        $78      $ 98      $267      $267
 VIP Money Market Portfolio ....................     1.65%       0.30%         1.95%        $74      $ 94      $228      $228
FIDELITY VARIABLE INSURANCE PRODUCTS
 FUND II:
 VIP II Asset Manager: Growth Portfolio ........     1.65%       0.72%         2.37%        $78      $ 98      $272      $272
 VIP II Contrafund Portfolio ...................     1.65%       0.66%         2.31%        $78      $ 98      $269      $269
 VIP II Index 500 Portfolio ....................     1.65%       0.28%         1.93%        $74      $ 94      $233      $233
 VIP II Investment Grade Bond Portfolio ........     1.65%       0.57%         2.22%        $77      $ 97      $256      $256
FIDELITY VARIABLE INSURANCE PRODUCTS
 FUND III:
 VIP III Growth Opportunities Portfolio ........     1.65%       0.70%         2.35%        $78      $ 98      $270      $270
JANUS ASPEN SERIES:
 Aggressive Growth Portfolio ...................     1.65%       0.75%         2.40%        $78      $ 98      $274      $274
 Growth Portfolio ..............................     1.65%       0.68%         2.33%        $78      $ 98      $267      $267
 International Growth Portfolio ................     1.65%       0.86%         2.51%        $79      $ 99      $285      $285
 Worldwide Growth Portfolio ....................     1.65%       0.72%         2.37%        $78      $ 98      $271      $271
NEUBERGER BERMAN ADVISERS
 MANAGEMENT TRUST:
 Limited Maturity Bond Portfolio ...............     1.65%       0.76%         2.41%        $78      $ 98      $275      $275
 Partners Portfolio ............................     1.65%       0.84%         2.49%        $79      $ 99      $283      $283
 Socially Responsive Portfolio .................     1.65%       1.50%         3.15%        $86      $105      $346      $346
NORTHSTAR GALAXY TRUST:
 Emerging Growth Portfolio .....................     1.65%       0.90%         2.55%        $80      $100      $289      $289
 Growth + Value Portfolio ......................     1.65%       0.80%         2.45%        $79      $ 99      $279      $279
 High Yield Bond Portfolio .....................     1.65%       0.80%         2.45%        $79      $ 99      $279      $279
 International Value Portfolio .................     1.65%       1.00%         2.65%        $81      $101      $299      $299
 Research Enhanced Index Portfolio .............     1.65%       0.90%         2.55%        $80      $100      $289      $289
OCC ACCUMULATION TRUST:
 Equity Portfolio ..............................     1.65%       0.94%         2.59%        $80      $100      $293      $293
 Global Equity Portfolio .......................     1.65%       1.13%         2.78%        $82      $102      $311      $311
 Managed Portfolio .............................     1.65%       0.82%         2.47%        $79      $ 99      $281      $281
 Small Cap Portfolio ...........................     1.65%       0.88%         2.53%        $80      $ 99      $287      $287
</TABLE>
    


                                       iv
<PAGE>


   
     Certain of the portfolios are subject to fee waiver or reimbursement
arrangements. The charges listed above reflect any expense reimbursement or fee
waiver. For more detailed information, see Summary of Contract Expenses in the
Prospectus for the Contract.
    

6. TAXES: Your earnings are not taxed until you take them out. If you withdraw
money, earnings may come out first and will be taxed as income. If you are
younger than 59 1/2 when you take money out, you may be charged a 10% federal
tax penalty on the amount treated as taxable income. Annuity payments during the
income phase may be considered partly a return of your original investment, in
which case that part of each payment is not taxable as income.

   
7. ACCESS TO YOUR MONEY: You can take money out at any time during the
accumulation phase. During any 12 month period, you can take up to 10% of the
Contract Value less any outstanding Loan Balance each year without charge from
us. Withdrawals in excess of that will be charged the applicable surrender
charge. After we have a payment for 6 years (Transfer Series) or 10 years (Flex
Series), there is no charge for withdrawals for those payments. You may also
have to pay income tax and a tax penalty on any money you take out.

8. PERFORMANCE: The value of the Contract will vary up or down depending upon
the investment performance of the investment fund you choose. The following
chart shows total returns through December 31, 1998, for each investment fund
for the time periods shown. This chart reports performance returns only for
periods where our Contracts offered the investment fund for a complete year.
These numbers reflect the insurance charges, the contract maintenance charge,
the investment expenses and all other expenses of the investment fund. These
numbers do not reflect any withdrawal charges and if applied these charges would
reduce such performance. Past performance is not a guarantee of future results.
Investment in the money market fund option is neither insured nor guaranteed by
the U.S. government and there can be no assurance that it will be able to
maintain a stable net asset value of $1 per share.
    


                                        v
<PAGE>


     Performances of certain of the portfolios reflect a voluntary expense
limitation, as described in the prospectus. In the absence of this voluntary
limitation the total return would have been lower.

   
<TABLE>
<CAPTION>
                                                                     CALENDAR YEAR
                                                          1998       1997     1996      1995
                                                         ------     ------   ------    ------
<S>                                                      <C>        <C>      <C>        <C>
THE ALGER AMERICAN FUND
 Alger American Growth Portfolio ....................    45.76%     23.75%   11.51%     n/a
 Alger American Leveraged AllCap Portfolio ..........    55.39%     17.76%   10.22%     n/a
 Alger American MidCap Growth Portfolio .............    28.24%     13.15%   10.08%     n/a
 Alger American Small Capitalization Portfolio ......    13.67%      9.59%    2.47%     n/a
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
 VIP Equity-Income Portfolio ........................     9.82%     26.08%   12.43%     n/a
 VIP Growth Portfolio ...............................    37.30%     21.51%   12.85%     n/a
 VIP Money Market Portfolio .........................     3.76%      3.77%    3.69%     n/a
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
 VIP II Asset Manager: Growth Portfolio .............    15.68%     23.08%   18.00%     n/a
 VIP II Contrafund Portfolio ........................    27.92%     22.16%   19.36%     n/a
 VIP II Index 500 Portfolio .........................    26.29%     30.60%   20.85%     n/a
 VIP II Investment Grade Bond Portfolio .............      n/a        n/a      n/a      n/a
FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
 VIP III Growth Opportunities Portfolio .............      n/a        n/a      n/a      n/a
JANUS ASPEN SERIES
 Aggressive Growth Portfolio ........................    32.14%       n/a      n/a      n/a
 Growth Portfolio ...................................    33.52%       n/a      n/a      n/a
 International Growth Portfolio .....................    15.35%       n/a      n/a      n/a
 Worldwide Growth Portfolio .........................    26.88%       n/a      n/a      n/a
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
 Limited Maturity Bond Portfolio ....................     2.69%       n/a      n/a      n/a
 Partners Portfolio .................................     2.51%       n/a      n/a      n/a
 Socially Responsive Portfolio ......................      n/a        n/a      n/a      n/a
NORTHSTAR GALAXY TRUST
 Emerging Growth Portfolio ..........................    15.42%     13.76%   11.95%     n/a
 Growth + Value Portfolio ...........................    17.42%     12.81%   21.12%     n/a
 High Yield Bond Portfolio ..........................    (1.06)%      n/a      n/a      n/a
 International Value Portfolio ......................    15.05%       n/a      n/a      n/a
 Research Enhanced Index Portfolio ..................    (0.31)%     5.27%   11.44%     n/a
OCC ACCUMULATION TRUST
 Equity Portfolio ...................................    10.05%       n/a      n/a      n/a
 Global Equity Portfolio ............................    11.46%       n/a      n/a      n/a
 Managed Portfolio ..................................     5.38%       n/a      n/a      n/a
 Small Cap Portfolio ................................    (10.54)%     n/a      n/a      n/a
</TABLE>

9. DEATH BENEFIT: If you die prior to the income phase, the person you have
chosen as your beneficiary will receive a death benefit. This death benefit will
be the greater of three amounts: 1) the money you've put in reduced by any money
you've taken out, any Outstanding Loan Balance and previously deducted Annual
Contract Charges, or 2) the current value of your Contract less the Outstanding
Loan Balance, or 3) the value of your Contract at the most recent Specified
Contract Anniversary (as defined in the Contract) plus any money you've added
since that anniversary reduced for any money you've taken out since that
anniversary or any Outstanding Loan Balance and previously deducted Annual
Contract Charges. If you die after age 80, your beneficiary will receive the
Contract Value less the Outstanding Loan Balance.
    


                                       vi
<PAGE>


10. OTHER INFORMATION

   
FREE LOOK. If you cancel the Contract within 10 days after receiving it (or
whatever period is required in your state), we will return the Contract Value
without assessing a withdrawal charge. The Contract Value may be more or less
than your original payment.
    

NO PROBATE. In most cases, when you die, the person you choose as your
beneficiary will receive the death benefit without going through probate.

WHO SHOULD PURCHASE THE CONTRACT? This Contract is designed for people seeking
long-term tax-deferred accumulation of assets, generally for retirement or other
long-term purposes. The tax-deferred feature is most attractive to people in
high federal and state tax brackets. You should not buy this Contract if you are
looking for a short-term investment or if you cannot take the risk of getting
back less money than you put in.

ADDITIONAL FEATURES. This Contract has additional Features you might be
interested in. These include:

   
     o    If the Contract you purchase is issued for use with a Qualified Plan
          pursuant to Section 403(b) of the Internal Revenue Code, loans from
          the Contract may be available. These loans are subject to certain
          restrictions.

     o    You can arrange to have money automatically sent to you each month
          while your Contract is still in the accumulation phase. Of course,
          you'll have to pay taxes on money you receive. We call this feature
          Systematic Withdrawal.
    

     o    You can arrange to have a regular amount of money automatically
          transferred to investment portfolios each month to provide for regular
          level investments over time. We call this feature Dollar Cost
          Averaging.

   
     o    The Company will automatically readjust the money in your Contract
          between investment portfolios periodically to keep the blend you
          select. We call this feature Automatic Reallocation.
    

These features are not available in all states and may not be suitable for your
particular situation.

11. INQUIRIES If you need more information, please contact us at:

   
Northern Life Insurance Company
1501 Fourth Avenue
Seattle, Washington 98111
1-800-870-0453
    

or the distributor of the Contracts, our affiliated Company,

Washington Square Securities, Inc.
20 Washington Avenue South
Minneapolis, Minnesota 55401
1-800-621-3750

or your registered representative.


                                       vii
<PAGE>


                                  NORTHERN LIFE
                                ADVANTAGE ANNUITY
              INDIVIDUAL DEFERRED VARIABLE/FIXED ANNUITY CONTRACTS
                                    ISSUED BY
                              SEPARATE ACCOUNT ONE
                         NORTHERN LIFE INSURANCE COMPANY
                  1501 FOURTH AVENUE, SEATTLE, WASHINGTON 98111
                            TELEPHONE: (206) 292-1111

   
     This Prospectus offers two series of flexible premium Individual Deferred
Variable/Fixed Annuity Contracts ("Contracts"). The two Series of Contracts
offered by this Prospectus (the "Flex Series" and the "Transfer Series") differ
in the amount of Purchase Payments required, when Purchase Payments can be made
and certain charges imposed under the Contracts. The Transfer Series is not
available in Massachusetts. The Contracts are offered by Northern Life Insurance
Company (the "Company") for use in connection with retirement plans qualifying
for special tax treatment under the Internal Revenue Code. (See "Federal Tax
Status.") In addition, one of the Contracts described in this Prospectus is
offered on a non-qualified basis.
    

     The Contracts provide for accumulation of Contract Value and payment of
annuity benefits on a variable or fixed basis, or a combination variable and
fixed basis. Annuity Payouts under the Contracts are deferred until a selected
later date.

     Subject to certain restrictions, you can allocate premiums to:

          *    three separate Fixed Accounts (Fixed Account A, Fixed Account B,
               and Fixed Account C), which are accounts that provide a minimum
               specified rate of interest; and

          *    Sub-Accounts of Separate Account One (the "Variable Account"), a
               variable account allowing you to invest in certain portfolios of
               the following Funds (the "Investment Funds"):

   
<TABLE>
<S>                                                         <C>
The Alger American Fund                                     Janus Aspen Series
Fidelity Variable Insurance Products Fund (VIP)             Neuberger Berman Advisers Management Trust
Fidelity Variable Insurance Products Fund II (VIP II)       Northstar Galaxy Trust
Fidelity Variable Insurance Products Fund III (VIP III)     OCC Accumulation Trust
</TABLE>

     The Variable Account, your account value and the amount of any variable
annuity payments that you receive will vary, primarily based on the investment
performance of the Investment Funds you select. (For more information about
investing in the Investment Funds, see "Investments of the Variable Account".)
The Fixed Accounts are part of the general account of the Company. Information
about the Fixed Accounts is contained in Appendix A.

     Additional information about the Contracts, the Company, and the Variable
Account is contained in a Statement of Additional Information dated April 30,
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, 1501 Fourth Avenue, Seattle, Washington, 98111, by calling
(800) 870-0453, or by accessing the SEC's internet web site
(http://www.sec.gov). The Statement of Additional Information is incorporated by
reference in this Prospectus. The Table of Contents for the Statement of
Additional Information may be found on page 35 of this Prospectus.
    

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

   
     These insurance and investment products:
    

     o    ARE NOT BANK DEPOSITS OR GUARANTEED BY A BANK

     o    ARE NOT INSURED OR GUARANTEED BY THE FDIC, THE FEDERAL RESERVE BOARD
          OR ANY OTHER GOVERNMENT AGENCY

     o    ARE AFFECTED BY MARKET FLUCTUATIONS AND SO INVOLVE INVESTMENT RISK,
          INCLUDING POSSIBLE LOSS OF PRINCIPAL

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

   
THIS PROSPECTUS IS ACCOMPANIED BY THE CURRENT PROSPECTUSES FOR THE INVESTMENT
FUNDS OFFERED BY THE ALGER AMERICAN FUND, FIDELITY VARIABLE INSURANCE PRODUCTS
FUND, FIDELITY VARIABLE INSURANCE PRODUCTS FUND II, FIDELITY VARIABLE INSURANCE
PRODUCTS FUND III, JANUS ASPEN SERIES, NEUBERGER BERMAN ADVISERS MANAGEMENT
TRUST, NORTHSTAR GALAXY TRUST, AND OCC ACCUMULATION TRUST.

THE DATE OF THIS PROSPECTUS IS APRIL 30, 1999.
    

<PAGE>


                                TABLE OF CONTENTS

   
Definitions................................................................ 4
Summary of Contract Expenses............................................... 6
The Company............................................................... 10
The Variable Account...................................................... 11
 Investments of the Variable Account...................................... 11
 Reinvestment............................................................. 14
 Addition, Deletion or Substitution of Fund Shares........................ 14
Charges Made by the Company............................................... 15
 Withdrawal Charge (Contingent Deferred Sales Charge)..................... 15
  Waiver of Withdrawal Charge for Certain Contracts....................... 16
  Partial Waiver of Withdrawal Charge..................................... 16
  Reduction of Withdrawal Charge.......................................... 17
 Annual Contract Charge................................................... 17
 Mortality Risk Charge.................................................... 17
 Expense Risk Charge...................................................... 18
 Administrative Charge.................................................... 18
 Sufficiency of Charges................................................... 18
 Premium and Other Taxes.................................................. 18
 Reduction of Charges..................................................... 18
 Expenses of the Funds.................................................... 19
Administration............................................................ 19
The Contracts............................................................. 19
 Contract Application and Purchase Payments............................... 19
 Revocation............................................................... 19
 Allocation of Purchase Payments.......................................... 20
 Accumulation Unit Value.................................................. 20
 Net Investment Factor.................................................... 20
 Death Benefit Before the Start Date...................................... 20
 Payment of Death Benefit Before the Start Date........................... 21
 Death Benefit After Start Date........................................... 21
 Withdrawal (Redemption).................................................. 21
 Systematic Withdrawals................................................... 22
 Loans Available from Certain Qualified Contracts......................... 22
 Reallocations............................................................ 23
  Written Reallocations................................................... 23
  Telephone Reallocations................................................. 24
  Automatic Reallocations................................................. 24
  Dollar Cost Averaging Reallocations..................................... 25
  Reallocations from the Fixed Accounts................................... 25
 Assignments.............................................................. 26
 Contract Owner and Beneficiaries......................................... 26
 Contract Inquiries....................................................... 26
Annuity Provisions........................................................ 26
 Start Date............................................................... 26
 Annuity Payout Selection................................................. 27
 Forms of Annuity Payouts................................................. 27
 Frequency and Amount of Annuity Payouts.................................. 27
 Annuity Payouts.......................................................... 27
 Sub-Account Annuity Unit Value........................................... 28
 Assumed Investment Rate.................................................. 28
 Partial Annuitization.................................................... 28
Federal Tax Status........................................................ 28
 Introduction............................................................. 28
 Tax Status of the Contract............................................... 29
    

                                        2
<PAGE>


   
 Taxation of Annuities.................................................... 30
 Transfers, Assignments or Exchanges of a Contract........................ 31
 Withholding.............................................................. 31
 Multiple Contracts....................................................... 31
 Taxation of Qualified Plans.............................................. 31
 Corporate Pension and Profit-Sharing Plans and H.R. 10 Plans............. 32
 Individual Retirement Annuities.......................................... 32
 Tax Sheltered Annuities.................................................. 32
 Section 457 Plans........................................................ 32
 Possible Charge for the Company's Taxes.................................. 33
 Other Tax Consequences................................................... 33
 Possible Changes in Taxation............................................. 33
Voting of Fund Shares..................................................... 33
Distribution of the Contracts............................................. 34
Reports to Contract Owners................................................ 34
Legal Proceedings......................................................... 34
Preparing for the Year 2000............................................... 34
Financial Statements and Experts.......................................... 34
Further Information....................................................... 34
Separate Account One Statement of Additional Information Table
 of Contents.............................................................. 36
Appendices............................................................... A-1
    


                                        3
<PAGE>


DEFINITIONS

   
ACCUMULATION UNIT. A unit of measure used to determine the Variable Account
   Contract Value.
    

ANNUITANT. The person whose life determines the annuity payouts payable at the
   Start Date under a Contract.

ANNUITY PAYOUT DATE. Unless otherwise agreed to by the Company, the first
   business day of any calendar month in which a Fixed or Variable Annuity
   Payout is made under a Contract.

ANNUITY UNIT. A unit of measure used to determine the amount of a Variable
   Annuity Payout after the first Variable Annuity Payout.

BENEFICIARY. The person(s) named by the Contract Owner to receive the Death
   Benefit upon the death of the Contract Owner or Annuitant, if applicable,
   before the Start Date and to receive the balance of annuity payouts, if any,
   under the annuity payout(s) in effect at the Annuitant's death.

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

COMPANY. Northern Life Insurance Company, a stock life insurance company
   incorporated under the laws of the State of Washington.

CONTINGENT BENEFICIARY. The person(s) named to become the Beneficiary if the
   Beneficiary dies, if applicable.

CONTRACT ANNIVERSARY. The same day and month as the Issue Date each year.

   
CONTRACT EARNINGS. The Contract Value on any Valuation Date, plus the aggregate
   Purchase Payments withdrawn up to that date, minus the aggregate Purchase
   Payments made up to that date.
    

CONTRACT OWNER. The person who controls all the rights and privileges under a
   Contract.

   
CONTRACT VALUE. 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.

CONTRACT YEAR. Each twelve-month period starting with the Issue Date and each
   Contract Anniversary thereafter.

DEATH BENEFIT. The amount payable, if any, upon the death before the Start Date
   of the Contract Owner of a qualified Contract or the Annuitant or Contract
   Owner in the case of a non-qualified Contract.

DEATH BENEFIT VALUATION DATE. The Valuation Date next following the date the
   Company receives proof of death and an appropriate written request for
   payment of the Death Benefit from the Beneficiary.
    

FIXED ACCOUNT A. Part of the general account of the Company, which consists of
   all assets of the Company, other than those assets allocated to separate
   accounts of the Company.

FIXED ACCOUNT A CONTRACT VALUE. An amount equal to the sum of Purchase Payments
   allocated to Fixed Account A, increased by reallocations made to Fixed
   Account A (including amounts reallocated to the Loan Account) and interest
   credited to Fixed Account A, less reallocations out of Fixed Account A,
   withdrawals from Fixed Account A (including amounts applied to purchase
   annuity payouts, withdrawal charges and applicable premium taxes) and
   deductions for the Annual Contract Charge.

FIXED ACCOUNT B. Part of the general account of the Company, which consists of
   all assets of the Company, other than those assets allocated to separate
   accounts of the Company.

   
FIXED ACCOUNT B CONTRACT VALUE. An amount equal to the sum of Purchase Payments
   allocated to Fixed Account B, increased by reallocations made to Fixed
   Account B and interest credited to Fixed Account B, less reallocations out of
   Fixed Account B, withdrawals from Fixed Account B (including amounts applied
   to purchase annuity payouts, withdrawal charges and applicable premium taxes)
   and deductions for the Annual Contract Charge.

FIXED ACCOUNT C. Part of the general account of the Company, which consists of
   all assets of the Company, other than those assets allocated to separate
   accounts of the Company.
    


                                        4
<PAGE>


   
FIXED ACCOUNT C CONTRACT VALUE. An amount equal to the sum of Purchase Payments
   allocated to Fixed Account C, increased by interest credited to Fixed Account
   C, less reallocations from Fixed Account C (including withdrawal charges and
   applicable premium taxes), and deductions for the Annual Contract Charge.
    

FIXED ANNUITY PAYOUT. A series of periodic payments to the Payee which do not
   vary in amount, are guaranteed as to principal and interest, and are paid
   from the general account of the Company.

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

   
ISSUE DATE. The date on which the Contract is issued as shown on the Contract
   data page.

LOAN ACCOUNT. The portion, if any, of Contract Value segregated within Fixed
   Account A which is designated as security for a loan under the Contract.
    

OUTSTANDING LOAN BALANCE. The aggregate value, if any, of all existing loans,
   plus any accumulated loan interest, less any loan repayments.

PAYEE. The person to whom the Company will make Annuity Payouts.

PURCHASE PAYMENT. A payment made to the Company under a Contract which, if
   permitted under a Contract includes periodic, single lump sum, rollover and
   transfer payments.

QUALIFIED PLAN. A retirement plan under Sections 401(a), 403(b), 408, 408A or
   457 of the Code.

SEC. The Securities and Exchange Commission.

SPECIFIED CONTRACT ANNIVERSARY. Each sixth Contract Anniversary.

START DATE. The date on which all of the Contract Value is used to purchase a
   Fixed and/or Variable Annuity Payout.

SUB-ACCOUNT. A subdivision of the Variable Account available under a Contract
   which invests in shares of a specific Fund.

SUB-ACCOUNT CONTRACT VALUE. For any Sub-Account, an amount equal to the number
   of accumulation units of that Sub-Account under a Contract when the
   Sub-Account Contract Value is computed, multiplied by the accumulation unit
   value for that Sub-Account.

WITHDRAWAL VALUE. The Contract Value less any applicable Withdrawal Charge, any
   Outstanding Loan Balance and in the case of a full withdrawal, less the
   Annual Contract Charge.

   
VALUATION DATE. Each day on which the New York Stock Exchange is open for
   business except for a day that a Sub-Account's corresponding Fund does not
   value its shares. The New York Stock Exchange is currently closed on
   weekends and on the following holidays: Rev. Dr. Martin Luther King, Jr.
   Day; New Year's Day; President's Day; Good Friday; Memorial Day; July
   Fourth; Labor Day; Thanksgiving Day; and Christmas Day.
    

VALUATION PERIOD. The period of time between a Valuation Date and the next
   Valuation Date.

VARIABLE ACCOUNT. Separate Account One, which is a separate investment account
   of the Company.

VARIABLE ACCOUNT CONTRACT VALUE. The sum of all Sub-Account Contract Values
   under a Contract.

VARIABLE ANNUITY PAYOUT. A series of periodic payments to the Payee which will
   vary in amount based on the investment performance of the Sub-Accounts
   selected under a Contract.


                                        5
<PAGE>


SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES
Sales Charge Imposed on Purchases ......................................   None
Maximum Withdrawal Charge Transfer Series (a) ..........................     6%
Maximum Withdrawal Charge Flex Series (a) ..............................     8%
Reallocation Charge (b) ................................................   None
ANNUAL CONTRACT CHARGE (c) .............................................   $ 30

   
VARIABLE ACCOUNT ANNUAL EXPENSES
  (as a percentage of average account value)
Mortality and Expense Risk Charges .....................................   1.25%
Other Account Fees and Expenses (See "Administrative Charge.") .........    .15%
Total Variable Account Annual Expenses .................................   1.40%

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

ANNUAL INVESTMENT FUND EXPENSES AFTER REIMBURSEMENTS (d)*
  (as a percentage of Fund average net assets)

<TABLE>
<CAPTION>
                                                                                                TOTAL
                                                                                              INVESTMENT
                                                            MANAGEMENT                           FUND
                                                            (ADVISORY)                          ANNUAL
                                                              FEES(d)      OTHER EXPENSES      EXPENSE
                                                           ------------   ----------------   -----------
<S>                                                        <C>            <C>                <C>
Alger American Growth Portfolio (d) ....................        0.75%            0.04%           0.79%
Alger American Leveraged AllCap Portfolio (d) ..........        0.85%            0.11%           0.96%
Alger American MidCap Growth Portfolio (d) .............        0.80%            0.04%           0.84%
Alger American Small Capitalization Portfolio (d) ......        0.85%            0.04%           0.89%
Fidelity VIP Equity-Income Portfolio (d)(e) ............        0.49%            0.09%           0.58%
Fidelity VIP Growth Portfolio (d)(e) ...................        0.59%            0.09%           0.68%
Fidelity VIP Money Market Portfolio (d) ................        0.20%            0.10%           0.30%
Fidelity VIP II Asset Manager: Growth
 Portfolio (d)(e) ......................................        0.59%            0.14%           0.73%
Fidelity VIP II Contrafund Portfolio (d)(e) ............        0.59%            0.11%           0.70%
Fidelity VIP II Index 500 Portfolio (d)(e) .............        0.24%            0.11%           0.35%
Fidelity VIP II Investment Grade Bond
 Portfolio (d) .........................................        0.43%            0.14%           0.57%
Fidelity VIP III Growth Opportunities
 Portfolio (d)(e) ......................................        0.59%            0.12%           0.71%
Janus Aggressive Growth Portfolio (d)(f) ...............        0.72%            0.03%           0.75%
Janus Growth Portfolio (d)(f) ..........................        0.65%            0.03%           0.68%
Janus International Growth Portfolio (d)(f) ............        0.66%            0.20%           0.86%
Janus Worldwide Growth Portfolio (d)(f) ................        0.65%            0.07%           0.72%
Neuberger Berman Advisers Management Trust
 Limited Maturity Bond Portfolio (d)(g) ................        0.65%            0.11%           0.76%
Neuberger Berman Advisers Management Trust
 Partners Portfolio (d)(g) .............................        0.78%            0.06%           0.84%
Neuberger Berman Advisers Management Trust
 Socially Responsive Portfolio (d)(g)(h) ...............        0.85%            0.65%           1.50%
Northstar Galaxy Trust Emerging Growth
 Portfolio (i) .........................................        0.75%            0.15%           0.90%
Northstar Galaxy Trust Growth + Value Portfolio (i).....        0.75%            0.05%           0.80%
Northstar Galaxy Trust High Yield Bond
 Portfolio (i) .........................................        0.75%            0.05%           0.80%
Northstar Galaxy Trust International Value
 Portfolio (i) .........................................        1.00%            0.00%           1.00%
Northstar Galaxy Trust Research Enhanced Index
 Portfolio (i) .........................................        0.75%            0.15%           0.90%
OCC Equity Portfolio (d)(j) ............................        0.80%            0.14%           0.94%
OCC Global Equity Portfolio (d)(j) .....................        0.80%            0.33%           1.13%
OCC Managed Portfolio (d)(j) ...........................        0.78%            0.04%           0.82%
OCC Small Cap Portfolio (d)(j) .........................        0.80%            0.08%           0.88%
</TABLE>
    

- ------------------
   
* The fees and expense information regarding the Funds was provided by the
  Funds. Except for the Northstar Galaxy Trust, neither the Funds nor their
  advisers are affiliated with the Company.
    


                                        6
<PAGE>


EXAMPLES

     If a full withdrawal of the Contract Value is made at the end of the
applicable time period, the following expenses on a $1,000 investment, assuming
a 5% annual return on assets, would be paid:

   
<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>
Alger American Growth Portfolio ..........     $79       $ 99       $121       $144       $148       $181       $278      $278
Alger American Leveraged
 AllCap Portfolio ........................      80        100        126        149        157        189        295       295
Alger American MidCap
 Growth Portfolio ........................      79         99        123        145        151        184        283       283
Alger American Small
 Capitalization Portfolio ................      80        100        124        147        153        186        288       288
Fidelity VIP Equity-Income Portfolio .....      77         97        115        138        138        171        257       257
Fidelity VIP Growth Portfolio ............      78         98        118        141        143        176        267       267
Fidelity VIP Money Market Portfolio ......      74         94        106        130        123        158        228       228
Fidelity VIP II Asset Manager:
 Growth Portfolio ........................      78         98        119        142        145        178        272       272
Fidelity VIP II Contrafund Portfolio .....      78         98        118        142        144        177        269       269
Fidelity VIP II Index 500 Portfolio ......      74         94        108        132        126        160        233       233
Fidelity VIP II Investment Grade
 Bond Portfolio ..........................      77         97        114        138        137        171        256       256
Fidelity VIP III Growth Opportunities
 Portfolio ...............................      78         98        119        142        144        177        270       270
Janus Aggressive Growth Portfolio ........      78         98        120        143        146        179        274       274
Janus Growth Portfolio ...................      78         98        118        141        143        176        267       267
Janus International Growth Portfolio .....      79         99        123        146        152        185        285       285
Janus Worldwide Growth Portfolio .........      78         98        119        142        145        178        271       271
Neuberger Berman Advisers
 Management Trust Limited Maturity
 Bond Portfolio ..........................      78         98        120        143        147        180        275       275
Neuberger Berman Advisers
 Management Trust Partners Portfolio            79         99        123        145        151        184        283       283
Neuberger Berman Advisers
 Management Trust Socially
 Responsive Portfolio ....................      86        105        142        164        183        214        346       346
Northstar Galaxy Trust Emerging
 Growth Portfolio ........................      80        100        124        147        154        186        289       289
Northstar Galaxy Trust Growth +
 Value Portfolio .........................      79         99        121        144        149        182        279       279
Northstar Galaxy Trust High Yield
 Bond Portfolio ..........................      79         99        121        144        149        182        279       279
Northstar Galaxy Trust International
 Value Portfolio .........................      81        101        127        150        159        191        299       299
Northstar Galaxy Trust Research
 Enhanced Index Portfolio ................      80        100        124        147        154        186        289       289
OCC Equity Portfolio .....................      80        100        126        148        156        188        293       293
OCC Global Equity Portfolio ..............      82        102        131        154        165        197        311       311
OCC Managed Portfolio ....................      79         99        122        145        150        183        281       281
OCC Small Cap Portfolio ..................      80         99        124        147        153        185        287       287
</TABLE>
    


                                        7
<PAGE>


     If the Contract is annuitized at the end of the applicable time period or
if it is not surrendered, the following cumulative expenses on an initial $1,000
investment assuming a 5% annual return would be paid:

   
<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>
Alger American Growth Portfolio ..........     $25        $25        $76        $76       $130       $130       $278      $278
Alger American Leveraged
 AllCap Portfolio ........................      26         26         81         81        139        139        295       295
Alger American MidCap
 Growth Portfolio ........................      25         25         78         78        133        133        283       283
Alger American Small
 Capitalization Portfolio ................      26         26         79         79        135        135        288       288
Fidelity VIP Equity-Income Portfolio .....      23         23         70         70        120        120        257       257
Fidelity VIP Growth Portfolio ............      24         24         73         73        125        125        267       267
Fidelity VIP Money Market Portfolio ......      20         20         61         61        105        105        228       228
Fidelity VIP II Asset Manager:
 Growth Portfolio ........................      24         24         74         74        127        127        272       272
Fidelity VIP II Contrafund Portfolio .....      24         24         73         73        126        126        269       269
Fidelity VIP II Index 500 Portfolio ......      20         20         63         63        108        108        233       233
Fidelity VIP II Investment Grade
 Bond Portfolio ..........................      23         23         69         69        119        119        256       256
Fidelity VIP III Growth Opportunities
 Portfolio ...............................      24         24         74         74        126        126        270       270
Janus Aggressive Growth Portfolio ........      24         24         75         75        128        128        274       274
Janus Growth Portfolio ...................      24         24         73         73        125        125        267       267
Janus International Growth Portfolio .....      25         25         78         78        134        134        285       285
Janus Worldwide Growth Portfolio .........      24         24         74         74        127        127        271       271
Neuberger Berman Advisers
 Management Trust Limited Maturity
 Bond Portfolio ..........................      24         24         75         75        129        129        275       275
Neuberger Berman Advisers
 Management Trust Partners Portfolio            25         25         78         78        133        133        283       283
Neuberger Berman Advisers
 Management Trust Socially
 Responsive Portfolio ....................      32         32         97         97        165        165        346       346
Northstar Galaxy Trust Emerging
 Growth Portfolio ........................      26         26         79         79        136        136        289       289
Northstar Galaxy Trust Growth +
 Value Portfolio .........................      25         25         76         76        131        131        279       279
Northstar Galaxy Trust High Yield
 Bond Portfolio ..........................      25         25         76         76        131        131        279       279
Northstar Galaxy Trust International
 Value Portfolio .........................      27         27         82         82        141        141        299       299
Northstar Galaxy Trust Research
 Enhanced Index Portfolio ................      26         26         79         79        136        136        289       289
OCC Equity Portfolio .....................      26         26         81         81        138        138        293       293
OCC Global Equity Portfolio ..............      28         28         86         86        147        147        311       311
OCC Managed Portfolio ....................      25         25         77         77        132        132        281       281
OCC Small Cap Portfolio ..................      26         26         79         79        135        135        287       287
</TABLE>
    

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

(a)  The Withdrawal Charge for the Transfer Series Contracts applies to each
     Purchase Payment. The Withdrawal Charge is 6% in the Contract Year a
     Purchase Payment is received by the Company and the Contract Year
     immediately following. It decreases to 0% beginning the sixth year after a
     Purchase Payment was received by the Company. For the Flex Series
     Contracts, the Withdrawal Charge is based on Contract Years. It decreases
     from 8% in the first three Contract Years to 0%


                                        8
<PAGE>


   
     after the tenth Contract Year. Under certain situations amounts may be
     withdrawn free of any Withdrawal Charge or the Withdrawal Charge may be
     reduced or waived. For more information on the Withdrawal Charge, see
     "Withdrawal Charge (Contingent Deferred Sales Charge)." The Company
     reserves the right to charge a partial withdrawal processing fee not to
     exceed the lesser of 2% of the partial withdrawal amount or $25. For more
     information on the processing fee, see "Withdrawal Charge (Contingent
     Deferred Sales Charge)."
    

(b)  The Company currently does not assess a charge on reallocations between
     Sub-Accounts or to or from the Fixed Accounts, although the Company
     reserves the right to assess a charge not to exceed $25 per each
     reallocation.

(c)  The Company currently deducts an Annual Contract Charge of $30 from the
     Contract Value, but reserves the right to waive the charge where the
     Contract Value exceeds $25,000.

(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 Funds' 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.

   
(e)  A portion of the brokerage commissions that certain Portfolios pay was used
     to reduce Portfolio expenses. In addition, certain Portfolios have entered
     into arrangements with their custodian whereby credits realized as a result
     of uninvested cash balances were used to reduce custodian expenses.
     Including these reductions, the total operating expenses presented in the
     table would have been 0.57% for VIP Equity-Income Portfolio, 0.66% for VIP
     Growth Portfolio, 0.72% for VIP II Asset Manager: Growth Portfolio, 0.66%
     for VIP II Contrafund Portfolio, 0.28% for VIP II Index 500 Portfolio, and
     0.70% for VIP III Growth Opportunities Portfolio.

(f)  The fees and expenses in the table above are based on net expenses after
     expense offset arrangements for the fiscal year ended December 31, 1998.
     The information is net of fee reductions from Janus Capital. Fee reductions
     for the Aggressive Growth, Growth, International Growth, and Worldwide
     Growth Portfolios reduce the management fee to the level of the
     corresponding Janus retail fund. Other waivers, if applicable, are first
     applied against the Management Fee and then against Other Expenses. Without
     such reductions, the Management Fee, Other Expenses and Total Investment
     Fund Annual Expenses for the Shares would have been 0.72%, 0.03%, and 0.75%
     for Aggressive Growth Portfolio; 0.72%, 0.03%, and 0.75% for Growth
     Portfolio; 0.75%, 0.20%, and 0.95% for International Growth Portfolio; and
     0.67%, 0.07% and 0.74% for Worldwide Growth Portfolio. Janus Capital has
     agreed to continue these fee reductions until at least the next annual
     renewal of the advisory agreement.

(g)  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 the Portfolio series
     invests all of its net investable assets in AMT Limited Maturity Bond
     Investments, AMT Partners Investments and AMT Socially Responsive
     Investments, respectively, of Advisers Managers Trust ("Investment
     series"). 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.

(h)  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 transactions costs, that exceed in the aggregate,
     1.50% of the average daily net asset value of the Socially Responsive
     Portfolio. The
    


                                        9
<PAGE>


   
     Socially Responsive Portfolio had not commenced operations as of December
     31, 1998, and therefore these expense figures are estimated. Estimated
     expenses are expected to be 2.50% for the fiscal period ending December 31,
     1999, prior to the reimbursement. The expense reimbursement policy is
     subject to termination upon 60 days' written notice after April 30, 2000.
     There can be no assurance that this policy will be continued. See "Expense
     Limitation" in the Socially Responsive Portfolio prospectus for further
     information.

(i)  The fee and expense information for the Northstar Galaxy Trust Emerging
     Growth Portfolio and International Value Portfolio has been restated to
     reflect current fees and expenses effective November 9, 1998. The fee and
     expense information for the Northstar Galaxy Trust Research Enhanced Index
     Portfolio has been restated to reflect current fees and expenses effective
     April 30, 1999.

     The investment adviser to the Northstar Galaxy Trust has agreed to
     reimburse the Growth + Value Portfolio and High Yield Bond Portfolio for
     any expenses in excess of 0.80% of each Portfolio's average daily net
     assets. It also has agreed to reimburse the Emerging Growth Portfolio,
     International Value Portfolio and Research Enhanced Index Portfolio for
     expenses in excess of .90%, 1.00% and 0.90%, respectively. In the absence
     of these expense reimbursements, the Total Investment Fund Annual Expenses
     that would have been paid by each Portfolio during its fiscal year ended
     December 31, 1998 would have been: Emerging Growth Portfolio: 1.14%; Growth
     + Value Portfolio: 1.02%; High Yield Bond Portfolio: 1.23%; International
     Value Portfolio: 1.68%; Research Enhanced Index Portfolio: 1.29%. Expense
     reimbursements are voluntary. There is no assurance of ongoing
     reimbursement.

     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. The Northstar Galaxy
     Trust Research Enhanced Index Portfolio (formerly the Northstar Galaxy
     Trust Multi-Sector Bond Portfolio) operated under an investment objective
     of seeking current income while preserving capital through April 29, 1999,
     when the investment objective was modified to seeking long-term capital
     appreciation.

(j)  The Management Fees reflect effective management fees after taking into
     effect any waiver. Other Expenses are shown net of expense offsets afforded
     the Portfolios. Total Investment Fund Annual Expenses for the Equity, Small
     Cap and Managed Portfolios are limited by OpCap Advisors so that their
     respective annualized operating expenses (net of any expense offsets) do
     not exceed 1.00% of average daily net assets. Total Investment Fund Annual
     Expenses for the Global Equity Portfolio are limited to 1.25% of average
     daily net assets (net of expense offsets).

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

     The purpose of this table is to assist a Contract Owner in understanding
the various costs and expenses that a Contract Owner will bear either directly
or indirectly. The table reflects the anticipated expenses of the Variable
Account as well as the actual expenses of the Funds. The $30 Annual Contract
Charge is reflected as an annual percentage charge in this table based on the
anticipated average net assets in the Variable Account and Fixed Account, which
translates into a charge equal to an annual rate of 0.252% of the Variable
Account and Fixed Account values.
    

THE COMPANY

   
     The Company, organized in 1906, is a stock life insurance company
incorporated under the laws of the State of Washington. The Company is an
indirect, wholly-owned subsidiary of ReliaStar Financial Corp., a
publicly-traded holding company incorporated under the laws of the State of
Delaware, whose subsidiaries specialize in the life insurance and related
financial services businesses. The Company offers individual and group annuity
contracts. The Company is admitted to do business in the District of Columbia
and all states except New York. Its Home Office is at 1501 Fourth Avenue,
Seattle, Washington 98101.
    


                                       10
<PAGE>


   
     The Company is a charter member of the Insurance Marketplace Standard
Association ("IMSA"). Companies that belong to IMSA subscribe to a rigorous set
of standards that cover the various aspects of sales and service for
individually sold life insurance and annuities. IMSA members have adopted
policies and procedures that demonstrate a commitment to honesty, fairness and
integrity in all customer contacts involving sales and service of individual
life insurance and annuity products.
    


THE VARIABLE ACCOUNT

   
     The Variable Account is a separate account of the Company established under
the insurance laws of the State of Washington on March 22, 1994. The Company has
complete ownership and control of the assets in the Variable Account, but these
assets are held separately from the Company's other assets and are not part of
the Company's general account.

     The portion of the assets of the Variable Account equal to its reserves and
other Contract liabilities will not be chargeable with liabilities arising out
of any other business of the Company. The income, gains and losses, realized or
unrealized, from assets allocated to the Variable Account will be credited to or
charged against the Variable Account, without regard to the other income, gains,
or losses of the Company.

     The Variable Account is registered with the SEC as a unit investment trust
under the Investment Company Act of 1940, as amended ("1940 Act"). Such
registration does not involve supervision by the SEC of the management or
investment policies or practices of the Variable Account, the Company or the
Funds.
    

     Purchase Payments allocated to the Variable Account are allocated to one or
more Sub-Accounts selected by the Contract Owner. Each Sub-Account invests in
shares of a specific Fund at net asset value. The future Variable Account
Contract Value will depend, primarily, on the investment performance of the
Funds whose shares are held in the Sub-Accounts.


INVESTMENTS OF THE VARIABLE ACCOUNT

   
     When a Contract is applied for, the Contract Owner may elect to have
Purchase Payments allocated to one or more of the available Sub-Accounts.
Purchase Payments allocated to one or more Sub-Accounts will be invested in
shares of one or more of the Funds at net asset value. The Variable Account
Contract Value and the amount of Variable Annuity Payouts will vary, primarily
based on the investment performance of the Funds whose shares are held in the
Sub-Accounts selected. The Contract Owner may also, subject to the limits
discussed below, change a Purchase Payment allocation for future Purchase
Payments and may reallocate all or part of any Sub-Account Contract Value to
another Sub-Account that invests in shares of another Fund.

     There are currently twenty-eight 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. A
Contract Owner may transfer partial or complete Contract Values from the
Variable Account to Fixed Accounts A and B at any time.
    


                                       11
<PAGE>


   
     The Funds currently offered are described below.
    

                                INVESTMENT FUNDS

   
<TABLE>
<CAPTION>
                                                ADVISER/
     FUND GROUP              FUND              SUBADVISER      MONEY MARKET   FIXED INCOME   GROWTH & INCOME
=================== ====================== ================== ============== ============== =================
<S>                 <C>                    <C>                <C>            <C>            <C>
        The            Alger American           Fred Alger
       Alger          Growth Portfolio       Management, Inc.
     American
       Fund
                    -----------------------------------------------------------------------------------------
                       Alger American           Fred Alger
  New York, N.Y.      Leveraged AllCap       Management, Inc.
                         Portfolio
                    -----------------------------------------------------------------------------------------
                       Alger American           Fred Alger
                        MidCap Growth        Management, Inc.
                         Portfolio
                    -----------------------------------------------------------------------------------------
                       Alger American           Fred Alger
                    Small Capitalization     Management, Inc.
                        Portfolio

=============================================================================================================
      Fidelity               VIP               Fidelity                                             X
   Investments(R)       Equity-Income         Management
                          Portfolio           & Research
   Boston, Mass.                                Company


                    -----------------------------------------------------------------------------------------
                         VIP Growth            Fidelity
                          Portfolio           Management
                                              & Research
                                                Company
                    -----------------------------------------------------------------------------------------
                             VIP               Fidelity             X
                        Money Market          Management
                          Portfolio           & Research
                                                Company


                    -----------------------------------------------------------------------------------------
                        VIP II Asset           Fidelity
                       Manager: Growth        Management
                          Portfolio           & Research
                                                Company
                    -----------------------------------------------------------------------------------------
                           VIP II              Fidelity
                         Contrafund           Management
                          Portfolio           & Research
                                                Company

                    -----------------------------------------------------------------------------------------
                           VIP II              Fidelity                                             X
                          Index 500           Management
                          Portfolio           & Research
                                                Company
                    -----------------------------------------------------------------------------------------
                           VIP II              Fidelity                             X
                      Investment Grade        Management
                       Bond Portfolio         & Research
                                                Company
                    -----------------------------------------------------------------------------------------
      Fidelity             VIP III             Fidelity
   Investments(R)          Growth             Management
  is a registered       Opportunities         & Research
    trademark of          Portfolio             Company
     FMR Corp.
=============================================================================================================
</TABLE>

                       [WIDE TABLE CONTINUED FROM ABOVE]

<TABLE>
<CAPTION>
                                                                                                           PRIMARY
     FUND GROUP      INTERNATIONAL   BALANCED   GROWTH   AGGRESSIVE GROWTH       OBJECTIVES              INVESTMENTS
=================== =============== ========== ======== ================== ===================== ==========================
<S>                 <C>             <C>        <C>      <C>                <C>                   <C>
        The                                       X                        Long-term capital        Equity securities of
       Alger                                                                  appreciation            large companies
     American
       Fund
                    -------------------------------------------------------------------------------------------------------
                                                  X                        Long-term capital        Equity securities of
  New York, N.Y.                                                              appreciation         companies of any size
                    -------------------------------------------------------------------------------------------------------
                                                  X                        Long-term capital      Equity securities within
                                                                              appreciation            the range of S&P
                                                                                                      MidCap 400 Index
                    -------------------------------------------------------------------------------------------------------
                                                                 X         Long-term capital      Equity securities within
                                                                              appreciation       the range of Russell 2000
                                                                                                   Growth or S&P SmallCap
                                                                                                        600 Indexes
===========================================================================================================================
      Fidelity                                                                 Reasonable             Income-producing
   Investments(R)                                                               income;            equity securities and
                                                                             also considers           debt obligations
   Boston, Mass.                                                             potential for
                                                                                capital
                                                                              appreciation
                    -------------------------------------------------------------------------------------------------------
                                                  X                             Capital                Common stocks
                                                                              appreciation
                    -------------------------------------------------------------------------------------------------------
                                                                             High level of        U.S. dollar-denominated
                                                                             current income       money market securities
                                                                            consistent with
                                                                            preservation of
                                                                              capital and
                                                                               liquidity
                    -------------------------------------------------------------------------------------------------------
                                        X                                    Maximum total           Stocks, bonds, and
                                                                            return over the         short-term and money
                                                                               long term             market instruments
                    -------------------------------------------------------------------------------------------------------
                                                  X                             Capital                Securities of
                                                                              appreciation         companies whose value
                                                                                                    the adviser believes
                                                                                                  is not fully recognized
                                                                                                       by the public
                    -------------------------------------------------------------------------------------------------------
                                                                            Total return that         Common stocks of
                                                                           corresponds to that            S&P 500
                                                                            of S&P 500 Index
                    -------------------------------------------------------------------------------------------------------
                                                                               High current           Investment-grade
                                                                            income consistent        intermediate fixed
                                                                            with preservation            securities
                                                                               of capital
                    -------------------------------------------------------------------------------------------------------
      Fidelity                                    X                           Capital growth           Common stocks
   Investments(R)
  is a registered
    trademark of
     FMR Corp.
===========================================================================================================================
</TABLE>
    

                                       12
<PAGE>


   
<TABLE>
<CAPTION>
                                           ADVISER/
    FUND GROUP            FUND            SUBADVISER      MONEY MARKET   FIXED INCOME   GROWTH & INCOME
================== ================== ================== ============== ============== =================
<S>                <C>                <C>                <C>            <C>            <C>
       Janus         Aspen Series            Janus
                      Aggressive            Capital
   Denver, Colo.   Growth Portfolio       Corporation
                    ------------------------------------------------------------------------------------
                     Aspen Series            Janus
                   Growth Portfolio         Capital
                                          Corporation
                    ------------------------------------------------------------------------------------
                     Aspen Series            Janus
                     International          Capital
                   Growth Portfolio       Corporation
                    ------------------------------------------------------------------------------------
                     Aspen Series            Janus
                       Worldwide            Capital
                   Growth Portfolio       Corporation
========================================================================================================
     Neuberger         Advisers            Neuberger                           X
       Berman      Management Trust         Berman
                        Limited        Management Inc./
                     Maturity Bond         Neuberger
                       Portfolio            Berman,
                                              LLC

                    ------------------------------------------------------------------------------------
  New York, N.Y.       Advisers            Neuberger
                   Management Trust         Berman
                       Partners        Management Inc./
                       Portfolio           Neuberger
                                            Berman,
                                              LLC
                    ------------------------------------------------------------------------------------
                       Advisers            Neuberger
                   Management Trust         Berman
                       Socially        Management Inc./
                      Responsive           Neuberger
                       Portfolio            Berman,
                                              LLC

========================================================================================================
     Northstar         Emerging            Northstar
                   Growth Portfolio       Investment
 Stamford, Conn.                          Management
                                          Corporation
                    ------------------------------------------------------------------------------------
                    Growth + Value         Northstar
                       Portfolio          Investment
                                          Management
                                         Corporation/
                                        Navellier Fund
                                       Management, Inc.
                    ------------------------------------------------------------------------------------
                      High Yield           Northstar                           X
                       Portfolio          Investment
                                          Management
                                          Corporation
                    ------------------------------------------------------------------------------------
                     International         Northstar
                    Value Portfolio       Investment
                                          Management
                                         Corporation/
                                            Brandes
                                          Investment
                                        Partners, L.P.
                    ------------------------------------------------------------------------------------
                       Research            Northstar
                       Enhanced           Investment
                    Index Portfolio       Management
                                         Corporation/
                                          J.P. Morgan
                                          Investment
                                        Management Inc.
========================================================================================================
</TABLE>

                       [WIDE TABLE CONTINUED FROM ABOVE]

<TABLE>
<CAPTION>
                                                                                                        PRIMARY
    FUND GROUP      INTERNATIONAL   BALANCED   GROWTH   AGGRESSIVE GROWTH      OBJECTIVES             INVESTMENTS
================== =============== ========== ======== ================== ==================== =========================
<S>                <C>             <C>        <C>      <C>                <C>                  <C>
       Janus                                                   X            Long-term growth    Nondiversified portfolio
                                                                                   of               of common stocks
   Denver, Colo.                                                                 capital
                    ----------------------------------------------------------------------------------------------------
                                                 X                          Long-term capital      Diversified common
                                                                                 growth                  stocks

                    ----------------------------------------------------------------------------------------------------
                         X                                                  Long-term capital      Foreign issuers of
                                                                                 growth              common stocks

                    ----------------------------------------------------------------------------------------------------
                         X                                                  Long-term capital     Foreign and domestic
                                                                                 growth              common stocks

========================================================================================================================
     Neuberger                                                              Highest available    Short-to-intermediate
       Berman                                                                current income      term investment-grade
                                                                             consistent with        debt securities
                                                                            liquidity and low
                                                                           risk to principal;
                                                                            total return is a
                                                                             secondary goal
                    ----------------------------------------------------------------------------------------------------
  New York, N.Y.                                 X                          Growth of capital       Common stocks of
                                                                                                    medium-to-large
                                                                                                     capitalization
                                                                                                       companies


                    ----------------------------------------------------------------------------------------------------
                                                 X                              Long-term           Common stocks of
                                                                            growth of capital       medium-to-large
                                                                              by investing           capitalization
                                                                              primarily in             companies
                                                                             companies that
                                                                           meet financial and
                                                                             social criteria
=======================================================================================================================
     Northstar                                   X                          Long-term capital        Common stocks
                                                                              appreciation
 Stamford, Conn.

                    ----------------------------------------------------------------------------------------------------
                                                               X                 Capital           Equity Securities
                                                                              appreciation
                                                                            from investing in
                                                                              a diversified
                                                                              portfolio of
                                                                            equity securities
                    ----------------------------------------------------------------------------------------------------
                                                                           High current yield       High-yield bonds
                                                                               and capital
                                                                              appreciation

                    ----------------------------------------------------------------------------------------------------
                         X                                                  Long-term capital    International equities
                                                                              appreciation





                    ----------------------------------------------------------------------------------------------------
                                                 X                          Long-term capital        Common stocks
                                                                              appreciation





========================================================================================================================
</TABLE>
    

                                       13
<PAGE>


   
<TABLE>
<CAPTION>
                                       ADVISER/
    FUND GROUP           FUND         SUBADVISER   MONEY MARKET   FIXED INCOME   GROWTH & INCOME
================= ================== ============ ============== ============== =================
<S>               <C>                <C>          <C>            <C>            <C>
       OCC         OCC Accumulation      OpCap
                     Trust Equity      Advisors
 New York, N.Y.        Portfolio
                  -------------------------------------------------------------------------------
                   OCC Accumulation      OpCap
                     Trust Global      Advisors
                       Portfolio
                  -------------------------------------------------------------------------------
                   OCC Accumulation      OpCap
                     Trust Managed     Advisors
                       Portfolio
                  -------------------------------------------------------------------------------
                   OCC Accumulation      OpCap
                      Trust Small      Advisors
                     Cap Portfolio
=================================================================================================
</TABLE>

                       [WIDE TABLE CONTINUED FROM ABOVE]

<TABLE>
<CAPTION>
                                                                                                     PRIMARY
    FUND GROUP    INTERNATIONAL    BALANCED   GROWTH   AGGRESSIVE GROWTH      OBJECTIVES           INVESTMENTS
================= =============== ========== ======== ================== =================== ======================
<S>               <C>             <C>        <C>      <C>                <C>                 <C>
       OCC                                      X                         Long-term capital      Securities of
                                                                             appreciation         undervalued
 New York, N.Y.                                                                                    companies
                  -------------------------------------------------------------------------------------------------
                        X                                                 Long-term capital  Global investments in
                                                                             appreciation      equity securities
                  -------------------------------------------------------------------------------------------------
                                                X                         Growth of capital      Common stocks,
                                                                                                 bonds and cash
                                                                                                  equivalents
                  -------------------------------------------------------------------------------------------------
                                                              X                Capital        Equity securities of
                                                                            appreciation        companies under
                                                                                                  $1 billion
===================================================================================================================
</TABLE>

     You should read the prospectuses of the Funds for more detailed information
and particularly, a more thorough explanation of investment objectives of the
Funds. THE FUND PROSPECTUSES SHOULD BE READ CAREFULLY BEFORE ANY DECISION IS
MADE CONCERNING THE ALLOCATION OF PURCHASE PAYMENTS OR REALLOCATIONS AMONG THE
SUB-ACCOUNTS. There is no assurance that any Fund will achieve its investment
objective(s). There is a possibility that one Fund might become liable for any
misstatement, inaccuracy or incomplete disclosure in another Fund's prospectus.
    

     The Funds are available to registered separate accounts of insurance
companies, other than the Company, offering variable annuity Contracts and
variable life insurance policies. The Company currently does not foresee any
disadvantages to Contract Owners resulting from the Funds selling shares to fund
products other than the Contracts. However, there is a possibility that a
material conflict may arise between Contract Owners whose Contract Values are
allocated to the Variable Account and the Contract Owners of variable life
insurance policies and variable annuity Contracts issued by the Company or by
such other companies whose assets are allocated to one or more other separate
accounts investing in any one of the Funds. In the event of a material conflict
the Company will take any necessary steps, including removing the Variable
Account's investment in the Fund, to resolve the matter. The Board of Directors
or Trustees of each Fund will monitor events in order to identify any material
conflicts that possibly may arise and determine what action, if any, should be
taken in response to those events or conflicts. See each individual Fund
prospectus for more information.

REINVESTMENT

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

ADDITION, DELETION OR SUBSTITUTION OF FUND SHARES

   
     The Company, in its sole discretion, reserves the following rights:

     o    The Company may add to, delete from or substitute shares that may be
          purchased for or held in the Variable Account. The Company may
          establish additional Sub-Accounts, each of which would invest in
          shares of a new portfolio of a Fund or in shares of another investment
          company having a specified investment objective. Any new Sub-Accounts
          may be made available to existing Contract Owners on a basis to be
          determined by the Company.

     o    The Company may, in its sole discretion, eliminate one or more
          Sub-Accounts, or close Sub-Accounts to new premium or transfers, if
          marketing, tax considerations or investment conditions warrant.

     o    If the shares of a Fund are no longer available for investment or if
          in the Company's judgment further investment in a Fund should become
          inappropriate in view of the purposes of the Variable Account, the
          Company may redeem the shares, if any, of that portfolio and
          substitute shares of another registered open-end management investment
          company.
    


                                       14
<PAGE>


   
     o    The Company may, if it deems it to be in the best interests of
          Contract Owners and Annuitants: -- manage the Variable Account as a
          management investment company under the 1940 Act; -- deregister the
          Variable Account under the 1940 Act if registration is no longer
          required; -- combine the Variable Account with other separate
          account(s) of the Company; or -- reallocate assets of the Variable
          Account to another Separate Account.

     o    Restrict or eliminate any voting privileges of Contract Owners or
          other persons who have voting privileges as to the Variable Account.

     o    Make any changes required by the 1940 Act.
    

     o    In the event any of the foregoing changes or substitutions are made,
          the Company may endorse the Contracts to reflect the change or
          substitution.

     The Company's reservation of rights is expressly subject to the following
when required:

     o    Applicable Federal and state laws and regulations.

     o    Notice to Contract Owners.

   
     o    Approval of the SEC and/or state insurance authorities.
    


CHARGES MADE BY THE COMPANY

WITHDRAWAL CHARGE (CONTINGENT DEFERRED SALES CHARGE)

     No deduction for a sales charge is made from Purchase Payments. However, if
part or all of the Purchase Payments made under a Transfer Series Contract, or
part or all of Contract Value under a Flex Series Contract, are withdrawn, a
Withdrawal Charge (Contingent Deferred Sales Charge) may be made by the Company.

     Withdrawal Charges are deducted from the amount being withdrawn and are
considered a part of the withdrawal.

     The Withdrawal Charge is intended to reimburse the Company for expenses
relating to the sale of the Contracts, including commissions to sales personnel,
costs of sales material and other promotional activities and sales
administration costs.

     TRANSFER SERIES CONTRACT. For purposes of determining Withdrawal Charges,
withdrawals will be taken first from Purchase Payments on a first-in, first-out
basis, then from Contract Earnings as of the Valuation Date next following the
date of the Company's receipt of the withdrawal request.

     The Withdrawal Charge for full or partial withdrawal is determined by
multiplying the amount of each Purchase Payment withdrawn that is not eligible
for a free withdrawal, by the applicable Withdrawal Charge percentage as set
forth in the following table:

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


                                       15
<PAGE>


     FLEX SERIES CONTRACTS. If a Flex Series Contract is withdrawn in full or in
part before the eleventh Contract Year, the Company may deduct a Withdrawal
Charge from the Contract Value. The Withdrawal Charge is determined by
multiplying the Contract Value subject to the charge by the applicable
Withdrawal Charge percentage as set forth in the following table:

                     CONTRACT YEAR     WITHDRAWAL CHARGE
                     -------------     -----------------
                           1                  8%
                           2                  8
                           3                  8
                           4                  7
                           5                  6
                           6                  5
                           7                  4
                           8                  3
                           9                  2
                           10                 1
                           11+                0

   
WAIVER OF WITHDRAWAL CHARGE FOR CERTAIN CONTRACTS

     For Contracts which are Qualified Plans under Section 457 of the Code, we
will waive the Withdrawal Charge on full and partial withdrawals you request
anytime while this Contract is in force if:

     o    The Annuitant separates from service with the Contract Owner;

     o    The Annuitant dies;

     o    The Annuitant becomes permanently and totally disabled as defined in
          Section 22(e)(3) of the Code;

     o    The Annuitant demonstrates a financial hardship, as defined in Section
          457(d)(1)(iii) of the Code and Treasury Regulations thereunder; or

     o    Minimum distributions from the Contract must be made as required by
          Section 457(d)(2) of the Code.

     Withdrawals requested because of the death of the Annuitant will be paid to
the Beneficiary(ies) designated in the Contract, or if none, to the Annuitant's
estate. All other withdrawals requested hereunder will be paid to the Annuitant.

     We reserve the right to receive written proof from the Contract Owner that
the requirements for waiver of the Withdrawal Charge are met before we waive
such charge. Total or partial withdrawals may be subject to income taxes and a
10% tax penalty. You should consult your tax advisor before making a withdrawal.
    

PARTIAL WAIVER OF WITHDRAWAL CHARGE

   
     During any 12-month period, the Contract Owner may withdraw a portion of
the Contract Value without a Withdrawal Charge. The 12-month period begins with
the Contract Owner's first withdrawal. For the first withdrawal, the amount
available without a Withdrawal Charge will be determined on the date of the
requested withdrawal and will be the greater of:

     o    10% of the Contract Value less any Outstanding Loan Balance; or

     o    For Transfer Series Contracts, the Purchase Payments remaining which
          are no longer subject to a Withdrawal Charge, and for Flex Series
          Contracts, the Contract Value no longer subject to a Withdrawal
          Charge.

     We call this amount the "Free Surrender Amount."
    

     If the first withdrawal equals the Free Surrender Amount, other withdrawals
during the 12-month period are subject to the Withdrawal Charge. If the first
withdrawal exceeds the Free Surrender Amount, the excess is subject to the
Withdrawal Charge, as are all other Withdrawals requested during the 12-month
period.


                                       16
<PAGE>


     If the first withdrawal is less than the Free Surrender Amount, the Company
will keep track of the unused portion of the Free Surrender Amount for the
12-month period. The unused portion of the Free Surrender Amount may be applied
against no more than three (3) additional withdrawals during the 12-month
period.

     The unused portion of the Free Surrender Amount available for withdrawal
will be computed by the Company on the date of any withdrawal request made after
the first withdrawal in the 12-month period and will be based upon:

                        10% x [(Greater of A or B) - C] D

     Where:

     A= Contract Value on the date of the first withdrawal in the 12-month
        period;

     B= Contract Value on the date of the withdrawal request;

   
     C= Outstanding Loan Balance on the date of the withdrawal request; and
    

     D= Any prior withdrawals made during the same 12-month period.

     GENERAL INFORMATION. The Withdrawal Charges described above will be waived
in the event of the death of the Contract Owner or in the case of a
non-qualified Contract, the death of the Annuitant. In addition, for Contracts
qualified under Section 403(b) of the Code only, Withdrawal Charges may be
waived under certain circumstances.

     The Company reserves the right to charge a partial withdrawal processing
fee not to exceed the lesser of 2% of the amount withdrawn or $25.

   
     Withdrawals may be subject to a 10% federal penalty tax if made by the
Contract Owner before age 59 1/2. (See "Taxation of Annuities.")

     Contracts purchased as "tax sheltered annuities," and Contracts purchased
under state optional retirement programs are subject to certain withdrawal
restrictions. (See "Withdrawal (Redemption).")
    

REDUCTION OF WITHDRAWAL CHARGE

   
     The Company may, at its option, provide a reduction in the Withdrawal
Charge for specific classes of Contract purchasers. Currently, the Company
provides a reduced Withdrawal Charge for purchasers of Tax Sheltered Annuities
issued pursuant to Section 403(b) of the Code to employees of certain school
districts which, in the judgment of the company, have provided cost reduction
benefits to the Company in the distribution of its contracts. For such
purchasers, the Withdrawal Charge on Flex Series contracts is reduced to 5% in
each of the first five Contract Years. The withdrawal charge on the Transfer
Series Contract is reduced to 5% in each of the first two contract years
following receipt of a Purchase Payment.
    

ANNUAL CONTRACT CHARGE

   
     On each Contract Anniversary prior to the Start Date, the Company deducts
an Annual Contract Charge of $30 from the Contract Value to reimburse it for
administrative expenses relating to the Contract, the Variable Account and the
Sub-Accounts. The Company will not increase the Annual Contract Charge. The
Company reserves the right to waive the Annual Contract Charge where the
Contract Value exceeds $25,000. However, the Company reserves the right to
reinstate the Charge on Contracts qualifying for the waiver. For all Contract
Values, in any Contract Year when a full withdrawal of Contract Value is made on
other than the Contract Anniversary, the Annual Contract Charge will be deducted
at the time of such withdrawal.
    

MORTALITY RISK CHARGE

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

     To compensate the Company for assuming this mortality risk and the
mortality risk that Beneficiaries of Annuitants dying before the Start Date may
receive amounts in excess of the then current Contract


                                       17
<PAGE>


   
Value, the Company deducts a Mortality Risk Charge from the Variable Account
Contract Value. (See "Death Benefit Before Start Date.") This deduction is made
daily in an amount that is equal to an annual rate of .85% of the daily Contract
Values under the Variable Account. The Company may not increase the rate charged
for the Mortality Risk Charge under any Contract.
    

EXPENSE RISK CHARGE

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

ADMINISTRATIVE CHARGE

   
     The Company deducts a daily Administrative Charge from the Variable Account
Contract Value in an amount equal to an annual rate of .15% of the daily
Variable Account Contract Values. This charge is deducted to reimburse the
Company for the cost of providing administrative services under the Contracts
and the Variable Account. The Company may not increase the rate of the
Administrative Charge under any Contract. There is not necessarily a
relationship between the amount of the Administrative Charge imposed on a given
Contract and the amount of expenses that may be attributable to that Contract.
    

SUFFICIENCY OF CHARGES

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

     The Company does not currently believe that the Withdrawal Charges imposed
will cover the expected costs of distributing the Contracts.

     If the amount derived from the Mortality Risk Charge and the Expense Risk
Charge is not sufficient to cover the actual cost of the mortality and expense
risks assumed by the Company, the Company will bear the shortfall. Conversely,
if the charges prove more than sufficient, the excess will be profit to the
Company and will be available for any proper corporate purpose including, among
other things, payment of distribution expenses.

PREMIUM AND OTHER TAXES

     Various states and other governmental entities levy a premium tax,
currently ranging up to 3.50%, on annuity Contracts issued by insurance
companies. If a Contract Owner lives in a jurisdiction that levies such a tax,
the Company will pay the taxes when due and reserves the right to deduct the
amount of the tax either from Purchase Payments as they are received or from the
Contract Value immediately before Contract Value is applied to an Annuity Payout
as permitted or required by applicable law.

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

REDUCTION OF CHARGES

   
     The Withdrawal and Contract Charges described above (except the Mortality
Risk Charge) may be reduced or eliminated for Contracts issued in circumstances
where the Company estimates that it will incur lower distribution or
administrative expenses or perform fewer sales or administrative services than
those originally contemplated in establishing the level of those charges. Lower
distribution and administrative expenses may be the result of economics
associated with

     o    the use of mass enrollment procedures,
    


                                       18
<PAGE>


   
     o    the performance of administrative or enrollment functions by an
          employer,

     o    the use by an employer of automated techniques in submitting Purchase
          Payments or information related to Purchase Payments on behalf of its
          employees, or

     o    any other circumstances which reduce distribution or administrative
          expenses. The exact amount of Withdrawal and Contract Charges
          applicable to a particular Contract will be stated in that Contract.
    

EXPENSES OF THE FUNDS

     There are investment advisory fees, direct operating expenses and
investment related expenses of the Funds that are reflected in each Fund's daily
share price. These fees and expenses are described in the accompanying
prospectuses for the Funds.


ADMINISTRATION

   
     The Company has primary responsibility for all administration of the
Contracts and the Variable Account. The Company's Administrative Service Center
is located at the Home Office of the Company in Seattle, Washington, and its
telephone number is 1-800-870-0453.
    

     The administrative services provided include, but are not limited to:
issuance of the Contracts; maintenance of Contract Owner records; Contract Owner
services; calculation of Accumulation Unit Values; and preparation of Contract
Owner reports.


THE CONTRACTS

CONTRACT APPLICATION AND PURCHASE PAYMENTS

     Individuals who want to purchase a Contract must complete an application
and provide an initial Purchase Payment which will be sent to the Company's Home
Office. The initial Purchase Payment will be credited within two business days
after receipt at the Company's Home Office if accompanied by a complete
application. The Company may retain Purchase Payments for up to five business
days while attempting to complete an incomplete application. If an incomplete
application cannot be completed within five days of its receipt, the applicant
will be notified of the reasons for the delay and any Purchase Payments received
will be returned immediately unless the applicant specifically consents to have
the Company retain them pending completion of the application.

   
     For Transfer Series Contracts and Flex Series Contracts which are Qualified
Plans, the Company will accept periodic, single sum, rollover and transfer
Purchase Payments as permitted by the Code. For the non-qualified Transfer
Series Contract, the Company will accept periodic and single sum Purchase
Payments, as well as amounts transferred under Section 1035 of the Code. The
minimum initial Purchase Payment the Company will accept under a Transfer Series
Contract is $15,000 and subsequent payments may not be less than $5,000. The
minimum amount of the initial and subsequent Purchase Payments the Company will
accept under a Flex Series Contract is $50. The minimum payment to Fixed Account
C is $5,000.
    

     The Company may choose not to accept any subsequent Purchase Payment under
the Transfer Series Contracts and Flex Series Contracts if the Purchase Payment,
together with the Contract Value at the next Valuation Date, exceeds $1,000,000.
Any Purchase Payment not accepted by the Company will be refunded. The Company
reserves the right to accept smaller or larger initial and subsequent Purchase
Payments in connection with special circumstances, including, but not limited to
sales through group or sponsored arrangements.

REVOCATION

   
     The Contract Owner may revoke a Contract by sending the Contract and
written notice of revocation to the Company's Home Office in Seattle,
Washington, or to the agent from whom a Contract was purchased, no later than
the 10th day after the Contract Owner's receipt of the Contract. As soon as the
Company receives the Contract, it will be deemed void. The Company will refund
the Contract Value as of the next Valuation Date after receipt of the Contract
and written notice of revocation. If required by applicable law, the Company
will refund all Purchase Payments it has received under the Contract.
    

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


                                       19
<PAGE>


ALLOCATION OF PURCHASE PAYMENTS

   
     The Contract Owner may allocate Purchase Payments among Sub-Accounts, Fixed
Account A, Fixed Account B, and/or Fixed Account C. (See Appendix A.)

     Upon allocation to Sub-Accounts of the Variable Account, a Purchase Payment
is converted into Accumulation Units of the Sub-Account by dividing the amount
of the Purchase Payment allocated to the Sub-Account by the value of an
Accumulation Unit for the Sub-Account.
    

ACCUMULATION UNIT VALUE

     Each Accumulation Unit of a Sub-Account was initially valued at $10 when
the first Fund shares were purchased. Thereafter the value of each Accumulation
Unit will vary up or down according to a Net Investment Factor, described below.

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

NET INVESTMENT FACTOR

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

(1)  Is the net result of:

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

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

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

(2)  Is the net result of:

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

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

(3)  Is a daily factor representing the Mortality Risk Charge, the Expense Risk
     Charge and the Administrative Charge adjusted for the number of days in the
     period, which is equal to, on an annual basis, 1.40% of the daily net asset
     value of the Sub-Account.


DEATH BENEFIT BEFORE THE START DATE

   
     Before the Start Date, the Beneficiary will be entitled to receive the
Death Benefit described below. The Death Benefit will be determined as follows:

(1)  If the Contract Owner dies before the first day of the month following the
     Contract Owner's 80th birthday, or in the case of a non-qualified Contract,
     the Annuitant dies on or before the first day of the month following the
     Annuitant's 80th birthday, then as of the Death Benefit Valuation Date, the
     greatest of:
    

     (a)  The Contract Value less any Outstanding Loan Balance;

     (b)  The sum of the Purchase Payments received by the Company under the
          Contract, less any withdrawals, amounts used to purchase annuity
          payouts, any Outstanding Loan Balance, and the amount of previously
          deducted Annual Contract Charges; or


                                       20
<PAGE>


     (c)  The Contract Value on the Specified Contract Anniversary immediately
          preceding the Contract Owner's or the Annuitant's death, whichever is
          applicable, plus any Purchase Payments since that Anniversary, less
          any withdrawals or amounts used to purchase annuity payouts since that
          Anniversary, less the amount of any previously deducted Annual
          Contract Charges since that Anniversary and less the Outstanding Loan
          Balance.

(2)  If the Contract Owner, or in the case of a non-qualified Contract, the
     Annuitant, dies after the first day of the month following the Contract
     Owner's or Annuitant's 80th birthday, the Contract Value less the
     Outstanding Loan Balance as of the Death Benefit Valuation Date.

(3)  If the Contract Owner of a non-qualified Contract dies, the Withdrawal
     Value as of the Death Benefit Valuation Date.


PAYMENT OF DEATH BENEFIT BEFORE THE START DATE

     The Beneficiary may elect to have any portion of the Death Benefit:

(1)  Paid in a single sum;

(2)  Applied to any of the annuity payouts (in no event may annuity payouts to a
     Beneficiary extend beyond the Beneficiary's life expectancy or any period
     certain greater than the Beneficiary's life expectancy); or

(3)  Paid by another distribution method acceptable to the Company.

   
     The timing and manner of payment must satisfy certain requirements under
the Code. In general, the Death Benefit must either be applied to an annuity
payout within one year of the Contract Owner's or Annuitant's death, or the
entire Contract Value must be distributed within five years of the Contract
Owner's or Annuitant's date of death. An exception to this provision applies if
the Beneficiary is the surviving spouse, in which case the Beneficiary may
continue the Contract as the Contract Owner and generally may exercise all
rights to the Contract. (See "Federal Tax Status.")
    

     If the Beneficiary requests payment of the Death Benefit in a single sum,
it will be paid to the Beneficiary within seven days after the Death Benefit
Valuation Date. An annuity payout selection or request for another form of
distribution method must be in writing and received by the Company within a time
period permitted under the Code, or the Death Benefit as of the Death Benefit
Valuation Date will be paid in a single sum to the Beneficiary and the Contract
will be canceled.

DEATH BENEFIT AFTER START DATE

     If the Annuitant dies after the Start Date, remaining annuity payouts, if
any, will be as stated in the form of annuity payout in effect.

WITHDRAWAL (REDEMPTION)

   
     If permitted by law or any applicable Qualified Plan, the Contract Owner
may withdraw all or part of the Withdrawal Value of the Contract by sending a
properly completed withdrawal request to the Company. (See "Federal Tax
Status.") The Contract Owner may request withdrawal of either:

     o    a gross amount, in which case the applicable Withdrawal Charge and
          taxes will be deducted from the gross amount requested, or

     o    a specific amount after deduction of the applicable Withdrawal Charge
          and taxes.

     If a full withdrawal occurs on a date other than the Contract Anniversary,
a deduction will be made for the Annual Contract Charge in addition to the
deduction made on the previous Contract Anniversary. (See "Withdrawal Charge
(Contingent Deferred Sales Charge)" and "Annual Contract Charge.")

     Partial withdrawals may be made in amounts not less than $1,000 and no
partial withdrawal may cause the Contract Value to fall below the greater of:

     o    $1,000, or

     o    the Outstanding Loan Balance divided by 85%.

     No withdrawals are permitted from Fixed Account C.

     The Company will not honor requests that do not meet these requirements.
    

                                       21
<PAGE>


   
     A withdrawal will be processed on the next Valuation Date after a properly
completed withdrawal request is received by the Company and payment will be made
within seven days after such Valuation Date. Unless otherwise agreed to by the
Company, a partial withdrawal will be taken proportionately from the Fixed
Accounts and Sub-Accounts on a basis that reflects their proportionate
percentage of the Withdrawal Value.

     No interest will accrue on amounts represented by uncashed distribution or
redemption checks.
    

     The Company reserves the right to assess a processing fee not to exceed the
lesser of 2% of the partial withdrawal amount or $25. No processing fee will be
charged in connection with full withdrawals.

   
     The Company may cancel the Contract when:

     o    the entire Withdrawal Value is withdrawn on or before the Start Date,
          or

     o    the Outstanding Loan Balance is equal to or greater than the Contract
          Value less applicable Withdrawal Charges.

     If a Contract is purchased as a "tax-sheltered annuity" under Code Section
403(b), it is subject to certain restrictions on withdrawals imposed by Section
403(b)(11) of the Code. (See "Tax-Sheltered Annuities.") Section 403 (b)(11) of
the Code restricts the distribution under Section 403(b) annuity contracts of:
(i) contributions made pursuant to a salary reduction agreement in years
beginning after December 31, 1988; (ii) earnings on those contributions; and
(iii) earnings in such years on amounts held as of the first year beginning
before January 1, 1989. Distributions of the foregoing amounts may only occur
upon the death of the employee, attainment of age 59 1/2, separation from
service, disability or hardship. In addition, income attributable to salary
reduction contributions may not be distributed in the case of hardship. Similar
restrictions may apply on distributions from Contracts used in connection with
state optional retirement programs.
    

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

SYSTEMATIC WITHDRAWALS

   
     A Systematic Withdrawal is an automatic form of partial withdrawal. (See
"Withdrawal (Redemption)." The Contract Owner may elect to take Systematic
Withdrawals by withdrawing a specified dollar amount or percentage of the
Contract Value on a monthly, quarterly, semi-annual or annual basis. Withdrawal
Charges are not waived on Systematic Withdrawals. (See "Withdrawal Charge
(Contingent Deferred Sales Charge)." Systematic Withdrawals may be discontinued
by the Contract Owner at any time by notifying the Company in writing.

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

     Systematic Withdrawals may be included in the Contract Owner's gross income
in the year in which the Systematic Withdrawal occurs. Systematic Withdrawals
occurring before the Contract Owner reaches age 59 1/2 may also be subject to a
10% Federal tax penalty. The Contract Owner should consult with his or her tax
advisor before requesting any Systematic Withdrawal. (See "Taxation of
Annuities.")
    

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

LOANS AVAILABLE FROM CERTAIN QUALIFIED CONTRACTS

     Loans may be available from Contracts issued for use with Qualified Plans
qualified under Section 403(b) of the Code. A loan generally will not be treated
as a taxable distribution provided that the term is no longer than five years
(except for certain home loans) and the loan amount does not exceed certain
limits discussed below. Loans are subject to the limitations, interest rates,
and repayment procedures set


                                       22
<PAGE>


forth in the loan document and Contract. The loan must be repaid, in
substantially equal payments, by the earlier of five years from the date of
approval of the loan or the Start Date, or if used to purchase a primary
residence of the Contract Owner, the earlier of 20 years or the Start Date.

     Under the Code, the maximum amount that may be borrowed, including loans
from other Qualified Plans of the employer, generally may not exceed the lesser
of $50,000 or 50% of the current value of an employee's interest in the Plans.
For Plans other than Plans subject to the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"), up to $10,000 may be borrowed even if it is
more than 50% of the value of the employee's accrued benefit under the Qualified
Plans. The $50,000 dollar limit is reduced by the highest loan balances owed
during the prior one-year period. The Company allows loan amounts (minimum
$1,000) that do not exceed the Withdrawal Value less an amount representing
annual loan interest, provided such amount does not exceed the maximum loan
amount set by law.

   
     Upon the Company's receipt of a properly completed loan document, an amount
equal to the loan will be reallocated from the Contract Value, on a pro rata
basis, to the Loan Account, which is part of Fixed Account A. The Contract Value
reallocated to the Loan Account will be used to secure the loan. Amounts
reallocated from the Sub-Accounts to the Loan Account will be valued on the next
Valuation Date following the Company's receipt of the loan document. Amounts
transferred from the Sub-Accounts to the Loan Account will result in a reduction
of Variable Account Contract Value and will not participate in the investment
experience of any Sub-Account. No loans are permitted from Fixed Account C. A
loan document can be obtained by writing to the Company's Home Office in
Seattle, Washington.

     The amounts reallocated to the Loan Account may earn an interest rate less
than that credited to other amounts allocated to Fixed Account A, but it will
never earn less than the guaranteed rate of 3%. The annual interest rate
assessed by the Company on the loan will not exceed 8% in arrears and will never
be less than 5.5% in arrears.

     If any loan repayment due under a loan is not paid within 90 days of the
scheduled payment date, the Company will declare the Outstanding Loan Balance
immediately due and payable without notice to the Contract Owner. Unless
prohibited by law, the Outstanding Loan Balance, along with any applicable
Withdrawal Charges will be withdrawn from the Loan Account. Such forfeiture of
Contract Value is a taxable event, and may be subject to a 10% penalty tax for
early withdrawal or adversely affect the treatment of the Contract under Section
403(b) of the Code. (See "Tax Sheltered Annuities.")
    

     The Company reserves the right to charge a loan service fee not to exceed
$25 for each loan and to limit loans in the first Contract Year and after the
Contract Owner reaches age 70 1/2.

   
     The foregoing discussion of Contract loans is general and does not address
the tax consequences resulting from all situations in which a person may receive
a Contract loan. A competent tax advisor should be consulted before obtaining a
Contract loan.
    

REALLOCATIONS

   
     Prior to the Start Date, the Contract Owner may transfer Variable Account
Contract Value among the Sub-Accounts and may transfer Fixed Account Contract
Value to various Sub-Accounts. Likewise, Variable Contract Value may be
transferred from a Sub-Account to either Fixed Account A or Fixed Account B.
Transfers of Variable Contract Values from one Sub-Account to another involve
the exchange of accumulation units of one Sub-Account for another on a
dollar-equivalent basis. Subject to certain limitations, Fixed Account Contract
Value may be transferred from either Fixed Account A or Fixed Account B to the
other Fixed Account or to a Sub-Account. (See "Reallocations from the Fixed
Accounts.")

     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. Currently, there are four methods by which a
Contract Owner may make the reallocations described above: in writing, by
telephone, through Automatic Reallocations and by Dollar Cost Averaging.

     WRITTEN REALLOCATIONS. The Contract Owner may request a reallocation in
writing. All or part of a Sub-Account's value may be reallocated to other
Sub-Accounts or to Fixed Account A or Fixed
    


                                       23
<PAGE>


   
Account B. The reallocations will be made by the Company on the first Valuation
Date after the request for such a reallocation is received by the Company.
Currently, there is no charge for such a reallocation. The Company reserves the
right, however, to charge a reallocation fee not to exceed $25 per reallocation
and to limit the amount and number of reallocations made by the Contract Owner.
After the Start Date, an Annuitant who has selected Variable Annuity Payouts may
request reallocation of Annuity Unit values in the same manner and subject to
the same requirements as for a reallocation of Accumulation Unit values.
However, no reallocations of Annuity Unit values may be made to or from the
Fixed Accounts after the Start Date.

     The conditions applicable to Written Reallocations also apply to Telephone
Reallocations, Automatic Reallocations and Dollar Cost Averaging Reallocations.

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

     AUTOMATIC REALLOCATIONS. The Contract Owner may elect to have the Company
automatically reallocate Contract Value on each quarterly anniversary of the
Issue Date or other date as permitted by Company practice to maintain a certain
percentage of Contract Value in particular Sub-Accounts. The Contract Value
allocated to each Sub-Account, as selected by the Contract Owner, will grow or
decline in value at different rates during the quarter. Automatic Reallocation
is intended to reallocate Contract Value from those Sub-Accounts that have
increased in value to those Sub-Accounts that have declined in value or
increased at a slower rate. This investment method does not guarantee profits
nor does it assure that a Contract Owner will avoid losses.

     To elect Automatic Reallocations, the Contract Value must be at least
$10,000 and an Automatic Reallocation application in proper form must be
received at the Home Office of the Company. An Automatic Reallocation
application can be obtained by writing to the Company's Home Office in Seattle,
Washington. The Contract Owner must indicate on the application the applicable
Sub-Accounts and the percentage of Contract Value to be maintained on a
quarterly basis in each Sub-Account. All Contract Value in a selected
Sub-Account will be available for the automatic reallocations.

     Automatic Reallocation of Contract Value will occur on each quarterly
anniversary of the Issue Date or other date as permitted by Company practice,
which the Company received the Automatic Reallocation application in proper
form. The amounts reallocated will be credited at the Accumulation Unit value as
of the end of the Valuation Dates on which the reallocations are made.

     A Contract Owner may instruct the Company at any time to terminate
Automatic Reallocations by written request to the Company's Home Office. Any
Contract Value in a Sub-Account that has not been reallocated will remain in
that Sub-Account regardless of the percentage allocation unless the Contract
Owner instructs otherwise. If a Contract Owner wants to continue Automatic
Reallocations after they have been terminated, a new Automatic Reallocation
application must be completed and sent to the Company's Home Office and the
Contract Value at the time the request is made must be at least $10,000.

     The Company reserves the right to discontinue, modify or suspend Automatic
Reallocations and it reserves the right to charge a fee not to exceed $25 per
each reallocation between Sub-Accounts or from the unencumbered portion of Fixed
Account A Contract Value. Contract Value in Fixed Account B and Fixed Account C
is not eligible for Automatic Reallocations.
    

                                       24
<PAGE>


   
     DOLLAR COST AVERAGING REALLOCATIONS. The Contract Owner may direct the
Company to automatically transfer a fixed dollar amount or a specified
percentage of Sub-Account Contract Value or Fixed Account A or Fixed Account C
Contract Value to any one or more other Sub-Accounts or to the Fixed Account A
or Fixed Account B. No reallocations from Fixed Account B or to Fixed Account C
are permitted under this service. Reallocations of this type from Fixed Account
A may be made on a monthly, quarterly, semi-annual or annual basis.
Reallocations from Fixed Account C may be made only on a monthly basis. This
service is intended 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. The Company makes no guarantees that
Dollar Cost Averaging will result in a profit or protect against loss. The
Contract Owner may discontinue Dollar Cost Averaging at any time by notifying
the Company in writing.

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

     The Company reserves the right to 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 between Sub-Accounts or from Fixed Account A or Fixed Account C.
    

     REALLOCATIONS FROM THE FIXED ACCOUNTS. Subject to the conditions applicable
to reallocations among Sub-Accounts, reallocations of amounts from Fixed Account
A not designated to the Loan Account may be made to the Sub-Accounts or to Fixed
Account B any time before the Start Date. After the Start Date, amounts
supporting Fixed Annuity Payouts cannot be reallocated.

   
     Reallocations of Fixed Account B Contract Value to the Sub-Accounts or to
Fixed Account A are subject to the following conditions:

     o    Reallocations may only be made during the period starting 30 days
          before and ending 30 days after the Contract Anniversary, and only one
          reallocation may be made during such period;

     o    The Company must receive the reallocation request no more than 30 days
          before the start of the reallocation period and not later than 10 days
          before the end of the reallocation;

     o    Reallocations not in excess of the greater of 25% of Fixed Account B
          Contract Value or $1,000 may be made (unless the balance after such
          reallocation would be less than $1,000, in which case the full Fixed
          Account B Contract Value may be reallocated); and

     o    Such reallocation must involve at least $250 of the total Fixed
          Account B Contract Value (or the total Fixed Account B Contract Value,
          if less).

     Reallocations of Fixed Account C Contract Values are subject to the
following conditions:

     o    Reallocations from Fixed Account C must begin within 30 days of
          deposit, and must be substantially equal payments over a 12 month
          period. Reallocation 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.

     o    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.

     o    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.

     o    If reallocations from Fixed Account C are discontinued prior to the
          end of the 12 month term, the remaining balance of Fixed Account C
          will be reallocated to Fixed Account A.

     After the Start Date, reserves supporting Fixed Annuity Payouts cannot be
reallocated.
    

     The Company reserves the right to permit reallocations from Fixed Accounts
A and B in excess of the limits described above on a non-discriminatory basis.


                                       25
<PAGE>


ASSIGNMENTS

     Except for Section 457 plans, if the Contract is issued pursuant to or in
connection with a Qualified Plan, it may not be sold, transferred, pledged or
assigned to any person or entity other than the Company. With respect to Section
457 plans, for such plans maintained by tax exempt organizations, all rights and
benefits remain the exclusive property of the organization and are subject to
its general creditors. For such plans maintained by state or local governments,
however, all plan assets are maintained for the exclusive benefit of plan
participants in accordance with Section 457(g). In other circumstances, an
assignment of the Contract is permitted, but only before the Start Date, by
giving the Company the original or a certified copy of the assignment. The
Company shall not be bound by any assignment until it is actually received by
the Company and shall not be responsible for the validity of any assignment. Any
payments made or actions taken by the Company before the Company actually
receives any assignment shall not be affected by the assignment.

CONTRACT OWNER AND BENEFICIARIES

     Unless someone else is named as the Contract Owner in the application for
the Contract, the applicant is the Contract Owner of the Contract and before the
Start Date may exercise all of the Contract Owner's rights under the Contract.

   
     The Contract Owner may name a Beneficiary and a Contingent Beneficiary. In
the event a Contract Owner or the Annuitant in the case of a non-qualified
Contract dies before the Start Date, the Beneficiary shall receive a Death
Benefit as provided in the Contract. In the event the Payee dies on or after the
date Annuity Payouts commence, the Beneficiary, if the Annuity Payout in effect
at the Contract Owner's death so provides, may continue receiving payouts or be
paid a lump sum. If the Beneficiary or Contingent Beneficiary is not living on
the date payment is due or if no Beneficiary or Contingent Beneficiary has been
named, the Payee's estate will receive the applicable proceeds.
    

     A person named as an Annuitant, a Payee, a Beneficiary or a Contingent
Beneficiary shall not be entitled to exercise any rights relating to the
Contract or to receive any payments or settlements under the Contract or any
Annuity Payout, unless such person is living on the day due proof of death of
the Contract Owner, the Annuitant or the Beneficiary, whichever is applicable,
is received by the Company.

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

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

CONTRACT INQUIRIES

   
     Inquiries regarding a Contract may be made by writing to the Company's Home
Office in Seattle, Washington.
    


ANNUITY PROVISIONS

START DATE

   
     Unless otherwise agreed to by the Company, the Start Date must be the first
business day of any calendar month. The earliest Start Date is the first
business day of the first month after issue. If the Start Date selected by the
Contract Owner does not occur on a Valuation Date at least 60 days after the
date on which the Contract was issued, the Company reserves the right to adjust
the Start Date to the first Valuation Date after the Start Date selected by the
Contract Owner which is at least 60 days after the Contract issue date. If the
Contract Owner does not select a Start Date, the Start Date will be the Contract
Owner's 85th birthday. The latest Start Date is the Contract Owner's 99th
birthday.

     The Contract Owner may change the Start Date by giving written notice
received by the Company at least 30 days before the Start Date currently in
effect and the new Start Date. The new Start Date must satisfy the requirements
for a Start Date.

     For Contracts issued in connection with Qualified Plans, the Start Date
and form of payout must satisfy certain requirements under the Code. (See
"Federal Tax Status.")
    


                                       26
<PAGE>


ANNUITY PAYOUT SELECTION

     The Contract Owner may select a Variable Annuity Payout, a Fixed Annuity
Payout, or both, with payments starting at the Start Date selected by the
Contract Owner. The Contract Owner may change the form of Annuity Payout(s) by
giving written notice received by the Company before the Start Date. If the
Contract Owner has not selected the form of Annuity Payout(s) before the Start
Date, the Company will apply the Fixed Account Contract Value to provide Fixed
Annuity Payouts and the Variable Account Contract Value to provide Variable
Annuity Payouts, both in the form of a Life Annuity with Payments Guaranteed for
10 years (120 months) which will be automatically effective.

FORMS OF ANNUITY PAYOUTS

     Variable Annuity Payouts and Fixed Annuity Payouts are available in any of
the following Annuity Forms:

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

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

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

     The Company will pay Fixed and Variable Annuity Payouts under other Annuity
Forms that may be offered by the Company. Your registered representative can
provide you with the details.

FREQUENCY AND AMOUNT OF ANNUITY PAYOUTS

   
     Annuity Payouts will be paid as monthly installments, unless the Annuitant
and the Company agree to a different payout schedule. However, if the Contract
Value less any Outstanding Loan Balance at the Start Date is less than $5,000,
the Company may pay the difference in a single sum and the Contract will be
canceled. Also, if a monthly payout would be or become less than $100, the
Company may change the frequency of payouts to intervals that will result in
payouts of at least $100 each.
    

ANNUITY PAYOUTS

     The amount of the first Fixed Annuity Payout is determined by applying the
Contract Value to be used for a fixed annuity at the Start Date to the annuity
table in the Contract for the Fixed Annuity Payout selected. The table shows the
minimum guaranteed amount of the initial annuity payment for each $1,000
applied. All subsequent payments shall be equal to the initial annuity payment.


     The amount of the first Variable Annuity Payout is determined by applying
the Contract Value to be used for a variable annuity at the Start Date to the
annuity table in the Contract for the Annuity Payout selected. Subsequent
Variable Annuity Payouts vary in amount in accordance with the investment
performance of the applicable Sub-Account. Assuming annuity payouts are based on
the Annuity Unit Values of a single Sub-Account, the dollar amount of the first
annuity payout, determined as set forth above, is divided by the Sub-Account
Annuity Unit Value as of the Start Date to establish the number of Annuity Units
representing each annuity payout. This number of Annuity Units remains fixed
during


                                       27
<PAGE>


the annuity payout period. The dollar amount of the second and subsequent
payouts is not predetermined and may change from month to month. The dollar
amount of the second and each subsequent annuity payout is determined by
multiplying the fixed number of Annuity Units by the Sub-Account Annuity Unit
Value for the Valuation Period with respect to which the annuity payout is due.
If the monthly payout is based upon the Annuity Unit Values of more than one
Sub-Account, the foregoing procedure is repeated for each applicable Sub-Account
and the sum of the payments based on each Sub-Account is the amount of the
monthly annuity payout.

   
     The annuity tables in the Contracts are based upon the 1983 Mortality Table
a and a 3% interest rate. Unisex rates will apply for Contracts issued under
Qualified Plans and will be derived by calculating the weighted average of 15%
male mortality and 85% female mortality. Sex-distinct rates will apply for
non-qualified Contracts.
    

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

SUB-ACCOUNT ANNUITY UNIT VALUE

   
     Each Sub-Account's Annuity Units were initially valued at $10 each at the
time Accumulation Units with respect to the Sub-Account were first converted
into Annuity Units. The Sub-Account Annuity Unit value for any subsequent
Valuation Period is determined by multiplying the Sub-Account Annuity Unit value
for the immediately preceding Valuation Period by the Net Investment Factor for
the Sub-Account for the Valuation Period for which the Sub-Account Annuity Unit
Value is being calculated, and multiplying the result by an interest factor to
neutralize the assumed investment rate of 3% per annum built into the annuity
tables contained in the Contracts. (See "Net Investment Factor.")
    

ASSUMED INVESTMENT RATE

   
     A 3% assumed investment rate is built into the annuity tables contained in
the Contracts. If the actual net investment rate on the assets of the Variable
Account is equal to the assumed investment rate, Variable Annuity Payouts will
remain level. If the actual net investment rate exceeds the assumed investment
rate, Variable Annuity Payouts will increase. Conversely, if it is less, then
the payouts will decrease.
    

PARTIAL ANNUITIZATION

   
     Any time before the Start Date, a Contract Owner may apply a portion of the
Contract Value to the purchase of Fixed or Variable Annuity Payouts or to a
combination of Fixed and Variable Annuity Payouts. This is called a partial
annuitization and occurs in the same manner as described above for application
of the entire Contract Value to Annuity Payouts at the Start Date, except that
values as of the Valuation Date immediately following receipt by the Company of
a written request for a partial annuitization are used in place of values as of
the Start Date.

     Upon the occurrence of a partial annuitization, the Contract Value applied
to purchase Annuity Payouts is considered a withdrawal from the Contract. (See
"Withdrawals (Redemptions)" and "Taxation of Annuities.") The Company reserves
the right to deduct the amount of any premium taxes not already paid under a
Contract.
    

     After a partial annuitization, Annuity Payouts based on the Contract Value
applied and the annuity options selected are made in the same manner as if the
Start Date had occurred and no Contract Value remained under the Contract. Any
remaining Contract Value not applied to purchase Annuity Payouts, the Contract
continues as if no partial annuitization had occurred.


FEDERAL TAX STATUS

INTRODUCTION

   
     THIS DISCUSSION IS GENERAL AND NOT INTENDED AS TAX ADVICE. This discussion
is not intended to address the tax consequences resulting from all of the
situations in which a person may be entitled to or may receive a distribution
under a Contract.

     A Contract may be purchased on a non-qualified basis ("Non-Qualified
Contract") or purchased and used in connection with plans qualifying for
favorable tax treatment ("Qualified Contract"). Generally, a Qualified Contract
is designed for use where Purchase Payments are comprised solely of
    


                                       28
<PAGE>


   
proceeds from and/or contributions under retirement plans which are intended to
qualify as plans entitled to special income tax treatment under Sections 401(a),
403(b), 408, 408A or 457 of the Code.

     The ultimate effect of federal income taxes on the amounts held under a
Contract, or Annuity Payouts, and on the economic benefit to the Contract Owner,
the Annuitant, the Payee or the Beneficiary, depends on the age and tax and
employment status of the individual concerned, the type of retirement plan, and
on the Company's tax status. In addition, certain requirements must be satisfied
in purchasing a Qualified Contract with proceeds from a Qualified Plan and
receiving distributions from a Qualified Contract in order to continue receiving
favorable tax treatment. Therefore, purchasers of Contracts should seek
competent legal and tax advice regarding the suitability of a Contract for their
situation, the applicable requirements, and the tax treatment of the rights and
benefits of a Contract.

     The following discussion assumes that Qualified Contracts are purchased and
proceeds from and/or contributions under retirement plans that qualify for the
intended special federal income tax treatment.

     The discussion is based on the Company's understanding of Federal income
tax laws as currently interpreted. No representation is made regarding the
likelihood of the continuation of the present Federal income tax laws or the
current interpretation by the Internal Revenue Service ("IRS").

     No attempt is made to consider any applicable state or other tax laws.
    


TAX STATUS OF THE CONTRACT

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

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

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

     The Non-Qualified Contracts contain provisions which are intended to comply
with the requirements of Section 72(s) of the Code, although no regulations
interpreting these requirements have yet been


                                       29
<PAGE>


issued. The Company intends to review such provisions and modify them if
necessary to assure that they comply with the requirements of Code Section 72(s)
when clarified by regulation or otherwise. Other rules may apply to Qualified
Contracts.

TAXATION OF ANNUITIES

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

     Except as provided in the Code, a Contract Owner who is not a natural
person generally must include in income any increase in the excess of the net
withdrawal value over the "investment in the Contract" during the taxable year.

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

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

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

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

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

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


                                       30
<PAGE>


  PENALTY TAX ON CERTAIN DISTRIBUTIONS

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

     o    Made on or after the taxpayer reaches age 59 1/2;

     o    Made on or after the death of the holder (a holder is considered a
          Contract Owner) (or if the holder is not an individual, the death of
          the primary annuitant);

     o    Attributable to the taxpayer becoming disabled;

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

     o    Made under an annuity Contract that is purchased with a single premium
          when the annuity starting date is no later than a year from purchase
          of the annuity and substantially equal periodic payments are made, not
          less frequently than annually, during the annuity period; and

     o    Made under certain annuities issued in connection with structured
          settlement agreements.

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

TRANSFERS, ASSIGNMENTS OR EXCHANGES OF A CONTRACT

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

WITHHOLDING

     Pension and annuity distributions generally are subject to withholding for
the recipient's Federal income tax liability at rates that vary according to the
type of distribution and the recipient's tax status. Some recipients may elect
not to have tax withheld from distributions. Distributions from certain
qualified plans are generally subject to mandatory withholding. Withholding for
Contracts issued to retirement plans established under Section 401 of the Code
is the responsibility of the plan trustee.

MULTIPLE CONTRACTS

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

TAXATION OF QUALIFIED PLANS

     The Contracts are designed for use with several types of Qualified Plans.
The tax rules applicable to participants in these Qualified Plans vary according
to the type of Plan and the terms and conditions of the Plan itself. Special
favorable tax treatment may be available for certain types of contributions and
distributions. Adverse tax consequences may result from contributions in excess
of specified limits; distributions prior to age 59 1/2 (subject to certain
exceptions); distributions that do not conform to specified commencement and
minimum distribution rules; aggregate distributions in excess of a specified
annual amount; and in other specified circumstances. Therefore, no attempt is
made to provide more than general information about the use of the Contracts
with the various types of Qualified Plans. Contract Owners, Annuitants, Payees
and Beneficiaries are cautioned that the rights of any person to


                                       31
<PAGE>


any benefits under these Qualified Plans will be subject to the terms and
conditions of the Plans themselves, regardless of the terms and conditions of
the Contracts issued in connection with the Plans. The Company shall not be
bound by the terms and conditions of such Qualified Plans to the extent such
terms contradict the Contract, unless the Company consents. Some retirement
plans are subject to distribution and other requirements that are not
incorporated into the Company's Contract administration procedures. Contract
Owners, participants and Beneficiaries are responsible for determining that
contributions, distributions and other transactions with respect to the
Contracts comply with applicable law. Brief descriptions follow of the various
types of Qualified Plans in connection with a Contract.

CORPORATE PENSION AND PROFIT-SHARING PLANS AND H.R. 10 PLANS

     Code Section 401(a) permits employers to establish various types of
retirement plans for employees, and permits self-employed individuals to
establish retirement plans for themselves and their employees. These retirement
plans may permit the purchase of the Contracts to accumulate retirement savings
under the plans. Adverse tax consequences to the plan, to the participant or to
both may result if this Contract is assigned or transferred to any individual as
a means to provide benefit payments.

INDIVIDUAL RETIREMENT ANNUITIES

   
     Sections 408 and 408A of the Code permit eligible individuals to contribute
to an individual retirement program known as an "Individual Retirement Annuity"
or "IRA." All IRAs are subject to limits on the amount that may be contributed,
the persons who may be eligible, and on the time when distributions may
commence.

     TRADITIONAL IRAS. Section 408 governs "traditional" IRAs. Subject to
certain income limits, contributions to a traditional IRA may be tax deductible.
Distributions from a traditional IRA, if attributable to deductible
contributions, are generally subject to income tax. Distributions must begin in
the year the contract owner reaches age 70 1/2. Distributions from certain other
types of qualified retirement plans may be "rolled over" on a tax-deferred basis
into a traditional IRA.

     ROTH IRAS. Section 408A of the Code permits individuals to contribute to a
special type of IRA called a Roth IRA. The IRA must be designated as a "Roth
IRA" at the time it is established, in accordance with IRS rules. Contributions
to a Roth IRA are not deductible. If certain conditions are met, qualified
distributions from a Roth IRA are tax free. Subject to special limitations, a
distribution from a traditional IRA or another Roth IRA may be rolled over to a
Roth IRA.
    

     Sales of a Contract for use with traditional or Roth IRAs may be subject to
special requirements of the IRS. The IRS has not reviewed the Contract for
qualification as an IRA, and has not addressed in a ruling of general
applicability whether a death benefit provision such as the provision in the
Contract comports with IRS qualification retirements.

TAX SHELTERED ANNUITIES

     Section 403(b) of the Code allows employees of certain Section 501(c)(3)
organizations and public schools to exclude from their gross income the Purchase
Payments paid, within certain limits, on a Contract that will provide an annuity
for the employee's retirement. Code Section 403(b)(11) restricts the
distribution under Code Section 403(b) annuity Contracts of: (i) elective
contributions made in years beginning after December 31, 1988; (ii) earnings on
those contributions; and (iii) earnings in such years on amounts held as of the
last year beginning before January 1, 1989. Distribution of those amounts may
only occur upon death of the employee, attainment of age 59 1/2, separation from
service, disability, or financial hardship. In addition, income attributable to
elective contributions may not be distributed in the case of hardship.

SECTION 457 PLANS

     Code Section 457 allows tax exempt organizations and state and local
governments to establish deferred compensation plans that allow individuals who
perform services for them as employees or independent contractors to
participate. Plans maintained by tax exempt organizations require that all
rights and benefits provided thereunder remain the property of the employer,
subject to its general creditors. Plans maintained by state and local
governments, however, must be maintained for the exclusive benefit of plan
participants. Section 457 plans are subject to rules and limits on the timing of
deferrals and amount that may be contributed. The Code also regulates when
distributions may (or must) commence. Sale of a Contract for use with Section
457 plans may be subject to special IRS requirements. The IRS has not reviewed
the Contract for qualification purposes.


                                       32
<PAGE>


POSSIBLE CHARGE FOR THE COMPANY'S TAXES

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

OTHER TAX CONSEQUENCES

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

POSSIBLE CHANGES IN TAXATION

     In past years, legislation has been proposed that would have adversely
modified the Federal taxation of certain annuities. There is always the
possibility that tax treatment of annuities could change by legislation or other
means (such as IRS regulations, revenue rulings, judicial decisions, etc.).
Moreover, it is also possible that any change could be retroactive (that is,
effective prior to the date of the change).

     Although the likelihood of legislative changes is uncertain, there is
always the possibility that the tax treatment of the Contract could change by
legislation or other means (such as IRS regulations, revenue rulings, judicial
decisions, etc.). Moreover, it is also possible that any change could be
retroactive (that is, effective prior to the date of the change). You should
consult a tax adviser with respect to legislative developments and their effect
on the Contract.


VOTING OF FUND SHARES

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

     Before Variable Annuity Payouts begin, the Contract Owner will have the
voting interest with respect to the Fund shares attributable to a Contract.
After Variable Annuity Payouts begin, the Annuitant will have the voting
interest with respect to the Fund shares attributable to the Annuity Units under
a Contract. Such voting interest will generally decrease during the Variable
Annuity Payout period.

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

     All Fund proxy material will be sent to persons having voting interests
together with appropriate forms which may be used to give voting instructions.
Persons entitled to voting interests and the number of votes which they may cast
shall be determined as of a record date, to be selected by the Fund.

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


                                       33
<PAGE>


DISTRIBUTION OF THE CONTRACTS

     The Contracts will be distributed by the Principal Underwriter, Washington
Square Securities, Inc., 20 Washington Avenue South, Minneapolis, Minnesota
55401, which is an affiliate of the Company. Commissions and other distribution
compensation will be paid by the Company. 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. Generally such payments will not exceed 7.00% of the
Purchase Payments. In some cases a trail commission based on the Contract Value
may also be paid.


REPORTS TO CONTRACT OWNERS

     The Company will mail to the Contract Owner, at the last known address of
record at the Home Office of the Company, a statement showing the Contract
Value. The Company will also provide to Contract Owners immediate written
confirmation of every financial transaction made under their Contracts; however,
Contract Owners who make Purchase Payments through salary reduction arrangements
with their employers will receive quarterly confirmations of Purchase Payments
made to their Contracts.

   
     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) 870-0453 if you need
additional copies of financial reports, prospectuses, or annual and semi-annual
reports.
    


LEGAL PROCEEDINGS

     There are no legal proceedings to which the Variable Account is a party.
The Company and its affiliates, like other life insurance companies, are
periodically involved in lawsuits, including class action lawsuits. In some
class action and other lawsuits involving insurers, substantial damages have
been sought and/or material settlement payments have been made. Although the
outcome of any litigation cannot be predicted with certainty, the Company
believes that at the present time there are not pending or threatened lawsuits
that are reasonably likely to have a material adverse impact on the Variable
Account or the Company.


PREPARING FOR THE YEAR 2000

     Like all financial services providers, the Company utilizes systems that
may be affected by Year 2000 transition issues and it relies on service
providers, including the Funds, that also may be affected. The Company has
developed, and is in the process of implementing, a Year 2000 transition plan,
and is confirming that its service providers are also so engaged. The resources
that are being devoted to this effort are substantial. It is difficult to
predict with precision whether the amount of resources ultimately devoted, or
the outcome of these efforts, will have any negative impact on the Company.
However, as of the date of this prospectus, it is not anticipated that Contract
owners will experience negative effects on their investment, or on the services
provided in connection therewith, as a result of Year 2000 transition
implementation. The Company currently anticipates that its systems will be Year
2000 compliant by the end of the second quarter of 1999, but there can be no
assurance that the Company will be successful, or that interaction with other
service providers will not impair the Company's services at that time.


FINANCIAL STATEMENTS AND EXPERTS

   
     The annual financial statements of Separate Account One as of December 31,
1998 and for each of the two years then ended and the annual statutory basis
financial statements of Northern Life Insurance Company as of and for the years
ended December 31, 1998 and 1997, which are contained in the Statement of
Additional Information, have been audited by Deloitte & Touche, independent
auditors, as stated in their reports, which are included herein, and have been
so included in reliance upon the reports of such firm given upon their authority
as experts in accounting and auditing.
    


FURTHER INFORMATION

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


                                       34
<PAGE>


Statements contained in this Prospectus as to the provisions of the Contracts
and other legal documents are summaries, and reference is made to the documents
as filed with the Commission for a complete statement of the provisions thereof.


                                       35
<PAGE>


                              SEPARATE ACCOUNT ONE
                       STATEMENT OF ADDITIONAL INFORMATION


                                TABLE OF CONTENTS

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







If you would like to receive a copy of the Separate Account One Statement of
Additional Information, please call 1-800-621-3750 or return this request to:
    

WASHINGTON SQUARE SECURITIES, INC.
20 WASHINGTON AVENUE SOUTH
MINNEAPOLIS, MINNESOTA 55401



Your name
          ----------------------------------------------------------------------

Address
        ------------------------------------------------------------------------

City                               State                      Zip
     ----------------------------        -------------------      --------------




Please send me a copy of the Separate Account One Statement of Additional
Information.

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



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


                                       36
<PAGE>


                                   APPENDIX A


THE FIXED ACCOUNTS

   
     CONTRIBUTIONS AND REALLOCATIONS TO FIXED ACCOUNT A, FIXED ACCOUNT B, AND
FIXED ACCOUNT C (COLLECTIVELY, THE "FIXED ACCOUNTS") 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 ACCOUNTS HAVE NOT BEEN
REGISTERED UNDER THE SECURITIES ACT OF 1933 ("1933 ACT") NOR ARE THE FIXED
ACCOUNTS REGISTERED AS INVESTMENT COMPANIES UNDER THE INVESTMENT COMPANY ACT OF
1940 ("1940 ACT"). ACCORDINGLY, NEITHER THE FIXED ACCOUNTS 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 THIS 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
GENERALLY APPLICABLE PROVISIONS OF THE FEDERAL SECURITIES LAWS RELATING TO THE
ACCURACY AND COMPLETENESS OF STATEMENTS MADE IN PROSPECTUSES.
    

     The Fixed Accounts are part of the General Account, which is made up of all
of the general assets of the Company other than those allocated to any separate
account. We offer the option of having all or a portion of Purchase Payments
allocated to the Fixed Accounts as selected by the Contract Owner at the time of
purchase or as subsequently changed. The Company will invest the assets
allocated to the Fixed Accounts in those assets chosen by the Company and
allowed by applicable law. Investment income from such Fixed Accounts' assets
will be allocated between the Company and the Contracts participating in the
Fixed Accounts, in accordance with the terms of such Contracts.

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

     Investment income from the Fixed Accounts allocated to the Company includes
compensation for mortality and expense risks borne by the Company in connection
with Fixed Account Contracts. The Company expects to derive a profit from this
compensation.

   
     The Company may credit interest in excess of the guaranteed rate of 3%. Any
interest rate in effect when an amount is allocated or reallocated to the Fixed
Accounts is guaranteed for that amount until the end of the calendar year in
which it is received. After the end of that calendar year, the Company may
change the amount of interest credited at its discretion. All amounts in the
Fixed Accounts after the end of the calendar years referenced above are credited
with excess interest at the rates then in effect for the then current calendar
year. Such rates are established at the beginning of each calendar year and are
guaranteed for the entire calendar year. There is no specific formula for the
determination of excess interest credits. Such credits, if any, will be
determined by the Company based on many factors, including, but not limited to:
investment yield rates, taxes, Contract persistency, and other experience
factors. ANY INTEREST CREDITED TO AMOUNTS ALLOCATED TO THE FIXED ACCOUNTS IN
EXCESS OF 3% PER YEAR WILL BE DETERMINED IN THE SOLE DISCRETION OF THE COMPANY.
THE CONTRACT OWNER ASSUMES THE RISK THAT INTEREST CREDITED TO FIXED ACCOUNT
ALLOCATIONS MAY NOT EXCEED THE MINIMUM GUARANTEE OF 3% FOR ANY GIVEN YEAR.
    

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

   
     Excess interest, if any, will be credited on the Fixed Account Contract
Value. The Company guarantees that, at any time, the Fixed Account Contract
Value will not be less than the amount of Purchase Payments and transfers
allocated to the Fixed Accounts, plus interest at the rate of 3% per year,
compounded annually, plus any additional interest which the Company may, in its
discretion, credit to the Fixed Accounts, less the sum of all annual
administrative charges or Withdrawal Charges levied, any applicable premium
taxes, and less any amounts withdrawn or reallocated from the Fixed Accounts. If
the Contract Owner makes a full withdrawal, the amount available from the Fixed
Accounts will be reduced by any applicable Withdrawal Charge and Annual Contract
Charge. (See "Charges Made by the Company.")
    


                                      A-1
<PAGE>


   
                                   APPENDIX B

PERFORMANCE INFORMATION AND CONDENSED FINANCIAL INFORMATION
    

PERFORMANCE INFORMATION

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

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

     The yield of the Sub-Account investing in the VIP Money Market Portfolio
refers to the annualized income generated by an investment in the Sub-Account
over a specified seven-day period. The yield is calculated by assuming that the
income generated for that seven-day period is generated each seven-day period
over a 52-week period and is shown as a percentage of the investment. The
effective yield is calculated similarly but, when annualized, the income earned
by an investment in the Sub-Account is assumed to be reinvested. The effective
yield will be slightly higher than the yield because of the compounding effect
of this assumed reinvestment.

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

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

     Total returns generally will be presented in "standardized" format. This
means, among other things, that performance will be shown from the date of
inception of the Variable Account, or, if later, the inception date of the
applicable Investment Fund. In some instances, "non-standardized" returns may be
shown from prior to the inception date of the Variable Account. Non-standardized
information will be accompanied by standardized information.

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

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

     Average total return information may be presented, computed on the same
basis as described above, except deductions will not include the Withdrawal
Charge. In addition, the Company may from
    


                                      B-1
<PAGE>


   
time to time disclose average annual total return in non-standard formats and
cumulative total return for Contracts funded by the Sub-Accounts.

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

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

     In advertising and sales literature, the performance of each Sub-Account
may be compared to the performance of other variable annuity issuers in general
or to the performance of particular types of variable annuities investing in
mutual funds, or investment series of mutual funds with investment objectives
similar to each of the Sub-Accounts. Lipper Analytical Services, Inc.
("Lipper"), Morningstar, Inc. ("Morningstar") and the Variable Annuity Research
Data Service ("VARDS") are independent services which monitor and rank the
performance of variable annuity issuers in each of the major categories of
investment objectives on an industry-wide basis.

     Lipper's and Morningstar's rankings include variable life insurance issuers
as well as variable annuity issuers. VARDS rankings compare only variable
annuity issuers. The performance analyses prepared by Lipper, Morningstar and
VARDS each rank such issuers on the basis of total return, assuming reinvestment
of distributions, but do not take sales charges, redemption fees, or certain
expense deductions at the separate account level into consideration. In
addition, VARDS prepares risk adjusted rankings, which consider the effects of
market risk on total return performance. This type of ranking provides data as
to which funds provide the highest total return within various categories of
funds defined by the degree of risk inherent in their investment objectives.

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

     The Company may also report other information including the effect of
tax-deferred compounding on a Sub-Account's investment returns, or returns in
general, which may be illustrated by tables, graphs, or charts. The Company may
also illustrate the accumulation of Contract Value and payment of annuity
benefits on a variable or fixed basis, or a combination variable and fixed
basis, based on hypothetical rates of return, and compare those illustrations to
mutual fund hypothetical illustrations, using charts, tables, and graphs,
including software programs utilizing such charts, tables, and graphs. All
income and capital gains derived from Sub-Account investments are reinvested and
can lead to substantial long-term accumulation of assets, provided that the
underlying portfolio's investment experience is positive.
    


                                      B-2
<PAGE>


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


   
<TABLE>
<CAPTION>
                                                  YEAR ENDED      YEAR ENDED      YEAR ENDED     YEAR ENDED
                                                 DECEMBER 31     DECEMBER 31     DECEMBER 31     DECEMBER 31
                                                -------------   -------------   -------------   ------------
                                                     1995            1996            1997           1998
                                                -------------   -------------   -------------   ------------
<S>                                             <C>             <C>             <C>             <C>
THE ALGER AMERICAN FUND:
 (All Sub-Accounts from October 20, 1995)
Alger American Growth Portfolio
 Beginning of period ........................     $ 10.0000       $ 10.0072      $  11.1842     $ 13.8684
 End of period ..............................     $ 10.0072       $ 11.1842      $  13.8684     $ 20.2501
 Units outstanding at end of period .........         7,531         162,852         402,925       958,685
Alger American Leveraged AllCap Portfolio
 Beginning of period ........................     $ 10.0000       $ 10.2636      $  11.3381     $ 13.3809
 End of period ..............................     $ 10.2636       $ 11.3381      $  13.3809     $ 20.8260
 Units outstanding at end of period .........         3,864         130,393         260,380       491,436
Alger American MidCap Growth Portfolio
 Beginning of period ........................     $ 10.0000       $  9.8937      $  10.9156     $ 12.3791
 End of period ..............................     $  9.8937       $ 10.9156      $  12.3791     $ 15.9059
 Units outstanding at end of period .........         2,208         227,029         405,580       590,794
Alger American Small Capitalization
 Portfolio
 Beginning of period ........................     $ 10.0000       $  9.8255      $  10.0929     $ 11.0864
 End of period ..............................     $  9.8255       $ 10.0929      $  11.0864     $ 12.6301
 Units outstanding at end of period .........         9,498         261,902         527,947       751,967

FIDELITY VARIABLE INSURANCE PRODUCTS FUND
 (VIP):
 (All Sub-Accounts from October 20, 1995)
VIP Equity-Income Portfolio
 Beginning of period ........................     $ 10.0000       $ 10.7172      $  12.0764     $ 15.2559
 End of period ..............................     $ 10.7172       $ 12.0764      $  15.2559     $ 16.7931
 Units outstanding at end of period .........         3,922         370,036       1,040,329     1,850,470
VIP Growth Portfolio
 Beginning of period ........................     $ 10.0000       $  9.8237      $  11.1104     $ 13.5286
 End of period ..............................     $  9.8237       $ 11.1104      $  13.5286     $ 18.6089
 Units outstanding at end of period .........         5,112         210,258         624,734     1,117,355
VIP Money Market Portfolio
 Beginning of period ........................     $ 10.0000       $ 10.0743      $  10.4712     $ 10.8926
 End of period ..............................     $ 10.0743       $ 10.4712      $  10.8926     $ 11.3294
 Units outstanding at end of period .........            --         104,844         446,458       605,376

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
 (VIP II):
VIP II Asset Manager: Growth Portfolio
 (From October 20, 1995)
 Beginning of period ........................     $ 10.0000       $ 10.3997      $  12.2982     $ 15.1675
 End of period ..............................     $ 10.3997       $ 12.2982      $  15.1675     $ 17.5847
 Units outstanding at end of period .........         6,432          58,201         293,160       652,013
VIP II Contrafund Portfolio
 (From October 20, 1995)
 Beginning of period ........................     $ 10.0000       $ 10.2935      $  12.3119     $ 15.0718
 End of period ..............................     $ 10.2935       $ 12.3119      $  15.0718     $ 19.3181
 Units outstanding at end of period .........         7,417         314,103       1,124,760     2,090,469
VIP II Index 500 Portfolio
 (From October 20, 1995)
 Beginning of period ........................     $ 10.0000       $ 10.5862      $  12.8201     $ 16.7757
 End of period ..............................     $ 10.5862       $ 12.8201      $  16.7757     $ 21.2285
 Units outstanding at end of period .........           702         231,904       1,310,992     3,336,587
</TABLE>
    

                                      B-3
<PAGE>


   
<TABLE>
<CAPTION>
                                                 YEAR ENDED     YEAR ENDED     YEAR ENDED     YEAR ENDED
                                                DECEMBER 31    DECEMBER 31    DECEMBER 31    DECEMBER 31
                                                -----------    -----------    -----------    -----------
                                                    1995           1996           1997           1998
                                                -----------    -----------    -----------    -----------
<S>                                             <C>            <C>            <C>            <C>
VIP II Investment Grade Bond Portfolio
 (From April 30, 1999)
 Beginning of period .......................            N/A            N/A            N/A            N/A
 End of period .............................            N/A            N/A            N/A            N/A
 Units outstanding at end of period ........            N/A            N/A            N/A            N/A

FIDELITY VARIABLE INSURANCE PRODUCTS
 FUND III (VIP III):
 (From January 1, 1999)
VIP III Growth Opportunities Portfolio
 Beginning of period .......................            N/A            N/A            N/A            N/A
 End of period .............................            N/A            N/A            N/A            N/A
 Units outstanding at end of period ........            N/A            N/A            N/A            N/A

JANUS ASPEN SERIES:
 (All Sub-Accounts From August 8, 1997)
Aggressive Growth Portfolio
 Beginning of period .......................            N/A            N/A    $   10.0000    $   10.8993
 End of period .............................            N/A            N/A    $   10.8993    $   14.4299
 Units outstanding at end of period ........            N/A            N/A         17,506        143,611
Growth Portfolio
 Beginning of period .......................            N/A            N/A    $   10.0000    $   10.1307
 End of period .............................            N/A            N/A    $   10.1307    $   13.5522
 Units outstanding at end of period ........            N/A            N/A         82,286        662,697
International Growth Portfolio
 Beginning of period .......................            N/A            N/A    $   10.0000    $    9.5720
 End of period .............................            N/A            N/A    $    9.5720    $   11.0658
 Units outstanding at end of period ........            N/A            N/A         81,884        275,637
Worldwide Growth Portfolio
 Beginning of period .......................            N/A            N/A    $   10.0000    $    9.7818
 End of period .............................            N/A            N/A    $    9.7818    $   12.4357
 Units outstanding at end of period ........            N/A            N/A        295,875      2,066,481

NEUBERGER BERMAN AMT:
Limited Maturity Bond Portfolio
 (From August 8, 1997)
 Beginning of period .......................            N/A            N/A    $   10.0000    $   10.1973
 End of period .............................            N/A            N/A    $   10.1973    $   10.4971
 Units outstanding at end of period ........            N/A            N/A         22,029        210,709
Partners Portfolio
 (From August 8, 1997)
 Beginning of period .......................            N/A            N/A    $   10.0000    $   10.2686
 End of period .............................            N/A            N/A    $   10.2686    $   10.5521
 Units outstanding at end of period ........            N/A            N/A        255,773      1,582,048
Socially Responsive Portfolio
 (From January 1, 1999)
 Beginning of period .......................            N/A            N/A            N/A            N/A
 End of period .............................            N/A            N/A            N/A            N/A
 Units outstanding at end of period ........            N/A            N/A            N/A            N/A

NORTHSTAR GALAXY TRUST:
Emerging Growth Portfolio
 (From October 20, 1995)
 Beginning of period .......................    $   10.0000    $   10.3844    $   11.6519    $   13.2845
 End of period .............................    $   10.3844    $   11.6519    $   13.2845    $   15.3663
 Units outstanding at end of period ........          2,292         62,237        270,968        338,593
</TABLE>
    


                                       B-4
<PAGE>


   
<TABLE>
<CAPTION>
                                                  YEAR ENDED     YEAR ENDED     YEAR ENDED     YEAR ENDED
                                                 DECEMBER 31    DECEMBER 31    DECEMBER 31    DECEMBER 31
                                                 -----------    -----------    -----------    -----------
                                                    1995            1996           1997           1998
                                                 -----------    -----------    -----------    -----------
<S>                                              <C>            <C>            <C>            <C>
Growth + Value Portfolio
 (From October 20, 1995)
 Beginning of period ........................    $   10.0000    $   10.1010    $   12.2601    $   13.8613
 End of period ..............................    $   10.1010    $   12.2601    $   13.8613    $   16.3103
 Units outstanding at end of period .........          1,068        318,138      1,118,716      1,333,885
High Yield Bond Portfolio
 (From August 8, 1997)
 Beginning of period ........................            N/A            N/A    $   10.0000    $   10.1766
 End of period ..............................            N/A            N/A    $   10.1766    $   10.0942
 Units outstanding at end of period .........            N/A            N/A        105,615        885,662
International Value Portfolio
 (From August 8, 1997)
 Beginning of period ........................            N/A            N/A    $   10.0000    $   10.0734
 End of period ..............................            N/A            N/A    $   10.0734    $   11.6150
 Units outstanding at end of period .........            N/A            N/A         57,507        330,553
Research Enhanced Index Portfolio
 (From October 20, 1995)
 Beginning of period ........................    $   10.0000    $   10.2402    $   11.4374    $   12.0694
 End of period ..............................    $   10.2402    $   11.4374    $   12.0694    $   12.0629
 Units outstanding at end of period .........          1,937         52,791        238,691        403,214

OCC ACCUMULATION TRUST
 (All Sub-Accounts From August 8, 1997)
Equity Portfolio
 Beginning of period ........................            N/A            N/A    $   10.0000    $   10.6410
 End of period ..............................            N/A            N/A    $   10.6410    $   11.7375
 Units outstanding at end of period .........            N/A            N/A         45,654        227,143
Global Equity Portfolio
 Beginning of period ........................            N/A            N/A    $   10.0000    $    9.4593
 End of period ..............................            N/A            N/A    $    9.4593    $   10.5673
 Units outstanding at end of period .........            N/A            N/A         18,968         70,138
Managed Portfolio
 Beginning of period ........................            N/A            N/A    $   10.0000    $   10.0801
 End of period ..............................            N/A            N/A    $   10.0801    $   10.6480
 Units outstanding at end of period .........            N/A            N/A        274,773      1,659,488
Small Cap Portfolio
 Beginning of period ........................            N/A            N/A    $   10.0000    $   10.1959
 End of period ..............................            N/A            N/A    $   10.1959    $    9.1466
 Units outstanding at end of period .........            N/A            N/A         48,630        252,954
</TABLE>

     o    The Sub-Accounts investing in The Alger American Fund, Fidelity
          Variable Insurance Products Fund, Fidelity Variable Insurance Products
          Fund II and Northstar Galaxy Trust were not available under the
          Contracts prior to 1995.

     o    The Sub-Accounts investing in the Janus Aspen Series, Neuberger Berman
          AMT Limited Maturity Bond Portfolio and Partners Portfolio, the
          Northstar Galaxy Trust High Yield Bond Fund, the Northstar Galaxy
          Trust International Value Fund and OCC Accumulation Trust were not
          available under the contracts prior to August 8, 1997.

     o    The Sub-Accounts investing in the Fidelity Variable Insurance Products
          Fund III and Neuberger Berman AMT Socially Responsive Portfolio were
          not available under the Contracts prior to January 1, 1999.

     o    The Sub-Accounts investing in the Fidelity VIP II Investment Grade
          Bond Portfolio were not available under the Contracts prior to April
          30, 1999.
    


                                       B-5
<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 April 30, 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 ..........................................................    SAI-2
Custody of Assets .....................................................    SAI-2
Independent Auditors ..................................................    SAI-2
Distribution of the Contracts .........................................    SAI-3
Calculation of Yields and Total Returns ...............................    SAI-3
Company Holidays ......................................................   SAI-11
Financial Statements ..................................................   SAI-11
    

                              ------------------
   
     The date of this Statement of Additional Information is April 30, 1999.
    


                                      SAI-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"
in 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:

     o    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.;

     o    the VIP Equity-Income Portfolio, VIP Growth Portfolio, and VIP Money
          Market Portfolio of the Variable Insurance Products Fund, VIP II Asset
          Manager: Growth Portfolio, VIP II Contrafund Portfolio, VIP II Index
          500 Portfolio and VIP II Investment Grade Bond 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;

     o    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;

     o    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;

     o    the Emerging Growth Portfolio, Growth + Value Portfolio, High Yield
          Bond Portfolio, International Value Portfolio and Research Enhanced
          Index Portfolio of the Northstar Galaxy Trust which are managed by
          Northstar Investment Management Corporation; the Growth + Value
          Portfolio is sub-advised by Navellier Fund Management, Inc., the
          International Value Portfolio is sub-advised by Brandes Investment
          Partners, L.P., and the Research Enhanced Index Portfolio is
          sub-advised by J.P. Morgan Investment Management, Inc.;

     o    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.)
    

CUSTODY OF ASSETS

   
     The Company, whose address appears on the cover of the Prospectus,
maintains custody of the assets of the Variable Account. As Custodian, the
Company holds cash balances for the Variable Account pending investment in the
Investment Funds or distribution. The Investment Fund shares owned by the
Sub-accounts are reflected only on the records of the Funds and are not issued
in certificated form.
    

INDEPENDENT AUDITORS

   
     The financial statements as of December 31, 1998 and the two years then
ended of Separate Account One and the statutory basis financial statements of
Northern Life Insurance Company as of and for the two years ended December 31,
1998 and 1997, which are included in this Statement of Additional Information,
have been audited by Deloitte & Touche, independent auditors, as stated in their
reports which are included herein, and have been so included in reliance upon
the reports of such firm given upon their authority as experts in accounting and
auditing.
    


                                      SAI-2
<PAGE>


DISTRIBUTION OF THE CONTRACTS

   
     The Contracts will be distributed by Washington Square Securities, Inc.
("WSSI"), the principal underwriter which is an affiliate of the Company. 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.

     For the years ended December 31, 1996, 1997 and 1998, WSSI was paid fees by
the Company in connection with distribution of the Contracts aggregating
$1,123,993, $5,551,624, and $10,569,750, respectively.
    

     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" in 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)." 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.


                                     SAI-3
<PAGE>


     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, 1998 was 3.43%.
    

     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.

     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, 1998 was 3.49%.
    

     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.


                                      SAI-4
<PAGE>


     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 High Yield Bond
Portfolio Sub-Account for the month ended December 31, 1998 was 8.23%. The
annualized yield for the Neuberger Berman Advisers Management Trust Limited
Maturity Bond Portfolio Sub-Account for the month ended December 31, 1998 was
5.05%. The VIP II Investment Grade Bond Portfolio Sub-Account was not available
under the Contract prior to April 30, 1999. Therefore, the annualized yield for
the VIP II Investment Grade Bond Portfolio Sub-Account for the month ended
December 31, 1998 is not available.
    

     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.


                                      SAI-5
<PAGE>


   
     Following are the Average Annual Total Returns for Sub-Accounts as of
December 31, 1998.

<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                                                    12/31/98         12/31/98         12/31/98         12/31/98
- -----------                                                 --------------   --------------   --------------   --------------
<S>                                                         <C>              <C>              <C>              <C>
                                                                ++T.S.            F.S.             T.S.             F.S.

Alger American Growth Portfolio                                  40.36%           35.27%           23.64%           22.00%
 (Sub-Account Inception: 10/20/95)
Alger American Leveraged AllCap Portfolio                        49.99%           44.20%           24.75%           23.08%
 (Sub-Account Inception: 10/20/95)
Alger American MidCap Growth Portfolio                           22.84%           19.00%           14.35%           13.06%
 (Sub-Account Inception: 10/20/95)
Alger American Small Capitalization Portfolio                     8.27%            5.49%            6.07%            5.13%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP Equity-Income Portfolio                              4.42%            1.92%           16.40%           15.03%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP Growth Portfolio                                    31.90%           27.41%           20.31%           18.80%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Asset Manager: Growth Portfolio                  10.28%            7.36%           18.15%           16.71%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Contrafund Portfolio                             22.52%           18.71%           21.78%           20.22%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Index 500 Portfolio                              20.89%           17.20%           25.55%           23.85%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Investment Grade Bond Portfolio                    N/A              N/A              N/A              N/A
 (Sub-Account Inception: 4/30/99)
Fidelity VIP III Growth Opportunities Portfolio                    N/A              N/A              N/A              N/A
 (Sub-Account Inception: 1/1/99)
Janus Aggressive Growth Portfolio                                26.74%           22.63%           26.15%           22.91%
 (Sub-Account Inception: 8/8/97)
Janus Growth Portfolio                                           28.12%           23.91%           20.38%           17.49%
 (Sub-Account Inception: 8/8/97)
Janus International Growth Portfolio                              9.95%            7.05%            3.39%            1.59%
 (Sub-Account Inception: 8/8/97)
Janus Worldwide Growth Portfolio                                 21.48%           17.74%           12.88%           10.47%
 (Sub-Account Inception: 8/8/97)
Neuberger Berman Advisers Management Trust Limited              (2.71)%          (4.71)%          (0.67)%          (2.20)%
 Maturity Bond Portfolio (Sub-Account Inception: 8/8/97)
Neuberger Berman Advisers Management Trust Partners             (2.89)%          (4.87)%          (0.28)%          (1.83)%
 Portfolio (Sub-Account Inception: 8/8/97)
Neuberger Berman Advisers Management Trust Socially                N/A              N/A              N/A              N/A
 Responsive Portfolio (d) (Sub-Account Inception: 1/1/99)
Northstar Galaxy Trust Emerging Growth Portfolio (a)             10.02%            7.11%           13.08%           11.84%
 (Sub-Account Inception: 10/20/95)
Northstar Galaxy Trust Growth + Value Portfolio                  12.02%            8.96%           15.30%           13.97%
 (Sub-Account Inception: 10/20/95)
Northstar Galaxy Trust High Yield Bond Portfolio                (6.46)%          (8.18)%          (3.57)%          (4.90)%
 (Sub-Account Inception: 8/8/97)
Northstar Galaxy Trust International Value Portfolio              9.65%            6.77%            7.22%            5.18%
 (Sub-Account Inception: 8/8/97)
Northstar Galaxy Trust Research Enhanced Index                  (5.71)%          (7.48)%            4.51%            3.64%
 Portfolio(b)
 (Sub-Account Inception: 10/20/95)
OCC Equity Portfolio (c)                                          4.65%            2.13%            8.08%            5.98%
 (Sub-Account Inception: 8/8/97)
OCC Global Equity Portfolio                                       6.06%            3.44%          (0.17)%          (1.73)%
 (Sub-Account Inception: 8/8/97)
OCC Managed Portfolio (c)                                       (0.02)%          (2.21)%            0.41%          (1.19)%
 (Sub-Account Inception: 8/8/97)
OCC Small Cap Portfolio (c)                                    (15.94)%         (16.98)%         (10.56)%         (11.42)%
 (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.


                                      SAI-6
<PAGE>


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

   
<TABLE>
<CAPTION>
                                                                                                                FOR THE PERIOD FROM
                                                       FOR THE 1-YEAR       FOR THE 5-YEAR    FOR THE 10-YEAR   DATE OF INCEPTION OF
                                                        PERIOD ENDED         PERIOD ENDED      PERIOD ENDED         PORTFOLIO TO
SUB-ACCOUNT                                               12/31/98             12/31/98          12/31/98             12/31/98
- ----------                                            ----------------     ---------------    ---------------   --------------------
                                                      ++T.S.      F.S.      T.S.      F.S.     T.S.      F.S.      T.S.      F.S.
<S>                                                   <C>        <C>       <C>       <C>      <C>       <C>       <C>       <C>
Alger American Growth Portfolio                       40.36%     35.27%    21.64%    20.85%     N/A       N/A     20.19%    20.08%
 (Portfolio Inception: 1/9/89)
Alger American Leveraged AllCap Portfolio             49.99%     44.20%      N/A       N/A      N/A       N/A     36.79%    35.00%
 (Portfolio Inception: 1/25/95)
Alger American MidCap Growth Portfolio                22.84%     19.00%    16.74%    16.05%     N/A       N/A     21.36%    20.63%
 (Portfolio Inception: 5/3/93)
Alger American Small Capitalization Portfolio          8.27%      5.49%    10.83%    10.29%   18.08%    18.08%    17.09%    17.09%
 (Portfolio Inception: 9/21/88)
Fidelity VIP Equity-Income Portfolio                   4.42%      1.92%    16.54%    15.86%   13.85%    13.85%    12.65%    12.65%
 (Portfolio Inception: 10/9/86)
Fidelity VIP Growth Portfolio                         31.90%     27.41%    19.49%    18.74%   17.60%    17.60%    15.57%    15.57%
 (Portfolio Inception: 10/9/86)
Fidelity VIP II Asset Manager: Growth Portfolio       10.28%      7.36%      N/A       N/A      N/A       N/A     18.88%    17.61%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Contrafund Portfolio                  22.52%     18.71%      N/A       N/A      N/A       N/A     26.10%    24.61%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Index 500 Portfolio                   20.89%     17.20%    21.48%    20.69%     N/A       N/A     19.28%    18.59%
 (Portfolio Inception: 8/27/92)
Fidelity VIP II Investment Grade Bond Portfolio        1.68%    (0.63)%     4.38%     4.02%    6.66%     6.66%     6.64%     6.64%
 (Portfolio Inception: 12/5/88)
Fidelity VIP III Growth Opportunities Portfolio       17.23%     13.80%      N/A       N/A      N/A       N/A     23.73%    22.31%
 (Portfolio Inception: 1/3/95)
Janus Aggressive Growth Portfolio                     26.74%     22.63%    17.12%    16.42%     N/A       N/A     19.71%    18.98%
 (Portfolio Inception: 9/13/93)
Janus Growth Portfolio                                28.12%     23.91%    19.17%    18.43%     N/A       N/A     18.64%    17.94%
 (Portfolio Inception: 9/13/93)
Janus International Growth Portfolio                   9.95%      7.05%      N/A       N/A      N/A       N/A     16.57%    15.62%
 (Portfolio Inception: 5/2/94)
Janus Worldwide Growth Portfolio                      21.48%     17.74%    19.07%    18.33%     N/A       N/A     21.81%    21.05%
 (Portfolio Inception: 9/13/93)
Neuberger Berman Advisers Management Trust           (2.71)%    (4.71)%     2.84%     2.53%    5.11%     5.11%     6.24%     6.24%
 Limited Maturity Bond Portfolio
 (Portfolio Inception: 9/10/84)
Neuberger Berman Advisers Management Trust           (2.89)%    (4.87)%      N/A       N/A      N/A       N/A     17.44%    16.49%
 Partners Portfolio (Portfolio Inception: 3/22/94)
Neuberger Berman Advisers Management Trust              N/A        N/A       N/A       N/A      N/A       N/A       N/A       N/A
 Socially Responsive Portfolio (d)
 (Portfolio Inception: 8/19/98)
Northstar Galaxy Trust Emerging Growth Portfolio (a)  10.02%      7.11%      N/A       N/A      N/A       N/A     12.58%    11.74%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust Growth + Value Portfolio       12.02%      8.96%      N/A       N/A      N/A       N/A     15.83%    14.90%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust High Yield Bond Portfolio     (6.46)%    (8.18)%      N/A       N/A      N/A       N/A      7.18%     6.49%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust International Value Portfolio   9.65%      6.77%      N/A       N/A      N/A       N/A      7.22%     5.18%
 (Portfolio Inception: 8/8/97)
Northstar Galaxy Trust Research Enhanced             (5.71)%    (7.48)%      N/A       N/A      N/A       N/A      5.80%     5.16%
 Index Portfolio (b)
 (Portfolio Inception: 5/6/94)
OCC Equity Portfolio (c)                               4.65%      2.13%    18.06%    17.34%   15.77%    15.77%    15.25%    15.25%
 (Portfolio Inception: 8/1/88)
OCC Global Equity Portfolio                            6.06%      3.44%      N/A       N/A      N/A       N/A     13.34%    12.23%
 (Portfolio Inception: 3/1/95)
OCC Managed Portfolio (c)                            (0.02)%    (2.21)%    16.93%    16.24%   17.56%    17.56%    17.24%    17.24%
 (Portfolio Inception: 8/1/88)
OCC Small Cap Portfolio (c)                         (15.94)%   (16.98)%     6.25%     5.83%   11.49%    11.49%    11.16%    11.16%
 (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.


                                     SAI-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                                                      12/31/98        12/31/98          12/31/98         12/31/98
- ---------                                                   --------------  --------------   ---------------   --------------
<S>                                                         <C>             <C>              <C>               <C>
Alger American Growth Portfolio                                  48.07%           23.90%            N/A           19.42%
 (Portfolio Inception: 1/9/89)
Alger American Leveraged AllCap Portfolio                        57.83%             N/A             N/A           56.03%
 (Portfolio Inception: 1/25/95)
Alger American MidCap Growth Portfolio                           30.30%           18.98%            N/A           29.22%
 (Portfolio Inception: 5/3/93)
Alger American Small Capitalization Portfolio                    15.53%           13.09%          19.85%          21.09%
 (Portfolio Inception: 9/21/88)
Fidelity VIP Equity-Income Portfolio                             11.63%           18.77%          15.62%          15.79%
 (Portfolio Inception: 10/9/86)
Fidelity VIP Growth Portfolio                                    39.49%           21.74%          19.41%          19.03%
 (Portfolio Inception: 10/9/86)
Fidelity VIP II Asset Manager: Growth Portfolio                  17.57%             N/A             N/A           29.55%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Contrafund Portfolio                             29.98%             N/A             N/A           39.90%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Index 500 Portfolio                              28.33%           23.72%            N/A           25.59%
 (Portfolio Inception: 8/27/92)
Fidelity VIP II Investment Grade Bond Portfolio                   8.85%            6.70%           8.35%           9.30%
 (Portfolio Inception: 12/5/88)
Fidelity VIP III Growth Opportunities Portfolio                  24.61%             N/A             N/A           36.48%
 (Portfolio Inception: 1/3/95)
Janus Aggressive Growth Portfolio                                34.26%           19.35%            N/A           27.66%
 (Portfolio Inception: 9/13/93)
Janus Growth Portfolio                                           35.66%           21.41%            N/A           26.31%
 (Portfolio Inception: 9/13/93)
Janus International Growth Portfolio                             17.23%             N/A             N/A           24.59%
 (Portfolio Inception: 5/2/94)
Janus Worldwide Growth Portfolio                                 28.92%           21.32%            N/A           30.38%
 (Portfolio Inception: 9/13/93)
Neuberger Berman Advisers Management Trust                        4.39%            5.18%           6.79%           8.52%
 Limited Maturity Bond Portfolio
 (Portfolio Inception: 9/10/84)
Neuberger Berman Advisers Management Trust                        4.21%             N/A             N/A           25.54%
 Partners Portfolio (Portfolio Inception: 3/22/94)
Neuberger Berman Advisers Management Trust Socially                N/A              N/A             N/A             N/A
 Responsive Portfolio (d) (Portfolio Inception: 8/19/98)
Northstar Galaxy Trust Emerging Growth Portfolio (a)             17.30%             N/A             N/A           19.34%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust Growth + Value Portfolio                  19.33%             N/A             N/A           23.63%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust High Yield Bond Portfolio                  0.59%             N/A             N/A           12.79%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust International Value Portfolio             16.93%             N/A             N/A           53.12%
 (Since Inception 8/8/97)
Northstar Galaxy Trust Research Enhanced Index                    1.35%             N/A             N/A           11.06%
 Portfolio (b)
 (Portfolio Inception: 5/6/94)
OCC Equity Portfolio (c)                                         11.86%           20.41%          17.62%          19.03%
 (Portfolio Inception: 8/1/88)
OCC Global Equity Portfolio                                      13.29%             N/A             N/A           22.34%
 (Portfolio Inception: 3/1/95)
OCC Managed Portfolio (c)                                         7.12%           19.25%          19.40%          21.26%
 (Portfolio Inception: 8/1/88)
OCC Small Cap Portfolio (c)                                     (9.03)%            8.53%          13.21%          14.31%
 (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 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.


                                      SAI-8
<PAGE>


   
<TABLE>
<CAPTION>
                                                                                         FOR THE PERIOD
                                                                                          FROM DATE OF
                                                                        FOR THE 1-YEAR    INCEPTION OF
                                                                         PERIOD ENDED    SUB-ACCOUNT TO
SUB-ACCOUNT                                                                12/31/98         12/31/98
- -----------                                                             --------------   --------------
<S>                                                                     <C>              <C>
Alger American Growth Portfolio                                             45.76%           24.52%
 (Sub-Account Inception: 10/20/95)
Alger American Leveraged AllCap Portfolio                                   55.39%           25.62%
 (Sub-Account Inception: 10/20/95)
Alger American MidCap Growth Portfolio                                      28.24%           15.40%
 (Sub-Account Inception: 10/20/95)
Alger American Small Capitalization Portfolio                               13.67%            7.29%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP Equity-Income Portfolio                                         9.82%           17.41%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP Growth Portfolio                                               37.30%           21.25%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Asset Manager: Growth Portfolio                             15.68%           19.12%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Contrafund Portfolio                                        27.92%           22.70%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Index 500 Portfolio                                         26.29%           26.40%
 (Sub-Account Inception: 10/20/95)
Fidelity VIP II Investment Grade Bond Portfolio                               N/A              N/A
 (Sub-Account Inception: 4/30/99)
Fidelity VIP III Growth Opportunities Portfolio                               N/A              N/A
 (Sub-Account Inception: 1/1/99)
Janus Aggressive Growth Portfolio                                           32.14%           29.66%
 (Sub-Account Inception: 8/8/97)
Janus Growth Portfolio                                                      33.52%           23.95%
 (Sub-Account Inception: 8/8/97)
Janus International Growth Portfolio                                        15.35%            7.17%
 (Sub-Account Inception: 8/8/97)
Janus Worldwide Growth Portfolio                                            26.88%           16.54%
 (Sub-Account Inception: 8/8/97)
Neuberger Berman Advisers Management Trust                                   2.69%            3.18%
 Limited Maturity Bond Portfolio
 (Sub-Account Inception: 8/8/97)
Neuberger Berman Advisers Management Trust                                   2.51%            3.56%
 Partners Portfolio (Sub-Account Inception: 8/8/97)
Neuberger Berman Advisers Management Trust                                    N/A              N/A
 Socially Responsive Portfolio (d) (Sub-Account Inception: 1/1/99)
Northstar Galaxy Trust Emerging Growth Portfolio (a)                        15.42%           14.15%
 (Sub-Account Inception: 10/20/95)
Northstar Galaxy Trust Growth + Value Portfolio                             17.42%           16.32%
 (Sub-Account Inception: 10/20/95)
Northstar Galaxy Trust High Yield Bond Portfolio                           (1.06)%            0.32%
 (Sub-Account Inception: 8/8/97)
Northstar Galaxy Trust International Value Portfolio                        15.05%           10.95%
 (Sub-Account Inception: 8/8/97)
Northstar Galaxy Trust Research Enhanced Index Portfolio (b)               (0.31)%            5.78%
 (Sub-Account Inception: 10/20/95)
OCC Equity Portfolio (c)                                                    10.05%           11.80%
 (Sub-Account Inception: 8/8/97)
OCC Global Equity Portfolio                                                 11.46%            3.67%
 (Sub-Account Inception: 8/8/97)
OCC Managed Portfolio (c)                                                    5.38%            4.24%
 (Sub-Account Inception: 8/8/97)
OCC Small Cap Portfolio (c)                                               (10.54)%          (6.55)%
 (Sub-Account Inception: 8/8/97)
</TABLE>
    


                                      SAI-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                                                     12/31/98         12/31/98          12/31/98         12/31/98
- -----------                                                  --------------   --------------   ---------------   --------------
<S>                                                          <C>              <C>              <C>               <C>
Alger American Growth Portfolio                                  45.76%           21.97%              N/A           20.19%
 (Portfolio Inception: 1/9/89)
Alger American Leveraged AllCap Portfolio                        55.39%             N/A               N/A           37.25%
 (Portfolio Inception: 1/25/95)
Alger American MidCap Growth Portfolio                           28.24%           17.13%              N/A           21.62%
 (Portfolio Inception: 5/3/93)
Alger American Small Capitalization Portfolio                    13.67%           11.31%            18.08%          17.09%
 (Portfolio Inception: 9/21/88)
Fidelity VIP Equity-Income Portfolio                              9.82%           16.93%            13.85%          12.65%
 (Portfolio Inception: 10/9/86)
Fidelity VIP Growth Portfolio                                    37.30%           19.84%            17.60%          15.57%
 (Portfolio Inception: 10/9/86)
Fidelity VIP II Asset Manager: Growth Portfolio                  15.68%             N/A               N/A           19.54%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Contrafund Portfolio                             27.92%             N/A               N/A           26.65%
 (Portfolio Inception: 1/3/95)
Fidelity VIP II Index 500 Portfolio                              26.29%           21.81%              N/A           19.28%
 (Portfolio Inception: 8/27/92)
Fidelity VIP II Investment Grade Bond Portfolio                   7.08%            4.98%             6.66%           6.64%
 (Portfolio Inception: 12/5/88)
Fidelity VIP III Growth Opportunities Portfolio                  22.63%             N/A               N/A           24.32%
 (Portfolio Inception: 1/3/95)
Janus Aggressive Growth Portfolio                                32.14%           17.50%              N/A           20.02%
 (Portfolio Inception: 9/13/93)
Janus Growth Portfolio                                           33.52%           19.52%              N/A           18.97%
 (Portfolio Inception: 9/13/93)
Janus International Growth Portfolio                             15.35%             N/A               N/A           17.01%
 (Portfolio Inception: 5/2/94)
Janus Worldwide Growth Portfolio                                 26.88%           19.43%              N/A           22.10%
 (Portfolio Inception: 9/13/93)
Neuberger Berman Advisers Management Trust                        2.69%            3.48%             5.11%           6.24%
 Limited Maturity Bond Portfolio
 (Portfolio Inception: 9/10/84)
Neuberger Berman Advisers Management Trust                        2.51%             N/A               N/A           17.85%
 Partners Portfolio (Portfolio Inception: 3/22/94)
Neuberger Berman Advisers Management Trust Socially                N/A              N/A               N/A             N/A
 Responsive Portfolio (d) (Portfolio Inception: 8/19/98)
Northstar Galaxy Trust Emerging Growth Portfolio (a)             15.42%             N/A               N/A           13.08%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust Growth + Value Portfolio                  17.42%             N/A               N/A           16.28%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust High Yield Bond Portfolio                (1.06)%             N/A               N/A            7.77%
 (Portfolio Inception: 5/6/94)
Northstar Galaxy Trust International Value Portfolio             15.05%             N/A               N/A           10.95%
 (Portfolio Inception: 8/8/97)
Northstar Galaxy Trust Research Enhanced Index                  (0.31)%             N/A               N/A            6.42%
 Portfolio (b)
 (Portfolio Inception: 5/6/94)
OCC Equity Portfolio (c)                                         10.05%           18.43%            15.77%          15.25%
 (Portfolio Inception: 8/1/88)
OCC Global Equity Portfolio                                      11.46%             N/A               N/A           14.15%
 (Portfolio Inception: 3/1/95)
OCC Managed Portfolio (c)                                         5.38%           17.31%            17.56%          17.24%
 (Portfolio Inception: 8/1/88)
OCC Small Cap Portfolio (c)                                    (10.54)%            6.80%            11.49%          11.16%
 (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.)


                                     SAI-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)  The Northstar Galaxy Trust Research Enhanced Index Portfolio (formerly the
     Northstar Galaxy Trust Multi-Sector Bond Portfolio) operated under an
     investment objective of seeking current income while preserving capital
     through April 29, 1999, when the investment objective was modified to
     seeking long-term capital appreciation.

(c)  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.

(d)  The Neuberger Berman Advisers Management Trust Socially Responsive
     Portfolio had not commenced operations as of December 31, 1998.
    

     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 includes the Financial Statements
for the Separate Account One as of December 31, 1998 and for the two years ended
December 31, 1998 and 1997. Deloitte & Touche 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 as of and for the years ended
December 31, 1998 and 1997 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 included
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.
    


                                     SAI-11
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE

                                TABLE OF CONTENTS


                                                                         PAGE(S)
                                                                         -------

   
Independent Auditors' Report .............................................SAI-14
Statement of Assets and Liabilities as of December 31, 1998 ..............SAI-15
Statements of Operations and Changes in Contract Owners' Equity for
 the years ended  December 31, 1998 and 1997 .............................SAI-16
Notes to Financial Statements ............................................SAI-28
    

       


                                     SAI-12
<PAGE>


   
                 (This page has been left blank intentionally.)
    

                                     SAI-13
<PAGE>


                          INDEPENDENT AUDITORS' REPORT



Board of Directors
Northern Life Insurance
Company and Contract Owners of
Northern Life Separate Account One:

     We have audited the accompanying statement of assets and liabilities of
Northern Life Separate Account One as of December 31, 1998 and the related
statements of operations and changes in contract owners' equity for the years
ended December 31, 1998 and 1997 (consisting of the portfolios listed within the
statements of operations and changes in contract owners' equity). These
financial statements are the responsibility of the management of Northern Life
Insurance Company. Our responsibility is to express an opinion on these
financial statements based on our audits.

     We have conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatements. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures include
confirmation of the securities owned as of December 31, 1998, by correspondence
with the account custodians. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of each of the respective
portfolios constituting the Northern Life Separate Account One as of December
31, 1998 and the results of its operations and changes in its contract owners'
equity for the years ended December 31, 1998 and 1997, in conformity with
generally accepted accounting principles.




DELOITTE & TOUCHE LLP


Minneapolis, Minnesota
February 19, 1999


                                     SAI-14
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE
                       STATEMENT OF ASSETS AND LIABILITIES
                                December 31, 1998
                          (In Thousands, Except Shares)

<TABLE>
<CAPTION>
                                                               SHARES         COST       MARKET VALUE
                                                             ----------    ----------    ------------
<S>                                                          <C>           <C>           <C>
ASSETS:
- -------
Investments in mutual funds at market value:

Fidelity's Variable Insurance Products Fund (VIP) and
 Variable Insurance Products Fund II (VIP II):
  Money Market Portfolio .................................    6,866,372     $  6,866        $  6,866
  Asset Manager Portfolio ................................      457,994        7,726           8,317
  Asset Manager: Growth Portfolio ........................      674,026       10,568          11,479
  Equity-Income Portfolio ................................    1,223,890       28,602          31,111
  Growth Portfolio .......................................      463,937       16,688          20,817
  Overseas Portfolio .....................................      246,095        4,732           4,934
  Index 500 Portfolio ....................................      502,041       59,333          70,913
  Contrafund Portfolio ...................................    1,654,356       31,943          40,433
The Alger American Fund:
  Alger American Small Capitalization ....................      216,252        8,866           9,509
  Alger American Growth Portfolio ........................      365,206       16,038          19,436
  Alger American MidCap Growth Portfolio .................      325,880        7,626           9,408
  Alger American Leverage AllCap Portfolio ...............      293,613        7,850          10,247
Janus Aspen Series:
  Aggressive Growth Portfolio ............................       75,196        1,661           2,075
  Growth Portfolio .......................................      381,976        7,616           8,992
  International Growth Portfolio .........................      143,565        2,903           3,054
  Worldwide Growth Portfolio .............................      884,435       23,850          25,728
Neuberger Berman Advisers Management Trust:
  Limited Maturity Bond Portfolio ........................      160,230        2,187           2,214
  Partners Portfolio .....................................      882,883       16,880          16,713
Northstar Galaxy Trust:
  Northstar Growth + Value Portfolio .....................    1,161,146       17,731          21,783
  Northstar High-Yield Bond Portfolio ....................    1,837,691        9,160           8,950
  Northstar Emerging Growth Portfolio ....................      368,928        4,816           5,209
  Northstar International Value Portfolio ................      346,845        3,777           3,843
  Northstar Multi-Sector Bond Portfolio ..................    1,008,138        5,131           4,869
OCC Accumulation Trust:
  Equity Portfolio .......................................       68,966        2,559           2,669
  Global Equity Portfolio ................................       48,083          784             742
  Managed Portfolio ......................................      404,428       17,470          17,690
  Small Cap Portfolio ....................................      100,265        2,447           2,316
                                                                            --------        --------
  Total Investments ......................................                  $325,810
    Total Assets ..........................................                                 $370,317
                                                                                            ========
LIABILITIES AND CONTRACT OWNERS' EQUITY:
- ----------------------------------------
  Due to Northern Life Insurance Company for
   contract charges ......................................                                  $    430
  Contract Owners' Equity ................................                                   369,887
                                                                                            --------
  Total Liabilities and Contract Owners' Equity .........                                   $370,317
                                                                                            ========
</TABLE>

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


                                     SAI-15
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE
                          STATEMENTS OF OPERATIONS AND
                       CHANGES IN CONTRACT OWNERS' EQUITY
                 For the years ended December 31, 1998 and 1997
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                                                    FIDELITY'S VIP
                                                              TOTAL ALL FUNDS                   MONEY MARKET PORTFOLIO
                                                      --------------------------------    --------------------------------
                                                           1998              1997              1998              1997
                                                      --------------    --------------    --------------    --------------
<S>                                                   <C>               <C>               <C>               <C>
Net investment income (loss):
 Reinvested dividend income .......................   $        2,612    $          763    $          269    $          150
 Reinvested capital gains .........................            9,242             1,327                --                --
 Administrative expenses ..........................           (3,584)           (1,154)              (73)              (41)
                                                      --------------    --------------    --------------    --------------
 Net investment income (loss)
  and capital gains: ..............................            8,270               936               196               109
                                                      --------------    --------------    --------------    --------------
Realized and unrealized gains (losses):
 Net realized gains (losses) on
  redemptions of fund shares ......................            4,490             1,570                --                --
 Increase (decrease) in unrealized
  appreciation of investments .....................           34,101             9,174                --                --
                                                      --------------    --------------    --------------    --------------
   Net realized and unrealized
    gains (losses) ................................           38,591            10,744                --                --
                                                      --------------    --------------    --------------    --------------
   Additions (reductions) from operations .........           46,861            11,680               196               109
                                                      --------------    --------------    --------------    --------------
Contract Owners' transactions:
 Net premium payments .............................          186,757            85,886             4,697             5,425
 Surrenders .......................................           (5,900)           (2,114)             (256)             (249)
 Policy loans .....................................           (1,837)             (746)              (25)              (26)
 Transfers between sub-accounts
  and/or fixed account ............................           10,128             8,613            (2,617)           (1,494)
 Death benefits ...................................             (500)              (75)               --                --
 Loan collateral interest .........................               31                 5                 1                --
                                                      --------------    --------------    --------------    --------------
   Additions (reductions) for Contract
    Owners' transactions ..........................          188,679            91,569             1,800             3,656
                                                      --------------    --------------    --------------    --------------
   Net additions (reductions) for the year ........          235,540           103,249             1,996             3,765

Contract Owners' Equity, beginning of the year ....          134,347            31,098             4,863             1,098
                                                      --------------    --------------    --------------    --------------
Contract Owners' Equity, end of the year ..........   $      369,887    $      134,347    $        6,859    $        4,863
                                                      ==============    ==============    ==============    ==============

Units Outstanding, beginning of the year ..........    9,878,013.401     2,675,715.216       446,457.715       104,844.463
Units Outstanding, end of the year ................   23,758,775.232     9,878,013.401       605,376.014       446,457.715

Net Asset Value per Unit: .........................               --                --    $    11.329355    $    10.892569
</TABLE>

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


                                     SAI-16
<PAGE>


                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED

<TABLE>
<CAPTION>
        FIDELITY'S VIP II                   FIDELITY'S VIP II                    FIDELITY'S VIP
    ASSET MANAGER PORTFOLIO          ASSET MANAGER: GROWTH PORTFOLIO        EQUITY-INCOME PORTFOLIO
- --------------------------------    --------------------------------    --------------------------------
     1998              1997              1998              1997              1998              1997
- --------------    --------------    --------------    --------------    --------------    --------------
<S>               <C>               <C>               <C>               <C>               <C>
$          102    $           32    $          101    $            1    $          238    $           89
           306                82               472                --               846               449
           (73)              (26)             (115)              (36)             (371)             (145)
- --------------    --------------    --------------    --------------    --------------    --------------

           335                88               458               (35)              713               393
- --------------    --------------    --------------    --------------    --------------    --------------


            11                24               296                50               649               143

           367               178               460               431               711             1,551
- --------------    --------------    --------------    --------------    --------------    --------------

           378               202               756               481             1,360             1,694
- --------------    --------------    --------------    --------------    --------------    --------------
           713               290             1,214               446             2,073             2,087
- --------------    --------------    --------------    --------------    --------------    --------------

         4,346             1,800             6,444             2,802            14,758             8,372
          (108)              (21)             (183)              (55)             (526)             (156)
           (26)              (23)              (56)              (29)             (163)             (100)

           495               125              (401)              582              (795)            1,198
           (42)               --                --               (16)             (147)               --
             1                --                 1                --                 4                 1
- --------------    --------------    --------------    --------------    --------------    --------------

         4,666             1,881             5,805             3,284            13,131             9,315
- --------------    --------------    --------------    --------------    --------------    --------------
         5,379             2,171             7,019             3,730            15,204            11,402

         2,929               758             4,446               716            15,871             4,469
- --------------    --------------    --------------    --------------    --------------    --------------
$        8,308    $        2,929    $       11,465    $        4,446    $       31,075    $       15,871
==============    ==============    ==============    ==============    ==============    ==============

   208,314.653        64,182.784       293,160.469        58,201.338     1,040,329.208       370,036.342
   520,820.052       208,314.653       652,013.324       293,160.469     1,850,470.195     1,040,329.208

$    15.952014    $    14.060575    $    17.584679    $    15.167515    $    16.793113    $    15.255943
</TABLE>

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


                                     SAI-17
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE
                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
                 For the years ended December 31, 1998 and 1997
                                 (In Thousands)

   
<TABLE>
<CAPTION>
                                                                  FIDELITY'S VIP                       FIDELITY'S VIP
                                                                 GROWTH PORTFOLIO                    OVERSEAS PORTFOLIO
                                                         --------------------------------    --------------------------------
                                                              1998              1997              1998               1997
                                                         --------------    --------------    --------------    --------------
<S>                                                      <C>                   <C>                 <C>                 <C>
Net investment income (loss):
 Reinvested dividend income ..........................   $           46    $           19    $           76    $           25
 Reinvested capital gains ............................            1,195                83               223                99
 Administrative expenses .............................             (217)              (84)              (73)              (42)
                                                         --------------    --------------    --------------    --------------
 Net investment income (loss)
  and capital gains: .................................            1,024                18               226                82
                                                         --------------    --------------    --------------    --------------
Realized and unrealized gains (losses):
 Net realized gains (losses) on
  redemptions of fund shares .........................              449                40                36                64
 Increase (decrease) in unrealized
  appreciation of investments ........................            3,182               864               167               (27)
                                                         --------------    --------------    --------------    --------------
   Net realized and unrealized
    gains (losses) ...................................            3,631               904               203                37
                                                         --------------    --------------    --------------    --------------
   Additions (reductions) from operations ............            4,655               922               429               119
                                                         --------------    --------------    --------------    --------------
Contract Owners' transactions:
 Net premium payments ................................            7,114             4,762             1,561             2,624
 Surrenders ..........................................             (299)             (103)             (162)             (143)
 Policy loans ........................................             (139)              (49)              (28)              (33)
 Transfers between sub-accounts
  and/or fixed account ...............................            1,025               594              (642)              (25)
 Death benefits ......................................              (19)              (10)               --                (3)
 Loan collateral interest ............................                3                 1                 1                --
                                                         --------------    --------------    --------------    --------------
   Additions (reductions) for Contract Owners'
    transactions .....................................            7,685             5,195               730             2,420
                                                         --------------    --------------    --------------    --------------
   Net additions (reductions) for
    the year .........................................           12,340             6,117             1,159             2,539

Contract Owners' Equity, beginning of the year .......            8,453             2,336             3,770             1,231
                                                         --------------    --------------    --------------    --------------
Contract Owners' Equity, end of the year .............   $       20,793    $        8,453    $        4,929    $        3,770
                                                         ==============    ==============    ==============    ==============

Units Outstanding, beginning of the year .............      624,733.968       210,258.492       297,559.671       106,840.466
Units Outstanding, end of the year ...................    1,117,354.994       624,733.968       349,988.575       297,559.671

Net Asset Value per Unit: ............................   $    18.608901    $    13.528573    $    14.081780    $    12.665346
</TABLE>
    

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


                                     SAI-18
<PAGE>


                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED

   
<TABLE>
<CAPTION>
       FIDELITY'S VIP II                    FIDELITY'S VIP II                   ALGER AMERICAN
      INDEX 500 PORTFOLIO                 CONTRAFUND PORTFOLIO           SMALL CAPITALIZATION PORTFOLIO
- --------------------------------    --------------------------------    --------------------------------
     1998              1997              1998              1997              1998              1997
- --------------    --------------    --------------    --------------    --------------    --------------
<S>               <C>               <C>               <C>               <C>               <C>
$          286    $           42    $          126    $           39    $           --    $           --
           662                86               926               103               941               138
          (658)             (163)             (415)             (151)             (118)              (67)
- --------------    --------------    --------------    --------------    --------------    --------------

           290               (35)              637                (9)              823                71
- --------------    --------------    --------------    --------------    --------------    --------------


           450               842               255               134                27               (39)

         9,831             1,533             6,432             1,759               259               387
- --------------    --------------    --------------    --------------    --------------    --------------

        10,281             2,375             6,687             1,893               286               348
- --------------    --------------    --------------    --------------    --------------    --------------
        10,571             2,340             7,324             1,884             1,109               419
- --------------    --------------    --------------    --------------    --------------    --------------

        36,377            14,610            16,445            10,713             3,266             2,917
          (951)             (244)             (739)             (169)             (108)              (90)
          (417)             (146)             (263)             (102)              (51)              (16)

         3,296             2,460               674               768              (572)              (21)
           (45)               --               (13)              (11)               --                --
             6                 1                 4                 1                 1                --
- --------------    --------------    --------------    --------------    --------------    --------------

        38,266            16,681            16,108            11,200             2,536             2,790
- --------------    --------------    --------------    --------------    --------------    --------------

        48,837            19,021            23,432            13,084             3,645             3,209

        21,994             2,973            16,952             3,868             5,852             2,643
- --------------    --------------    --------------    --------------    --------------    --------------
$       70,831    $       21,994    $       40,384    $       16,952    $        9,497    $        5,852
==============    ==============    ==============    ==============    ==============    ==============

 1,310,991.579       231,904.126     1,124,760.300       314,102.807       527,947.156       261,902.389
 3,336,587.033     1,310,991.579     2,090,469.402     1,124,760.300       751,967.322       527,947.156

$    21.228526    $    16.775721    $    19.318070    $    15.071819    $    12.630064    $    11.086367
</TABLE>
    

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


                                     SAI-19
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE
                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
                 For the years ended December 31, 1998 and 1997
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                ALGER AMERICAN                  ALGER AMERICAN
                                                               GROWTH PORTFOLIO            MIDCAP GROWTH PORTFOLIO
                                                         ----------------------------    ----------------------------
                                                             1998            1997            1998            1997
                                                         ------------    ------------    ------------    ------------
<S>                                                      <C>             <C>             <C>             <C>
Net investment income (loss):
 Reinvested dividend income ..........................   $         22    $         10    $         --    $          2
 Reinvested capital gains ............................          1,332              19             542              49
 Administrative expenses .............................           (158)            (56)           (103)            (61)
                                                         ------------    ------------    ------------    ------------
 Net investment income (loss) and
  capital gains: .....................................          1,196             (27)            439             (10)
                                                         ------------    ------------    ------------    ------------
Realized and unrealized gains (losses):
 Net realized gains (losses) on redemptions of
  fund shares ........................................            592              40             124              27
 Increase (decrease) in unrealized appreciation
  of investments .....................................          2,678             629           1,294             416
                                                         ------------    ------------    ------------    ------------
   Net realized and unrealized
    gains (losses) ...................................          3,270             669           1,418             443
                                                         ------------    ------------    ------------    ------------
   Additions (reductions) from operations ............          4,466             642           1,857             433
                                                         ------------    ------------    ------------    ------------
Contract Owners' transactions:
 Net premium payments ................................          7,649           2,855           2,530           1,777
 Surrenders ..........................................           (259)            (64)           (182)            (65)
 Policy loans ........................................            (89)            (21)            (40)            (24)
 Transfers between sub-accounts and/or fixed
  account ............................................          2,085             362             225             421
 Death benefits ......................................            (27)             (7)            (14)             --
 Loan collateral interest ............................              1              --               1              --
                                                         ------------    ------------    ------------    ------------
   Additions (reductions) for Contract
    Owners' transactions .............................          9,360           3,125           2,520           2,109
                                                         ------------    ------------    ------------    ------------
   Net additions (reductions) for the year ...........         13,826           3,767           4,377           2,542

Contract Owners' Equity, beginning of the year .......          5,588           1,821           5,020           2,478
                                                         ------------    ------------    ------------    ------------
Contract Owners' Equity, end of the year .............   $     19,414    $      5,588    $      9,397    $      5,020
                                                         ============    ============    ============    ============

Units Outstanding, beginning of the year .............    402,924.566     162,852.097     405,579.543     227,029.231
Units Outstanding, end of the year ...................    958,685.252     402,924.566     590,793.803     405,579,543

Net Asset Value per Unit: ............................   $  20.250135    $  13.868396    $  15.905871    $  12.379085
</TABLE>

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


                                     SAI-20
<PAGE>


                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED

   
<TABLE>
<CAPTION>
      ALGER AMERICAN                JANUS ASPEN SERIES              JANUS ASPEN SERIES
 LEVERAGE ALLCAP PORTFOLIO      AGGRESSIVE GROWTH PORTFOLIO          GROWTH PORTFOLIO
- ----------------------------    ----------------------------   ----------------------------
    1998            1997            1998            1997           1998             1997
- ------------    ------------    ------------    ------------   ------------    ------------
<S>             <C>             <C>             <C>            <C>             <C>
$         --    $         --    $         --    $         --   $        132    $          2
         215              --              --              --            105              --
         (85)            (43)            (13)             --            (59)             (2)
- ------------    ------------    ------------    ------------   ------------    ------------

         130             (43)            (13)             --            178              --
- ------------    ------------    ------------    ------------   ------------    ------------


         882              69               7              --             18               2

       1,999             360             407               7          1,375               1
- ------------    ------------    ------------    ------------   ------------    ------------

       2,881             429             414               7          1,393               3
- ------------    ------------    ------------    ------------   ------------    ------------
       3,011             386             401               7          1,571               3
- ------------    ------------    ------------    ------------   ------------    ------------

       2,583           2,042           1,359             178          5,914             737
        (307)           (207)             (5)             --            (84)             --
         (62)            (27)             (7)             --            (49)             (9)

       1,560            (184)            133               6            796             102
         (35)             (4)             --              --             --              --
           1              --              --              --             --              --
- ------------    ------------    ------------    ------------   ------------    ------------

       3,740           1,620           1,480             184          6,577             830
- ------------    ------------    ------------    ------------   ------------    ------------
       6,751           2,006           1,881             191          8,148             833

       3,484           1,478             191              --            833              --
- ------------    ------------    ------------    ------------   ------------    ------------
$     10,235    $      3,484    $      2,072    $        191   $      8,981    $        833
============    ============    ============    ============   ============    ============

 260,379.569     130,393.355      17,505.521              --     82,286.238              --
 491,436.239     260,379.569     143,610.929      17,505.521    662,697.182      82,286.238

$  20.826047    $  13.380857    $  14.429920    $  10.899289   $  13.552209    $  10.130654
</TABLE>
    

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


                                     SAI-21
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE
                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
                 For the years ended December 31, 1998 and 1997
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                 JANUS ASPEN SERIES                  JANUS ASPEN SERIES
                                                           INTERNATIONAL GROWTH PORTFOLIO        WORLDWIDE GROWTH PORTFOLIO
                                                          --------------------------------    --------------------------------
                                                               1998              1997              1998              1997
                                                          --------------    --------------    --------------    --------------
<S>                                                       <C>             <C>             <C>             <C>
Net investment income (loss):
 Reinvested dividend income                               $           32    $            1    $          305    $            6
 Reinvested capital gains                                              5                --               115                --
 Administrative expenses                                             (30)               (2)             (182)               (6)
                                                          --------------    --------------    --------------    --------------
 Net investment income (loss)
  and capital gains:                                                   7                (1)              238                --
                                                          --------------    --------------    --------------    --------------
Realized and unrealized gains (losses):
 Net realized gains (losses) on redemptions of
  fund shares                                                          7                --               636                --
 Increase (decrease) in unrealized appreciation of
  investments                                                        155                (4)            1,880                (2)
                                                          --------------    --------------    --------------    --------------
   Net realized and unrealized
    gains (losses)                                                   162                (4)            2,516                (2)
                                                          --------------    --------------    --------------    --------------
   Additions (reductions) from operations                            169                (5)            2,754                (2)
                                                          --------------    --------------    --------------    --------------
Contract Owners' transactions:
 Net premium payments                                              1,702               608            16,293             2,492
 Surrenders                                                          (57)               --              (238)               (2)
 Policy loans                                                        (17)              (11)             (116)              (13)
 Transfers between sub-accounts
  and/or fixed account                                               469               192             4,112               419
 Death benefits                                                       --                --                (2)               --
 Loan collateral interest                                             --                --                 1                --
                                                          --------------    --------------    --------------    --------------
   Additions (reductions) for Contract
    Owners' transactions                                           2,097               789            20,050             2,896
                                                          --------------    --------------    --------------    --------------
   Net additions (reductions) for the year                         2,266               784            22,804             2,894

Contract Owners' Equity, beginning of the year                       784                --             2,894                --
                                                          --------------    --------------    --------------    --------------
Contract Owners' Equity, end of the year                  $        3,050    $          784    $       25,698    $        2,894
                                                          ==============    ==============    ==============    ==============

Units Outstanding, beginning of the year                      81,884.298                --       295,875.300                --
Units Outstanding, end of the year                           275,637.403        81,884.298     2,066,481.457       295,875.300

Net Asset Value per Unit:                                 $    11.065792    $     9.571986    $    12.435746    $     9.781783
</TABLE>

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


                                     SAI-22
<PAGE>


                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED

   
<TABLE>
<CAPTION>
        NEUBERGER BERMAN                    NEUBERGER BERMAN
   ADVISERS MANAGEMENT TRUST            ADVISERS MANAGEMENT TRUST            NORTHSTAR GALAXY TRUST
LIMITED MATURITY BOND PORTFOLIO            PARTNERS PORTFOLIO               GROWTH + VALUE PORTFOLIO
- --------------------------------    --------------------------------    --------------------------------
     1998              1997              1998              1997              1998              1997
- --------------    --------------    --------------    --------------    --------------    --------------
<S>               <C>               <C>               <C>               <C>               <C>
$           25    $           --    $           18    $           --    $            5    $           76
            --                --               579                --               162               166
           (16)               --              (155)               (5)             (285)             (156)
- --------------    --------------    --------------    --------------    --------------    --------------

             9                --               442                (5)             (118)               86
- --------------    --------------    --------------    --------------    --------------    --------------


           (12)               --              (235)                4               252                43

            26                 1              (197)               30             2,933             1,049
- --------------    --------------    --------------    --------------    --------------    --------------

            14                 1              (432)               34             3,185             1,092
- --------------    --------------    --------------    --------------    --------------    --------------
            23                 1                10                29             3,067             1,178
- --------------    --------------    --------------    --------------    --------------    --------------

         1,686               196            13,234             1,813             5,973            10,705
           (26)               (1)             (225)               (3)             (532)             (304)
            (5)               --               (73)               --              (105)              (89)

           309                29             1,123               787            (2,100)              122
            --                --                (2)               --               (57)               (7)
            --                --                 1                --                 3                 1
- --------------    --------------    --------------    --------------    --------------    --------------

         1,964               224            14,058             2,597             3,182            10,428
- --------------    --------------    --------------    --------------    --------------    --------------
         1,987               225            14,068             2,626             6,249            11,606

           225                --             2,626                --            15,507             3,901
- --------------    --------------    --------------    --------------    --------------    --------------
$        2,212    $          225    $       16,694    $        2,626    $       21,756    $       15,507
==============    ==============    ==============    ==============    ==============    ==============

    22,028.741                --    $  255,773.135                --     1,118,715.737       318,137.812
   210,708.844        22,028.741     1,582,047.842       255,773.135     1,333,885.420     1,118,715.737

$    10.497074    $    10.197317    $    10.552069    $    10.268611    $    16.310327    $    13.861318
</TABLE>
    

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


                                     SAI-23
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE
                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
                 For the years ended December 31, 1998 and 1997
                                 (In Thousands)

   
<TABLE>
<CAPTION>
                                                             NORTHSTAR GALAXY TRUST          NORTHSTAR GALAXY TRUST
                                                            HIGH-YIELD BOND PORTFOLIO       EMERGING GROWTH PORTFOLIO
                                                          ----------------------------    ----------------------------
                                                               1998            1997           1998            1997
                                                          ------------    ------------    ------------    ------------
<S>                                                       <C>             <C>             <C>             <C>
Net investment income (loss):
 Reinvested dividend income ...........................   $        346    $         28    $        121    $         80
 Reinvested capital gains .............................             11               8             223              22
 Administrative expenses ..............................            (57)             (5)            (63)            (27)
                                                          ------------    ------------    ------------    ------------
   Net investment income (loss)
    and capital gains: ................................            300              31             281              75
                                                          ------------    ------------    ------------    ------------
Realized and unrealized gains (losses):
 Net realized gains (losses) on redemptions of
  fund shares .........................................            (98)             49              83              54
 Increase (decrease) in unrealized appreciation of
  investments .........................................           (197)            (13)            317              83
                                                          ------------    ------------    ------------    ------------
   Net realized and unrealized gains (losses) .........           (295)             36             400             137
                                                          ------------    ------------    ------------    ------------
   Additions (reductions) from operations .............              5              67             681             212
                                                          ------------    ------------    ------------    ------------
Contract Owners' transactions:
 Net premium payments .................................          7,246             853           1,511           1,983
 Surrenders ...........................................            (91)             (3)           (103)            (34)
 Policy loans .........................................             (4)             --             (16)            (15)
 Transfers between sub-accounts and/or
  fixed account .......................................            709             158            (405)            745
 Death benefits .......................................             --              --             (65)            (17)
 Loan collateral interest .............................             --              --               1              --
                                                          ------------    ------------    ------------    ------------
   Additions (reductions) for Contract Owners'
    transactions ......................................          7,860           1,008             923           2,662
                                                          ------------    ------------    ------------    ------------
   Net additions (reductions) for the year ............          7,865           1,075           1,604           2,874

Contract Owners' Equity, beginning of the year ........          1,075              --           3,599             725
                                                          ------------    ------------    ------------    ------------
Contract Owners' Equity, end of the year ..............   $      8,940    $      1,075    $      5,203    $      3,599
                                                          ============    ============    ============    ============

Units Outstanding, beginning of the year ..............    105,615.457              --     270,967.530      62,237.333
Units Outstanding, end of the year ....................    885,661.645     105,615.457     338,592.875     270,967.530

Net Asset Value per Unit: .............................   $  10.094227    $  10.176584    $  15.366323    $  13.284489
</TABLE>
    

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


                                     SAI-24
<PAGE>


                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED

   
<TABLE>
<CAPTION>
   NORTHSTAR GALAXY TRUST             NORTHSTAR GALAXY TRUST            OCC ACCUMULATION TRUST
INTERNATIONAL VALUE PORTFOLIO      MULTI-SECTOR BOND PORTFOLIO             EQUITY PORTFOLIO
- ------------------------------    ------------------------------    ------------------------------
     1998            1997              1998             1997            1998             1997
- -------------    -------------    -------------    -------------    -------------    -------------
<S>              <C>              <C>              <C>              <C>              <C>
$          38    $           1    $         266    $         159    $           8    $          --
          163               --                1               15               32               --
          (29)              (1)             (49)             (28)             (23)              (1)
- -------------    -------------    -------------    -------------    -------------    -------------

          172               --              218              146               17               (1)
- -------------    -------------    -------------    -------------    -------------    -------------


           22                4              (24)              16                6                1

           68               (2)            (205)             (55)              97               13
- -------------    -------------    -------------    -------------    -------------    -------------
           90                2             (229)             (39)             103               14
- -------------    -------------    -------------    -------------    -------------    -------------
          262                2              (11)             107              120               13
- -------------    -------------    -------------    -------------    -------------    -------------

        2,838              453            2,631            2,493            1,927              425
          (47)              (1)             (97)            (176)             (22)             (20)
           (2)              --               (1)              (4)             (14)              (2)

          208              126             (507)            (143)             169               70
           --               --              (31)              --               --               --
           --               --               --               --               --               --
- -------------    -------------    -------------    -------------    -------------    -------------

        2,997              578            1,995            2,170            2,060              473
- -------------    -------------    -------------    -------------    -------------    -------------
        3,259              580            1,984            2,277            2,180              486

          580               --            2,880              603              486               --
- -------------    -------------    -------------    -------------    -------------    -------------
$       3,839    $         580    $       4,864    $       2,880    $       2,666    $         486
=============    =============    =============    =============    =============    =============

   57,506.716               --      238,690.820       52,792.181       45,654.119               --
  330,553.044       57,506.716      403,214.084      238,690.820      227,142.692       45,654.119

$   11.614952    $   10.073394    $   12.062872    $   12.069396    $   11.737470    $   10.640989
</TABLE>
    

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


                                     SAI-25
<PAGE>


                       NORTHERN LIFE SEPARATE ACCOUNT ONE
                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
                 For the years ended December 31, 1998 and 1997
                                 (In Thousands)

   
<TABLE>
<CAPTION>
                                                                           OCC ACCUMULATION TRUST
                                                                          GLOBAL EQUITY PORTFOLIO
                                                                       ----------------------------
                                                                           1998            1997
                                                                       ------------    ------------
<S>                                                                    <C>             <C>
Net investment income (loss):
 Reinvested dividend income ........................................   $          8    $          1
 Reinvested capital gains ..........................................             28               8
 Administrative expenses ...........................................             (5)             --
                                                                       ------------    ------------
   Net investment (loss) income and capital gains: .................             31               9
                                                                       ------------    ------------
Realized and unrealized gains (losses):
 Net realized gains (losses) on redemptions of fund shares .........             21              --
 Increase (decrease) in unrealized appreciation of investments .....            (30)            (12)
                                                                       ------------    ------------
   Net realized and unrealized gains (losses) ......................             (9)            (12)
                                                                       ------------    ------------
   Additions (reductions) from operations ..........................             22              (3)
                                                                       ------------    ------------
Contract Owners' transactions:
 Net premium payments ..............................................            546             169
 Surrenders ........................................................             (3)             --
 Policy loans ......................................................             (5)             --
 Transfers between sub-accounts and/or fixed account ...............              2              13
 Death benefits ....................................................             --              --
 Loan collateral interest ..........................................             --              --
                                                                       ------------    ------------
   Additions (reductions) for Contract Owners' transactions ........            540             182
                                                                       ------------    ------------
   Net additions for the year ......................................            562             179

Contract Owners' Equity, beginning of the year .....................            179              --
                                                                       ------------    ------------
Contract Owners' Equity, end of the year ...........................   $        741    $        179
                                                                       ============    ============

Units Outstanding, beginning of the year ...........................     18,968.362              --
Units Outstanding, end of the year .................................     70,138.035      18,968.362

Net Asset Value per Unit: ..........................................   $  10.567329    $   9.459272
</TABLE>
    

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

                                     SAI-26
<PAGE>


                          STATEMENTS OF OPERATIONS AND
                  CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED

   
<TABLE>
<CAPTION>
     OCC ACCUMULATION TRUST              OCC ACCUMULATION TRUST
       MANAGED PORTFOLIO                  SMALL CAP PORTFOLIO
- --------------------------------    --------------------------------
     1998              1997              1998              1997
- --------------    --------------    --------------    --------------
<S>               <C>               <C>               <C>
$           39    $           --    $            3    $           --
           129                --                29                --
          (138)               (5)              (21)               (1)
- --------------    --------------    --------------    --------------
            30                (5)               11                (1)
- --------------    --------------    --------------    --------------

            58                 1               (22)                2
           221                (1)             (129)               (2)
- --------------    --------------    --------------    --------------
           279                --              (151)               --
- --------------    --------------    --------------    --------------
           309                (5)             (140)               (1)
- --------------    --------------    --------------    --------------

        14,219             1,734             1,908               348
          (263)               (2)              (27)               (2)
           (56)               (4)               (8)               (3)
           692             1,047                85               154
            (1)               --                --                --
            --                --                --                --
- --------------    --------------    --------------    --------------
        14,591             2,775             1,958               497
- --------------    --------------    --------------    --------------
        14,900             2,770             1,818               496

         2,770                --               496                --
- --------------    --------------    --------------    --------------
$       17,670    $        2,770    $        2,314    $          496
==============    ==============    ==============    ==============

   274,772.663                --        48,630.367                --
 1,659,487.954       274,772.663       252,953.621        48,630.367

$    10.647991    $    10.080149    $     9.146562    $    10.195889
</TABLE>
    

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

                                     SAI-27
<PAGE>


                                  NORTHERN LIFE
                              SEPARATE ACCOUNT ONE
                          NOTES TO FINANCIAL STATEMENTS

1. ORGANIZATION:

   Northern Life Separate Account One (the "Account") is a separate account of
   Northern Life Insurance Company ("Northern Life"), an indirect, wholly-owned
   subsidiary of ReliaStar Financial Corp. The Account commenced operations on
   October 20, 1995 and is registered as a unit investment trust under the
   Investment Company Act of 1940.

   Payments received under the contracts are allocated to sub-accounts of the
   Account, each of which is invested in one of the funds listed below during
   the year:

<TABLE>
<CAPTION>
   THE ALGER AMERICAN FUND           FIDELITY VIP                       NORTHSTAR GALAXY TRUST
   -----------------------           ------------                       ----------------------
<S>                                  <C>                                <C>
   Small Capitalization Portfolio    Equity-Income Portfolio            Growth + Value Portfolio
   Growth Portfolio                  Growth Portfolio                   High-Yield Bond Portfolio
   MidCap Growth Portfolio           Money Market Portfolio             Emerging Growth Portfolio
   Leverage AllCap Portfolio         Overseas Portfolio                 International Value Portfolio
                                                                        Multi-Sector Bond Portfolio
</TABLE>


<TABLE>
<CAPTION>
   JANUS ASPEN SERIES                FIDELITY VIP II                    OCC ACCUMULATION TRUST
   ------------------                ---------------                    ----------------------
<S>                                  <C>                                <C>
   Aggressive Growth Portfolio       Asset Manager Portfolio            Equity Portfolio
   Growth Portfolio                  Asset Manager: Growth Portfolio    Global Equity Portfolio
   International Growth Portfolio    Index 500 Portfolio                Managed Portfolio
   Worldwide Growth Portfolio        Contrafund Portfolio               Small Capitalization Portfolio
</TABLE>


<TABLE>
<CAPTION>
                           NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
                           -------------------------------------------
<S>                        <C>
                           Limited Maturity Bond Portfolio
                           Partners Portfolio
</TABLE>

   Fred Alger Management, Inc. is the investment adviser for the four portfolios
   of The Alger American Fund and is paid fees for its services by The Alger
   American Funds Portfolios. Fidelity Management & Research Company is the
   investment adviser for Fidelity Variable Insurance Products Fund (VIP) and
   Variable Insurance Products Fund II (VIP II) and is paid for its services by
   the VIP and VIP II Portfolios. Northstar Investment Management Corporation,
   an affiliate of Northern Life, is the investment adviser for the five
   portfolios offered through the Northstar Galaxy Trust and is paid for its
   services by the Northstar Funds. Janus Capital Corporation is the investment
   adviser for the four portfolios of Janus Aspen Series and is paid fees for
   its services by the Janus Aspen Series Portfolios. Neuberger Berman
   Management is the investment adviser for the two portfolios of the Advisers
   Management Trust and is paid fees for its services by the Neuberger Berman
   Advisers Management Trust Funds. OpCap Advisors is the investment adviser for
   the four portfolios of the OCC Accumulation Trust and is paid fees for its
   services by the OCC Accumulation Trust Funds.

   On August 8, 1997, sub-accounts investing in Northstar Galaxy Trust Growth +
   Value Portfolio, Northstar Galaxy High-Yield Bond Portfolio, Northstar Galaxy
   Trust International Value Portfolio, Alger American, Janus Aspen Series, OCC
   Accumulation Trust and Neuberger Berman Advisers Management Trust were made
   available to the Account.

   On July 29, 1998, Northstar Variable Trust Portfolio changed its name to
   Northstar Galaxy Trust Portfolios (GT). Also on July 29, 1998, the Northstar
   Variable Trust Growth Portfolio changed its name to Northstar Galaxy Trust
   Growth + Value Portfolio.

   On November 9, 1998, Northstar Galaxy Trust Income and Growth Portfolio
   changed its name to Northstar Galaxy Trust Emerging Growth Portfolio.


                                     SAI-28
<PAGE>


                                  NORTHERN LIFE
                              SEPARATE ACCOUNT ONE
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

2. SIGNIFICANT ACCOUNTING POLICIES:

   SECURITIES VALUATION TRANSACTIONS AND RELATED INVESTMENT INCOME:

   The market value of investments in the sub-accounts is based on the closing
   net asset values of the fund shares held at the end of the year. Investment
   transactions are accounted for on the trade date (date the order to purchase
   or redeem is executed) and dividend income and capital gain distributions are
   recorded on the ex-dividend date. Net realized gains and losses on
   redemptions of shares of the funds are determined on the basis of specific
   identification of fund share costs.

   VARIABLE ANNUITY RESERVES:

   The amount of the reserves for contracts in the distribution year is
   determined by actuarial assumptions which meet statutory requirements. Gains
   or losses resulting from actual mortality experience, the full responsibility
   for which is assumed by Northern Life, are offset by transfers to or from
   Northern Life.

3. FEDERAL INCOME TAXES:

   Northern Life is taxed as a life insurance company under the Internal Revenue
   Code of 1986, as amended (the "Code"). Since the Separate Account is not a
   separate entity from Northern Life, and its operations form a part of
   Northern Life, it is not taxed separately as a "regulated investment company"
   under Sub-chapter M of the Code. Under existing Federal income tax law,
   investment income of the Separate Account, to the extent that it is applied
   to increase reserves under a contract, is not taxed and may be compounded
   through reinvestment without additional tax to Northern Life.

4. CONTRACT CHARGES:

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

   Certain charges are made by Northern Life to Contract Owners' Variable
   Account Contract Value in accordance with the terms of the contracts. These
   charges may include: an annual contract charge of $30 from each contract on
   the anniversary date or at the time of surrender, if surrender is at a time
   other than the anniversary date; a daily administrative charge; and a daily
   charge for mortality and expense risk assumed by Northern Life.

   Various states and other governmental units levy a premium tax on annuity
   contracts issued by insurance companies. If the owner of a contract lives in
   a state which levies such a tax, Northern Life may deduct the amount of the
   tax from the purchase payments received or the Contract Value immediately
   before it is applied to an annuity payout.


                                     SAI-29
<PAGE>


                                  NORTHERN LIFE
                              SEPARATE ACCOUNT ONE
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

5. INVESTMENTS:

   For the year ended December 31, 1998, investment activity in the funds was
   as follows (in thousands):

                                                          COST OF      PROCEEDS
      INVESTING FUND                                     PURCHASES    FROM SALES
      --------------                                     ---------    ----------
      Fidelity's VIP and VIP II:
       Money Market Portfolio .........................   $  8,291      $ 6,292
       Asset Manager Portfolio ........................      5,542          536
       Asset Manager: Growth Portfolio ................     10,140        3,871
       Equity-Income Portfolio ........................     17,211        3,352
       Growth Portfolio ...............................     11,092        2,368
       Overseas Portfolio .............................      1,550          592
       Index 500 Portfolio ............................     40,184        1,579
       Contrafund Portfolio ...........................     17,665          893
      The Alger American Fund:
       Alger American Small Capitalization ............      5,473        2,110
       Alger American Growth Portfolio ................     12,518        1,947
       Alger American MidCap Growth Portfolio .........      3,522          559
       Alger American Leverage AllCap Portfolio .......      6,611        2,733
      Janus Aspen Series:
       Aggressive Growth Portfolio ....................      1,538           68
       Growth Portfolio ...............................      7,006          241
       International Growth Portfolio .................      2,296          189
       Worldwide Growth Portfolio .....................     23,920        3,605
      Neuberger Berman Advisers Management Trust:
       Limited Maturity Bond Portfolio ................      2,419          444
       Partners Portfolio .............................     17,260        2,747
      Northstar Galaxy Trust:
       Northstar Growth + Value Portfolio .............      4,785        1,713
       Northstar High-Yield Bond Portfolio ............     10,025        1,819
       Northstar Emerging Growth Portfolio ............      2,169          971
       Northstar International Value Portfolio ........      3,414          241
       Northstar Multi-Sector Bond Portfolio ..........      3,225          999
      OCC Accumulation Trust:
       Equity Portfolio ...............................      2,194          114
       Global Equity Portfolio ........................      1,284          713
       Managed Portfolio ..............................     15,788        1,162
       Small Cap Portfolio ............................      2,252          282
                                                          --------      -------
       Total ..........................................   $239,374      $42,140
                                                          ========      =======


                                     SAI-30
<PAGE>


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

                      STATUTORY BASIS FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997
                                       AND
                          INDEPENDENT AUDITORS' REPORT



                               TABLE OF CONTENTS


                                                                         PAGE(S)
                                                                         -------

INDEPENDENT AUDITORS' REPORT ..........................................  SAI-32

STATUTORY BASIS FINANCIAL STATEMENTS:

   Statutory Basis Statements of Admitted Assets, Liabilities,
    Surplus and Other Funds ...........................................  SAI-33

   Statutory Basis Statements of Operations ...........................  SAI-34

   Statutory Basis Statements of Changes in Capital and Surplus .......  SAI-35

   Statutory Basis Statements of Cash Flows ...........................  SAI-36

   Notes to Statutory Basis Financial Statements ......................  SAI-37
    


                                     SAI-31
<PAGE>


                          INDEPENDENT AUDITORS' REPORT




   
Board of Directors
Northern Life Insurance Company
Seattle, Washington

We have audited the accompanying statutory-basis statements of admitted assets,
liabilities, and surplus and other funds of Northern Life Insurance Company (a
wholly owned subsidiary of ReliaStar Life Insurance Company) (the Company) as of
December 31, 1998 and 1997, and the related statutory-basis statements of
operations, changes in capital and surplus, and cash flows for the years then
ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

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

As described more fully in Note 1 to the financial statements, the Company
prepared these financial statements using accounting practices prescribed or
permitted by the Insurance Department of the State of Washington, which
practices differ from generally accepted accounting principles. The effects on
such financial statements of the differences between the statutory basis of
accounting and generally accepted accounting principles are described in Note
11.

In our opinion, because of the effects of the matters discussed in the preceding
paragraph, the financial statements do not present fairly, in accordance with
generally accepted accounting principles, the financial position of the Company
as of December 31, 1998 and 1997, or the results of its operations or its cash
flows for the years then ended.

In our opinion, such statutory-basis financial statements present fairly, in all
material respects, the admitted assets, liabilities, and surplus and other funds
of the Company as of December 31, 1998 and 1997, and the results of its
operations and its cash flows for the years then ended, on the basis of
accounting described in Note 1.



DELOITTE & TOUCHE LLP

Seattle, Washington
February 5, 1999
    


                                     SAI-32
<PAGE>


   
                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
                 STATUTORY BASIS STATEMENTS OF ADMITTED ASSETS,
                      LIABILITIES, SURPLUS AND OTHER FUNDS
                                  (IN MILLIONS)

<TABLE>
<CAPTION>
                                                                                   DECEMBER 31
                                                                           --------------------------
                                                                               1998            1997
                                                                           ----------      ----------
<S>                                                                        <C>             <C>
ASSETS
Bonds, at NAIC Value (Market: 1998, $4,675.9; 1997, $4,302.7) .........    $  4,503.2      $  4,144.4
Stocks, at NAIC Value (Cost: 1998, $17.7; 1997, $6.5) .................          18.5             6.0
Mortgage Loans on Real Estate .........................................         978.5           997.8
Real Estate ...........................................................            --              .7
Policy Loans ..........................................................         354.0           323.7
Cash on Hand and on Deposit ...........................................           8.8            12.3
Short-Term Investments ................................................          19.0            33.6
Other Invested Assets .................................................          42.7            54.1
Receivable for Securities .............................................           2.8              --
Aggregate Write-in for Invested Assets ................................            .4             4.5
                                                                           ----------      ----------
 Total Cash and Investments ...........................................       5,927.9         5,577.1
                                                                           ----------      ----------

Reinsurance Recoverable ...............................................            .9              .5
Life Insurance Premiums and Annuity Considerations Deferred
 and Uncollected ......................................................           5.9             6.1
Investment Income Due and Accrued .....................................          73.9            73.6
Other Assets ..........................................................           2.0             5.6
From Separate Account Statement .......................................         377.6           141.9
                                                                           ----------      ----------
 Total Assets .........................................................    $  6,388.2      $  5,804.8
                                                                           ==========      ==========
LIABILITIES, SURPLUS AND OTHER FUNDS
Aggregate Reserves for Policies and Contracts .........................    $  5,564.0      $  5,230.8
Policy and Contract Claims ............................................           4.9             3.4
Policyholders' Dividends ..............................................          10.7            10.8
Liability for Premiums and Other Deposit Funds ........................           1.0             1.0
Other Policy and Contract Liabilities .................................          11.9             8.6
Commissions Payable ...................................................           1.8             2.5
General Expenses Due or Accrued .......................................           8.3             6.9
Taxes, Licenses, and Fees Due or Accrued, Excluding
 Federal Income Taxes .................................................            .4              .7
Federal Income Taxes Due or Accrued ...................................          (4.5)            (.4)
Unearned Investment Income ............................................           1.6             1.6
Asset Valuation Reserve ...............................................          62.1            57.7
Other Liabilities .....................................................          22.6            30.9
From Separate Account Statement .......................................         377.6           141.9
                                                                           ----------      ----------
 Total Liabilities ....................................................       6,062.4         5,496.4
                                                                           ----------      ----------
SURPLUS AND OTHER FUNDS
Common Capital Stock ..................................................           1.5             1.5
Gross Paid In and Contributed Surplus .................................         126.5           126.5
Unassigned Surplus ....................................................         197.8           180.4
                                                                           ----------      ----------
Total Surplus and Other Funds .........................................         325.8           308.4
                                                                           ----------      ----------
 Total Liabilities, Surplus and Other Funds ...........................    $  6,388.2      $  5,804.8
                                                                           ==========      ==========
</TABLE>


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

                                     SAI-33
<PAGE>


   
                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
                    STATUTORY BASIS STATEMENTS OF OPERATIONS
                                  (IN MILLIONS)

<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31
                                                                              ------------------------
                                                                                 1998           1997
                                                                              ---------      ---------
<S>                                                                           <C>            <C>
REVENUES
Premiums and Annuity Considerations ......................................    $    86.9      $    86.4
Deposit-Type Funds .......................................................        716.6          693.7
Considerations for Supplementary Contracts and Dividend
 Accumulations ...........................................................         12.5            9.9
Net Investment Income ....................................................        428.8          407.9
Amortization of Interest Maintenance Reserve .............................          2.4            1.9
Other Income .............................................................          3.5            1.2
                                                                              ---------      ---------
 Total Revenues ..........................................................    $ 1,250.7      $ 1,201.0
                                                                              ---------      ---------
BENEFITS AND EXPENSES
Death Benefits ...........................................................    $    16.1      $    12.5
Matured Endowments .......................................................           .2             .3
Annuity Benefits .........................................................         48.5           39.8
Disability and Accident and Health Benefits ..............................           .1             .2
Surrender Benefits and Other Fund Withdrawals ............................        503.1          456.9
Interest on Policy or Contract Funds .....................................           .1             .2
Payments on Supplementary Contracts and Dividend Accumulations ...........         11.5            9.2
Changes in Reserve for Policies and Contracts ............................        331.4          422.1
Changes in Reserve for Supplementary Contracts Without Life
 Contingencies and Dividend and Coupon Accumulations .....................          1.8            1.5
                                                                              ---------      ---------
 Total Benefits ..........................................................        912.8          942.7
Commissions ..............................................................         56.8           56.0
General Insurance Expenses ...............................................         57.6           48.4
Insurance Taxes, Licenses and Fees, Excluding Federal Income Taxes .......          4.2            4.1
Other Disbursements ......................................................          2.6            1.5
Net Transfers to Separate Accounts .......................................        185.1           90.4
                                                                              ---------      ---------
 Total Benefits and Expenses .............................................      1,219.1        1,143.1
                                                                              ---------      ---------
Net Gain from Operations before Dividends to Policyholders and
 Federal Income Taxes ....................................................         31.6           57.9
Dividends to Policyholders ...............................................           .5             .5
                                                                              ---------      ---------
Net Gain from Operations before Federal Income Taxes .....................         31.1           57.4
Federal Income Taxes (Excluding Taxes on Capital Gains and Losses) .......          8.8           17.5
                                                                              ---------      ---------
Net Gain from Operations before Realized Capital Gains and Losses ........         22.3           39.9
Net Realized Capital Gains and Losses (Net of Tax Expense: 1998, $8.8;
 1997, $5.3) (Net of IMR Transfers: 1998, $5.7; 1997, $3.5) ..............         (3.0)           1.0
                                                                              ---------      ---------
 Net Income ..............................................................    $    19.3      $    40.9
                                                                              =========      =========
</TABLE>


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

                                     SAI-34
<PAGE>


   
                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
          STATUTORY BASIS STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS
                                  (IN MILLIONS)

<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31
                                                             ----------------------
                                                               1998          1997
                                                             --------      --------
<S>                                                          <C>           <C>
CAPITAL AND SURPLUS, BEGINNING OF YEAR ..................    $  308.4      $  275.9

Net Income ..............................................        19.3          40.9

Change in Net Unrealized Capital Gains (Losses) .........         (.5)         (1.4)

Change in Non-Admitted Assets and Related Items .........         2.9          (7.4)

Change in Asset Valuation Reserve .......................        (4.3)           .4
                                                             --------      --------

CAPITAL AND SURPLUS, END OF YEAR ........................    $  325.8      $  308.4
                                                             ========      ========
</TABLE>


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

                                     SAI-35
<PAGE>


   
                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
                    STATUTORY BASIS STATEMENTS OF CASH FLOWS
                                  (IN MILLIONS)

<TABLE>
<CAPTION>
                                                                           YEAR ENDED DECEMBER 31
                                                                          -----------------------
                                                                             1998          1997
                                                                          ---------     ---------
<S>                                                                       <C>           <C>
CASH FROM OPERATIONS
Premiums and Annuity Considerations ..................................    $    87.0     $    86.7
Deposit-Type Funds ...................................................        716.6         693.7
Other Premiums, Considerations and Deposits ..........................         12.4           9.9
Allowances and Reserve Adjustments Received on Reinsurance Ceded .....           .1            .1
Investment Income Received ...........................................        428.6         403.2
Other Income Received ................................................          1.3           1.0
Life and Accident and Health Claims Paid .............................        (14.9)        (12.4)
Surrender Benefits and Other Fund Withdrawals Paid ...................       (503.0)       (457.0)
Other Benefits to Policyholders Paid .................................        (60.4)        (49.1)
Commissions, Other Expenses and Taxes Paid ...........................       (118.2)       (108.3)
Net Transfers to Separate Accounts ...................................       (185.4)        (90.5)
Dividends to Policyholders Paid ......................................          (.5)          (.6)
Federal Income Taxes Paid ............................................         (8.3)        (19.3)
Other Operating Expenses Paid ........................................           --           (.1)
                                                                          ---------     ---------
 Net Cash from Operations ............................................    $   355.3     $   457.3
                                                                          ---------     ---------
CASH FROM INVESTMENTS
Proceeds from Investments Sold, Matured or Repaid
 Bonds ...............................................................    $   613.8     $   567.3
 Stocks ..............................................................         12.2           7.9
 Mortgage Loans ......................................................        291.5         155.5
 Real Estate .........................................................           .6           1.3
 Other Invested Assets ...............................................         31.6           6.6
 Miscellaneous Proceeds ..............................................          1.3            --
Taxes on Capital Gains ...............................................        (11.5)         (4.3)
                                                                          ---------     ---------
  Total Investment Proceeds ..........................................        939.5         734.3
                                                                          ---------     ---------
Cost of Investments Acquired
 Bonds ...............................................................        963.2         728.9
 Stocks ..............................................................         25.2            .5
 Mortgage Loans ......................................................        273.6         393.0
 Real Estate .........................................................           --            .1
 Other Invested Assets ...............................................         15.7          19.6
 Miscellaneous Applications ..........................................          4.3            --
                                                                          ---------     ---------
  Total Investments Acquired .........................................      1,282.0       1,142.1
                                                                          ---------     ---------
Net Change in Policy Loans and Premium Notes .........................        (30.3)        (33.9)
                                                                          ---------     ---------
 Net Cash from Investments ...........................................    $  (372.8)    $  (441.7)
                                                                          ---------     ---------
CASH FROM FINANCING AND MISCELLANEOUS SOURCES
Other Sources (Applications), Net ....................................    $     (.6)    $   (12.8)
                                                                          ---------     ---------
 Net Cash from Financing and Miscellaneous Sources ...................          (.6)        (12.8)
                                                                          ---------     ---------
Net Change in Cash and Short-Term Investments ........................        (18.1)          2.8
Cash and Short-Term Investments at Beginning of Year .................         45.9          43.1
                                                                          ---------     ---------
Cash and Short-Term Investments at End of Year .......................    $    27.8     $    45.9
                                                                          =========     =========
</TABLE>


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

                                     SAI-36
<PAGE>


   
                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
                  NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS

NOTE 1. BASIS OF PRESENTATION

     The accompanying statutory basis financial statements of Northern Life
Insurance Company (the Company) have been prepared in conformity with accounting
practices prescribed or permitted by the National Association of Insurance
Commissioners (NAIC) and the State of Washington. Such statutory insurance
accounting practices differ from generally accepted accounting principles and
are intended to reflect a more conservative perspective by, for example,
requiring the immediate recognition of acquisition costs, providing only for
income taxes currently payable, recording assets considered non-admitted as a
reduction of surplus and recording an asset valuation reserve. The amounts in
these financial statements pertain to the entire Company's business including,
as appropriate, its Separate Account business.

     All outstanding shares of the Company are owned by ReliaStar Life Insurance
Company, a Minnesota domiciled insurance company. ReliaStar Life Insurance
Company is in turn a wholly owned subsidiary of ReliaStar Financial Corp.
(ReliaStar) a holding and management company domiciled in Delaware.

NOTE 2. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES AND PRACTICES

     NATURE OF OPERATIONS

     The Company is principally engaged in the business of providing annuities
and life insurance. The Company operates primarily in the United States and is
authorized to do business in all states except New York.

     USE OF ESTIMATES

     The preparation of financial statements in conformity with accounting
practices prescribed or permitted by the NAIC and the State of Washington
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, the disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Actual results could differ
from those estimates.

     During December 1998, ReliaStar approved a plan to consolidate its five
individual life insurance and annuity service center operations into one new
center. This consolidation is expected to be substantially complete by the end
of the year 2000 and anticipates the termination of approximately 250 positions
at the Company's current service center operation. The transitioning of
operations to the new center is scheduled to begin during 1999. Estimated costs
recorded by the Company related to this plan of approximately $3.8 million
(pre-tax) are primarily related to employee-related termination costs and
non-cancellable lease contracts costs associated with vacated facilities.

     INVESTMENTS

     Security investments are valued in accordance with the requirements of the
NAIC, as follows:

     Bonds not backed by other loans at amortized cost using the interest
method; loan-backed bonds and structured securities at amortized cost using the
interest method including anticipated prepayments at the date of purchase;
significant changes in estimated cash flows from the original purchase
assumptions are accounted for using the interest method. Prepayment assumptions
for loan-backed bonds and structured securities were obtained from broker-dealer
survey values or internal estimates. These assumptions are consistent with the
current interest rate and economic environment. The retrospective adjustment
method is used to value all securities.

     Preferred stocks in good standing are valued at cost, which approximates
market.

     Common Stocks are valued at estimated market value.
    

                                     SAI-37
<PAGE>


                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
            NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

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

   
     Derivative instruments, such as interest rate swaps, are valued in
accordance with the NAIC Accounting Practices and Procedures manual and the
Purposes and Procedures manual of the Securities Valuation Office. The Company
utilizes the settlement method of accounting for its interest rate swap
agreements whereby the difference between amounts paid and amounts received or
accrued on interest rate swap agreements is reflected in net investment income.
All derivative instruments are valued consistently with the hedged items.

     All other security investments are presented at values prescribed by or
deemed acceptable to the NAIC, generally market value.

     Mortgage loans are valued at amortized cost. Real estate acquired in
satisfaction of debt is stated at the lower of appraised value of the asset
foreclosed or book value of the mortgage at the date of foreclosure.

     Policy loans are valued at the aggregate unpaid balance.

     Short-term investments are carried at amortized cost which approximates
market.

     Other investments, principally limited partnerships, are carried on the
cost basis.

     The Company uses straight-line depreciation for all of its depreciable
assets, with useful lives varying depending on the asset.

     Realized investment gains and losses on sales of securities are included in
the determination of net income and are determined on the specific
identification method. Unrealized investment gains and losses are accounted for
as direct increases or decreases in surplus. Income tax effects of unrealized
gains and losses are not recognized.

     Due and accrued income was excluded from investment income on mortgage
loans, bonds and short-term investments where interest is past due more than 90
days. The total amount excluded at December 31, 1998 and 1997 was $1.7 million
and $1.2 million, respectively. The Company recognizes investment income on
derivative instruments in accordance with the NAIC Accounting Practices and
Procedures manual whereby the difference between amounts paid and amounts
received are accrued on interest rate swap agreements is reflected in net
investment income.

     NONADMITTED ASSETS

     Assets of the Company designated as "nonadmitted" are excluded from the
balance sheets. The change in such assets, net of amortization, is reflected as
a direct increase or decrease in surplus.

     SEPARATE ACCOUNTS

     The Company operates separate accounts. The assets and liabilities of the
separate accounts are primarily related to variable annuity contracts and
represent policyholder directed funds that are separately administered. The
assets (principally investments) and liabilities (principally to
contractholders) of each account are clearly identifiable and distinguishable
from other assets and liabilities of the Company. Assets are valued at fair
value.

     PREMIUM REVENUE AND BENEFITS TO POLICYHOLDERS

     Premiums on life insurance contracts are generally recognized as revenue
over the life of the contract on the anniversary date. Contract benefits are
associated with premium revenue over the life of the contract by providing for
liabilities for future policy and contract benefits.

     POLICY ACQUISITION COSTS

     Costs of acquiring new business are charged to operating expenses in the
year incurred.
    

                                     SAI-38
<PAGE>


                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
            NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

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

   
     AGGREGATE RESERVES FOR POLICIES AND CONTRACTS

     Liabilities for future policy and contract benefits for life insurance are
computed by the net level premium and preliminary term and other modified
reserve methods on the basis of interest rates and mortality assumptions
prescribed by state regulatory authorities. Annuity liabilities are computed
using interest rates and mortality assumptions where needed as prescribed by
state regulatory authorities. Liabilities for waiver of premium reserves were
primarily based on the 1952 Disability Study (Period 2) combined with 1958 CSO
using 3% interest.

     The Company waives deduction of deferred fractional premiums upon the death
of the insured and returns any portion of the final premium beyond the date of
death. Surrender values are not promised in excess of the legally computed
reserves.

     Extra premiums in addition to the basic gross premium are charged for
substandard lives. Mean reserves are determined by computing the regular mean
reserves and holding in addition the unearned portion of the extra premium
charge for the year.

     All substandard policies except Adjustable Life and Universal Life are
valued as standard plus an amount determined by valuation representing the
excess amount of the multiple table reserves over the standard reserves. All
Adjustable Life and Universal Life policies are valued directly on a multiple
table basis.

     As of December 31, 1998, the Company had insurance in force of $65.0
million for which the gross premiums are less than the net premiums according to
the standard valuation set by the State of Washington. Reserves to cover this
insurance totaled $1.0 million at December 31, 1998.

     Of the total net annuity actuarial reserves and deposit fund liabilities at
December 31, 1998, approximately 54% are subject to discretionary withdrawal at
book value less current surrender charge of 5% or more; approximately 31% are
subject to discretionary withdrawal at book value with minimal adjustment of
less than 5% but greater than zero; approximately 12% are subject to
discretionary withdrawal at book value without adjustment; and approximately 3%
are not subject to discretionary withdrawal.
    

     INCOME TAXES DUE AND ACCRUED

     The provision for income taxes is based upon income that is estimated to be
currently taxable.

                                     SAI-39
<PAGE>


                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
            NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

   
NOTE 3. INVESTMENTS

     Investment income summarized by type of investment was as follows:

                                                        YEAR ENDED DECEMBER 31
                                                        -----------------------
                                                           1998         1997
                                                        ----------   ----------
                                                             (IN MILLIONS)

Bonds ...............................................    $  329.5     $  312.3
Preferred Stocks ....................................          .8           .4
Common Stocks .......................................          --           .1
Mortgage Loans on Real Estate .......................        75.6         70.9
Real Estate .........................................          .1           .2
Policy Loans ........................................        18.8         17.5
Short-term Investments ..............................         3.2          2.4
Derivative Instruments ..............................         3.0          8.2
Other ...............................................         5.8          3.8
                                                         --------     --------
 Gross Investment Income ............................       436.8        415.8
Investment Expenses .................................         8.0          7.9
                                                         --------     --------
 Net Investment Income ..............................    $  428.8     $  407.9
                                                         ========     ========

     Net realized capital gains (losses) were as follows:

                                                        YEAR ENDED DECEMBER 31
                                                        ----------------------
                                                           1998        1997
                                                        ----------   ---------
                                                            (IN MILLIONS)

Bonds ...............................................    $  9.1      $  4.2
Preferred Stocks ....................................      (1.0)        (.1)
Common Stocks .......................................        .1         1.4
Mortgage Loans on Real Estate .......................       1.2         1.1
Real Estate .........................................       (.1)        (.2)
Other ...............................................        .3         3.4
                                                         ------      ------
 Net Pretax Realized Capital Gains ..................       9.6         9.8
Income Tax Expense ..................................      (6.9)       (5.3)
Net Pretax Realized Capital Gains Transferred to
 Interest Maintenance Reserve (IMR) .................      (8.8)       (5.3)
Income Tax Expense Transferred to IMR ...............       3.1         1.8
                                                         ------      ------
 Net Realized Capital Gains (Losses) Net of Tax .....    $ (3.0)     $  1.0
                                                         ======      ======

     Gross realized capital gains of $12.0 million and $7.1 million and gross
realized capital losses of $2.9 million and $2.8 million were recognized on
sales of bonds during the years ended December 31, 1998 and 1997, respectively.

     The statement value and estimated market values of investments in bonds by
type of investment were as follows:
    


                                     SAI-40
<PAGE>


                         NORTHERN LIFE INSURANCE COMPANY
         (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
            NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 3. INVESTMENTS  (CONTINUED)



   
<TABLE>
<CAPTION>
                                                                       DECEMBER 31, 1998
                                                      ---------------------------------------------------
                                                                       GROSS UNREALIZED        ESTIMATED
                                                       STATEMENT    ----------------------      MARKET
                                                         VALUE        GAINS      (LOSSES)        VALUE
                                                      -----------   ---------   ----------   ------------
<S>                                                   <C>           <C>         <C>          <C>
   United States Government and
    Governmental Agencies and Authorities .........   $     3.6     $    .1           --      $     3.7
   States, Municipalities and Political
    Subdivisions ..................................        21.8         1.3           --           23.1
   Foreign Governments ............................        33.5         3.9           --           37.4
   Public Utilities ...............................       169.5        10.1          (.2)         179.4
   Corporate Securities ...........................     2,973.8       145.2        (18.2)       3,100.8
   Mortgage-Backed/Structured Finance
    Securities ....................................     1,301.0        33.9         (3.4)       1,331.5
                                                      ---------     -------        -----      ---------
   Total ..........................................   $ 4,503.2     $ 194.5      $ (21.8)     $ 4,675.9
                                                      =========     =======      =======      =========
</TABLE>
    


   
<TABLE>
<CAPTION>
                                                                       DECEMBER 31, 1997
                                                      ---------------------------------------------------
                                                                       GROSS UNREALIZED        ESTIMATED
                                                       STATEMENT    ----------------------      MARKET
                                                         VALUE        GAINS      (LOSSES)        VALUE
                                                      -----------   ---------   ----------   ------------
<S>                                                   <C>           <C>         <C>          <C>
   United States Government and
    Governmental Agencies and Authorities .........   $     3.9     $    .2           --      $     4.1
   States, Municipalities and Political
    Subdivisions ..................................        33.3         2.3       $  (.2)          35.4
   Foreign Governments ............................        33.8         3.0           --           36.8
   Public Utilities ...............................       246.9        10.5          (.6)         256.8
   Corporate Securities ...........................     2,698.1       117.8         (4.0)       2,811.9
   Mortgage-Backed/Structured Finance
    Securities ....................................     1,128.4        30.7         (1.4)       1,157.7
                                                      ---------     -------       ------      ---------
   Total ..........................................   $ 4,144.4     $ 164.5       $ (6.2)     $ 4,302.7
                                                      =========     =======       ======      =========
</TABLE>
    

   
     The statement value and estimated market value of bonds, by contractual
maturity, are shown below. Expected maturities will differ from contractual
maturities because borrowers may have the right to call or prepay obligations
with or without call or prepayment penalties.
    


   
<TABLE>
<CAPTION>
                                                                 DECEMBER 31, 1998
                                                             --------------------------
                                                                             ESTIMATED
                                                              STATEMENT       MARKET
                                                                VALUE          VALUE
                                                             -----------   ------------
                                                                   (IN MILLIONS)
<S>                                                          <C>           <C>
   Due in One Year or Less ...............................   $   105.2      $   105.4
   Due After One Year Through Five Years .................     1,281.9        1,331.9
   Due After Five Years Through Ten Years ................     1,302.1        1,354.5
   Due After Ten Years ...................................       508.0          547.7
   Mortgage-Backed/Structured Finance Securities .........     1,306.0        1,336.4
                                                             ---------      ---------
   Total .................................................   $ 4,503.2      $ 4,675.9
                                                             =========      =========
</TABLE>
    

   
     The estimated market values for the marketable bonds are determined based
upon the quoted market prices for bonds actively traded. The estimated market
values for marketable bonds without an active market are obtained through
several commercial pricing services which provide the estimated
    


                                     SAI-41


<PAGE>

                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 3. INVESTMENTS  (CONTINUED)


   
market values. Estimated market values of privately placed bonds are determined
utilizing a matrix-based model. The model considers the current level of
risk-free interest rates, current corporate spreads, the credit quality of the
issuer and cash flow characteristics of the security. Utilizing this data, the
model generates estimated market values which the Company considers reflective
of the market value of each privately placed bond.

     At December 31, 1998, the largest industry concentration of the private
placement portfolio was consumer products/services, where 18.2% of the portfolio
was invested, and the largest industry concentration of the marketable bond
portfolio was mortgage-backed/structured securities, where 39.9% of the
portfolio was invested. At December 31, 1998, the largest geographic
concentration of commercial mortgage loans was in the pacific region of the
United States, where approximately 33.0% of the commercial and residential
mortgage loan portfolio was invested.

     At December 31, 1998 and 1997, gross unrealized appreciation of
unaffiliated stocks was $.5 million and $.1 million, respectively, and gross
unrealized depreciation was $1.3 million and $.6 million, respectively.

     The maximum and minimum lending rates for all mortgage loans issued during
1998 were 8.625% and 5.500%.

     During 1998 the Company did not reduce interest rates of outstanding
mortgage loans.

     The maximum percentage of any one loan to the value of security at the time
of the loan was 80%. Fire insurance is required on all properties covered by
mortgage loans at least equal to the excess of the loan over the maximum loan
which would be permitted by law on the land without buildings. As of year-end,
the Company held mortgages with $74,817 in interest more than one year overdue.

     DERIVATIVE INSTRUMENTS
     The Company has an established program prescribing the use of derivatives
in its asset/liability management activity. The investment policy of the Company
expressly precludes the use of such instruments for speculative purposes. The
policy details permissible uses and instruments and contains accounting and
management controls designed to assure compliance with these policies. The
Company is not a party to leveraged derivatives.

     The insurance liabilities of the Company are sensitive to changes in market
interest rates. The Company has established procedures for evaluating these
liabilities and structures investment asset portfolios with compatible
characteristics. Investment assets are selected which provide yield, cash flow
and interest rate sensitivities appropriate to support the insurance products.

     The Company uses interest rate swaps as part of this asset/liability
management program. The Company has acquired a significant amount of certain
shorter duration investments, such as floating rate or adjustable rate
investments. Acquisition of these assets shortens the duration of an asset
portfolio. The Company uses interest rate swaps to extend the duration of these
portfolios as an alternative to purchasing longer duration investments.

     The Company is exposed to credit-related losses in the event of
nonperformance by counterparties to financial instruments, but it does not
expect any counterparties to fail to meet their obligations given their high
credit ratings. In addition, the Company has established an issuer holder
limitation program whereby the maximum credit exposure to a single issuer is
established based upon the credit rating of the issuer and the structure of the
investment. The positive market value of swap positions is included in the
computation of the maximum issuer limitation.


NOTE 4. INCOME TAXES
     The Company's federal income tax return is consolidated with the following
entities: ReliaStar Financial Corp., ReliaStar Life Insurance Company, Norlic,
Inc., Nova, Inc., NWNL Benefits Corporation,
    


                                     SAI-42



<PAGE>

                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 4. INCOME TAXES  (CONTINUED)


   
NWNL Health Management Corp., Washington Square Advisers, Inc., ReliaStar
Investment Research, Inc., ReliaStar Mortgage Corporation, James Mortgage
Company, Washington Square Securities, Inc., Northstar Holding, Inc., Northstar
Investment Management Corporation, Northstar Distributors, Inc., Northstar
Administrators Corporation, Bankers Centennial Management Corp., IB Holdings,
Inc., International Risks, Inc., Northeastern Corporation, IB Resolution, Inc.,
ReliaStar Financial Marketing Corporation, Successful Money Management Seminars,
Inc., Successful Money Management Software, Inc., PrimeVest Financial Services,
Inc., PrimeVest Mortgage, Inc., PrimeVest Insurance Agency of Alabama, Inc.,
PrimeVest Insurance Agency of New Mexico, Inc., PrimeVest Insurance Agency of
Oklahoma, Inc., PrimeVest Insurance Agency of Texas, Inc., PrimeVest Insurance
Agency of Ohio, Inc., Branson Insurance Agency, Inc., Granite Investment
Services, Inc., Washington Square Insurance Agency, Inc. (Massachusetts),
Washington Square Insurance Agency Inc. (Texas), Washington Square Insurance
Agency, Inc. (New Mexico), and ReliaStar Payroll Agent, Inc.

     The method by which the total consolidated federal income tax for each
entity is allocated to each of these companies is subject to a written agreement
approved by the Company's Board of Directors. Allocation is based on separate
return calculations such that each company in the consolidated return pays the
same tax or receives the same refunds it would have paid or received had it
consistently filed separate federal income tax returns. Intercompany tax
balances are settled within a reasonable time after filing of the consolidated
federal income tax returns with the Internal Revenue Service.

     Federal income tax regulations allowed certain special deductions for 1983
and prior years which are accumulated in a memorandum tax account designated as
"policyholders' surplus." Generally, this policyholders' surplus account will
become subject to tax at the then current rates only if the accumulated balance
exceeds certain maximum limitations or if certain cash distributions are deemed
to be paid out of the account. At December 31, 1998, the Company had accumulated
approximately $5.5 million in its separate policyholders' surplus account.

     The difference between the U.S. federal income tax rate and the Company's
effective tax rate is summarized as follows:
    


   
<TABLE>
<CAPTION>
                                                   YEAR ENDED DECEMBER 31
                                                   -----------------------
                                                      1998         1997
                                                   ----------   ----------
<S>                                                <C>          <C>
   Statutory Tax Rate ..........................       35.0%        35.0%
   Accrual of Market Discount on Bonds .........      (12.1)        (4.9)
   Prior Year Provision True-up ................        1.1          (.5)
   Deferred Acquisition Cost Tax ...............        1.1           .7
   Reserve Adjustments .........................         --         (2.8)
   Other .......................................        3.2          3.0
                                                      -----         ----
    Effective Tax Rate .........................       28.3%        30.5%
                                                      =====         ====
</TABLE>
    

   
     Cash paid to ReliaStar for federal income taxes was $19.9 million and $23.6
million for 1998 and 1997, respectively.


NOTE 5. EMPLOYEE BENEFIT PLANS

     PENSION PLANS
     The Company's parent, ReliaStar Life Insurance Company, sponsors a
noncontributory defined benefit pension plan covering substantially all
employees. Effective December 31, 1998, the defined benefit retirement plan was
amended to suspend the accrual of additional benefits for future services.
Employees will retain all of their accrued benefits as of December 31, 1998,
which will be paid monthly at retirement according to the provisions of the
plan. Employees meeting certain age and service requirements will receive
certain transition benefits until retirement.
    


                                     SAI-43



<PAGE>

                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 5. EMPLOYEE BENEFIT PLANS  (CONTINUED)


   
     The benefits under the plan are based on years of service and the
employee's average compensation during the last five years of employment. The
parent company's policy is to fund the minimum required contribution necessary
to meet the present and future obligations of the plan. Contributions are
intended to provide not only for benefits attributed to service to date but also
for those expected to be earned in the future. Contributions are made to a
tax-exempt trust established by the parent company. Plan assets consist
principally of investments in stock and bond mutual funds, common stock and
corporate bonds.

     Annual pension expense benefit recorded by the Company was $(.6) and $.5
million in 1998 and 1997, respectively. Annual pension expense is equal to the
funding for the plan year which is determined under the projected unit credit
actuarial cost method, including amortization of prior service costs and
considering ERISA minimum and maximum funding requirements. Each subsidiary is
charged its allowable share of such expense based on a percentage of payroll. At
January 1, 1998 (the date of the most recent actuarial valuation), the plan
accumulated benefit obligation/present value of accrued benefits and the amount
of vested benefits was $176.6 million and $172.6 million, respectively, based on
an assumed 8.5% interest rate. The fair value of plan assets was $229.1 million
at January 1, 1998. Included in plan assets are 1,232,982 shares of ReliaStar
common stock with a fair value of $50.8 million at January 1, 1998.

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

     POSTRETIREMENT BENEFIT PLAN
     The Company provides certain health care and life insurance benefits to
retired employees (and their eligible dependents). Substantially all of the
Company's employees will become eligible for those benefits if they meet
specified age and service requirements and reach retirement age while working
for the Company, unless the plans are terminated or amended. The postretirement
health care plan is contributory, with retiree contribution levels adjusted
annually; the life insurance plan provides a flat amount of noncontributory life
benefits and optional contributory coverage.

     The unamortized transition obligation for retirees and fully eligible or
vested employees was $195,000 and $209,000 at December 31, 1998 and 1997,
respectively. The unamortized transition obligation is being amortized over 20
years. The accumulated postretirement obligation was $520,000 and $453,000 at
December 31, 1998 and 1997, respectively. Net postretirement benefit costs for
the years ended December 31, 1998 and 1997 were $92,000 and $83,000,
respectively, and include the expected cost of such benefits for newly eligible
or vested employees, interest cost and amortization of the transition
obligation.

     The unfunded postretirement benefit obligation for retirees and other fully
eligible or vested plan participants was $569,000 and $497,000 at December 31,
1998 and 1997, respectively. The estimated benefit obligation for active
non-vested employees was $174,000 at December 31, 1998.

     The assumed discount rate used in determining the accumulated
postretirement benefit obligation at December 31, 1998 was 7.0% and the health
care cost trend rate was 5.0% in 2000. The assumed discount rate used in
determining the accumulated postretirement benefit obligation at December 31,
1997 was 7.25% and the health care cost trend rate was 6.0% in the year 1999.
The health care cost trend rate assumption has a significant effect on the
amounts reported. To illustrate, increasing the assumed health care cost trend
rate by one percentage point in each year would increase the postretirement
benefit obligation as of December 31, 1998 by $34,000 and the estimated
eligibility cost and interest cost components of net periodic postretirement
benefit cost for 1998 by $9,000.
    


                                     SAI-44


<PAGE>

                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 5. EMPLOYEE BENEFIT PLANS  (CONTINUED)


   
     SUCCESS SHARING PLAN AND ESOP
     The Success Sharing Plan and ESOP (Success Sharing Plan) was designed to
increase employee ownership and reward employees when certain performance
objectives are met. Essentially all employees of the Company are eligible to
participate in the Success Sharing Plan. The Success Sharing Plan has both
qualified and nonqualified components. The nonqualified component is equal to
25% of the annual award and is paid in cash to employees. The qualified
component is equal to 75% of the annual award, which is contributed to the ESOP
portion of the Success Sharing Plan. Costs charged to operations for the Success
Sharing Plan were $1.2 million and $1.2 million in 1998 and 1997, respectively.

     STOCK-BASED COMPENSATION
     Employees of the Company participate in stock-based compensation plans of
ReliaStar. The Company has recorded no compensation expense for these
stock-based compensation plans other than for restricted stock and
performance-based awards.
    


NOTE 6. RELATED PARTY TRANSACTIONS

   
     The Company maintains intercompany loan agreements with its parent company.
There were no loans taken from or made to the parent company during 1998 and
1997. In addition, there were no intercompany loans outstanding at December 31,
1998 or 1997.

     The Company and its affiliates have entered into agreements whereby certain
management, administrative, legal and other services are provided to each other.
The net expense amounts resulted in the Company making payments of $18.0 million
and $15.2 million to its parent and other affiliated companies in 1998 and 1997,
respectively. The costs allocated to the Company under these agreements may not
be indicative of costs the Company might incur if these services were not
provided by the Company's affiliates.


NOTE 7. CAPITAL AND SURPLUS

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

     Under the laws of the State of Washington, the Company can pay dividends to
shareholders only from earned statutory surplus, and the distribution in any
year is limited, by law, to the greater of the prior year's net income or 10% of
prior year-end statutory surplus.

     Total unassigned surplus at December 31, 1998 was $197.8 million and has no
restrictions, except as described above.


NOTE 8. REINSURANCE

     The Company is a member of reinsurance associations established for the
purpose of ceding the excess of life, waiver of premium, and accidental death
insurance over retention limits. Reinsurance contracts do not relieve the
Company from its obligations to policyholders. Failure of reinsurers to honor
their obligations could result in losses to the Company. The Company evaluates
the financial condition of its reinsurers and monitors concentrations of credit
risk to minimize its exposure to significant losses from reinsurer insolvencies.
The Company's retention limit is $135,000 per life for individual coverage for
most plans of insurance. As of December 31, 1998, $476.3 million of life
insurance in force was ceded to other companies of which $39.2 million was ceded
to ReliaStar Life Insurance Company. The Company has assumed $1.4 billion of
life insurance in force as of December 31, 1998 (including $714.9 million of
reinsurance assumed pertaining to Prudential Life Insurance Company and $692.4
million from ReliaStar Life Insurance Company).
    


                                     SAI-45


<PAGE>

                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 8. REINSURANCE  (CONTINUED)


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


   
<TABLE>
<CAPTION>
                                      YEAR ENDED DECEMBER 31
                                      -----------------------
                                         1998         1997
                                      ----------   ----------
                                           (IN MILLIONS)
<S>                                   <C>          <C>
   Direct Premiums ................    $  86.8      $  86.9
   Reinsurance Assumed ............        2.9          2.4
   Reinsurance Ceded ..............       (2.8)        (2.9)
   Net Premiums ...................    $  86.9      $  86.4
                                       -------      -------
   Reinsurance Recoveries .........    $   1.6      $   3.3
                                       =======      =======
</TABLE>
    

   
NOTE 9. COMMITMENTS AND CONTINGENCIES

     LITIGATION
     The Company is a defendant in a number of lawsuits arising out of the
normal course of the business of the Company, some of which include claims for
punitive damages. In the opinion of management, the ultimate resolution of such
litigation will not result in any material adverse impact to the financial
position of the Company.

     FINANCIAL INSTRUMENTS
     The Company is a party to financial instruments with off-balance-sheet risk
in the normal course of business to meet its financing needs and to reduce its
exposure to fluctuations in interest rates. These financial instruments include
commitments to extend credit and interest rate swaps. Those instruments involve,
to varying degrees, elements of credit, interest rate or liquidity risk in
excess of the amounts recognized in the Statutory Basis Statements of Admitted
Assets, Liabilities, Surplus and Other Funds.

     The Company's exposure to credit loss in the event of nonperformance by the
other party to the financial instrument for commitments to extend credit is
represented by the contractual amount of those instruments. The Company uses the
same credit policies in making commitments and conditional obligations as it
does for on-balance-sheet instruments. For interest rate swap transactions, the
contract or notional amounts do not represent exposure to credit loss. For
swaps, the Company's exposure to credit loss is limited to those swaps where the
Company has an unrealized gain.

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


   
<TABLE>
<CAPTION>
                                                                    DECEMBER 31
                                                              -----------------------
                                                                 1998         1997
                                                              ----------   ----------
                                                                   (IN MILLIONS)
<S>                                                           <C>          <C>
   Contract or Notional Amount
   Financial Instruments Whose Contract Amounts
    Represent Credit Risk:
   Commitments to Extend Credit ...........................    $  28.3      $  84.8
   Financial Instruments Whose Notional or Contract Amounts
    Exceed the Amount of Credit Risk:
   Interest Rate Swap Agreements ..........................      431.0        571.0
</TABLE>
    

   
     COMMITMENTS TO EXTEND CREDIT -- Commitments to extend credit are legally
binding agreements to lend to a customer. Commitments generally have fixed
expiration dates or other termination clauses and may require payment of a fee.
They generally may be terminated by the Company in the event of deterioration in
the financial condition of the borrower. Since some of the commitments are
expected to
    


                                     SAI-46


<PAGE>


                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 9. COMMITMENTS AND CONTINGENCIES  (CONTINUED)


   
expire without being drawn upon, the total commitment amounts do not necessarily
represent future liquidity requirements. The Company evaluates each customer's
creditworthiness on a case-by-case basis.

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

     LEASES
     The Company occupies its home office facility under a lease agreement that
commits it to pay rentals of $2,630,000 in 1999. Lease payments in 1998 under
this lease were $2,749,000. This lease is accounted for as an operating lease.

     In 1997, the Company entered into a ten-year lease agreement beginning
December 1, 1998 and ending November 30, 2008. Future minimum rental payments
required under this lease are as follows:
    


   
                                 (IN MILLIONS)
                                 -------------
                   1999 -- $2.5                  2002 -- $2.6
                   2000 -- $2.5                  2003 -- $2.6
                   2001 -- $2.6     2004 and thereafter $13.4
    

   
NOTE 10. FAIR VALUE OF FINANCIAL INSTRUMENTS
     The following disclosures are made in accordance with the requirements of
Statement of Financial Accounting Standards (SFAS) No. 107, "Disclosures about
Fair Value of Financial Instruments." SFAS No. 107 requires disclosure of fair
value information about financial instruments, whether or not recognized in the
balance sheet, for which it is practicable to estimate that value. In cases
where quoted market prices are not available, fair values are based on estimates
using present value or other valuation techniques. Those techniques are
significantly affected by the assumptions used, including the discount rate and
estimates of future cash flows. In that regard, the derived fair value
estimates, in many cases, could not be realized in immediate settlement of the
instrument.

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

     The fair value estimates presented herein are based on pertinent
information available to management as of December 31, 1998 and 1997. Although
management is not aware of any factors that would significantly affect the
estimated fair value amounts, such amounts have not been comprehensively
revalued for purposes of these financial statements since that date; therefore,
current estimates of fair value may differ significantly from the amounts
presented herein.

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

     BONDS -- The estimated market value disclosures for bonds satisfy the fair
value disclosure requirements of SFAS No. 107 (see Note 3).

     STOCKS -- Fair value equals carrying value for common stocks as these
securities are carried at NAIC value which approximates quoted market value.
Preferred stocks are carried primarily at cost.
    


                                     SAI-47


<PAGE>


                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 10. FAIR VALUE OF FINANCIAL INSTRUMENTS  (CONTINUED)


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

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

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

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

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

     The carrying amounts reported for other investment contracts approximate
those liabilities' fair value.

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

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

     The carrying amounts and estimated fair values of the Company's financial
instruments as of December 31, 1998 and 1997 are as follows:
    


                                     SAI-48



<PAGE>

                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

 NOTE 10. FAIR VALUE OF FINANCIAL INSTRUMENTS  (CONTINUED)



   
<TABLE>
<CAPTION>
                                                                1998                            1997
                                                    -----------------------------   -----------------------------
                                                       CARRYING          FAIR          CARRYING          FAIR
                                                        AMOUNT          VALUE           AMOUNT          VALUE
                                                    -------------   -------------   -------------   -------------
                                                                            (IN MILLIONS)
<S>                                                 <C>             <C>             <C>             <C>
   Financial Instruments Recorded as Assets:
    Bonds .......................................    $  4,503.2      $  4,675.9      $  4,144.4      $  4,302.7
    Stocks ......................................          18.5            17.7             6.0             6.1
    Mortgage Loans on Real Estate:
     Commercial .................................         766.5         1,315.1           653.5           692.7
     Residential and Other ......................         212.0           352.1           344.3           348.9
    Policy Loans ................................         354.0           354.0           323.7           323.7
    Cash and Short-Term Investments .............          27.8            27.8            45.9            45.9
    Other Financial Instruments Recorded as
     Assets .....................................          84.9            84.9            89.1            89.1
   Financial Instruments Recorded as Liabilities:
    Investment Contracts:
     Deferred Annuities .........................      (5,024.6)       (4,987.6)       (4,710.9)       (4,677.8)
      Supplementary Contracts and Immediate
       Annuities ................................        (121.8)         (126.5)          (99.0)         (100.9)
     Other Investment Contracts .................           (.9)            (.9)           (1.0)           (1.0)
   Other Financial Instruments Recorded as
    Liabilities .................................         (15.9)          (15.9)          (23.1)          (23.1)
   Off-Balance Sheet Financial Instruments:
    Interest Rate Swaps .........................            --            14.3              --             7.5
</TABLE>
    

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

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


                                     SAI-49


<PAGE>

                        NORTHERN LIFE INSURANCE COMPANY
        (A WHOLLY OWNED SUBSIDIARY OF RELIASTAR LIFE INSURANCE COMPANY)
           NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS (CONTINUED)

   
NOTE 11. RECONCILIATION OF STATUTORY NET INCOME AND EQUITY TO GAAP NET INCOME
         AND EQUITY (IN MILLIONS) (UNAUDITED)
    


   
<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                                 -----------------------
                                                                    1998         1997
                                                                 ----------   ----------
<S>                                                              <C>          <C>
   Statutory Net Income as Reported ..........................    $  19.3      $  40.9
   Adjustments Concerning:
    Deferred Acquisition Costs ...............................       30.4         56.2
    Deferred Federal Income Taxes ............................      (21.4)       (22.6)
    Reserves for Future Benefits .............................       18.7         (8.0)
    Net Adjustments to Investments ...........................        7.2         10.1
    Capitalization of Software Costs .........................        (.2)         1.0
    Nonadmitted Assets .......................................       (2.0)         (.5)
    Interest Maintenance Reserve .............................       (2.3)        (1.9)
    Other ....................................................        6.3          (.9)
   Net Income in Conformity with Generally Accepted Accounting
    Principles ...............................................    $  56.0      $  74.3
                                                                  =======      =======
</TABLE>
    


   
<TABLE>
<CAPTION>
                                                                   YEAR ENDED DECEMBER 31,
                                                                  -------------------------
                                                                      1998          1997
                                                                  -----------   -----------
<S>                                                               <C>           <C>
   Statutory Capital and Surplus as Reported ..................    $  325.8      $  308.4
   Adjustments Concerning: Deferred Acquisition Costs .........       513.1         486.9
    Deferred Federal Income Taxes .............................      (107.9)        (85.6)
    Reserves for Future Benefits ..............................      (306.6)       (325.3)
    Net Adjustments to Investments ............................       183.1         154.0
    Capitalization of Software Costs ..........................         5.1           5.3
    Pension Plan Agreements ...................................         1.3           1.3
    Nonadmitted Assets ........................................        13.3          18.2
    Asset Valuation Reserve ...................................        62.1          57.7
    Interest Maintenance Reserve ..............................        11.9           8.6
    Other .....................................................        (3.8)         (7.1)
   Shareholder's Equity in conformity with Generally Accepted
    Accounting Principles .....................................    $  697.4      $  622.4
                                                                   ========      ========
</TABLE>
    

                                     SAI-50


<PAGE>


PART C. OTHER INFORMATION


ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS

   (a)        Financial Statements:

     Part A: None

   
     Part B: SEPARATE ACCOUNT ONE
               Independent Auditors' Report
               Statement of Assets and Liabilities as of December 31, 1998
               Combined Statements of Operations and Changes in Contract Owners'
                Equity for the years ended December 31, 1998 and December 31,
                1997
               Notes to Financial Statements

              NORTHERN LIFE INSURANCE COMPANY
               Independent Auditors' Report
               Statutory-Basis Statements of Admitted Assets, Liabilities,
                Surplus and Other Funds as of December 31, 1998 and 1997
               Statutory-Basis Statements of Operations for the years ended
                December 31, 1998 and 1997
               Statutory-Basis Statements of Changes in Capital and Surplus for
                the years ended December 31, 1998 and 1997
               Statutory-Basis Statement of Cash Flows for the years ended
                December 31, 1998 and 1997
               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, 1998
    

   (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.(5)
    

    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)

       (m)  Waiver Endorsement.

       (n)  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)  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. dated
            December 1, 1998.
    

       (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.(6)
    

       (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 Jeffrey A. Proulx as to the legality of the
       securities being registered.

   10. Consent of Deloitte & Touche.
    

   11. No financial statements are omitted from Item 23.

                                      II-2


<PAGE>

   12. Not Applicable.

   13. Schedule of computation of performance data.

   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.(5)
    
- ------------------
   
(1) Incorporated by reference to Post-Effective Amendment No. 5 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. 6 to the
    Registrant's Form N-4 Registration Statement File No. 33-90474, filed
    December 23, 1998.

(6) 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


<TABLE>
<CAPTION>
NAME AND PRINCIPAL
BUSINESS ADDRESS                POSITIONS AND OFFICES WITH DEPOSITOR
- -----------------------------   -------------------------------------------------
<S>                             <C>
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
</TABLE>

                                      II-4


<PAGE>


   
<TABLE>
<CAPTION>
NAME AND PRINCIPAL
BUSINESS ADDRESS                 POSITIONS AND OFFICES WITH DEPOSITOR
- ------------------------------   ---------------------------------------------
<S>                              <C>
Douglas R. Kaufman               Vice President and Chief Information 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
</TABLE>
    

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.
    


                                      II-5


<PAGE>

   
     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.


                              ORGANIZATIONAL CHART

     ReliaStar Financial Corp., the Parent Company ("RLR"), owns directly or
indirectly, capital stock of subsidiary companies as follows as of December 31,
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%
 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%
 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%
 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 February 16, 1999, there were 28,031 owners of the Contracts, 26,473
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


                                      II-6


<PAGE>


Depositor or WSSI in the successful defense of any action, suit or proceeding)
is asserted by such 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

   
     WSSI is the distributor and principal underwriter of the Contracts. WSSI
also acts as the principal distributor and underwriter of:

   o  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;

   o  variable life insurance policies issued by ReliaStar Life through
      Select-Life Variable Account, a separate account of ReliaStar Life
      registered as a unit investment trust under the Investment Company Act of
      1940;

   o  variable annuity contracts issued by ReliaStar Life Insurance Company of
      New York ("RLNY") through ReliaStar Life Insurance Company of New York
      Variable Annuity Separate Account II, a separate account of RLNY
      registered as a unit investment trust under the Investment Company Act of
      1940; and

   o  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>

   (a)        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

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>
    

   
      (c) For the year ended December 31, 1998 WSSI received $10,569,750 in
fees, including gross concessions, in connection with distribution of the
Contracts.
    


                                      II-8


<PAGE>


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(b) for effectiveness of this Registration Statement and has caused this
Post-Effective Amendment No. 7 to the Registration Statement to be signed on its
behalf, in the City of Seattle and State of Washington, on this 23rd day of
April, 1999.

                                    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. 7 to the
Registration Statement to be signed on its behalf, in the City of Seattle and
State of Washington, on this 23rd day of April, 1999.

                                    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. 7 to the
Registration Statement has been signed on this 23rd day of April, 1999 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

Jeffrey A. Proulx, 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/ Jeffrey A. Proulx
                                      ------------------------------------------
                                         Jeffrey A. Proulx, Attorney-In-Fact



                                                                   EXHIBIT 99.4m


                         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.


The following is added to Section 4 of your Contract.

Before the Policy Start Date, we will waive the Withdrawal Factor if any of the
following occurs.

1.       If the Annuitant becomes totally disabled. "Total Disability" is
         defined as being separated from service, unable to perform the duties
         of his or her job, and receiving disability benefits under a state
         retirement plan or other retirement plan. We may require proof of Total
         Disability.

2.       If the Annuitant has retired and is receiving a retirement benefit
         under a state retirement plan or other retirement plan.

3.       If the Annuitant terminates his or her employment, decides to take a
         lump sum distribution,and the Policy Value of the Contract is less than
         $2,000.00.

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


The Effective Date of this Endorsement is____________________________________


                                              /s/ Susan M. Bergen
                                                   Secretary


                               WAIVER ENDORSEMENT
                                     Page 1



                                                                   EXHIBIT 99.4n


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

Form No. 03109 2-99

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.

The following is added to the Contract.

         We will waive the Withdrawal Charge on full and partial withdrawals you
         request anytime while this Contract is in force if:

         1.       The Annuitant separates from service with You; or

         2.       The Annuitant dies; or

         3.       The Annuitant becomes permanently and totally disabled as
                  defined in IRC Section 22(e)(3); or

         4.       The Annuitant demonstrates a financial hardship, as defined in
                  IRC Section 457(d)(1)(iii) and Treasury Regulations
                  thereunder; or

         5.       Minimum distributions from the Contract must be made as
                  required by IRC Section 457(d)(2).

Withdrawals requested under this Endorsement because of the death of the
Annuitant will be paid to the Beneficiary(ies) designated in the Contract, or if
none, to the Annuitant's estate. All other withdrawals requested under this
Endorsement will be paid to the Annuitant.

We reserve the right to receive written proof from You that the requirements for
waiver of the Withdrawal Charge are met before we waive such charge.

Total or partial withdrawals may be subject to income taxes and a 10% tax
penalty. You should consult your tax advisor before making a withdrawal.

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

The Effective Date of this Endorsement is the Issue Date of this Contract.


/s/ Michael J. Dubes                    /s/ Susan M. Bergen
President                               Secretary



                                                                   EXHIBIT 99.8f


                             PARTICIPATION AGREEMENT


                                      Among


                      VARIABLE INSURANCE PRODUCTS FUND III

                        FIDELITY DISTRIBUTORS CORPORATION

                                       and

                         NORTHERN LIFE INSURANCE COMPANY


                THIS AGREEMENT, made and entered into as of the 1st day of
January, 1999 by and among NORTHERN LIFE INSURANCE COMPANY, (hereinafter the
"Company"), a Washington 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 III, 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


                                       3
<PAGE>

series 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



                                       4
<PAGE>

legally and validly established each Account prior to any issuance or sale
thereof as a segregated asset account under the Washington 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
Washington 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 life insurance, 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 Washington 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 Washington 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 Washington 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 Washington 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. Nothing herein shall be construed as to require the Fund to be listed
as a loss payee of the bond or similar coverage. 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



                                       6
<PAGE>

no longer applies. The Company further agrees to hold any monies payable to the
Fund recovered pursuant to the blanket fidelity bond or similar coverage for the
benefit of the Fund in escrow until released in writing by an officer of the
Fund and Underwriter.


             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 in the form used
by the Company. 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 Underwriter shall provide the Company with as many
printed copies of the Fund's Annual Report as the Company may reasonably
request. If requested by the Company in lieu thereof, the Fund shall provide
camera-ready film containing the



                                       7
<PAGE>

Fund's Annual or Semi-Annual Reports (collectively, "Annual Report"), and such
other assistance as is reasonably necessary in order for the Company once each
year (or more to have the Contracts' Annual Report and the Fund's Annual Report
printed together in one document. Alternatively, the Company may print the
Fund's Annual Report in combination with other fund companies' Annual Reports.
Except as provided in the following three sentences, all expenses of printing
and distributing Annual Reports shall be the expense of the Company. For Annual
Reports provided by the Company to its existing owners of Contracts in order to
comply with applicable regulation, 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 Annual report, the Fund will reimburse the Company
in an amount equal to the product of A and B where A is the number of such
Annual Reports distributed to owners of the Contracts, and B is the Fund's per
unit cost of typesetting and printing the Fund's Annual Report in the form used
by the Company.

The Fund, at its expense, shall provide the Company with copies of its proxy
statements and other communications (except for prospectuses and Statements of
Additional Information, which are covered in Section 3.1 and Annual Reports
which are covered in the immediately preceding paragraph) 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 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



                                       8
<PAGE>

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 seven Business Days prior to its use. No such material shall be
used if the Fund or its designee reasonably objects to such use within ten
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 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 seven Business Days prior to its use. No
such material shall be used if the Company or its designee reasonably objects to
such use within ten 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.



                                       9
<PAGE>

                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

                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.



                                       10
<PAGE>

                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 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



                                       11
<PAGE>

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.

                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



                                       12
<PAGE>

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 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




                                       13
<PAGE>

                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 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



                                       14
<PAGE>

                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 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



                                       15
<PAGE>

                      (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 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



                                       16
<PAGE>

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 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



                                       17
<PAGE>

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 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



                                       18
<PAGE>

              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

               (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



                                       19
<PAGE>

               (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 or as
otherwise permitted by applicable law. Upon request, the Company will promptly
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 60 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



                                       20
<PAGE>

                If to the Company:
                      Northern Life Insurance Company
                      20 Washington Avenue South
                      Minneapolis, MN 55410
                      Attention:  General Counsel

                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 party;
except that the Company may disclose such customer information to its affiliates
to the extent permitted by law.

                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



                                       21
<PAGE>

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;

                      (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; but nothing herein
                              shall require 



                                       22
<PAGE>

the Company to disclose information that is not otherwise publicly available.

                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 as of the date specified below.


               NORTHERN LIFE INSURANCE COMPANY

               By:    _________________________

               Name:  _________________________

               Title: _________________________


               VARIABLE INSURANCE PRODUCTS FUND III


               By:         ________________________
                           Robert C. Pozen
                           Senior Vice President

               FIDELITY DISTRIBUTORS CORPORATION


               By:         _______________________
                           Kevin J. Kelly
                           Vice President



                                       23
<PAGE>


                                   Schedule A

                   Separate Accounts and Associated Contracts

<TABLE>
<CAPTION>
Name of Separate Account and        Policy Form Numbers of Contracts Funded     Fidelity Fund (Class)
Date Established By the Board
Of Directors

<S>                                 <C>                                 <C>
Separate Account One                13000 2-95                              VIP Growth Opportunities
March 22,1994                       13001 2-95                                  Fund - Initial Class
                                    13002 2-95
                                    13004 2-95
                                    13005 2-95
                                    13008 12-97
                                    and state variations of all the above
</TABLE>





                                       24
<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)



                                       25
<PAGE>

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

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.



                                       26
<PAGE>

        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 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.



                                       27
<PAGE>



                                   SCHEDULE C


Other investment companies currently available under the Contracts:

Alger
Janus
Neuberger Berman
Northstar
OCC


                                       28


                                                                   EXHIBIT 99.8i


                             AMENDMENT NO. 1 TO THE
                          FUND PARTICIPATION AGREEMENT

              This AMENDMENT NO. 1, dated as of December 1, 1998, among 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: /s/ Stanley Egener                     By: /s/ Daniel J. Sullivan
   ----------------------------------         ----------------------------------
Name: Stanley Egener                       Name: Daniel J. Sullivan
Title: President                           Title: Senior Vice President

ADVISERS MANAGERS TRUST                    NORTHERN LIFE INSURANCE
                                           COMPANY

By: /s/ Stanley Egener                     By: /s/ John Johnson
   -----------------------------------        ----------------------------------
Name: Stanley Egener                       Name: John Johnson
Title: President                           Title: Vice President

<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



                                                                    EXHIBIT 99.9

[NL logo]

April 23, 1999



Northern Life Insurance Company
1501 4th Avenue
Seattle, WA 98101

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 "Variable Account") 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 Registration Statement, on Form N-4, amended by Post-Effective
Amendment No. 7 thereto, File No. 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/ Jeffrey A. Proulx

Jeffrey A. Proulx
Associate Counsel



                                                                   EXHIBIT 99.10


INDEPENDENT AUDITORS' CONSENT

Board of Directors and Contract Holders
Northern Life Separate Account One

We consent to the use in this Post-Effective Amendment No. 7 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. 8 to the
Registration Statement filed under the Investment Company Act of 1940,
respectively, of our report dated February 19, 1999 on the audit of the
financial statements of Northern Life Separate Account One as of December 31,
1998 and for the two years in the period then ended, and our report dated
February 5, 1999 on the audit of the consolidated statutory-basis financial
statements of Northern Life Insurance Company as of and for the years ended
December 31, 1998 and 1997 appearing 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


Minneapolis, Minnesota
April 21, 1999



                                                                   EXHIBIT 99.13


                                  ALGER GROWTH

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 10.866705     100.000    $1,086.67    $1,084.15     99.768
10/25/97                 14.317654      99.768    $1,428.45    $1,425.93     99.592
10/25/98                 16.217691      99.592    $1,615.15    $1,612.63     99.437
12/31/98                 20.250135      99.437    $2,013.61    $2,011.09     99.312
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $2,011.09          $45.00             $126.70           $1,966.09         $1,884.39
Total Return Incep to Date     101.11%                                                  96.61%            88.44%
Average Annual Return           24.52%                                                  23.64%            22.00%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     13.868396     72.106
12/31/98                 20.250135     72.106     $1,460.16    $1,457.64     71.982
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,457.64          $54.00             $104.95           $1,403.64         $1,352.69
Total Return Incep to Date      45.76%                                                  40.36%            35.27%
Average Annual Return           45.76%                                                  40.36%            35.27%
</TABLE>

<PAGE>


                             ALGER LEVERAGED ALL CAP

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 11.191163     100.000    $1,119.12    $1,116.60     99.775
10/25/97                 14.023854      99.775    $1,399.23    $1,396.71     99.595
10/25/98                 15.723519      99.595    $1,565.99    $1,563.47     99.435
12/31/98                 20.826047      99.435    $2,070.84    $2,068.32     99.314
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $2,068.32          $45.00             $130.30           $2,023.32         $1,938.01
Total Return Incep to Date     106.83%                                                 102.33%            93.80%
Average Annual Return           25.62%                                                  24.75%            23.08%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     13.380857     74.734
12/31/98                 20.826047     74.734     $1,556.41    $1,553.89     74.613
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,553.89          $54.00             $111.88           $1,499.89         $1,442.01
Total Return Incep to Date      55.39%                                                  49.99%            44.20%
Average Annual Return           55.39%                                                  49.99%            44.20%
</TABLE>

<PAGE>


                              ALGER MID CAP GROWTH

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 10.682300     100.000    $1,068.23    $1,065.71     99.764
10/25/97                 13.366233      99.764    $1,333.47    $1,330.95     99.576
10/25/98                 12.743903      99.576    $1,268.98    $1,266.46     99.378
12/31/98                 15.905871      99.378    $1,580.69    $1,578.17     99.219
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,578.17          $45.00             $99.42            $1,533.17         $1,478.75
Total Return Incep to Date      57.82%                                                  53.32%            47.87%
Average Annual Return           15.40%                                                  14.35%            13.06%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     12.379085     80.781
12/31/98                 15.905871     80.781     $1,284.90    $1,282.38     80.623
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,282.38          $54.00             $92.33            $1,228.38         $1,190.05
Total Return Incep to Date      28.24%                                                  22.84%            19.00%
Average Annual Return           28.24%                                                  22.84%            19.00%
</TABLE>

<PAGE>


                                 ALGER SMALL CAP

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 10.168368     100.000    $1,016.84    $1,014.32     99.752
10/25/97                 11.590481      99.752    $1,156.18    $1,153.66     99.535
10/25/98                 10.163540      99.535    $1,011.63    $1,009.11     99.287
12/31/98                 12.630064      99.287    $1,254.00    $1,251.48     99.087
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,251.48          $45.00             $78.84            $1,206.48         $1,172.64
Total Return Incep to Date      25.15%                                                  20.65%            17.26%
Average Annual Return            7.29%                                                   6.07%             5.13%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     11.086367     90.201
12/31/98                 12.630064     90.201     $1,139.24    $1,136.72     90.001
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,136.72          $54.00             $81.84            $1,082.72         $1,054.88
Total Return Incep to Date      13.67%                                                   8.27%             5.49%
Average Annual Return           13.67%                                                   8.27%             5.49%
</TABLE>

<PAGE>


                             FIDELITY EQUITY INCOME

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 11.491440     100.000    $1,149.14    $1,146.62     99.781
10/25/97                 14.842187      99.781    $1,480.96    $1,478.44     99.611
10/25/98                 15.241234      99.611    $1,518.19    $1,515.67     99.446
12/31/98                 16.793113      99.446    $1,670.00    $1,667.48     99.296
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,667.48          $45.00             $105.05           $1,622.48         $1,562.43
Total Return Incep to Date      66.75%                                                  62.25%            56.24%
Average Annual Return           17.41%                                                  16.40%            15.03%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     15.255943     65.548
12/31/98                 16.793113     65.548     $1,100.76    $1,098.24     65.398
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,098.24          $54.00             $79.07            $1,044.24         $1,019.17
Total Return Incep to Date       9.82%                                                   4.42%             1.92%
Average Annual Return            9.82%                                                   4.42%             1.92%
</TABLE>

<PAGE>



                            FIDELITY GROWTH PORTFOLIO

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 10.895720     100.000    $1,089.57    $1,087.05     99.769
10/25/97                 13.454230      99.769    $1,342.31    $1,339.79     99.581
10/25/98                 15.535212      99.581    $1,547.02    $1,544.50     99.419
12/31/98                 18.608901      99.419    $1,850.08    $1,847.56     99.284
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,847.56          $45.00             $116.40           $1,802.56         $1,731.17
Total Return Incep to Date      84.76%                                                  80.26%            73.12%
Average Annual Return           21.25%                                                  20.31%            18.80%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     13.528573     73.918
12/31/98                 18.608901     73.918     $1,375.53    $1,373.01     73.782
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,373.01          $54.00             $98.86            $1,319.01         $1,274.15
Total Return Incep to Date      37.30%                                                  31.90%            27.41%
Average Annual Return           37.30%                                                  31.90%            27.41%
</TABLE>


<PAGE>


                          FIDELITY ASSET MANAGER:GROWTH

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 11.700891     100.000    $1,170.09    $1,167.57     99.785
10/25/97                 14.826002      99.785    $1,479.41    $1,476.89     99.615
10/25/98                 15.519172      99.615    $1,545.94    $1,543.42     99.452
12/31/98                 17.584679      99.452    $1,748.84    $1,746.32     99.309
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,746.32          $45.00             $110.02           $1,701.32         $1,636.30
Total Return Incep to Date      74.63%                                                  70.13%            63.63%
Average Annual Return           19.12%                                                  18.15%            16.71%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     15.167515     65.930
12/31/98                 17.584679     65.930     $1,159.36    $1,156.84     65.787
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,156.84          $54.00             $83.29            $1,102.84         $1,073.55
Total Return Incep to Date      15.68%                                                  10.28%             7.36%
Average Annual Return           15.68%                                                  10.28%             7.36%
</TABLE>

<PAGE>


                               FIDELITY CONTRAFUND

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 11.687600     100.000    $1,168.76    $1,166.24     99.784
10/25/97                 15.247621      99.784    $1,521.47    $1,518.95     99.619
10/25/98                 15.644237      99.619    $1,558.47    $1,555.95     99.458
12/31/98                 19.318070      99.458    $1,921.34    $1,918.82     99.328
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,918.82          $45.00             $120.89           $1,873.82         $1,797.93
Total Return Incep to Date      91.88%                                                  87.38%            79.79%
Average Annual Return           22.70%                                                  21.78%            20.22%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     15.071819     66.349
12/31/98                 19.318070     66.349     $1,281.73    $1,279.21     66.219
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,279.21          $54.00             $92.10            $1,225.21         $1,187.11
Total Return Incep to Date      27.92%                                                  22.52%            18.71%
Average Annual Return           27.92%                                                  22.52%            18.71%
</TABLE>

<PAGE>


                                 FIDELITY INDEX

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 12.116172     100.000    $1,211.62    $1,209.10     99.792
10/25/97                 16.274005      99.792    $1,624.02    $1,621.50     99.637
10/25/98                 18.471316      99.637    $1,840.43    $1,837.91     99.501
12/31/98                 21.228526      99.501    $2,112.25    $2,109.73     99.382
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $2,109.73          $45.00             $132.91           $2,064.73         $1,976.82
Total Return Incep to Date     110.97%                                                 106.47%            97.68%
Average Annual Return           26.40%                                                  25.55%            23.85%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     16.775721     59.610
12/31/98                 21.228526     59.610     $1,265.43    $1,262.91     59.491
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,262.91          $54.00             $90.93            $1,208.91         $1,171.98
Total Return Incep to Date      26.29%                                                  20.89%            17.20%
Average Annual Return           26.29%                                                  20.89%            17.20%
</TABLE>

<PAGE>


                             JANUS AGGRESSIVE GROWTH

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 12.186069     100.000    $1,218.61    $1,216.09     99.793
12/31/98                 14.429920      99.793    $1,440.01    $1,437.49     99.619
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,437.49          $54.00             $103.50           $1,383.49         $1,333.99
Total Return Incep to Date      43.75%                                                  38.35%            33.40%
Average Annual Return           29.66%                                                  26.15%            22.91%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.899289     91.749
12/31/98                 14.429920     91.749     $1,323.93    $1,321.41     91.574
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,321.41          $54.00             $95.14            $1,267.41         $1,226.27
Total Return Incep to Date      32.14%                                                  26.74%            22.63%
Average Annual Return           32.14%                                                  26.74%            22.63%
</TABLE>

<PAGE>


                                  JANUS GROWTH

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 11.730020     100.000    $1,173.00    $1,170.48     99.785
12/31/98                 13.552209      99.785    $1,352.31    $1,349.79     99.599
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,349.79          $54.00             $97.18            $1,295.79         $1,252.60
Total Return Incep to Date      34.98%                                                  29.58%            25.26%
Average Annual Return           23.95%                                                  20.38%            17.49%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.130654     98.710
12/31/98                 13.552209     98.710     $1,337.74    $1,335.22     98.524
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,335.22          $54.00             $96.14            $1,281.22         $1,239.09
Total Return Incep to Date      33.52%                                                  28.12%            23.91%
Average Annual Return           33.52%                                                  28.12%            23.91%
</TABLE>

<PAGE>


                               JANUS INTERNATIONAL

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 11.444176     100.000    $1,144.42    $1,141.90     99.780
12/31/98                 11.065792      99.780    $1,104.14    $1,101.62     99.552
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,101.62          $54.00             $79.32            $1,047.62         $1,022.31
Total Return Incep to Date      10.16%                                                   4.76%             2.23%
Average Annual Return            7.17%                                                   3.39%             1.59%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00      9.571986     104.472
12/31/98                 11.065792     104.472    $1,156.06    $1,153.54     104.244
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,153.54          $54.00             $83.05            $1,099.54         $1,070.49
Total Return Incep to Date      15.35%                                                   9.95%             7.05%
Average Annual Return           15.35%                                                   9.95%             7.05%
</TABLE>

<PAGE>



                                 JANUS WORLDWIDE

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 12.067531     100.000    $1,206.75    $1,204.23     99.791
12/31/98                 12.435746      99.791    $1,240.98    $1,238.46     99.589
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,238.46          $54.00             $89.17            $1,184.46         $1,149.29
Total Return Incep to Date      23.85%                                                  18.45%            14.93%
Average Annual Return           16.54%                                                  12.88%            10.47%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00      9.781783     102.231
12/31/98                 12.435746     102.231    $1,271.32    $1,268.80     102.028
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,268.80          $54.00             $91.35            $1,214.80         $1,177.44
Total Return Incep to Date      26.88%                                                  21.48%            17.74%
Average Annual Return           26.88%                                                  21.48%            17.74%
</TABLE>

<PAGE>


                   NEUBERGER BERMAN LIMITED MATURITY BOND FUND

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 10.441441     100.000    $1,044.14    $1,041.62     99.759
12/31/98                 10.497074      99.759    $1,047.17    $1,044.65     99.519
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,044.65          $54.00             $75.22            $990.65           $969.44
Total Return Incep to Date       4.47%                                                -0.93%            -3.06%
Average Annual Return            3.18%                                                -0.67%            -2.20%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.197317     98.065
12/31/98                 10.497074     98.065     $1,029.40    $1,026.88     97.825
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,026.88          $54.00             $73.94            $972.88           $952.94
Total Return Incep to Date       2.69%                                                -2.71%            -4.71%
Average Annual Return            2.69%                                                -2.71%            -4.71%
</TABLE>

<PAGE>


                       NEUBERGER BERMAN PARTNERS PORTFOLIO

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 10.134806     100.000    $1,013.48    $1,010.96     99.751
12/31/98                 10.552069      99.751    $1,052.58    $1,050.06     99.513
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,050.06          $54.00             $75.60            $996.06           $974.46
Total Return Incep to Date       5.01%                                                -0.39%            -2.55%
Average Annual Return            3.56%                                                -0.28%            -1.83%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.268611     97.384
12/31/98                 10.552069     97.384     $1,027.60    $1,025.08     97.145
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,025.08          $54.00             $73.81            $971.08           $951.28
Total Return Incep to Date       2.51%                                                -2.89%            -4.87%
Average Annual Return            2.51%                                                -2.89%            -4.87%
</TABLE>

<PAGE>


                       NORTHSTAR GROWTH + VALUE PORTFOLIO

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 12.248948     100.000    $1,224.89    $1,222.37     99.794
10/25/97                 14.440500      99.794    $1,441.08    $1,438.56     99.620
10/25/98                 12.264450      99.620    $1,221.78    $1,219.26     99.414
12/31/98                 16.310327      99.414    $1,621.48    $1,618.96     99.260
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,618.96          $45.00             $101.99           $1,573.96         $1,516.97
Total Return Incep to Date      61.90%                                                  57.40%            51.70%
Average Annual Return           16.32%                                                  15.30%            13.97%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     13.861318     72.143
12/31/98                 16.310327     72.143     $1,176.68    $1,174.16     71.989
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,174.16          $54.00             $84.54            $1,120.16         $1,089.62
Total Return Incep to Date      17.42%                                                  12.02%             8.96%
Average Annual Return           17.42%                                                  12.02%             8.96%
</TABLE>

<PAGE>


                              NORTHSTAR HIGH YIELD

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 10.666920     100.000    $1,066.69    $1,064.17     99.764
12/31/98                 10.094227      99.764    $1,007.04    $1,004.52     99.514
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,004.52          $54.00             $72.33            $950.52           $932.19
Total Return Incep to Date       0.45%                                                -4.95%            -6.78%
Average Annual Return            0.32%                                                -3.57%            -4.90%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.176584     98.265
12/31/98                 10.094227     98.265     $991.91      $989.39       98.015
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $989.39            $54.00             $71.24            $935.39           $918.15
Total Return Incep to Date    -1.06%                                                  -6.46%            -8.18%
Average Annual Return         -1.06%                                                  -6.46%            -8.18%
</TABLE>

<PAGE>


                            NORTHSTAR EMERGING GROWTH

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 11.106733     100.000    $1,110.67    $1,108.15     99.773
10/25/97                 13.033802      99.773    $1,300.42    $1,297.90     99.580
10/25/98                 12.721079      99.580    $1,266.76    $1,264.24     99.382
12/31/98                 15.366323      99.382    $1,527.13    $1,524.61     99.218
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,524.61          $45.00             $96.05            $1,479.61         $1,428.56
Total Return Incep to Date      52.46%                                                  47.96%            42.86%
Average Annual Return           14.15%                                                  13.08%            11.84%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     13.284489     75.276
12/31/98                 15.366323     75.276     $1,156.71    $1,154.19     75.112
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,154.19          $54.00             $83.10            $1,100.19         $1,071.09
Total Return Incep to Date      15.42%                                                  10.02%             7.11%
Average Annual Return           15.42%                                                  10.02%             7.11%
</TABLE>

<PAGE>



         NORTHSTAR RESEARCH ENHANCED INDEX (FORMERLY MULTI-SECTOR BOND)


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
10/25/95   $1,000.00     10.000000     100.000
10/25/96                 11.075517     100.000    $1,107.55    $1,105.03     99.772
10/25/97                 12.318985      99.772    $1,229.10    $1,226.58     99.568
10/25/98                 11.774020      99.568    $1,172.31    $1,169.79     99.354
12/31/98                 12.062872      99.354    $1,198.49    $1,195.97     99.145
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,195.97          $45.00             $75.35            $1,150.97         $1,120.63
Total Return Incep to Date      19.60%                                                  15.10%            12.06%
Average Annual Return            5.78%                                                   4.51%             3.64%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     12.069396     82.854
12/31/98                 12.062872     82.854     $999.46      $996.94       82.645
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $996.94            $54.00             $71.78            $942.94           $925.16
Total Return Incep to Date    -0.31%                                                  -5.71%            -7.48%
Average Annual Return         -0.31%                                                  -5.71%            -7.48%
</TABLE>

<PAGE>


                              OCC EQUITY PORTFOLIO

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 11.382673     100.000    $1,138.27    $1,135.75     99.779
12/31/98                 11.737470      99.779    $1,171.15    $1,168.63     99.564
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,168.63          $54.00             $84.14            $1,114.63         $1,084.49
Total Return Incep to Date      16.86%                                                  11.46%             8.45%
Average Annual Return           11.80%                                                   8.08%             5.98%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.640989     93.976
12/31/98                 11.737470     93.976     $1,103.04    $1,100.52     93.762
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,100.52          $54.00             $79.24            $1,046.52         $1,021.29
Total Return Incep to Date      10.05%                                                   4.65%             2.13%
Average Annual Return           10.05%                                                   4.65%             2.13%
</TABLE>

<PAGE>


                           OCC GLOBAL EQUITY PORTFOLIO

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 10.329996     100.000    $1,033.00    $1,030.48     99.756
12/31/98                 10.567329      99.756    $1,054.16    $1,051.64     99.518
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,051.64          $54.00             $75.72            $997.64           $975.92
Total Return Incep to Date       5.16%                                                -0.24%            -2.41%
Average Annual Return            3.67%                                                -0.17%            -1.73%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00      9.459272     105.716
12/31/98                 10.567329     105.716    $1,117.14    $1,114.62     105.478
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,114.62          $54.00             $80.25            $1,060.62         $1,034.37
Total Return Incep to Date      11.46%                                                   6.06%             3.44%
Average Annual Return           11.46%                                                   6.06%             3.44%
</TABLE>

<PAGE>


                              OCC MANAGED PORTFOLIO

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 10.473944     100.000    $1,047.39    $1,044.87     99.759
12/31/98                 10.647991      99.759    $1,062.24    $1,059.72     99.523
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,059.72          $54.00             $76.30            $1,005.72         $983.42
Total Return Incep to Date       5.97%                                                   0.57%          -1.66%
Average Annual Return            4.24%                                                   0.41%          -1.19%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.080149     99.205
12/31/98                 10.647991     99.205     $1,056.33    $1,053.81     98.968
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,053.81          $54.00             $75.87            $999.81           $977.94
Total Return Incep to Date       5.38%                                                -0.02%            -2.21%
Average Annual Return            5.38%                                                -0.02%            -2.21%
</TABLE>

<PAGE>


                             OCC SMALL CAP PORTFOLIO

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>         <C>          <C>          <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                  9.201903     100.000     $920.19      $917.67      99.726
12/31/98                  9.146562      99.726     $912.15      $909.63      99.451
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                          <C>                <C>                <C>               <C>               <C>      
Ending Value                 $909.63            $54.00             $65.49            $855.63           $844.14
Total Return Incep to Date     -9.04%                                                 -14.44%           -15.59%
Average Annual Return          -6.55%                                                 -10.56%           -11.42%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>         <C>         <C>           <C>   
12/31/97   $1,000.00     10.195889     98.079
12/31/98                  9.146562     98.079      $897.08     $894.56       97.803
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $894.56            $54.00             $64.41            $840.56           $830.15
Total Return Incep to Date   -10.54%                                                 -15.94%           -16.98%
Average Annual Return        -10.54%                                                 -15.94%           -16.98%
</TABLE>

<PAGE>


                          NORTHSTAR INTERNATIONAL VALUE

<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
08/08/97   $1,000.00     10.000000     100.000
08/08/98                 10.964351     100.000    $1,096.44    $1,093.92     99.770
12/31/98                 11.614952      99.770    $1,158.83    $1,156.31     99.553
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,156.31          $54.00             $83.25            $1,102.31         $1,073.05
Total Return Incep to Date      15.63%                                                  10.23%             7.31%
Average Annual Return           10.95%                                                   7.22%             5.18%
</TABLE>


<TABLE>
<CAPTION>
                                                   Yearend     Less "Avg"    Yearend
Date       Deposit       NQ UV         # Units      Value      Cont Fee      Units
- ----       -------       -----         -------      -----      --------      -----
<S>        <C>           <C>           <C>        <C>          <C>           <C>   
12/31/97   $1,000.00     10.073394     99.271
12/31/98                 11.614952     99.271     $1,153.03    $1,150.51     99.054
</TABLE>


<TABLE>
<CAPTION>
                                            Transfer Series     Flex Series      Transfer Series     Flex Series
                          Contract Value   Surrender Charge   Surrender Charge   Surrender Value   Surrender Value
<S>                         <C>                <C>                <C>               <C>               <C>      
Ending Value                $1,150.51          $54.00             $82.84            $1,096.51         $1,067.68
Total Return Incep to Date      15.05%                                                   9.65%             6.77%
Average Annual Return           15.05%                                                   9.65%             6.77%
</TABLE>



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