GLENBROOK LIFE & ANNUITY CO
424B2, 1998-05-13
Previous: FUN TYME CONCEPTS INC, 8-K/A, 1998-05-13
Next: INFERENCE CORP /CA/, DEF 14A, 1998-05-13





<PAGE>


              GLENBROOK LIFE AND ANNUITY COMPANY 3100 SANDERS ROAD
                   NORTHBROOK, ILLINOIS 60062 (800) 776-6978

                   FLEXIBLE PAYMENT DEFERRED ANNUITY CONTRACTS
                                       AND
                    SINGLE PAYMENT DEFERRED ANNUITY CONTRACTS

This prospectus describes the Flexible Payment Deferred Annuity Contract and the
Single Payment Deferred Annuity Contract ("Contracts") offered by Glenbrook Life
and Annuity  Company  ("Company"),  a wholly owned  subsidiary  of Allstate Life
Insurance  Company.  Allstate  Life  Financial  Services,  Inc.,  a wholly owned
subsidiary of Allstate Life Insurance Company, is the principal underwriter.

The  Contracts  are issued as  individual  Contracts or as group  Contracts.  In
states where the Contracts are available only as group Contracts,  a certificate
is issued that summarizes the provisions of the group Contract. For convenience,
this prospectus refers to both Contracts and certificates as "Contracts."

The Contracts have the  flexibility to allow You to shape an annuity to fit your
particular  needs. The Flexible  Payment  Deferred  Annuity Contract  ("Flexible
Payment  Contract")  permits  You to add  additional  purchase  payments to your
Flexible Payment  Contract.  Additional  purchase  payments of any amount may be
added to the Flexible Payment Contract until the Payout Start Date.

The Single Payment  Deferred Annuity Contract permits You to plan for retirement
with one single purchase payment.  The Contracts are designed to aid You in your
choice of short-term,  mid-term, or long-term financial planning and can be used
for  retirement  planning  regardless of whether the plan  qualifies for special
federal income tax treatment. The Company will accept a minimum initial purchase
payment  of $5,000 for the  Contracts  ($2,000  for  Qualified  Contracts).  The
maximum issue age for both the Owner and the Annuitant is age 90.

Withdrawals  under the  Contracts  may be subject to a Market Value  Adjustment.
Therefore, the Owner bears some investment risk under the Contracts.

The Contracts may be distributed through broker-dealers which have relationships
with  banks or other  financial  institutions  or by  employees  of such  banks;
however,  the Contracts are not deposits,  or  obligations  of, or guaranteed by
such institutions or any federal regulatory agency.  Investment in the Contracts
involves investment risks, including possible loss of principal. These Contracts
are not FDIC insured.

The  Securities and Exchange  Commission  has not approved or disapproved  these
securities,  or  determined  if this  prospectus  is truthful or  complete.  Any
representation to the contrary is a criminal offense.

Please read this prospectus carefully and retain it for future reference.

The Contracts may not be available in all states.

At least once each  Contract  Year prior to the Payout  Start Date,  the Company
will send You an annual statement that contains certain information pertinent to
your  individual  Contract.  The annual  statement  details  values and specific
Contract data for each Contract. The annual statement does not contain financial
statements of the Company  although the Company's  financial  statements  are on
page F-1 of this prospectus.

The Company files annual and quarterly  reports and other  information  with the
SEC. You may read and copy any reports,  statements or other information We file
at the SEC's public reference room in Washington,  DC. You can request copies of
these documents upon payment of a duplicating fee, by writing to the SEC. Please
call the SEC at 1-800-SEC-0330  for further  information on the operation of the
public  reference rooms. Our SEC filings are also available to the public on the
SEC Internet site (http://www.sec.gov).

This  prospectus  does not constitute an offering in any  jurisdiction  in which
such offering may not lawfully be made. No dealer,  salesman, or other person is
authorized to give any  information  or make any  representations  in connection
with this offering other than those contained in this prospectus,  and, if given
or made, such other information or representations must not be relied upon.

PROSPECTUS
May 1, 1998


<PAGE>


   
                                TABLE OF CONTENTS
                                                                           PAGE
GLOSSARY..................................................................    3
THE CONTRACTS.............................................................    4
The Purchase of Contracts.................................................    4
The Accumulation Phase....................................................    4
Adjustments to Account Value (Withdrawal Charge, Market Value Adjustment   
and Taxes)................................................................    6
The Parties to the Contract...............................................    8
The Death Benefit Provisions..............................................    8
The Payout Phase..........................................................    9
AMENDMENT OF THE CONTRACTS................................................   10
DISTRIBUTION OF THE CONTRACTS.............................................   11
FEDERAL TAX MATTERS.......................................................   11
Introduction..............................................................   11
Taxation of the Company...................................................   11
Taxation of Annuities in General..........................................   11
     Tax Deferral.........................................................   11
     Delayed Maturity Date................................................   11
     Taxation of Partial and Full Withdrawals.............................   11
     Taxation of Annuity Payments.........................................   12
     Taxation of Annuity Death Benefits...................................   12
     Penalty Tax on Premature Distributions...............................   12
     Aggregation of Annuity Contracts.....................................   12
     IRS Required Distribution at Death Rules.............................   12
Qualified Plans...........................................................   12
Types of Qualified Plans..................................................   13
     Individual Retirement Annuities......................................   13
     Roth Individual Retirement Annuities.................................   13
     Simplified Employee Pension Plans....................................   13
     Savings Incentive Match Plans for Employees (SIMPLE Plans)...........   13
Tax Sheltered Annuities...................................................   13
Corporate and Self-Employed Pension and Profit Sharing Plans..............   13
State and Local Government and Tax-Exempt Organization Deferred              
     Compensation Plans...................................................   14
Income Tax Withholding....................................................   14
THE COMPANY...............................................................   14
Business..................................................................   14
Reinsurance Agreements....................................................   14
Investments by the Company................................................   14
SELECTED FINANCIAL DATA...................................................   15
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION                  
AND RESULTS OF OPERATIONS ................................................   15
COMPETITION...............................................................   19
EMPLOYEES.................................................................   19
PROPERTIES................................................................   19
STATE AND FEDERAL REGULATION..............................................   19
EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY...........................   20
EXECUTIVE COMPENSATION....................................................   22
LEGAL PROCEEDINGS.........................................................   22
EXPERTS...................................................................   22
LEGAL MATTERS.............................................................   22
FINANCIAL STATEMENTS......................................................  F-1
APPENDIX A................................................................  A-1
    
                                                                          

<PAGE>

                                    GLOSSARY

ACCOUNT--An  Account consists of funds that are allocated to a Guarantee Period.
An Account  is  established  when a purchase  payment is made or when a previous
Guarantee Period expires and a new Guarantee Period is selected.

ACCOUNT  VALUE--The  Account  Value  is  equal  to  the  funds  allocated  to an
Account(s) plus interest credited less any withdrawals.

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

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

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

CONTRACT--The  Glenbrook  Life and Annuity  Company  Flexible  Payment  Deferred
Annuity  Contract  ("Flexible  Payment  Contract"),  or the  Glenbrook  Life and
Annuity  Company Single  Payment  Deferred  Annuity  Contract  ("Single  Payment
Contract")  known as "The  Glenbrook  Value  Reserve"  that is described in this
prospectus.  The Flexible  Payment  Contract and the Single Payment Contract are
collectively referred to as the "Contracts".

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

CONTRACT VALUE--The sum of the Account Values.

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

DEATH  BENEFIT--The  Death Benefit is equal to either the Contract  Value or the
amount  that would have been  payable in the event of a full  withdrawal  of the
Contract Value on the date We determine the Death Benefit.

FREE  WITHDRAWAL  AMOUNT--A  portion of the Account Value which may be withdrawn
each year without incurring a Withdrawal Charge or a Market Value Adjustment.

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

INCOME  PLAN--One  of several  ways in which a series of payments are made after
the Payout Start Date.  Income payments are based on the Contract Value adjusted
by any applicable Market Value Adjustment on the Payout Start Date.

ISSUE DATE--The date the Contract becomes effective.

MARKET VALUE ADJUSTMENT--The  Market Value Adjustment is an increase or decrease
in a withdrawal  payment, an increase in a Death Benefit payment, or an increase
or decrease  in an amount  applied to an Income  Plan  reflecting  the impact of
changes in interest rates between the time the Account was  established  and the
time of distribution.

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

PAYOUT  START  DATE--The  date the Contract  Value  adjusted by any Market Value
Adjustment is applied to an Income Plan.

TREASURY RATE--The U.S. Treasury Note Constant Maturity weekly yield as reported
in Federal Reserve Bulletin Release H.15.

WITHDRAWAL  CHARGE--The charge that is assessed by the Company on withdrawals in
excess of the Free Withdrawal Amount.



<PAGE>


                                  THE CONTRACTS

THE PURCHASE OF CONTRACTS

1. WHAT IS THE PURPOSE OF THE CONTRACTS?

The  Contracts  described  in this  prospectus  are  designed to aid You in your
choice of short-term,  mid-term, or long-term financial planning and can be used
for  retirement  planning  regardless of whether the plan  qualifies for special
federal income tax treatment.  The Flexible  Payment Contract permits You to add
additional  purchase  payments to your  Flexible  Payment  Contract.  The Single
Payment  Contract  permits You to plan for retirement  with one single  purchase
payment.  The  Contracts  have an  accumulation  phase and a payout  phase.  The
accumulation phase is the first phase and begins on the Issue Date and continues
until the Payout Start Date. During the accumulation phase, interest is credited
to your purchase payment and both a cash withdrawal  benefit and a Death Benefit
are  available.  The payout  phase  begins on the Payout Start Date and provides
income  payments  under an Income Plan You select.  The payout  phase  continues
until the Company makes the last payment as provided by the Income Plan.

2. HOW ARE THE CONTRACTS PURCHASED?

The minimum initial  purchase  payment the Company will accept is $5,000 ($2,000
for  qualified  Contracts).  Additional  purchase  payments of any amount may be
added to the Flexible Payment Contract until the Payout Start Date. The Owner of
a Flexible  Payment Contract may make additional  purchase  payments by check or
through automatic additions.  The Company reserves the right to limit the number
of additional  purchase payments it will accept.  The maximum issue age for both
the Owner and the  Annuitant  is age 90.  The Owner must  select  the  Guarantee
Period(s)  in which to allocate  the  purchase  payment.  The Owner may elect to
allocate the purchase payments to one Guarantee Period or may split the purchase
payments between many Guarantee Periods.  The Company expects to offer Guarantee
Periods  for 1, 2, 3, 4, 5, 6, 7, 8, 9 and 10  years  for the  Flexible  Payment
Contract  and a limited  number of  Guarantee  Periods  for the  Single  Payment
Contract.  Guarantee Periods will be offered at the Company's discretion and may
range from one to fifteen  years.  The  Company  reserves  the right to limit or
increase the amount of the purchase payments it will accept.

3. DO THE CONTRACTS HAVE A FREE-LOOK PROVISION?

Yes.  The Owner may cancel  the  Contract  within 20 days  after  receipt of the
Contract,  or longer if required by state law,  and receive a full refund of the
initial purchase payment.

4. ONCE A CONTRACT IS PURCHASED,  HOW IS THE OWNER  INFORMED AS TO THE STATUS OF
THE CONTRACT?

At least once a year,  prior to the Payout Start Date,  the Owner will be sent a
statement  containing  information  about the Account Value of the Contract.  In
addition,  the Owner can call the  Company's  Customer  Support Unit directly at
1-800-776-6978 at any time.

THE ACCUMULATION PHASE

5. HOW IS INTEREST CREDITED TO THE CONTRACTS?

Interest will be credited to the purchase payments from the Issue Date or, under
the Flexible Payment Contract,  from the date of receipt for additional purchase
payments. No deductions are made from the purchase payment.  Therefore, the full
amount of the  purchase  payment is invested in an Account for  accumulation  of
interest.  Interest is credited daily to each  Guarantee  Period in the Contract
and is based upon the interest rate structure of the Guarantee  Period which has
been chosen.  For current interest rate  information,  please contact your sales
representative or the Company's Customer Support Unit at 1-800-776-6978.


<PAGE>


The  following  example  illustrates  how an Account  Value  would grow given an
assumed purchase payment,  Guarantee Period, and effective annual interest rate.
The  effective  annual  interest  rate is defined as the amount  resulting  when
interest credited at the underlying daily rate has compounded for a full year.

EXAMPLE OF INTEREST CREDITING DURING THE GUARANTEE PERIOD:

Purchase Payment:...................................................$10,000.00
Guarantee Period:...................................................   5 years
Assumed Effective Annual Rate:......................................     4.50%
<TABLE>
<CAPTION>
                                                     END OF CONTRACT YEAR:
                                         YEAR 1         YEAR 2        YEAR 3         YEAR 4        YEAR 5
                                         ------         ------        ------         ------        ------

<S>                                    <C>             <C>           <C>            <C>           <C>
Beginning Account Value                $10,000.00
    x (1 + Effective Annual Rate)           1.045
                                       ----------
                                       $10,450.00

Account Value at end of Contract                       $10,450.00
    year 1 x (1 + Effective Annual Rate)                    1.045
                                                       ----------
                                                       $10,920.25
 
Account Value at end of Contract                                     $10,920.25
    year 2 x (1 + Effective Annual Rate)                                  1.045
                                                                     ----------
                                                                     $11,411.66
 
Account Value at end of Contract                                                    $11,411.60
    year 3 x (1 + Effective Annual Rate)                                                 1.045
                                                                                    ----------
                                                                                    $11,925.19

Account Value at end of Contract                                                                  $11,925.19
    year 4 x (1 + Effective Annual Rate)                                                               1.045
                                                                                                  ----------
                                                                                                  $12,461.82
                                                                                                  ----------
Total Interest Credited in Guarantee Period:       $2,461.82 ($12,461.82 - $10,000.00)
</TABLE>

      NOTE: The above  illustration  assumes no withdrawals of any amount during
      the entire  five-year  period.  A Market Value  Adjustment  and Withdrawal
      Charge  would apply to any such interim  withdrawal  in excess of the Free
      Withdrawal  Amount.  The  hypothetical  interest rate is for  illustrative
      purposes  only  and is not  intended  to  predict  future  interest  rates
      declared under the Contract.  Actual interest rates declared for any given
      Guarantee Period may be more or less than shown above.

      The Company has no specific  formula for  determining the rate of interest
      that it will declare initially or in the future.  Such interest rates will
      be  reflective  of  investment  returns  available  at  the  time  of  the
      determination.  In  addition,  the  management  of the  Company  may  also
      consider  various other factors in determining  interest rates,  including
      regulatory and tax  requirements,  sales  commissions  and  administrative
      expenses borne by the Company,  general economic  trends,  and competitive
      factors.

The  management  of the  Company  will  make the final  determination  as to the
interest  rates to be declared.  The Company can neither  predict nor  guarantee
future interest rates to be declared.

6. WHAT HAPPENS TO THE ACCOUNT VALUE AT THE END OF A GUARANTEE PERIOD?

Prior to the end of a  Guarantee  Period,  a notice  will be mailed to the Owner
outlining the options available at the end of a Guarantee Period. Within 30 days
after the end of a Guarantee Period the Owner may:

     -    take no action and the Company  will  automatically  apply the Account
          Value to a new  Guarantee  Period of the same duration as the expiring
          Guarantee  Period to be established on the day the previous  Guarantee
          Period expired; or

     -    notify  the  Company  to apply the  Account  Value to a new  Guarantee
          Period(s) to be established on the - day the previous Guarantee Period
          expired; or

     -    receive a portion of the  Account  Value or the entire  Account  Value
          through a partial or full  withdrawal  that is not subject to a Market
          Value  Adjustment  (Withdrawal  Charges may apply).  In this case, the
          amount  withdrawn will be deemed to have been withdrawn on the day the
          Guarantee Period expired.
<PAGE>


7. IS IT  POSSIBLE  TO  PRESELECT  A  RENEWAL  GUARANTEE  PERIOD AT THE POINT OF
PURCHASE?

Yes. The Automatic Laddering Program allows the Owner to choose, in advance, one
renewal  Guarantee  Period for the  renewing  Account.  The Owner can select the
Automatic Laddering Program at any time during the accumulation phase, including
on the Issue Date. The Automatic Laddering Program will continue until the Owner
gives written notice to the Company.

8. CAN A PARTIAL WITHDRAWAL OR A FULL WITHDRAWAL BE TAKEN AT ANY TIME?

Yes.  As long as the  Contract  is still in the  accumulation  phase and has not
entered the payout  phase,  the Owner may  withdraw  money from the  Contract or
surrender the Contract at any time (a Withdrawal Charge, Market Value Adjustment
and taxes may apply,  including a 10% penalty tax for  withdrawals  prior to the
Owner  attaining age 59 1/2).  Partial  withdrawals  may be taken  automatically
through  systematic  withdrawals.  The Owner must specify the Account from which
the withdrawal will be taken. If a partial withdrawal reduces the Contract Value
to less than $2,000, the withdrawal will be treated as a request to withdraw the
entire Contract  Value. If You withdraw the entire Contract Value,  the Contract
will terminate.  The Company may defer payment of any partial withdrawal or full
withdrawal for a period not exceeding six months from the date of the receipt of
the request.

ADJUSTMENTS TO ACCOUNT VALUE  (WITHDRAWAL  CHARGE,  MARKET VALUE  ADJUSTMENT AND
TAXES)

9. IF A PARTIAL  WITHDRAWAL OR FULL  WITHDRAWAL IS REQUESTED,  HOW IS THE AMOUNT
RECEIVED DETERMINED?

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

The amount  received by the Owner under a partial  withdrawal or full withdrawal
request  equals the amount  requested less a Withdrawal  Charge (if  applicable)
plus or minus a Market Value  Adjustment (if applicable)  less premium taxes and
withholding (if applicable).

The questions  which follow further  clarify the components  used in determining
the amount received upon a partial withdrawal or full withdrawal.

10. UPON A PARTIAL WITHDRAWAL OR FULL WITHDRAWAL, IS THE ENTIRE AMOUNT REQUESTED
SUBJECT TO A WITHDRAWAL CHARGE AND A MARKET VALUE ADJUSTMENT?

No. Only  amounts in excess of the Free  Withdrawal  Amount will be subject to a
Withdrawal Charge and a Market Value  Adjustment.  Each year the Free Withdrawal
Amount  for each  Account  is equal to 10% of the  purchase  payments.  Any Free
Withdrawal  Amount which is not actually  withdrawn in a year may not be carried
over to increase the Free Withdrawal  Amount in a following year. Also, the Free
Withdrawal  Amount that is not withdrawn from one Account may not be transferred
to increase a Free Withdrawal Amount in another Account.

In addition to the Free Withdrawal  Amount, any funds withdrawn which are within
the first 30 days of their renewal Guarantee Period will be completely free from
any Market Value Adjustment.

11. WHAT IS THE WITHDRAWAL CHARGE UPON A PARTIAL WITHDRAWAL OR FULL WITHDRAWAL?

The amount  withdrawn  from the Account  Value in excess of the Free  Withdrawal
Amount is subject to the following Withdrawal Charge:

PURCHASE PAYMENT YEAR                    1   2   3   4   5   6   7   8 AND LATER
- ---------------------                    -   -   -   -   -   -   -   -----------

Percentage.............................. 7%  7%  6%  5%  4%  3%  2%      0%

For each withdrawal,  the year in the above table is measured  starting from the
date We receive the purchase payment.

The Withdrawal Charge is determined by multiplying the percentage  corresponding
to the purchase  payment  year times the amount  withdrawn in excess of the Free
Withdrawal Amount.

At the  expiration  of the 5 year and the 6 year  Guarantee  Periods,  any funds
withdrawn which are within the first 30 days of their renewal  Guarantee  Period
will be completely free from Withdrawal Charges.
<PAGE>

For Flexible  Payment  Contracts  only,  the Company  will waive any  Withdrawal
Charge  and any Market  Value  Adjustment  prior to the Payout  Start Date if at
least 30 days after the Issue Date any Owner (or Annuitant if the Owner is not a
natural  person) 1) is first  confined to a long-term  care facility or hospital
for at least 90  consecutive  days and the request for a withdrawal and adequate
written  proof of  confinement  are  received  by Us no later than 90 days after
discharge.  Confinement is prescribed by a physician and is medically necessary;
or 2) is first  diagnosed  by a  physician  as having a terminal  illness  and a
request for a withdrawal and adequate proof of diagnosis are received by Us.

12. WHAT IS THE MARKET VALUE  ADJUSTMENT UPON A PARTIAL OR FULL  WITHDRAWAL,  AT
DEATH, OR APPLIED TO AN INCOME PLAN?

The Market  Value  Adjustment  will be applied to all  amounts  withdrawn,  some
amounts  paid at death,  or all amounts  applied to an Income Plan which are not
exempt from adjustment as discussed in question 10.

The Market Value Adjustment  reflects the  relationship  between (1) the current
Treasury  Rate at the time of request  for  withdrawal,  death,  or Income  Plan
payment request for a maturity equal to the Account  Guarantee  Period,  and (2)
the  original  Treasury  Rate at the  time the  Account  was  established  for a
maturity equal to the Account Guarantee Period. Since current Treasury Rates are
the basis for the investment  yields at the time, and current interest rates are
based,  in  part,  upon  investment   yields  available  when  the  Account  was
established,  the effect of the Market Value  Adjustment will be closely related
to the levels of such  yields.  As such,  the Owner bears some  investment  risk
under the Contract.

Generally, if the original Treasury Rate at the time the Account was established
is higher than the applicable  current Treasury Rate (interest rate for a period
equal to the Account  Guarantee  Period),  then the Market Value Adjustment will
result in a higher  amount  payable to the  Owner.  Similarly,  if the  original
Treasury Rate at the time the Account was  established is lower than the current
Treasury Rate,  then the Market Value  Adjustment  will result in a lower amount
payable to the Owner.

For  example,  assume  the Owner  purchases  a Contract  and  selects an initial
Guarantee Period of five years and the Treasury Rate for that duration is 4.50%.
Assume that at the end of three years, the Owner makes a partial withdrawal. If,
at that later time, the current  Treasury Rate for a five year Guarantee  Period
is 4.20%,  then the Market Value Adjustment will be positive,  which will result
in an increase  in the amount  payable to the Owner.  Similarly,  if the current
Treasury Rate for the five year Guarantee Period is 4.80%, then the Market Value
Adjustment  will be  negative,  which will  result in a  decrease  in the amount
payable to the Owner.

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

13. THE IRS REQUIRES  ANNUAL  WITHDRAWALS TO BE TAKEN FROM  QUALIFIED  CONTRACTS
UPON ATTAINMENT OF AGE 70 1/2. WILL THESE WITHDRAWALS  INCUR WITHDRAWAL  CHARGES
AND MARKET VALUE ADJUSTMENTS?

No. Both the Withdrawal Charge and the Market Value Adjustment will be waived on
withdrawals  taken to satisfy IRS required minimum  distribution  rules for this
Contract.

14. WHAT ARE THE TAX IMPLICATIONS ASSOCIATED WITH THE CONTRACTS?

It varies based upon the Owner's circumstances.  Generally,  the two areas which
may give rise to a taxable  situation  are  personal  federal  and state  income
taxation and taxation of the Company.

With respect to personal federal and state income tax, an annuity contract owner
who is a natural  person is not taxed on increases in the contract value until a
distribution occurs. For federal income tax purposes,  distributions include the
receipt of proceeds  from an assignment or pledge of any portion of the value of
the contract,  as well as withdrawals,  income payments,  or death benefits.  In
addition, personal federal and state income tax withholding may be deducted from
partial withdrawal and full withdrawal  payments.  Amounts withheld for personal
taxes do not necessarily represent the Owner's entire income tax liability.

With  respect to taxation of the  Company,  premium  taxes and other  applicable
taxes  imposed on the  Company  may be  deducted  from the  Contract's  purchase
payment  or  Contract  Value  upon a full  withdrawal  or  annuitization  of the
Contract.  Current  premium tax rates  range from 0 to 3.5%,  but are subject to
change by state regulation.

   
There  are  several  exceptions  to the  above  generalizations.  More  complete
information  can be found in the "Federal Tax Matters"  section found on page 11
of this prospectus.
    


<PAGE>


THE PARTIES TO THE CONTRACT

15. WHAT RIGHTS DOES AN OWNER HAVE UNDER THIS CONTRACT?

This Contract offers the Owner several rights. The Owner may:

     -    receive any withdrawals or periodic income payments from the Contract,
          unless the Owner has directed the Company to pay them to someone else;

     -    name and change the Owner,  Beneficiary,  and  Annuitant  (only if the
          Owner is a natural person);

     -    assign periodic income payments under the Contract prior to the Payout
          Start Date;

     -    elect a Death Benefit  option upon death of a co-Owner or Annuitant if
          the Owner is not a natural person; and

     -    terminate the Contract.

The above may be subject to the rights of any irrevocable Beneficiary.

16. WHAT PURPOSE DOES THE ANNUITANT SERVE?

The  Annuitant's  life  determines  the income  payments which will begin on the
Payout Start Date.  This Contract  requires an Annuitant at all times during the
accumulation phase and on the Payout Start Date. The Annuitant must be a natural
person.  A Death Benefit may be payable upon the death of the Annuitant  only if
the Owner is not a natural  person.  Joint  Annuitants  are only permitted on or
after the Payout Start Date.

17. WHO IS THE BENEFICIARY TO THE CONTRACT?

The  Beneficiary  varies based upon who the Owner is, and the designation of the
parties to the Contract by the Owner.  The  Beneficiary  will be determined from
the most  recent  written  request  of the  Owner.  If the Owner does not name a
Beneficiary or if the Beneficiaries  named are no longer living, the Beneficiary
will be:

     -    a contingent beneficiary named by the Owner; otherwise

     -    the Owner's spouse if living; otherwise

     -    the Owner's children, equally, if living; otherwise

     -    the Owner's estate.

18. WHAT PURPOSE DOES THE BENEFICIARY SERVE?

The Beneficiary  becomes the new Owner if the sole surviving Owner dies prior to
the Payout Start Date. If the sole  surviving  Owner dies after the Payout Start
Date, the Beneficiary will receive any guaranteed  income payments  scheduled to
continue.

THE DEATH BENEFIT PROVISIONS

19. UPON DEATH OF THE OWNER, WHO IS THE NEW OWNER OF THE CONTRACT?

The new Owner is any surviving joint Owner(s) or if none, the Beneficiary(ies).

20. UPON DEATH OF THE OWNER, WHAT OPTIONS DOES THE NEW OWNER HAVE?

If the Owner  eligible  to  receive a  distribution  upon death is not a natural
person,  then the Owner may elect to receive the distribution  upon death in one
or more  distributions  as long as all  distributions  are completed within five
years of death. Otherwise, if the Owner is a natural person, the Owner may elect
to receive a distribution  upon death in one or more  distributions  or periodic
payments through an Income Plan.

A Death  Benefit  will be paid:  1) if the  Owner  elects to  receive  the Death
Benefit in a single  payment  distributed  within 180 days of the date of death;
and 2) if the Death Benefit is paid as of the day the value of the Death Benefit
is determined. Otherwise the settlement value will be paid. The settlement value
is the same amount that would be paid in the event of withdrawal of the Contract
Value.  The Company will calculate the settlement value at the end of the period
coinciding with the requested  distribution date for payment or on the mandatory
distribution  date of 5 years after the date of death.  The Company is currently
waiving  the 180 day  limit.  The  Company  reserves  the right to  enforce  the
limitation in the future.



<PAGE>


In any event, the entire distribution upon death must be distributed within five
years  after the date of death  unless an Income Plan is selected or a surviving
spouse continues the Contract in accordance with the following sections:

Payments  from the Income  Plan must begin  within one year of the date of death
and must be payable throughout:

     -    the life of the Owner; or

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

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

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

     (a)  the  Contract  Value on the  date the  Company  determines  the  Death
          Benefit; or

     (b)  the  amount  that  would  have  been  payable  in the  event of a full
          withdrawal  of the Contract  Value on the date the Company  determines
          the Death Benefit; or

     If   the new Owner is the spouse of the deceased  Owner,  the new Owner may
          elect to continue the Contract. See question 21, below.

The Company  will not settle any death  claims  until it  receives  due proof of
death.

21. IF THE NEW OWNER IS THE SURVIVING SPOUSE OF THE DECEASED OWNER, WHAT HAPPENS
TO THE CONTRACT UPON THE OWNER'S DEATH?

In addition to the options available in question 20, the surviving spouse of the
deceased Owner has the following options:

     -    continue the Contract as if the death had not occurred; and

     -    if the Contract is continued,  one withdrawal of any amount within one
          year of the date of death is allowed  without  incurring a  Withdrawal
          Charge. However, a Market Value Adjustment will apply.

22. IF THE OWNER IS NOT THE ANNUITANT AND THE ANNUITANT DIES PRIOR TO THE PAYOUT
START DATE, WHAT HAPPENS TO THE CONTRACT?

In most cases,  the Contract  will continue as if the death had not occurred and
the new Annuitant will be the youngest Owner.  However,  when the Annuitant dies
and the Owner is not a natural  person,  the  Owner  may  elect to  receive  the
distribution  upon death in one or more  distributions  within five years of the
Annuitant's  death.  A Death  Benefit  will be paid:  1) if the Owner  elects to
receive the Death Benefit in a single payment distributed within 180 days of the
date of death;  and 2) if the Death  Benefit  is paid as of the day the value of
the Death Benefit is determined.  Otherwise,  the settlement value will be paid.
The Company is  currently  waiving the 180 day limit.  The Company  reserves the
right to enforce the limitation in the future.

THE PAYOUT PHASE

23. WHAT IS THE PAYOUT START DATE?

The date on which the  accumulation  phase ceases and the payout  phase  begins.
During the payout phase, the Owner receives income payments based upon an Income
Plan  selected by the Owner.  The payout phase will  continue  until the Company
makes the last  payment as  provided by the Income  Plan  chosen.  The Owner may
change the Payout Start Date by  notifying  the Company in writing of the change
at least 30 days before the scheduled  Payout Start Date.  The Payout Start Date
must be at least one month after the Issue Date and on or before:

     -    the Annuitant's 90th birthday; or

     -    the 10th anniversary of the Contract's Issue Date, whichever is later.

24. WHAT TYPES OF INCOME PLANS ARE AVAILABLE IN THE CONTRACT?

Income  payments are made under an Income Plan which may be chosen by the Owner.
The types of Income Plans which are available are as follows:
<PAGE>

     LIFE INCOME WITH GUARANTEED PAYMENTS--Payments will be made for the life of
     the Annuitant.  If the Annuitant  dies before all the  guaranteed  payments
     have been made,  the remainder of the  guaranteed  payments will be made to
     the Owner; or

     JOINT AND SURVIVOR LIFE INCOME WITH GUARANTEED  PAYMENTS--Payments  will be
     made for the life of either the Annuitant or joint  Annuitant.  If both the
     Annuitant and joint  Annuitant die before all the guaranteed  payments have
     been made,  the  remainder of the  guaranteed  payments will be made to the
     Owner; or

     GUARANTEED  PAYMENTS  FOR A SPECIFIED  PERIOD--Payments  will be made for a
     specified  period  beginning on the Payout Start Date.  Payments under this
     option do not depend on the continuation of the Annuitant's life.

Any period for which payments are guaranteed may range from 60 to 360 months. If
any Owner dies, guaranteed income payments will continue as scheduled.  Up to 30
days  before  the Payout  Start  Date,  the Owner may change the Income  Plan or
request  any other form of Income  Plan  agreeable  to both the  Company and the
Owner.  If the  Company  does not receive a written  choice from the Owner,  the
Income  Plan will be life income with 120  monthly  guaranteed  payments.  If an
Income Plan is chosen  which  depends on the  Annuitant's  or joint  Annuitant's
life,  proof that the  Annuitant  or joint  Annuitant is still alive before each
payment and proof of age and sex may be required  before income  payments begin.
The Company reserves the right to offer other Income Plans.

25. HOW ARE THE INCOME PAYMENTS FROM AN INCOME PLAN DETERMINED?

To determine the income  payments,  the Contract  Value,  adjusted by any Market
Value  Adjustment  less any  applicable  premium  taxes,  will be applied to the
greater of:

     -    payment plan rates declared by the Company; or

     -    guaranteed payment plan rates as described in the Contract.

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

The  Contracts  are based on life  annuity  tables that  provide  for  different
benefit  payments  to men and  women of the same age  (except  in  states  which
require  unisex  annuity  tables).  Nevertheless,  in  accordance  with the U.S.
Supreme Court's decision in Arizona  Governing  Committee v. Norris,  in certain
employment-related  situations,  annuity tables that do not vary on the basis of
sex may be used.  Accordingly,  if the Contract is to be used in connection with
an employment-related  retirement or benefit plan, consideration should be given
in  consultation  with legal  counsel,  to the impact of Norris on any such plan
before making any contributions under these Contracts.

The dollar  amount of income  payments is generally  affected by the duration of
the Income Plan selected.  For example, if an Income Plan Guaranteed for Life is
chosen,  the income payments may be greater or lesser than income payments under
an Income Plan for a specified  period  depending on the life  expectancy of the
Annuitant.  Also,  the  Company may require  proof that the  Annuitant  or joint
Annuitant is still alive  before the Company  makes each payment that depends on
either Annuitant's continued life.

26. CAN PARTIAL  WITHDRAWALS  BE TAKEN FROM THE  CONTRACT OR CAN THE CONTRACT BE
SURRENDERED ONCE IT HAS ENTERED THE PAYOUT PHASE?

No.  After the  Contract  Value has been applied to an Income Plan on the Payout
Start Date,  the Income Plan can not be changed,  the  exchange of the  Contract
Value for an Income Plan can not be reversed, and no withdrawals can be made.

                           AMENDMENT OF THE CONTRACTS

The Company  reserves the right to amend the Contracts to meet the  requirements
of applicable federal or state laws or regulations.  The Company will notify the
Owner of any such amendments.
<PAGE>

                          DISTRIBUTION OF THE CONTRACTS

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

Commissions  paid may vary, but in aggregate are not anticipated to exceed 8% of
any purchase payment. In addition, under certain circumstances,  certain sellers
of the Contracts may be paid  persistency  bonuses which will take into account,
among other things,  the length of time purchase payments have been held under a
Contract,  and Contract  Values.  A persistency  bonus is not expected to exceed
1.20%, on an annual basis, of the Contract Values  considered in connection with
the bonus. These commissions are intended to cover distribution expenses.

The  Underwriting  Agreement  between  the Company  and ALFS  provides  that the
Company will indemnify  ALFS for certain  damages that may be caused by actions,
statements or omissions by the Company.

The  Company  and ALFS  reserve  the  right to offer the  Contract  at a special
interest  rate(s) for specific  time  periods to  customers  of certain  broker-
dealers.  The Company and ALFS may also negotiate special  commissions with such
broker-dealers.

                               FEDERAL TAX MATTERS

INTRODUCTION

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

TAXATION OF THE COMPANY

The Company is taxed as a life insurance company under Part I of Subchapter L of
the Internal Revenue Code. The following  discussion assumes that the Company is
taxed as a life insurance company under Part I of Subchapter L.

TAXATION OF ANNUITIES IN GENERAL

TAX DEFERRAL

In  general,  an  annuity  contract  owned by a  natural  person is not taxed on
increases in the contract value until a distribution  occurs.  Annuity contracts
owned by nonnatural  persons are generally not treated as annuity  contracts for
federal  income  tax  purposes  and the  income  on such  contracts  is taxed as
ordinary income received or accrued by the owner during the taxable year.  There
are  exceptions to the  nonnatural  owner rule and You should discuss these with
your tax advisor.

DELAYED MATURITY DATE

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

TAXATION OF PARTIAL AND FULL WITHDRAWALS

In the case of a partial  withdrawal  under a  non-qualified  contract,  amounts
received are taxable to the extent the  contract  value,  without  regard to any
surrender charges, exceeds the investment in the contract. The investment in the
contract  is the gross  premium  or other  consideration  paid for the  contract
reduced by any amounts previously  received from the contract to the extent such
amounts were properly  excluded from the owner's gross income.  In the case of a
partial withdrawal under a qualified  contract,  the portion of the payment that
bears the same ratio to the total  payment that the  investment  in the contract
bears to the contract value, can be excluded from income. No definitive guidance
exists on the proper tax  treatment of Market Value  Adjustments,  so you should
contact a competent tax advisor with respect to the  potential tax  consequences
of a  Market  Value  Adjustment.  In the  case  of a  full  withdrawal  under  a
non-qualified  contract or a qualified  contract,  the amount  received  will be
taxable  only to the extent it exceeds the  investment  in the  contract.  If an
individual transfers an annuity contract without full and adequate consideration
to a person other than the  individual's  spouse (or to a former spouse incident
to a divorce),  the owner will be taxed on the  difference  between the contract
value and the investment in the contract at the time of transfer.  Other than in
the case of certain qualified  contracts,  any amount received as a loan under a
contract, and any assignment or pledge (or agreement to assign or pledge) of the
contract value is treated as a withdrawal of such amount or portion.

TAXATION OF ANNUITY PAYMENTS

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

TAXATION OF ANNUITY DEATH BENEFITS

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


PENALTY TAX ON PREMATURE DISTRIBUTIONS

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

AGGREGATION OF ANNUITY CONTRACTS

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

IRS REQUIRED DISTRIBUTION AT DEATH RULES

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

QUALIFIED PLANS

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

TYPES OF QUALIFIED PLANS

INDIVIDUAL RETIREMENT ANNUITIES

Section  408 of the  Code  permits  eligible  individuals  to  contribute  to an
individual  retirement  program  known  as  an  Individual  Retirement  Annuity.
Individual  Retirement  Annuities are subject to  limitations on the amount that
can be  contributed  and on the time when  distributions  may commence.  Certain
distributions  from other  types of  qualified  plans may be "rolled  over" on a
tax-deferred basis into an Individual Retirement Annuity.

ROTH INDIVIDUAL RETIREMENT ANNUITIES

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

SIMPLIFIED EMPLOYEE PENSION PLANS

Section  408(k) of the Code allows  employers to establish  simplified  employee
pension plans for their  employees  using the employees'  Individual  Retirement
Annuities  if certain  criteria  are met.  Under these plans the  employer  may,
within  specified  limits,  make  deductible  contributions  on  behalf  of  the
employees to their Individual Retirement Annuities.

SAVINGS INCENTIVE MATCH PLANS FOR EMPLOYEES (SIMPLE PLANS)

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

TAX SHELTERED ANNUITIES

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

CORPORATE AND SELF-EMPLOYED PENSION AND PROFIT SHARING PLANS

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

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

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

INCOME TAX WITHHOLDING

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

                                   THE COMPANY

BUSINESS

The Company is a stock life insurance company which was organized under the laws
of the State of Illinois in 1992. The Company was originally organized under the
laws of the State of Indiana in 1965. From 1965 to 1983 the Company was known as
"United  Standard Life Assurance  Company" and from 1983 to 1992 the Company was
known as "William  Penn Life  Assurance  Company of  America." As of the date of
this prospectus, the Company is licensed to operate in Puerto Rico, the District
of Columbia and all states  except New York.  The Company  intends to market the
Contract  in those  jurisdictions  in  which  it is  licensed  to  operate.  The
Company's  home office is located at 3100  Sanders  Road,  Northbrook,  Illinois
60062.

The Company is wholly owned by Allstate Life Insurance Company  ("Allstate Life"
or "ALIC"),  which is wholly owned by Allstate Insurance Company, a wholly owned
subsidiary of The Allstate  Corporation (the  "Corporation").  On June 30, 1995,
Sears,  Roebuck  and  Co.  ("Sears")  distributed  its  80.3%  ownership  in the
Corporation to Sears common shareholders through a tax-free dividend.

REINSURANCE AGREEMENTS

Effective December 31, 1993, the Company entered into an assumption  reinsurance
treaty with an affiliate,  Glenbrook Life Insurance Company, to reinsure certain
annuity contracts.  Under the terms of the agreement, the Company assumed all of
Glenbrook Life Insurance Company's liability under such contracts.

The Company and Allstate  Life entered into a  reinsurance  agreement  effective
June 5, 1992.  All business  issued after that date is reinsured  with  Allstate
Life,  while business  issued before that date is reinsured with  non-affiliated
reinsurers.  Under the reinsurance  agreement,  purchase  payments under general
account  contracts  are  transferred  to and become  invested with the assets of
Allstate  Life,  which  accepts  100% of the  liability  under  such  contracts.
Accordingly, the results of operations with respect to applications received and
contracts  issued by the Company are not  reflected in the  Company's  financial
statements.  The amounts reflected in the Company's financial  statements relate
only to the  investment of those assets of the Company that are not  transferred
to Allstate Life under the  reinsurance  agreement.  The obligations of Allstate
Life  under the  terms of the  reinsurance  agreement  are to the  Company;  the
Company remains the sole obligor under the Contracts to the Owners.

INVESTMENTS BY THE COMPANY

The Company's  general account assets,  like the general account assets of other
insurance  companies,  including  Allstate Life,  must be invested in accordance
with  applicable  state  laws.  These laws  govern  the  nature  and  quality of
investments  that may be made by life insurance  companies and the percentage of
their assets that may be  committed to any  particular  type of  investment.  In
general,  these laws permit investments,  within specified limits and subject to
certain qualifications, in federal, state, and municipal obligations,  corporate
bonds,  preferred stocks,  real estate mortgages,  real estate and certain other
investments.  All of the Company's  general account assets are available to meet
the Company's obligations.

The Company will  primarily  invest its general  account  assets in  investment-
grade fixed income securities including the following:
<PAGE>

  Securities  issued  by  the  United  States  Government  or  its  agencies  or
  instrumentalities,  which may or may not be  guaranteed  by the United  States
  Government;

  Debt  instruments,  including,  but not limited to, issues of or guaranteed by
  banks or bank holding companies, and of corporations,  which are deemed by the
  Company's  management  to have  qualities  appropriate  for  inclusion in this
  portfolio;

  Commercial mortgages, mortgage-backed securities collateralized by real estate
  mortgage loans, or securities collateralized by other assets, that are insured
  or  guaranteed  by the Federal  Home Loan  Mortgage  Association,  the Federal
  National Mortgage Association or the Government National Mortgage Association,
  or that have an investment  grade at time of purchase  within the four highest
  grades  assigned by Moody's  Investors  Services,  Inc.  (Aaa,  Aa, A or Baa),
  Standard  & Poor's  Corporation  (AAA,  AA, A or BBB) or any other  nationally
  recognized rating service;

  Commercial paper, cash, or cash equivalents,  and other short-term investments
  having a maturity of less than one year that are  considered  by the Company's
  management to have  investment  quality  comparable  to securities  having the
  ratings stated above.

  In addition,  interest  rate swaps,  futures,  options,  rate caps,  and other
  hedging instruments may be used solely for  non-speculative  hedging purposes.
  Anticipated use of these financial  instruments shall be limited to protecting
  the value of portfolio  sales or  purchases,  or to enhance  yield through the
  creation of a synthetic security.

In addition,  the Company  maintains  certain unitized  separate  accounts which
invest  in  shares  of  open-end  investment   companies  registered  under  the
Investment  Company Act of 1940. These separate account assets,  which relate to
the Company's  variable annuity and variable life contracts,  do not support the
Company's obligations under the Contracts.

                             SELECTED FINANCIAL DATA

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

<TABLE>
<CAPTION>

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

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

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

                       GLENBROOK LIFE AND ANNUITY COMPANY
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


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

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

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

Results of Operations
- ---------------------
($ in thousands)
<TABLE>
<CAPTION>
                                                                 1997                1996              1995
                                                                 ----                ----              ----
 
<S>                                                             <C>                 <C>                 <C>  
       Net investment income                                    $ 5,304             $ 3,774           $ 3,996
                                                                =======             =======           =======
       Realized capital gains and losses, after-tax             $ 2,249             $     -           $   298
                                                                =======             =======           =======
       Net income                                               $ 5,686             $ 2,435           $ 2,879
                                                                =======             =======           =======
       Investments                                              $90,474             $50,676           $50,917
                                                                =======             =======           =======
</TABLE>

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

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

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

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


                                       
<PAGE>
Financial Position
- ------------------
($ in thousands)
<TABLE>
<CAPTION>

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

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

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


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

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

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

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

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

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

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

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

                                       
<PAGE>

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


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

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

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

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

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

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

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

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


<PAGE>

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

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

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

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

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

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

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

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

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

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

                                     
<PAGE>


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

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

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

                                   COMPETITION

The Company is engaged in a business that is highly  competitive  because of the
large number of stock and mutual life  insurance  companies  and other  entities
competing in the sale of insurance and annuities.  There are approximately 1,700
stock,  mutual and other types of  insurers  in  business in the United  States.
Several   independent   rating  agencies   regularly   evaluate  life  insurer's
claims-paying ability,  quality of investments and overall stability.  A.M. Best
Company  assigns A+ (Superior) to Allstate Life which reinsures all net business
of the Company.  A.M.  Best Company also assigns the Company the rating of A+(r)
because the Company  reinsures all net business with Allstate  Life.  Standard &
Poor's  Insurance  Rating Services  assigns AA+ (Excellent) to Glenbrook  Life's
claims-paying  ability and Moody's assigns an Aa2 (Excellent) financial strength
rating to  Glenbrook  Life.  The Company  shares the same ratings of its parent,
Allstate Life Insurance Company.

                                    EMPLOYEES

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

                                   PROPERTIES

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

                          STATE AND FEDERAL REGULATION

The insurance  business of the Company is subject to comprehensive  and detailed
regulation and supervision throughout the United States.

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

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

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

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

                 EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY

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

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

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

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

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

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

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

JOHN R. HUNTER, 43, Director (1996)*  and Senior Vice President (1995)*

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

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

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

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

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

KEVIN R. SLAWIN, 40, VICE PRESIDENT (1996)*

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

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

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

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

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

*Date elected/appointed to current office.

                             EXECUTIVE COMPENSATION

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

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


<PAGE>
 
<TABLE>
<CAPTION>
                           SUMMARY COMPENSATION TABLE
                        (ALLSTATE LIFE INSURANCE COMPANY)
                                                                     LONG TERM COMPENSATION
                                                                     ----------------------

                                    ANNUAL COMPENSATION              AWARDS          PAYOUTS
                                    -------------------              ------          -------

         (A)               (B)      (C)       (D)           (E)         (F)          (G)         (H)        (I)
                                                           OTHER                  SECURITIES
                                                          ANNUAL     RESTRICTED   UNDERLYING    LTIP     ALL OTHER
NAME AND PRINCIPAL                                     COMPENSATION     STOCK      OPTIONS/    PAYOUTS  COMPENSATION
     POSITION             YEAR   SALARY ($) BONUS ($)       ($)        AWARD(S)     SARS(#)      ($)         ($)
     --------             ----   ---------  ---------  ------------  ----------   ----------   -------  ------------

<S>                       <C>    <C>        <C>          <C>         <C>            <C>       <C>          <C>
   
Louis G. Lower, II ...... 1997   $453,225   $500,000     $27,768     $280,589       25,914    $570,068     $8,000(1)
Chief Executive Officer   1996   $436,800   $246,781     $10,246     $      0       18,258    $      0     $5,250(1)
and Chairman of the       1995   $416,000   $286,650     $17,044     $      0       89,359    $411,122     $5,250(1)
Board of Directors
</TABLE>
    

     (1) Amount  received by Mr. Lower which  represents the value  allocated to
     his  account  from  employer  contributions  under The  Savings  and Profit
     Sharing Fund of Allstate  Employees and prior to 1996,  The Profit  Sharing
     Fund and to its  predecessor,  The Savings and Profit Sharing Fund of Sears
     employees.


                                LEGAL PROCEEDINGS

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

                                     EXPERTS

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

                                  LEGAL MATTERS

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



<PAGE>

                          INDEPENDENT AUDITORS' REPORT


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

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

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

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




/s/ DELOITTE & TOUCHE LLP

Chicago, Illinois
February 20, 1998


                                    F-1


<PAGE>



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

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

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

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

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

</TABLE>

      See notes to financial statements.


                                      F-2
<PAGE>

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

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

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

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

</TABLE>

See notes to financial statements.







                                      F-3
<PAGE>


                       GLENBROOK LIFE AND ANNUITY COMPANY
                       STATEMENTS OF SHAREHOLDER'S EQUITY


<TABLE>
<CAPTION>

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

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

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

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

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



   See notes to financial statements.








                                      F-4
<PAGE>




                       GLENBROOK LIFE AND ANNUITY COMPANY
                            STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>

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

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


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

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

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

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

</TABLE>


See notes to financial statements.







                                      F-5
<PAGE>



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


1.   General

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

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

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

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

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

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

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

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


2.   Summary of Significant Accounting Policies

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



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

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

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

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

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

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

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

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

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

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


                                      F-7
<PAGE>



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

3.   Related Party Transactions

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

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

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

4.   Investments

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

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

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

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

</TABLE>



                                      F-8
<PAGE>



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

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

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

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


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

Net investment income

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

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

Realized capital gains and losses
<TABLE>
<CAPTION>

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

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

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





                                      F-9
<PAGE>



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


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

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


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

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

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

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


5.    Financial Instruments

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





                                      F-10
<PAGE>



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


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

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


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

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

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

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


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



                                      F-11
<PAGE>

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

6.  Income Taxes

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

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

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

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

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

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


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

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

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

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

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

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

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



                                      F-13
<PAGE>




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


7.   Statutory Financial Information

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

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


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


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

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

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


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




                                      F-14
<PAGE>




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



<TABLE>
<CAPTION>


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

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

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


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

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

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


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

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

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

</TABLE>



                                      F-15
<PAGE>

                                   APPENDIX A

                             MARKET VALUE ADJUSTMENT

The Market Value Adjustment is based on the following:

I=   the Treasury Rate for a maturity  equal to the Account's  Guarantee  Period
     for the week preceding the establishment of the Account.

N=   the  number  of whole  and  partial  years  from the  date We  receive  the
     withdrawal or Death Benefit  request,  or from the Payout Start Date to the
     end of the Account's Guarantee Period; and

J=   the Treasury Rate for a maturity  equal to the Account's  Guarantee  Period
     for the week preceding the receipt of the withdrawal request, death benefit
     request,  or  income  payment  request.  If a note with a  maturity  of the
     original  Guarantee  Period is not  available,  a weighted  average will be
     used.

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

 .9 x (I - J) x N

Any amount withdrawn in excess of the Free Withdrawal  Amount will be multiplied
by the Market Value Adjustment  factor to determine the Market Value Adjustment.
ILLUSTRATION

                       EXAMPLE OF MARKET VALUE ADJUSTMENT

Purchase Payment: $10,000

Guarantee Period: 5 years

Guaranteed Interest Rate: 4.50%

Full Withdrawal: End of Contract Year 3

Note: This illustration assumes that premium taxes were not applicable.

EXAMPLE 1: (ASSUMES DECLINING INTEREST RATES)

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

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

Step 2: Calculate the Free Withdrawal Amount:

Free Withdrawal Amount:

= .10 x 10,000.00 = $1,000.00

Step 3: Calculate the Withdrawal Charge:

= .06 x (11,411.66 - 1,000) = $624.70

Step 4: Calculate the Market Value Adjustment:

     I=   4.50%

     J=   4.20%

     N=   2 years (5 years - 3 years)

    Market Value Adjustment factor: .9 x (I - J) x N

    .9 x (.045 - .042) x 2 = .0054


                                            A-1


<PAGE>


Market Value Adjustment = factor x amount subject to Market Value Adjustment:

    = .0054 x (11,411.66 - 1,000) = $56.22

Step 5: Calculate the actual amount  received by customers as a result of a full
withdrawal at the end of Contract Year 3:

= 11,411.66 - 624.70 + 56.22 = $10,843.18

EXAMPLE 2: (ASSUMES RISING INTEREST RATES)

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

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

Step 2: Calculate the Free Withdrawal Amount:

Free Withdrawal Amount:

= .10 x 10,000.00 = $1,000.00

Step 3: Calculate the Withdrawal Charge:

= .06 x (11,411.66 - 1,000) = $624.70

Step 4: Calculate the Market Value Adjustment:

     I=   4.50%

     J=   4.80%

     N=   2 years (5 years - 3 years)

     Market Value Adjustment factor: .9 x (I-J) x N

     =    .9 x (.045 - .048) x 2 = -.0054

     Market  Value  Adjustment  =  factor  x  amount  subject  to  Market  Value
     Adjustment:

     = - .0054 x (11,411.66 - 1,000) = - $56.22

Step 5: Calculate the net surrender value at end of Contract Year 3:

= 11,411.66 - 624.70 - 56.22 = $10,730.74















                                       A-2



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