UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                    FORM 10-Q

Registrant meets the conditions set forth in General Instruction H (1)(a)
and (b) of Form 10-Q and is therefore filing this Form with the reduced
disclosure format.

              [x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                                       OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                For the quarterly period ended September 30, 2002

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                                       OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                        Commission file number: 333-88870

                       GLENBROOK LIFE AND ANNUITY COMPANY
             (Exact name of registrant as specified in its charter)

      ARIZONA                                   35-1113325
  (State of Incorporation)            (I.R.S. Employer Identification No.)

  3100 Sanders Road
  Northbrook, Illinois                              60062
  (Address of principal executive offices)        (zip code)

Registrant's telephone number, including are code: 847-402-5000

Registrant has filed all reports required to be filed by Section 13 or 15(d)
of the Securities Exchange Act of 1934 during the preceding 12 months, and (2)
has been subject to such filing requirements for the past 90 days.

                         Yes /X/           No / /

As of October 31, 2002, the Registrant had 5,000 common shares, $500 par value,
outstanding, all of which are held by Allstate Life Insurance Company.







                       GLENBROOK LIFE AND ANNUITY COMPANY
                     INDEX TO QUARTERLY REPORT ON FORM 10-Q
                               SEPTEMBER 30, 2002




PART 1.          FINANCIAL INFORMATION

                                                                                                          
Item 1.          Financial Statements

                 Condensed Statements of Operations for the Three Month and Nine Month
                 Periods Ended September 30, 2002 and 2001 (unaudited)                                           3

                 Condensed Statements of Financial Position as of September 30, 2002
                 (unaudited) and December 31, 2001                                                               4

                 Condensed Statements of Cash Flows for the Nine Month Periods Ended
                 September 30, 2002 and 2001 (unaudited)                                                         5

                 Notes to Condensed Financial Statements (unaudited)                                             6

Item 2.          Management's Discussion and Analysis of Financial Condition and
                 Results of Operations                                                                           9

Item 4.          Controls and Procedures                                                                        16

PART II.         OTHER INFORMATION

Item 1.          Legal Proceedings                                                                              17

Item 6.          Exhibits and Reports on Form 8-K                                                               17

                 Signature Page                                                                                 18

                 Certifications                                                                                 18





                                       2


                          PART 1. FINANCIAL INFORMATION
                     ITEM 1. CONDENSED FINANCIAL STATEMENTS

                       GLENBROOK LIFE AND ANNUITY COMPANY
                       CONDENSED STATEMENTS OF OPERATIONS



                                                                   Three Months Ended            Nine Months Ended
                                                                     September 30,                 September 30,
                                                               ---------------------------    -------------------------
(in thousands)                                                    2002            2001          2002           2001
                                                               -----------     -----------    ----------     ----------
                                                                      (Unaudited)                   (Unaudited)
Revenues
                                                                                                
Net investment income                                          $   2,587       $    2,694     $  7,736      $    8,088
Realized capital gains and losses                                 (1,076)              59       (1,022)             13
Administration fees                                                    -               28            -              85
                                                               ---------       ----------     --------      ----------
                                                                   1,511            2,781        6,714           8,186
Costs and expenses
Administration expenses                                                -               21            -              64
                                                               ---------       ----------     --------      ----------
Income from operations before income tax expense                   1,511            2,760        6,714           8,122
Income tax expense                                                   527              965        2,345           2,838
                                                               ---------       ----------     --------      ----------
Net income                                                     $     984       $    1,795     $  4,369      $    5,284
                                                               ==========      ==========     ========      ==========






                                    See notes to condensed financial statements.

                                       3






                                                       GLENBROOK LIFE AND ANNUITY COMPANY
                                                   CONDENSED STATEMENTS OF FINANCIAL POSITION

                                                                                         September 30,      December 31,
                                                                                             2002                2001
                                                                                        ----------------    ----------------
                                                                                          (Unaudited)
(in thousands, except par value data)
                                                                                                         
Assets
Investments
   Fixed income securities, at fair value (amortized cost $161,405 and $154,154)        $       175,799     $       160,974
   Short-term                                                                                     1,881               6,592
                                                                                        ---------------     ---------------

     Total investments                                                                          177,680             167,566

Cash                                                                                              1,308                   -
Reinsurance recoverable from Allstate Life Insurance Company, net                             6,097,768           5,378,036
Receivable from affiliates, net                                                                   1,028                   -
Other assets                                                                                      3,796               3,404
Separate Accounts                                                                             1,130,758           1,547,953
                                                                                        ---------------     ---------------
         Total assets                                                                   $     7,412,338     $     7,096,959
                                                                                        ===============     ===============


Liabilities
Contractholder funds                                                                    $     6,090,223     $     5,370,475
Reserve for life-contingent contract benefits                                                     7,545               7,561
Current income taxes payable                                                                      2,672               3,844
Deferred income taxes                                                                             4,930               2,610
Other liabilities and accrued expenses                                                            4,600                   -
Payable to affiliates, net                                                                            -               2,198
Separate Accounts                                                                             1,130,758           1,547,953
                                                                                        ---------------     ---------------
         Total liabilities                                                                    7,240,728           6,934,641
                                                                                        ---------------     ---------------

Commitments and Contingent Liabilities (Note 4)

Shareholder's equity
Common stock, $500 par value, 10,000 shares authorized, 5,000
   shares issued and outstanding                                                                  2,500               2,500
Additional capital paid-in                                                                      119,241             119,241
Retained income                                                                                  40,513              36,144
Accumulated other comprehensive income:
   Unrealized net capital gains and losses                                                        9,356               4,433
                                                                                        ---------------     ---------------

         Total accumulated other comprehensive income                                             9,356               4,433
                                                                                        ---------------     ---------------

         Total shareholder's equity                                                             171,610             162,318
                                                                                        ---------------     ---------------

         Total liabilities and shareholder's equity                                     $     7,412,338     $     7,096,959
                                                                                        ===============     ===============









                             See notes to condensed financial statements.

                                       4




                                                       GLENBROOK LIFE AND ANNUITY COMPANY
                                                       CONDENSED STATEMENTS OF CASH FLOWS


                                                                                               Nine Months Ended
                                                                                                 September 30,
                                                                                           ---------------------------
(in thousands)                                                                                2002            2001
                                                                                           -----------     -----------
                                                                                                  (Unaudited)
                                                                                                         
Cash flows from operating activities
Net income                                                                                 $   4,369       $    5,284
   Adjustments to reconcile net income to net cash provided by operating activities:
         Amortization and other non-cash items                                                    23               (5)
         Realized capital gains and losses                                                     1,022              (13)
         Changes in:
           Income taxes payable                                                               (1,503)           2,838
           Receivable/payable to/from affiliates, net                                         (3,226)          (2,977)
           Other operating assets and liabilities                                              4,208           (1,642)
                                                                                           ---------       ----------
              Net cash provided by operating activities                                        4,893            3,485
                                                                                           ---------       ----------

Cash flows from investing activities
Fixed income securities
         Proceeds from sales                                                                   2,940            4,238
         Investment collections                                                               14,216            6,520
         Investments purchases                                                               (25,452)         (22,691)
Change in short-term investments, net                                                          4,711           (5,052)
                                                                                           ---------       ----------
                     Net cash used in investing activities                                    (3,585)         (16,985)
                                                                                           ---------       ----------
Net increase (decrease) in cash                                                                1,308          (13,500)
Cash at beginning of period                                                                        -           13,500
                                                                                           ---------       ----------
Cash at end of period                                                                      $   1,308       $        -
                                                                                           =========       ==========





                  See notes to condensed financial statements.

                                       5


                       GLENBROOK LIFE AND ANNUITY COMPANY
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.   Basis of Presentation

          The accompanying  condensed 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").

          The condensed financial statements and notes as of September 30, 2002,
     and for the three-month and nine-month periods ended September 30, 2002 and
     2001,  are  unaudited.  The  condensed  financial  statements  reflect  all
     adjustments  (consisting only of normal recurring accruals),  which are, in
     the  opinion of  management,  necessary  for the fair  presentation  of the
     financial  position,  results of operations  and cash flows for the interim
     periods.  These condensed financial  statements and notes should be read in
     conjunction with the financial statements and notes thereto included in the
     Glenbrook Life and Annuity  Company Annual Report on Form 10-K for the year
     ended December 31, 2001. The results of operations for the interim  periods
     should not be considered  indicative of results to be expected for the full
     year.

          To conform  with the 2002 and  year-end  2001  presentations,  certain
     amounts  in the  prior  year's  condensed  financial  statements  have been
     reclassified.

     New Accounting Standard

          In June 2001, the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial  Accounting Standard ("SFAS") No. 142, "Goodwill and
     other  Intangible  Assets",  which  eliminates the  requirement to amortize
     goodwill,  and requires that goodwill and separately  identified intangible
     assets with indefinite lives be evaluated for impairment on an annual basis
     (or more frequently if impairment  indicators arise) on a fair value basis.
     The  Company   adopted  SFAS  No.  142  effective   January  1,  2002.  The
     non-amortization provisions of SFAS No. 142 had no impact on the Company as
     all expenses of the Company, including goodwill amortization,  are ceded to
     ALIC  pursuant to a  reinsurance  agreement.  During the second  quarter of
     2002, the Company  completed the initial goodwill  impairment test required
     by SFAS No. 142 and concluded that goodwill was not impaired.

     Pending Accounting Standard

          On  July  31,  2002,  the  American   Institute  of  Certified  Public
     Accountants issued an exposure draft Statement of Position ("SOP") entitled
     "Accounting   and   Reporting   by   Insurance   Enterprises   for  Certain
     Nontraditional  Long-Duration  Contracts  and for Separate  Accounts".  The
     accounting guidance contained in the proposed SOP applies to several of the
     Company's products and product features. The proposed effective date of the
     SOP is fiscal  years  beginning  after  December  15,  2003,  with  earlier
     adoption  encouraged.  Initial application should be as of the beginning of
     the fiscal year;  therefore,  if adopted  during an interim period of 2003,
     prior interim  periods should be restated.  Most provisions of the proposed
     SOP will have a minimal  impact to the Company.  With respect to guaranteed
     minimum income benefits  (contract features that guarantee a minimum amount
     for  annuitization),  the Company's policy of not recognizing any liability
     during  the  accumulation  phase is  consistent  with the SOP.  However,  a
     provision that requires the establishment of a liability in addition to the
     account  balance  for  contracts  that  contain  death or  other  insurance
     benefits, which are not currently recognized as a liability by the Company,
     may  have  a  material  impact  on the  amounts  ceded  to and  reinsurance
     recoverable  from ALIC  depending on the market  conditions  at the time of
     adoption. Contracts that would be affected by this provision of the SOP are
     those that specify  that the amounts  assessed  against the  contractholder
     each period for the insurance  benefit feature are not proportionate to the
     insurance coverage provided for the period.  These contract  provisions are
     commonly referred to as guaranteed minimum death benefits.



                                       6


                       GLENBROOK LIFE AND ANNUITY COMPANY
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

2.   Reinsurance

          The Company has reinsurance  agreements  whereby all contract charges,
     credited  interest,  policy benefits and certain expenses are ceded to ALIC
     and are reflected net of such  reinsurance  in the condensed  statements of
     operations.   Reinsurance   recoverables   and  the  related   reserve  for
     life-contingent  contract  benefits and  contractholder  funds are reported
     separately in the condensed  statements of financial position.  The Company
     continues  to have  primary  liability  as the  direct  insurer  for  risks
     reinsured.

          Investment  income earned on the assets which  support  contractholder
     funds  and  the  reserve  for  life-contingent  contract  benefits  are not
     included in the Company's  condensed  financial  statements as those assets
     are owned and managed by ALIC under terms of the reinsurance agreements.

          The following table summarizes amounts ceded to ALIC under reinsurance
     agreements:



                                                          Three Months Ended            Nine Months Ended
                                                            September 30,                 September 30,
                                                       --------------------------   ---------------------------
                                                         2002           2001           2002           2001
                                                       ----------    ------------   ------------    -----------
      (in thousands)

                                                                                            
      Contract charges                                 $    7,829    $     7,534    $    23,604     $   23,977
      Credited interest, policy benefits
          and certain expenses                            106,446         90,958        283,418        286,984



3.   Comprehensive Income

          The components of other comprehensive income on a pretax and after-tax
     basis are as follows:



                                                                      Three Months Ended September 30,
                                            ----------------------------------------------------------------------------------
    (in thousands)                                           2002                                       2001
                                            ---------------------------------------    ---------------------------------------
                                                                           After-                                    After-
                                                               Tax          tax             Pretax         Tax           tax
                                               Pretax
                                               ---------    ----------   ----------       ----------   ----------    ---------
                                                                                                    
    Unrealized capital gains and losses:

    Unrealized holding gains arising
       during the period                       $  4,367     $ (1,528)    $  2,839         $   4,958    $ (1,736)    $  3,222
    Less: reclassification adjustments           (1,076)         377         (699)               59         (21)          38
                                               --------     --------     --------         ---------    --------     --------
    Unrealized net capital gains                  5,443       (1,905)       3,538             4,899      (1,715)       3,184
                                               --------     --------     --------         ---------    --------     --------
    Other comprehensive income                 $  5,443     $ (1,905)       3,538         $   4,899    $ (1,715)       3,184
                                               ========     ========                      =========    ========

    Net income                                                                984                                      1,795
                                                                         --------                                   --------

    Comprehensive income                                                 $  4,522                                   $  4,979
                                                                         ========                                   ========


                                       7






                                                       GLENBROOK LIFE AND ANNUITY COMPANY
                                                  NOTES TO THE CONDENSED FINANCIAL STATEMENTS
                                                                  (UNAUDITED)

                                                                       Nine Months Ended September 30,
                                            ------------------------------------------------------------------------------------
    (in thousands)                                            2002                                        2001
                                            -----------------------------------------    ---------------------------------------
                                                                              After-                                   After-
                                                                Tax            tax            Pretax         Tax           tax
                                               Pretax
                                               ---------    ------------    ---------       ----------    ---------    ---------
                                                                                                    
    Unrealized capital gains and losses:

    Unrealized holding gains arising
       during the period                       $  6,552     $  (2,293)      $ 4,259         $   5,230     $(1,831)     $  3,399
    Less: reclassification adjustments           (1,022)          358          (664)               13          (5)            8
                                               --------     ---------       -------         ---------     -------      --------
    Unrealized net capital gains                  7,574        (2,651)        4,923             5,217      (1,826)        3,391
                                               --------     ---------       -------         ---------     -------      --------

    Other comprehensive income                 $  7,574     $  (2,651)        4,923         $   5,217     $(1,826)        3,391
                                               ========     =========                       =========     =======

    Net income                                                                4,369                                       5,284
                                                                            -------                                    --------

    Comprehensive income                                                    $ 9,292                                    $  8,675
                                                                            =======                                    ========



4.   Commitments and Contingent Liabilities

     Regulation and Legal Proceedings

          The Company's business is subject to the effects of a changing social,
     economic  and  regulatory   environment.   State  and  federal   regulatory
     initiatives  have varied and have included  employee  benefit  regulations,
     removal of barriers  preventing  banks from engaging in the  securities and
     insurance  businesses,  tax law changes affecting the taxation of insurance
     companies,  the tax  treatment of insurance  products  which may impact the
     relative  desirability  of various  personal  investment  vehicles  and the
     overall expansion of regulation. The ultimate changes and eventual effects,
     if any, of these initiatives are uncertain.

          Various other legal and regulatory  actions are currently pending that
     involve the Company and specific  aspects of its conduct of  business.  The
     Company  is  defending  various  lawsuits  that  allege  that it engaged in
     business or sales  practices  inconsistent  with state or federal  law. The
     Company has been vigorously defending these lawsuits,  but their outcome is
     currently  uncertain.  Like other  members of the insurance  industry,  the
     Company is the  potential  target of an  increasing  number of class action
     lawsuits and other types of litigation  based on a variety of issues,  some
     of which  involve  claims  for  substantial  and/or  indeterminate  amounts
     (including  punitive  and treble  damages)  and the  outcomes  of which are
     unpredictable.  However, at this time, based on their present status, it is
     the opinion of management  that the ultimate  liability,  if any, in one or
     more of these other actions in excess of amounts currently  reserved is not
     expected to have a material effect on the results of operations,  liquidity
     or financial position of the Company.

5.   Third Party Administration Agreement

          On July 18, 2001, the Company entered into an administrative  services
     agreement  with  American  Maturity  Life  Insurance   Company   ("American
     Maturity"),  which was  effective  as of  January 2,  2001,  to  administer
     certain  blocks of  annuities  that  American  Maturity  reinsures to ALIC.
     Pursuant to the terms of the agreement, the Company is to provide insurance
     contract  administration  and financial  services for all contracts covered
     under the reinsurance agreement.  The administrative services agreement can
     be  terminated  by either the  Company or  American  Maturity  upon  mutual
     consent  or as  otherwise  provided  for in  the  terms  of the  agreement.
     Beginning in the 4th quarter of 2001,  all  Administrative  fees earned and
     Administrative  expenses  incurred  by the  Company  are  ceded  to ALIC in
     accordance with reinsurance agreements.

                                       8

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

     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 condensed
financial  statements  and  related  notes  thereto  found under Part I. Item 1.
contained  herein and with the discussion,  analysis,  financial  statements and
notes  thereto  in Part I.  Item 1.  and  Part  II.  Item 7.  and Item 8. of the
Glenbrook Life and Annuity Company Annual Report on Form 10-K for the year ended
December  31,  2001,  which  includes a  discussion  of the  Company's  Critical
Accounting Policies.

OVERVIEW

     The Company,  a wholly owned subsidiary of Allstate Life Insurance  Company
("ALIC"),  which is a wholly  owned  subsidiary  of Allstate  Insurance  Company
("AIC"),   a  wholly  owned   subsidiary  of  The  Allstate   Corporation   (the
"Corporation"),  markets a  diversified  group of  products  to meet  consumers'
lifetime  needs in the areas of  protection  and  retirement  solutions  through
financial services firms. The Company's products include interest-sensitive life
insurance,  including single premium life insurance and variable life insurance;
fixed  deferred  annuities  including  market  value  adjusted  annuities,   and
equity-indexed annuities; immediate annuities; and variable deferred annuities.

     The Company has identified itself as a single segment entity.

     The assets  and  liabilities  related to  variable  contracts  are  legally
segregated  and  reflected  as  Separate  Accounts.  The assets of the  Separate
Accounts are carried at fair value.  Separate Accounts liabilities represent the
contractholders'  claims to the related assets and are carried at the fair value
of the assets.  Investment  income and realized  capital gains and losses of the
Separate Accounts accrue directly to the  contractholders  and therefore are not
included in the Company's  condensed  statements of operations.  Revenues to the
Company  from  the  Separate  Accounts  consist  of  contract   maintenance  and
administration fees and mortality,  surrender and expense charges,  all of which
are ceded to ALIC.

     Absent any  contract  provision  wherein  the Company  guarantees  either a
minimum return or account value upon death or  annuitization,  variable  annuity
and variable life insurance  contractholders  bear the investment  risk that the
Separate Accounts' funds may not meet their stated objectives.  The amounts that
represent  these contract  provisions  are ceded to ALIC in accordance  with the
reinsurance agreements.

RESULTS OF OPERATIONS


                                                  Three Months Ended                  Nine Months Ended
                                                     September 30,                      September 30,
                                             ------------------------------     ------------------------------
 (in thousands)                                 2002              2001             2002              2001
                                             ------------      ------------     ------------      ------------
                                                                                      
 Net investment income                       $    2,587        $     2,694      $    7,736        $     8,088
 Realized capital gains and losses               (1,076)                59          (1,022)                13
 Administration fees                                  -                 28               -                 85
 Administration expenses                              -                 21               -                 64
 Income tax expense                                 527                965           2,345              2,838
                                             ----------        -----------      ----------        -----------
 Net income                                  $      984        $     1,795      $    4,369        $     5,284
                                             ==========        ===========      ==========        ===========


     The Company has reinsurance  agreements under which all contract and policy
related liabilities are transferred to ALIC. The Company's results of operations
include net  investment  income and realized  capital gains and losses earned on
the  assets  of the  Company  that are not  transferred  under  the  reinsurance
agreements.

     Net income  decreased  45.2% in the third  quarter of 2002  compared to the
same period in 2001 due to realized  capital losses in 2002 compared to realized
capital gains in 2001 as well as lower net investment income. Net income for the
first nine months of 2002 decreased  17.3% compared to the same period last year
due to realized  capital losses compared to realized  capital gains in the prior
period and a decrease in net investment income.

                                       9

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

     Pretax net  investment  income in the third quarter of 2002  decreased 4.0%
compared to the same period in 2001.  For the first nine months of 2002,  pretax
net investment  income decreased 4.4% compared to the same period last year. The
decrease in net  investment  income in both  periods is due to lower  investment
yields partially offset by increased investment balances. Lower portfolio yields
were due to funds from operations and  reinvestments  being  invested at current
market  rates.  Investment  balances at September 30, 2002,  excluding  Separate
Accounts and unrealized gains and losses on fixed income  securities,  increased
1.2% compared to September 30, 2001.

     After-tax  realized  capital losses were $699 thousand in the third quarter
of 2002 compared to after-tax realized capital gains of $38 thousand in the same
period last year.  After-tax  realized capital losses were $664 thousand for the
nine months ended  September  30, 2002  compared to after-tax  realized  capital
gains of $8 thousand for the comparable period in 2001. The losses are primarily
the result of a $650 thousand  write-down on fixed income  securities during the
third quarter of 2002. Realized capital gains and losses result from the sale or
write-down of fixed income securities. Period to period fluctuations in realized
capital gains and losses are the result of timing of sales decisions  reflecting
management's  decision on positioning  the portfolio,  assessments of individual
securities,   overall  market   conditions  and  write-downs  when  the  Company
determines that a decline in the value of a security is other than temporary.




FINANCIAL POSITION

(in thousands)
                                                                September 30,            December 31,
                                                                     2002                    2001
                                                               -----------------        ----------------
                                                                                
Fixed income securities (1)                                    $        175,799        $        160,974
Short-term                                                                1,881                   6,592
                                                               ----------------        ----------------
         Total investments                                     $        177,680        $        167,566
                                                               ================        ================
Cash                                                           $          1,308        $              -
                                                               ================        ================
Reinsurance recoverable from ALIC, net                         $      6,097,768        $      5,378,036
                                                               ================        ================
Contractholder funds                                           $      6,090,223        $      5,370,475
                                                               ================        ================
Reserve for life-contingent contract benefits                  $          7,545        $          7,561
                                                               ================        ================
Separate Accounts assets and liabilities                       $      1,130,758        $      1,547,953
                                                               ================        ================


(1) Fixed income securities are carried at fair value. Amortized cost for these
securities was $ 161.4 million and $154.2 million at September 30, 2002 and
December 31, 2001, respectively.

     Total  investments  were $177.7  million at September  30, 2002 compared to
$167.6 million at December 31, 2001. The increase was due to positive cash flows
generated  from  operations  and  increased  unrealized  gains on  fixed  income
securities.  At September 30, 2002 unrealized  gains on fixed income  securities
were $14.4 million compared to $6.8 million at December 31, 2001.

     At  September  30, 2002,  97.4% of the  Company's  fixed income  securities
portfolio  was rated  investment  grade,  which is defined  by the  Company as a
security   having  a  rating  from  the   National   Association   of  Insurance
Commissioners  ("NAIC") of 1 or 2, a Moody's  equivalent rating of Aaa, Aa, A or
Baa, or a comparable Company internal rating.

     The Company monitors the quality of its fixed income portfolio, in part, by
categorizing certain investments as problem, restructured, or potential problem.
Problem fixed income securities are generally securities in default with respect
to principal  and/or  interest and/or  securities  issued by companies that have
entered  bankruptcy  subsequent  to the Company's  acquisition  of the security.
Restructured  fixed income  securities  have modified terms and conditions  that
were  not  reflective  of  current  market  rates  or  terms  at the time of the
restructuring.  Potential  problem  fixed  income  securities  are current  with
respect to contractual principal and/or interest, but because of other facts and
circumstances,  the Company has concerns regarding the borrower's ability to pay
future interest and principal in accordance with contractual terms, which causes
the  Company  to  believe  these  securities  may be  classified  as  problem or
restructured in the future. Provisions for losses are recognized for declines in
value of fixed  income  securities  that are deemed  other than  temporary.  The
following table  summarizes the balances of problem and potential  problem fixed
income securities.

                                       10

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001


(in thousands)                                      September 30, 2002
                                                    ------------------
                                                                     Percent of
                                                                    total Fixed
                                         Amortized     Fair value     Income
                                            cost                     portfolio
                                         ---------     ----------   -----------
Problem                                  $  3,004      $   2,400        1.4%
Potential problem                           1,452            917        0.5
                                         --------      ---------       ----
Total net carrying value                 $  4,456      $   3,317        1.9%
                                         ========      =========
Cumulative write-downs recognized        $  1,000
                                         ========

     The Company  has  experienced  an  increase in its balance of fixed  income
securities categorized as problem or potential problem as of September 30, 2002.
The Company did not have any fixed income securities categorized as restructured
at September  30, 2002.  At December  31,  2001,  the Company had no  securities
categorized as problem,  restructured or potential problem. Due to the continued
declining  economic and market  conditions  during 2002,  there is potential for
these balances to increase in the future,  but the total amount of securities in
these  categories is expected to remain a relatively low percentage of the total
fixed income securities portfolio.

     In October 2002,  the  corporate  bond market  experienced  the fifth worst
month  on  record  for  downgrades   according  to  Moody's  Investor   Service.
Accordingly,  securities  in which  the  Company  has  holdings,  may have  been
adversely  affected.  These  downgrades are indicative of a continued  difficult
credit  environment  that may lead to increased  recognition of realized capital
losses from investment write-downs and sales activities in subsequent periods.

     The Company  writes  down to fair value a security  that is  classified  as
other than temporarily impaired in the period the security is deemed to be other
than temporarily impaired.  The assessment of other than temporary impairment is
performed on a case-by-case basis considering a wide range of factors.  Inherent
in the  Company's  evaluation  of a  particular  security  are  assumptions  and
estimates about the operations of the issuer and its future earnings  potential.
Some of the factors  considered in evaluating whether a decline in fair value is
other than temporary are:

     o    The Company's ability and intent to retain the investment for a period
          of time sufficient to allow for an anticipated recovery in value;

     o    The duration for and extent to which the fair value has been less than
          amortized cost for fixed income securities;

     o    The financial  condition,  near-term prospects and long-term prospects
          of the issuer; and

     o    The specific  reasons that a security is in a  significant  unrealized
          loss position.

     There are a number of risks and  uncertainties  inherent  in the process of
monitoring  impairments  and  determining if impairment is other than temporary.
These risks and uncertainties include the risks that:

     o    The  economic  outlook  is worse  than  anticipated  and has a greater
          adverse impact on a particular issuer than anticipated;

     o    The Company's  assessment of a particular issuer's ability to meet all
          of its contractual obligations changes; and

     o    New  information  is obtained or facts and  circumstances  change that
          cause a change in the  Company's  ability or intent to hold a security
          to maturity or until it recovers in value.

     These  risks and  uncertainties  could  result in a charge to  earnings  in
future periods to the extent related losses are realized. The charge to earnings
would not have a significant  impact on Shareholder's  equity since the majority
of the portfolio is held at fair value and as a result,  the related  unrealized
gain  (loss),   net  of  tax,  is  currently   reflected  as  Accumulated  other
comprehensive income in Shareholder's equity.

     The Company has a monitoring  process to identify  fixed income  securities
whose  carrying  value may be other  than  temporarily  impaired.  This  process
includes a  quarterly  review of all  securities  using a  screening  process to
identify those securities whose market value compared to amortized cost is below
established  thresholds or are identified through other monitoring criteria such
as ratings  downgrades  or  payment  defaults.  The  securities  identified,  in
addition  to other  securities  for  which  the  Company  may have  concern,  or
securities   considered  to  be  problem,   restructured  or  potential  problem
securities,  are evaluated based on facts and circumstances for inclusion on the
"watchlist."  Securities on the  watchlist,  are reviewed in detail to determine
whether any other than temporary impairment exists.

                                       11

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

     The Company recorded losses on fixed income  securities of $1.0 million for
the nine months ended September 30, 2002,  which was driven by the write-down of
a security  issued by a global  energy  company and power  generator,  which had
missed coupon payments in September due to severely constrained liquidity.  Some
sectors of the utility  industry  are under  severe  fundamental  and  technical
pressure and we are monitoring the industry very closely.

     At September 30, 2002,  cash was $1.3 million  compared to none at December
31, 2001.  Cash  increased due to a change in the cash  processing  for Separate
Accounts  receipts  and  disbursements.

     At September 30, 2002,  Contractholder  funds  increased  $719.7 million to
$6.09  billion from $5.37 billion at December 31, 2001 as the result of deposits
from  fixed  annuities  and  credited  interest  that were  partially  offset by
surrenders  and  withdrawals,  death  benefits  and  transfers  to the  Separate
Accounts.  Reinsurance recoverable from ALIC increased correspondingly by $719.7
million due to the increase in contractholder funds.

     At September 30, 2002 Separate  Accounts assets and  liabilities  decreased
27.0% to $1.13  billion as  compared  to the  December  31,  2001  balance.  The
decrease  was  primarily  attributable  to  declines  in the  fair  value of the
Separate  Accounts  investment  portfolios  due  to  equity  market  conditions,
surrenders and withdrawals  and expense  charges,  partially  offset by sales of
variable annuity  contracts and transfers from the fixed account contract option
to variable Separate Accounts funds.

CAPITAL RESOURCES AND LIQUIDITY

Capital Resources
     The  Company's  capital  resources  consist of  shareholder's  equity.  The
following table summarizes the Company's capital resources.



                                                      September 30,         December 31,
(in thousands)                                             2002                 2001
                                                     -----------------    -----------------

                                                                     
Common stock and retained income                     $        162,254     $        157,885
Accumulated other comprehensive income                          9,356                4,433
                                                     ----------------     ----------------
   Total shareholder's equity                        $        171,610     $        162,318
                                                     ================     ================


Shareholder's equity
     Shareholder's  equity  increased  $9.3  million in the first nine months of
2002 when compared to December 31, 2001,  due to an increase in  unrealized  net
capital gains and net income.

Debt
     The Company had no outstanding  debt at September 30, 2002 and December 31,
2001.

Financial Ratings and Strength
     Insurance   financial   strength   ratings  are  an  important   factor  in
establishing the competitive  position of insurance  companies and generally may
be expected to have an effect on an  insurance  company's  sales.  On an ongoing
basis,  rating  agencies  review the  financial  performance  and  condition  of
insurers. A multiple level downgrade,  while not expected, could have a material
adverse  effect on the Company's  business,  financial  condition and results of
operations.  The Company shares the insurance  financial strength ratings of its
parent, ALIC, due to the 100% reinsurance agreements. ALIC's insurance financial
strength was rated Aa2, AA+, and A+ by Moody's, Standard & Poor's and A.M. Best,
respectively, at September 30, 2002.

     In October 2002, Standard & Poor's affirmed its ratings and its negative
outlook for ALIC and its rated subsidiaries and affiliates, including the
Company. The outlook had been changed in February 2002 from "stable" to
"negative" as part of an ongoing life insurance industry review being conducted
by Standard & Poor's. Since December 31, 2001, there have been no ratings
changes for ALIC or the Company from A.M. Best or Moody's.

Liquidity

The principal, potential sources of funds for the Company include the following
activities:

       Premiums and deposits
       Reinsurance recoveries

                                       12

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

       Receipts of principal, interest and dividends on investments
       Sales of investments
       Capital contributions from ALIC
       Inter-company loans


The principal, potential uses of funds for the Company include the following
activities:

       Payment of contract benefits, maturities, surrenders and withdrawals
       Reinsurance cessions and payments
       Operating expenses
       Purchase of investments
       Repayment of inter-company loans
       Dividends to ALIC

     Under the terms of  reinsurance  agreements,  all  premiums  and  deposits,
excluding those relating to Separate  Accounts,  are transferred to ALIC,  which
maintains the investment portfolios supporting the Company's products.  Payments
of policyholder claims, benefits,  including guaranteed minimum income and death
benefits,  contract maturities,  contract surrenders and withdrawals and certain
operating costs, excluding  investment-related  expenses, are also reimbursed by
ALIC, under the terms of the reinsurance  agreements.  The Company  continues to
have primary  liability as a direct insurer for risks  reinsured.  The Company's
ability to meet  liquidity  demands is dependent on ALIC's ability to meet those
obligations under the reinsurance program.

     The Company has  entered  into an  inter-company  loan  agreement  with the
Corporation.  The amount of  inter-company  loans available to the Company is at
the discretion of the  Corporation.  The maximum amount of loans the Corporation
will have  outstanding  to all its eligible  subsidiaries  at any given point in
time is limited to $1.00 billion.  No amounts were  outstanding  for the Company
under the  inter-company  loan  agreement at September 30, 2002 and December 31,
2001, respectively.


FORWARD-LOOKING STATEMENTS AND RISK FACTORS

     This document contains "forward-looking statements" that anticipate results
based on management's  plans that are subject to uncertainty.  These  statements
are  made  subject  to the  safe-harbor  provisions  of the  Private  Securities
Litigation Reform Act of 1995.

     Forward-looking  statements do not relate strictly to historical or current
facts and may be  identified  by their  use of words  like  "plans,"  "expects,"
"will," "anticipates,"  "estimates,"  "intends," "believes," "likely," and other
words with similar meanings.  These statements may address,  among other things,
the Company's strategy for growth,  product development,  regulatory  approvals,
market  position,  expenses,  financial  results and  reserves.  Forward-looking
statements are based on management's  current expectations of future events. The
Company cannot  guarantee that any  forward-looking  statement will be accurate.
However,  management believes that our  forward-looking  statements are based on
reasonable,  current  expectations and  assumptions.  We assume no obligation to
update any  forward-looking  statements as a result of new information or future
events or developments.

     If  the   expectations  or  assumptions   underlying  our   forward-looking
statements prove inaccurate or if risks or uncertainties  arise,  actual results
could  differ  materially  from  those  communicated  in  these  forward-looking
statements.  In addition to the normal risks of business, the Company is subject
to significant  risk factors,  including those listed below which apply to it as
an insurance business and a provider of other financial services.

o    Currently,  the  Corporation  is examining  the  potential  exposure of its
     insurance  operations  to  acts  of  terrorism.  The  Corporation  is  also
     examining  how best to address this exposure  considering  the interests of
     policyholders,  shareholders, the lending community, regulators and others.
     The Company's life insurance  policies and annuities do not have exclusions
     for terrorist events. In the event that a terrorist act occurs, the Company
     may be  adversely  impacted,  depending  on the nature of the  event.  With
     respect to

                                       13

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

     the Company's investment portfolio,  in the event that commercial insurance
     coverage for terrorism becomes unavailable or too expensive, there could be
     significant  adverse  impacts on some portion of the  Company's  portfolio,
     particularly  in sectors  such as airlines  and real  estate.  For example,
     certain debt obligations  might be adversely  affected due to the inability
     to obtain  coverage to restore the related  real estate or other  property,
     thereby creating the potential for increased default risk.

o    Changes in market interest rates can have an adverse impact on the value of
     the investment portfolio and investment income.  Increasing market interest
     rates have an adverse impact on the value of the investment portfolio,  for
     example,  by  decreasing  the  fair  values  of  fixed  income  securities.
     Declining  market interest rates could have an adverse impact on investment
     income as the Company  reinvests  proceeds  from  positive  cash flows from
     operations and from  maturities,  calls and prepayments of investments into
     new investments that could yield less than the portfolio's average rate.

o    Changes in  interest  rates  could also  reduce  the  profitability  of the
     Company's  spread-based  products,   particularly  interest-sensitive  life
     insurance and investment  products,  as the  difference  between the amount
     that the Company is required to pay on such products and the rate of return
     earned on the  related  investments  could be  reduced.  Changes  in market
     interest  rates as  compared  to  rates  offered  on some of the  Company's
     products  could  make  those   products  less   attractive  if  competitive
     investment  margins  are not  maintained,  leading  to lower  sales  and/or
     changes in the level of surrenders and withdrawals for these products.  The
     Company's products generally have the flexibility to adjust crediting rates
     to reflect higher or lower investment returns. However, this flexibility is
     limited by contractual minimum crediting rates. Additionally, unanticipated
     surrenders  could cause  acceleration  of  amortization  of deferred policy
     acquisition  costs ("DAC") or impact the  recoverability of DAC and thereby
     increase expenses ceded to ALIC and reduce current period  profitability of
     ALIC. The Company seeks to limit its exposure to this risk by  periodically
     reviewing and revising  crediting rates and providing for surrender charges
     in the event of early withdrawal.

o    The Company amortizes DAC related to interest-sensitive  life insurance and
     investment  contracts in  proportion  to gross  profits over the  estimated
     lives of the contract.  Periodically,  the Company  updates the assumptions
     underlying  the estimated  future gross  profits,  which include  estimated
     future  contract  charges,  investment  margins and  expenses,  in order to
     reflect  actual and expected  experience  and its  potential  impact to the
     valuation of DAC. Updates to these  assumptions  could result in adjustment
     to the  cumulative  amortization  of DAC.  For example,  reduced  estimated
     future gross profits  resulting from declines in contract  charges assessed
     against declining  Separate  Accounts'  balances resulting from poor equity
     market  performance  could result in  accelerated  amortization  of DAC. An
     adjustment,  if any,  may have a material  effect on results of  operations
     ceded to ALIC.

o    The impact of decreasing Separate Accounts balances resulting from volatile
     market  conditions,  underlying  fund  performance  and the  performance of
     distributors  could cause contract  charges earned by the Company and ceded
     to ALIC to decrease  and lead to an increase of exposure to pay  guaranteed
     minimum  death and  income  benefits  and could  also  result in  increased
     statutory  reserves for these benefits ceded to ALIC,  thereby leading to a
     reduction  of ALIC's  statutory  capital and surplus.  In  addition,  it is
     possible  that the  assumptions  and  projections  used by the  Company  in
     establishing   prices  for  the  guaranteed   minimum  death  benefits  and
     guaranteed  minimum  income  benefits on variable  annuities,  particularly
     assumptions and projections about investment performance, do not accurately
     anticipate the level of costs the Company will ultimately incur and cede to
     ALIC in providing those  benefits,  resulting in adverse  mortality  margin
     trends that may have a material  effect on results of  operations  ceded to
     ALIC.

o    Conditions in the U.S. and  international  stock markets can have an impact
     on the Company's  variable  annuity  sales.  In general,  sales of variable
     annuities  increase  when the stock  markets  are rising  over an  extended
     period of time and decrease when stock markets are falling over an extended
     period of time.

o    In order to  manage  interest  rate  risk,  from  time to time the  Company
     manages  the  effective  duration  of assets in the  investment  portfolio.
     Adjustments made to modify durations may have an impact on the value of the
     investment portfolio and on investment income.

o    Management believes the reserves for life-contingent  contract benefits are
     adequate to cover ultimate policy  benefits,  despite the underlying  risks
     and uncertainties  associated with their  determination  when payments will
     not be made  until  well  into  the  future.  Reserves  are  based  on many
     assumptions and estimates, including estimated premiums to be received over
     the  assumed  life of the  policy,  the timing of the event  covered by the
     insurance  policy,  the  amount  of  contract  benefits  to be paid and the
     investment returns on the assets purchased with the premiums received.  The
     Company  periodically   reviews  and  revises  its  estimates.   If  future
     experience  differs  from  assumptions,  it may have a  material  impact on
     results of operations ceded to ALIC.

                                       14

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

o    Under  current  U.S.  tax  law  and  regulations,  deferred  and  immediate
     annuities and life insurance,  including  interest-sensitive  products, are
     accorded   favorable   policyholder  tax  treatment.   Any  legislative  or
     regulatory  changes  that  adversely  alter  this  treatment  are likely to
     negatively  affect the  demand  for these  products.  In  addition,  recent
     changes in the federal estate tax laws may reduce the demand for the types
     of life insurance used in estate planning.

o    The  Company is  affiliated  with  various  entities  registered  under the
     federal  securities  laws as  broker-dealers,  investment  advisers  and/or
     investment  companies.   These  entities  are  subject  to  the  regulatory
     jurisdiction  of the  Securities  and  Exchange  Commission,  the  National
     Association of Securities  Dealers and/or, in some cases,  state securities
     administrators.  The laws regulating the securities products and activities
     of the entities are  complex,  numerous and subject to change.  As with any
     highly  regulated  industry,  there is some  degree  of risk of  regulatory
     non-compliance;  however  the  Company  has  in  place  various  legal  and
     compliance personnel,  procedures and systems designed to reasonably assure
     compliance with these requirements.

o    The Company distributes its products under agreements with other members of
     the financial  services  industry that are not affiliated with the Company.
     Termination of one or more of these agreements due to, for example, changes
     in control of any of these entities, could have a detrimental effect on the
     Company's  sales.  This risk may be exacerbated due to the enactment of the
     Gramm-Leach-Bliley Act of 1999, which eliminated many federal and state law
     barriers to affiliations among banks,  securities firms, insurers and other
     financial service providers.

o    The events of  September  11, 2001,  and the  resulting  disruption  in the
     financial  markets  revealed  weaknesses  in the physical  and  operational
     infrastructure  that  underlies the U.S. and worldwide  financial  systems.
     Those  weaknesses  did not impair the  Company's  liquidity  in the wake of
     September 11, 2001.  However,  if an event of similar or greater  magnitude
     occurred  in  the  future  and  if  the  weaknesses  in  the  physical  and
     operational  infrastructure of the U.S. and worldwide financial systems are
     not  remedied,  the Company could  encounter  significant  difficulties  in
     transferring  funds,  buying and selling  securities  and engaging in other
     financial transactions that support its liquidity.

o    While  positive  operating  cash flows are expected to continue to meet the
     Corporation's liquidity requirements,  the Corporation's liquidity could be
     constrained  by a catastrophe  which  results in  extraordinary  losses,  a
     downgrade of the  Corporation's  current long-term debt rating of A1 and A+
     (from Moody's and Standard & Poor's,  respectively) to non-investment grade
     status  of  below  Baa3/BBB-,  a  downgrade  of AIC's  insurance  financial
     strength  rating from Aa2, AA and A+ (from  Moody's,  Standard & Poor's and
     A.M. Best,  respectively) to below  Baa/BBB/B,  or a downgrade in ALIC's or
     the  Company's  insurance  financial  strength  rating from Aa2, AA+ and A+
     (from  Moody's,  Standard & Poor's and A.M.  Best,  respectively)  to below
     Aa3/AA-/A-.  In the  event of a  downgrade  of the  Corporation's  or AIC's
     rating,  ALIC  and its  subsidiaries  including  the  Company,  could  also
     experience a similar downgrade.

o    Insurance   financial   strength   ratings  are  an  important   factor  in
     establishing the competitive  position of insurance companies and generally
     may be expected to have an effect on an insurance company's business. On an
     ongoing  basis,  rating  agencies  review  the  financial  performance  and
     condition of insurers and could downgrade or change a company's ratings due
     to, for example, a decline in the value of a company's investment portfolio
     or increased  reserves due to  additional  minimum  income or death benefit
     exposure resulting from market declines.  A multiple level downgrade of the
     Corporation,  AIC, ALIC or the Company,  while not  expected,  could have a
     material   adverse   affect  on  the   Company's   sales,   including   the
     competitiveness of the Company's product  offerings,  its ability to market
     products, and its financial condition and results of operations.  Also, the
     rating  agencies  have a variety of policies and  practices  regarding  the
     relationships among ratings of affiliated entities. As such, the ratings of
     the  Company or ALIC could be  affected by changes in ratings of AIC and/or
     the Corporation.

o    State  insurance  regulatory  authorities  require  insurance  companies to
     maintain  specified levels of statutory  capital and surplus.  In addition,
     competitive  pressures require the Company to maintain insurance  financial
     strength ratings.  These  restrictions  affect the Company's ability to pay
     shareholder dividends to ALIC and to use its capital in other ways.
                                       15


     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

o    The Company currently has Separate Accounts liabilities which contain death
     benefit  features  covered by the  exposure  draft  Statement  of  Position
     ("SOP")  entitled  "Accounting  and Reporting by Insurance  Enterprises for
     Certain Nontraditional  Long-Duration Contracts and for Separate Accounts".
     The Company does not currently hold  liabilities for death benefit features
     covered by the SOP. If the SOP is adopted,  the Company's  establishment of
     liabilities  with respect to the contracts  could have a material impact on
     the amounts ceded to and reinsurance  recoverable from ALIC;  however,  the
     market  values  at the time of  adoption  will  affect  the  amount  of the
     liability required.

o    Following  enactment  of  the   Gramm-Leach-Bliley  Act  of  1999,  federal
     legislation that allows mergers that combine commercial banks, insurers and
     securities  firms,  state  insurance   regulators  have  been  collectively
     participating in a reexamination of the regulatory framework that currently
     governs the United States insurance  business in an effort to determine the
     proper role of state insurance  regulation in the U.S.  financial  services
     industry.  In addition,  members of Congress  have  introduced or discussed
     measures to permit optional federal  chartering,  and thus  regulation,  of
     some types of insurance business,  such as life insurance and annuities. We
     cannot  predict  whether any state or federal  measures  will be adopted to
     change the nature or scope of the  regulation of the insurance  business or
     what effect any such measures would have on the Company.

o    The  Gramm-Leach-Bliley Act of 1999 permits mergers that combine commercial
     banks,  insurers  and  securities  firms under one holding  company.  Until
     passage of the  Gramm-Leach-Bliley  Act, the Glass Steagall Act of 1933 had
     limited the ability of banks to engage in securities-related businesses and
     the Bank  Holding  Company  Act of 1956 had  restricted  banks  from  being
     affiliated with insurers.  With the passage of the Gramm-Leach-Bliley  Act,
     bank holding companies may acquire insurers and insurance holding companies
     may acquire  banks.  In  addition,  grandfathered  unitary  thrift  holding
     companies,  including  The Allstate  Corporation,  may engage in activities
     that are not  financial in nature.  The ability of banks to affiliate  with
     insurers may materially adversely affect all of the Company's product lines
     by  substantially  increasing  the number,  size and financial  strength of
     potential competitors.

o    Like other members of the insurance industry,  the Company is the potential
     target of an increasing  number of class action lawsuits and other types of
     litigation  based on a variety of issues,  some of which involve claims for
     substantial and/or  indeterminate  amounts  (including  punitive and treble
     damages) and the outcomes of which are  unpredictable.  Generally  accepted
     accounting  principles ("GAAP") prescribe when the Company has a contingent
     liability  and may  reserve  for  particular  risks,  including  litigation
     exposures.  Therefore,  results  ceded to ALIC for a given  period could be
     significantly   adversely  affected  when  a  reserve  is  established  for
     litigation.

o    In  some  states,  mutual  insurance  companies  can  convert  to a  hybrid
     structure  known  as  a  mutual  holding  company.  This  process  converts
     insurance  companies owned by their policyholders to become stock insurance
     companies  owned  (through  one or  more  intermediate  holding  companies)
     partially by their policyholders and partially by stockholders.  Also, some
     states  permit the  conversion  of mutual  insurance  companies  into stock
     insurance  companies  (demutualization).  The ability of mutual  insurance
     companies  to convert to mutual  holding  companies or to  demutualize  may
     materially  adversely  affect  all of our  product  lines by  substantially
     increasing competition for capital in the financial services industry.

o    The design of any system of controls  and  procedures,  including  internal
     controls  and  disclosure  controls and  procedures,  is based in part upon
     assumptions about the likelihood of future events.  As a result,  there can
     be no assurance  that any design will succeed in achieving its stated goals
     under all potential future conditions, regardless of how remote.

o    The impact of The Sarbanes-Oxley Act of 2002 on the business of the Company
     is being  evaluated  but  cannot be  completely  determined  at this  time,
     particularly as it relates to split-dollar life insurance products.

Item 4.  Controls and Procedures

     Within the 90 days prior to the date of the filing of this report and under
the supervision and with the participation of the Company's management,
including the principal executive officer and principal financial officer, the
Company evaluated the effectiveness of the design and operation of the Company's
disclosure controls and procedures with respect to its quarterly reports on Form

                                       16

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS FOR THE THREE MONTH AND NINE MONTH PERIODS
                        ENDED SEPTEMBER 30, 2002 AND 2001

10-Q and its current reports on Form 8-K to be filed with the Securities and
Exchange Commission ("SEC"). Based upon that evaluation, the principal executive
officer and the principal financial officer concluded that these disclosure
controls and procedures are effective in timely alerting them to material
information relating to the Company required to be included in the Company's
quarterly reports on Form 10-Q and its current reports on Form 8-K. "Disclosure
controls and procedures" are those controls and procedures that are designed to
ensure that information required to be disclosed by the Company in the reports
that it files or submits under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported, within the time periods specified in the
SEC's rules and forms. They include controls and procedures designed to ensure
that information required to be disclosed by the Company in reports that it
files or submits under that Act is accumulated and communicated to the Company's
management, including the principal executive officer and principal financial
officer, as appropriate to allow timely decisions regarding required disclosure.

     In addition,  there were no significant  changes in the Company's  internal
controls or in other  factors that could  significantly  affect  these  internal
controls subsequent to the date of their evaluation.


PART II - OTHER INFORMATION

Item 1.      Legal Proceedings

         The discussion "Regulation and Legal Proceedings" in Part I,
Item 1, Note 4 of this Form 10-Q is incorporated herein by reference.

Item 6.  Exhibits and Reports on Form 8-K

       (a)   Exhibits

             None.

       (b) Reports on Form 8-K

             None.

                                       17

                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                       Glenbrook Life and Annuity Company
                                                     (Registrant)

November 14, 2002              By   /s/Samuel H. Pilch
                                        Samuel H. Pilch
                                        (chief accounting officer and duly
                                        authorized officer of the Registrant)

                                 CERTIFICATIONS
I, Casey J. Sylla, certify that:

1. I have  reviewed  this  quarterly  report on Form 10-Q of Glenbrook  Life and
Annuity Company;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this quarterly report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on our  evaluation  as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002         /s/ Casey J. Sylla
                                    President and Chief Executive Officer
                                       18


I, Steven E. Shebik, certify that:

1. I have  reviewed  this  quarterly  report on Form 10-Q of Glenbrook  Life and
Annuity Company;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this quarterly report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on our  evaluation  as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

 Date: November 14, 2002     /s/ Steven E. Shebik
                                 Vice President and Chief Financial Officer

                                       19





                                  CERTIFICATION
                   Pursuant to 18 United States Code ss. 1350

     Each  of  the  undersigned  hereby  certifies  that  to his  knowledge  the
Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2002 of
Glenbrook Life and Annuity Company (the "Company") filed with the Securities and
Exchange  Commission  fully complies with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934 and that the information  contained
in  such  report  fairly  presents,  in all  material  respects,  the  financial
condition and results of operations of the Company.

Date:  November 14, 2002               /s/  Casey J. Sylla
                                       Casey J. Sylla
                                       President and Chief Executive Officer



                                       /s/  Steven E. Shebik
                                       Steven E. Shebik
                                       Vice President and Chief Financial
                                       Officer


                                       20