NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
497, 1999-11-12
Previous: BEVERLY NATIONAL CORP, 10QSB, 1999-11-12
Next: COMMUNITY BANKSHARES INC /VA/, 10-Q, 1999-11-12



<PAGE>


                                                                    PROSPECTUSES

November 8, 1999

                                    EARNINGS

NORTHWESTERN
MUTUAL LIFE-Registered Trademark-
THE QUIET COMPANY-Registered Trademark-

                                            GROWTH

- -------------------------------------------
NORTHWESTERN MUTUAL VARIABLE EXECUTIVE LIFE
- -------------------------------------------

                -----------------------------------------------
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                -----------------------------------------------








NORTHWESTERN MUTUAL
SERIES FUND, INC. AND
RUSSELL INSURANCE FUNDS

The Northwestern Mutual
Life Insurance Company
720 East Wisconsin Avenue
Milwaukee, WI 53202
(414) 271-1444

<PAGE>
CONTENTS FOR THIS PROSPECTUS
<TABLE>
<CAPTION>
                                                                  PAGE
- ----------------------------------------------------------------------
<S>                                                          <C>
Prospectus.................................................  1
Summary....................................................  2
   Variable Life Insurance.................................  2
   The Account and its Divisions...........................  2
   The Policy..............................................  2
    Availability Limitations...............................  2
    Premiums...............................................  2
    Death Benefit..........................................  2
    Cash Value.............................................  2
    Deductions and Charges.................................  2
      From Premiums........................................  2
      From Policy Value....................................  2
      From the Mutual Funds................................  3
The Northwestern Mutual Life Insurance Company,
  Northwestern Mutual Variable Life Account,
      Northwestern Mutual Series Fund, Inc. and
      Russell Insurance Funds..............................  4
   Northwestern Mutual Life................................  4
   The Account.............................................  4
   The Funds...............................................  4
   Northwestern Mutual Series Fund, Inc....................  4
    Small Cap Growth Stock Portfolio.......................  4
    Aggressive Growth Stock Portfolio......................  4
    International Equity Portfolio.........................  4
    Index 400 Stock Portfolio..............................  4
    Growth Stock Portfolio.................................  5
    Growth and Income Stock Portfolio......................  5
    Index 500 Stock Portfolio..............................  5
    Balanced Portfolio.....................................  5
    High Yield Bond Portfolio..............................  5
    Select Bond Portfolio..................................  5
    Money Market Portfolio.................................  5
   Russell Insurance Funds.................................  5
    Multi-Style Equity Fund................................  5
    Aggressive Equity Fund.................................  5
    Non-U.S. Fund..........................................  5
    Real Estate Securities Fund............................  6
    Core Bond Fund.........................................  6
Detailed Information About the Policy......................  6
   Premiums................................................  6
   Death Benefit...........................................  6
    Death Benefit Options..................................  6
    Choice of Tests for Tax Purposes.......................  6
    Death Benefit Changes..................................  7
   Allocations to the Account..............................  7
   Deductions and Charges..................................  7
    Deductions from Premiums...............................  7
    Charges Against the Policy Value.......................  8
    Expenses of the Funds..................................  8

<CAPTION>
                                                                  PAGE
- ----------------------------------------------------------------------
<S>                                                          <C>

    Policies Issued Prior to November 8, 1999..............  8
   Cash Value..............................................  8
   Policy Loans............................................  9
   Withdrawals of Policy Value.............................  9
   Termination and Reinstatement...........................  9
   Right to Return Policy..................................  10
   Other Policy Provisions.................................  10
    Owner..................................................  10
    Beneficiary............................................  10
    Incontestability.......................................  10
    Suicide................................................  10
    Misstatement of Age or Sex.............................  10
    Collateral Assignment..................................  10
    Deferral of Determination and Payment..................  10
    Dividends..............................................  10
   Voting Rights...........................................  10
   Substitution of Fund Shares
    and Other Changes......................................  11
   Reports.................................................  11
   Distribution of the Policies............................  11
   Tax Considerations......................................  11
    General................................................  11
    Life Insurance Qualification...........................  11
    Tax Treatment of Life Insurance........................  12
    Modified Endowment Contracts...........................  12
    Other Tax Considerations...............................  13
Other Information..........................................  13
   Management..............................................  13
   Regulation..............................................  16
   Year 2000 Issues........................................  16
   Legal Proceedings.......................................  16
   Registration Statement..................................  16
   Experts.................................................  16
Financial Statements.......................................  17
  Financial Statements of the Account
    (for the two years ended June 30, 1999)................  17
  Report of Independent Accountants
    (for the two years ended December 31, 1998)............  25
  Financial Statements of the Account
    (for the two years ended December 31, 1998)............  26
  Financial Statements of Northwestern Mutual Life
    (for the three years ended
     December 31, 1998)....................................  32
  Report of Independent Accountants
    (for the three years ended
     December 31, 1998)....................................  45
Appendix...................................................  46
</TABLE>
<PAGE>
P R O S P E C T U S

NORTHWESTERN MUTUAL VARIABLE EXECUTIVE LIFE
FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY

This prospectus describes the Variable Executive Life Policy (the "Policy")
offered by The Northwestern Mutual Life Insurance Company. The Policy is an
individual flexible premium variable life insurance policy designed to be used
for a variety of business purposes.

The Policy offers flexible premium payments, sixteen investment funding options
and a choice of three death benefit options.

The investment options correspond to the eleven Portfolios of Northwestern
Mutual Series Fund, Inc. and the five Funds which comprise the Russell Insurance
Funds. The prospectuses for these mutual funds, attached to this prospectus,
describe the investment objectives for all of the Portfolios and Funds.

The values provided by the Policy vary daily depending on investment results.
These values are not guaranteed. The Portfolios and Funds present varying
degrees of investment risk.

You may return a Policy for a limited period of time. See "Right to Return
Policy", p. 10.

IT MAY NOT BE ADVANTAGEOUS TO REPLACE EXISTING INSURANCE WITH A VARIABLE LIFE
INSURANCE POLICY. SEE DEDUCTIONS AND CHARGES AND CASH VALUE.

THIS PROSPECTUS IS VALID ONLY WHEN ACCOMPANIED BY THE CURRENT PROSPECTUSES FOR
NORTHWESTERN MUTUAL SERIES FUND, INC. AND THE RUSSELL INSURANCE FUNDS WHICH ARE
ATTACHED HERETO, AND SHOULD BE RETAINED FOR FUTURE REFERENCE.

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

                                       --
                                       1
<PAGE>
SUMMARY

THE FOLLOWING SUMMARY PROVIDES A BRIEF OVERVIEW OF THE POLICY. IT OMITS DETAILS
WHICH ARE INCLUDED ELSEWHERE IN THIS PROSPECTUS AND THE ATTACHED MUTUAL FUND
PROSPECTUSES AND IN THE TERMS OF THE POLICY.

VARIABLE LIFE INSURANCE

Variable life insurance is cash value life insurance and is similar in many ways
to traditional fixed benefit life insurance. Both kinds of life insurance
provide an income tax-free death benefit and a cash value that grows
tax-deferred. Variable life insurance allows the policyowner to direct the
premiums, after certain deductions, among a range of investment options. The
variable life insurance death benefit and cash value vary to reflect the
performance of the selected investments.

THE ACCOUNT AND ITS DIVISIONS

Northwestern Mutual Variable Life Account is the investment vehicle for the
Policies. The Account has sixteen divisions. You determine how net premiums are
to be apportioned. We invest the assets of each division in a corresponding
Portfolio of Northwestern Mutual Series Fund, Inc. or one of the Russell
Insurance Funds. The eleven Portfolios of Northwestern Mutual Series Fund, Inc.
are the Small Cap Growth Stock Portfolio, Aggressive Growth Stock Portfolio,
International Equity Portfolio, Index 400 Stock Portfolio, Growth Stock
Portfolio, Growth and Income Stock Portfolio, Index 500 Stock Portfolio,
Balanced Portfolio, High Yield Bond Portfolio, Select Bond Portfolio and Money
Market Portfolio. The five Russell Insurance Funds are the Multi-Style Equity
Fund, Aggressive Equity Fund, Non-U.S. Fund, Real Estate Securities Fund, and
Core Bond Fund. For additional information about the funds see the attached
prospectuses.

THE POLICY

AVAILABILITY LIMITATIONS  We have designed the Variable Executive Life Policy
for use with non-tax qualified executive benefit plans. We offer the Policy for
use with corporate-sponsored plans where at least five Policies will be issued,
each on the life of a different eligible insured person, and the first year
premium for the group will be at least $250,000. We will permit exceptions in
some cases and additional requirements may apply. Each case must be approved at
our Home Office.

PREMIUMS  You may pay premiums at any time and in any amounts, within limits,
but additional premiums will be required to keep the Policy in force if values
become insufficient to pay current charges.

DEATH BENEFIT  The Policy offers a choice of three death benefit options:

- -   SPECIFIED AMOUNT (OPTION A)

- -   SPECIFIED AMOUNT PLUS POLICY VALUE (OPTION B)

- -   SPECIFIED AMOUNT PLUS PREMIUMS PAID (OPTION C)

In each case, the death benefit will be at least the amount needed to meet
federal income tax requirements for life insurance. You select the Specified
Amount when you purchase the Policy. You may increase or decrease the Specified
Amount, within limits and subject to conditions, after a Policy is issued. The
minimum amount is $50,000.00. No minimum death benefit is guaranteed.

CASH VALUE  The cash value of a Policy is not guaranteed and varies daily to
reflect investment experience. You may surrender a Policy for its cash value.
The Policy also includes loan and withdrawal provisions.

DEDUCTIONS AND CHARGES

FROM PREMIUMS

    -   Deduction of 3.6% for local, state and federal taxes attributable to
        premiums

    -   Sales load of 15% up to the Target Premium for first Policy year, 6.8%
        of premiums up to the Target Premium for Policy years 2-6, and 3% of all
        other premiums. The Target Premium is based on the modified endowment
        contract seven-pay limit for the Specified Amount and the age and sex of
        the insured. See "Modified Endowment Contracts", p. 12. A Policy
        receiving the 3% deduction in the first Policy year on any portion of
        the premium will be classified as a modified endowment contract.

FROM POLICY VALUE

    -   Cost of insurance charge deducted monthly, is based on the net amount at
        risk, the age, sex and risk classification of the insured, and the
        Policy duration. Current charges are based on our experience. Maximum
        charges are based on the 1980 CSO Mortality Tables.

    -   Monthly mortality and expense risk charge. The current charge is at the
        annual rate of .75% (0.06250% monthly rate) of the Policy Value, less
        any Policy debt, for the first 10 Policy years, and .30% (0.02500%
        monthly rate) thereafter. The maximum annual rate is .90% (0.07500%
        monthly rate).

                                       --
                                       2
<PAGE>
    -   Monthly administrative charge. The current charge is $15.00 in the first
        Policy year and $5.00 thereafter. The maximum charge is $15 in the first
        Policy year and $10 thereafter.

    -   Charge for expenses and taxes associated with the Policy loan, if any.
        The aggregate charge is at the current annual rate of .75% (0.06250%
        monthly rate) of the Policy debt for the first ten Policy years and .20%
        (0.01667%) thereafter.

    -   Any transaction charges that may result from a withdrawal, a transfer, a
        change in the Specified Amount or a change in the death benefit option.
        We are currently waiving these charges. The maximum charge is $250 for
        death benefit option changes and $25 for each of the other transactions.
FROM THE MUTUAL FUNDS

    -   A daily charge for investment advisory and other services provided to
        the mutual funds. The total expenses vary by Portfolio or Fund and
        currently fall in an approximate range of .21% to 2.37% of assets on an
        annual basis.

The following table shows the annual expenses for each of the Portfolios and
Funds, as a percentage of the average net assets, based on 1998 operations.
Expenses for the Portfolios and Funds which were not in operation during 1998
are estimated.

                     NORTHWESTERN MUTUAL SERIES FUND, INC.

<TABLE>
<CAPTION>
                         INVESTMENT
                          ADVISORY          OTHER          TOTAL
PORTFOLIO                    FEE          EXPENSES       EXPENSES
- ---------------------  ---------------  -------------  -------------
<S>                    <C>              <C>            <C>
Small Cap Growth
  Stock*.............          .80%            .46%          1.26%
Aggressive Growth
  Stock..............          .52%            .00%           .52%
International
  Equity.............          .67%            .09%           .76%
Index 400 Stock*.....          .25%            .23%           .48%
Growth Stock.........          .45%            .01%           .46%
Growth and Income
  Stock..............          .57%            .01%           .58%
Index 500 Stock......          .20%            .01%           .21%
Balanced.............          .30%            .00%           .30%
High Yield Bond......          .49%            .01%           .50%
Select Bond..........          .30%            .00%           .30%
Money Market.........          .30%            .00%           .30%
</TABLE>

*SMALL CAP GROWTH STOCK AND INDEX 400 STOCK PORTFOLIOS
Northwestern Mutual Investment Services, LLC (NMIS), investment adviser to
Northwestern Mutual Series Fund, Inc., has voluntarily agreed to waive a portion
of its advisory fee, up to the full amount of that fee, equal to the amount by
which total operating expenses exceed (1) 0.92% of the Small Cap Growth Stock
Portfolio's average daily net assets on an annual basis, and (2) 0.35% of the
Index 400 Stock Portfolio's average daily net assets. In addition, NMIS has
voluntarily agreed to reimburse each of these portfolios for all remaining
expenses after fee waivers which exceed (1) 0.92% in the case of the Small Cap
Growth Stock Portfolio, and (2) 0.35% in the case of the Index 400 Stock
Portfolio, of the average daily net assets on an annual basis. This waiver and
reimbursement, in each case, may be revised or eliminated at any time without
notice to shareholders. Operating expenses are based on average net assets
expected to be invested during the period ending on December 31, 1999. During
the course of this period, expenses may be more or less than the amounts shown.

                            RUSSELL INSURANCE FUNDS

<TABLE>
<CAPTION>
                       INVESTMENT
                        ADVISORY         OTHER          TOTAL
FUND                      FEE*         EXPENSES*      EXPENSES
- --------------------  -------------  -------------  -------------
<S>                   <C>            <C>            <C>
Multi-Style Equity
  Fund..............        0.78%          0.43%          1.21%
Aggressive Equity
  Fund..............        0.95%          0.72%          1.67%
Non-U.S. Fund.......        0.95%          1.42%          2.37%
Real Estate
  Securities Fund...        0.85%          0.30%          1.15%
Core Bond Fund......        0.60%          0.68%          1.28%
</TABLE>

*MULTI-STYLE EQUITY FUND  Frank Russell Investment Company's (FRIC's) advisor,
Frank Russell Investment Management Company (FRIMCo) has contractually agreed to
waive, at least until April 30, 2000, a portion of its 0.78% management fee, up
to the full amount of that fee, equal to the amount by which the Fund's total
operating expenses exceed 0.92% of the Fund's average daily net assets on an
annual basis and to reimburse the Fund for all remaining expenses after fee
waivers which exceed 0.92% of the average daily net assets on an annual basis.
Taking the fee waivers into account, the actual annual total operating expenses
were 0.92% of the average net assets of the Multi-Style Fund.

AGGRESSIVE EQUITY FUND  FRIMCo has contractually agreed to waive, at least until
April 30, 2000, a portion of its 0.95% management fee, up to the full amount of
that fee, equal to the amount by which the Fund's total operating expenses
exceed 1.25% of the Fund's average daily net assets on an annual basis and to
reimburse the Fund for all remaining expenses after fee waivers which exceed
1.25% of the average daily net assets on an annual basis. Taking the fee waivers
into account, the actual annual total operating expenses were 1.25% of the
average net assets of the Aggressive Equity Fund.

NON-U.S. FUND  FRIMCo has voluntarily agreed to waive a portion of its 0.95%
management fee, up to the full amount of that fee, equal to the amount by which
the Fund's total operating expenses exceed 1.30% of the Fund's average daily net
assets on an annual basis and to reimburse the Fund for all remaining expenses
after fee waivers which exceed 1.30% of the average daily net assets on an
annual basis. Taking the fee waivers into account, the actual annual total
operating expenses were 1.30% of the average net assets of the Non-U.S. Fund.

REAL ESTATE SECURITIES FUND  FRIMCo has contractually agreed to waive a portion
of its .85% management fee, up to the full amount of that fee, equal to the
amount by which the Fund's total operating expenses exceed 1.15% of the Fund's
average daily net assets on an annual basis and to reimburse the Fund for all
remaining expenses after fee waivers which exceed 1.15% of the average daily net
assets on an annual basis. Operating expenses are based on average net assets
expected to be invested during the year ending December 31, 1999. During the
course of this period, expenses may be more or less than the amount shown.

CORE BOND FUND  FRIMCo has contractually agreed to waive a portion of its 0.60%
management fee, up to the full amount of that fee, equal to the amount by which
the Fund's total operating expenses exceed .80% of the Fund's average daily net
assets on an annual basis and to reimburse the Fund for all remaining expenses
after fee waivers which exceed .80% of the average daily net assets on an annual
basis. Taking the fee waivers into account, the actual annual total operating
expenses were .80% of the average net assets of the Core Bond Fund.

                                       --
                                       3
<PAGE>
THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY,
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT,
NORTHWESTERN MUTUAL SERIES FUND, INC. AND
RUSSELL INSURANCE FUNDS

NORTHWESTERN MUTUAL LIFE

The Northwestern Mutual Life Insurance Company is a mutual life insurance
company organized by a special act of the Wisconsin Legislature in 1857. It is
the nation's fourth largest life insurance company, based on total assets in
excess of $77 billion on December 31, 1998, and is licensed to conduct a
conventional life insurance business in the District of Columbia and in all
states of the United States. Northwestern Mutual Life sells life and disability
insurance policies and annuity contracts through its own field force of
approximately 6,000 full time producing agents. The Internal Revenue Service
Employer Identification Number of Northwestern Mutual Life is 39-0509570.

"We" in this prospectus means Northwestern Mutual Life.

THE ACCOUNT

We established Northwestern Mutual Variable Life Account by action of our
Trustees on November 23, 1983, in accordance with the provisions of Wisconsin
insurance law. Under Wisconsin law the income, gains and losses, realized or
unrealized, of the Account are credited to or charged against the assets of the
Account without regard to our other income, gains or losses. We use the Account
only for variable life insurance policies, including other variable life
insurance policies which are described in other prospectuses.

The Account is registered with the Securities and Exchange Commission as a unit
investment trust under the Investment Company Act of 1940. This registration
does not involve supervision of management or investment practices or policies.
The Account has sixteen divisions. All of the assets of each division are
invested in shares of the corresponding Portfolio or Fund described below.

THE FUNDS

NORTHWESTERN MUTUAL SERIES FUND, INC.

Northwestern Mutual Series Fund, Inc. is a mutual fund of the series type
registered under the Investment Company Act of 1940 as an open-end diversified
management investment company. The Account buys shares of each Portfolio at
their net asset value without any sales charge.

The investment adviser for the Fund is Northwestern Mutual Investment Services,
LLC ("NMIS"), our wholly-owned subsidiary. The investment advisory agreements
for the respective Portfolios provide that NMIS will provide services and bear
certain expenses of the Fund. For providing investment advisory and other
services and bearing Fund expenses, the Fund pays NMIS a fee at an annual rate
which ranges from .20% of the aggregate average daily net assets of the Index
500 Stock Portfolio to a maximum of .67% for the International Equity Portfolio,
based on 1998 asset size. Other expenses borne by the Portfolios range from 0%
for the Select Bond, Money Market and Balanced Portfolios to .09% for the
International Equity Portfolio. We provide the people and facilities NMIS uses
in performing its investment advisory functions and we are a party to the
investment advisory agreement. NMIS has retained J.P. Morgan Investment
Management, Inc. and Templeton Investment Counsel, Inc. under investment
sub-advisory agreements to provide investment advice to the Growth and Income
Stock Portfolio and the International Equity Portfolio.

The investment objectives and types of investments for each of the eleven
Portfolios of the Fund are set forth below. There can be no assurance that the
Portfolios will realize their objectives. For more information about the
investment objectives and policies, the attendant risk factors and expenses see
the attached prospectus for Northwestern Mutual Series Fund, Inc.

SMALL CAP GROWTH STOCK PORTFOLIO.  The investment objective of the Small Cap
Growth Stock Portfolio is long-term growth of capital. The Portfolio will seek
to achieve this objective primarily by investing in the common stocks of
companies which can reasonably be expected to increase sales and earnings at a
pace which will exceed the growth rate of the U.S. economy over an extended
period.

AGGRESSIVE GROWTH STOCK PORTFOLIO.  The investment objective of the Aggressive
Growth Stock Portfolio is to achieve long-term appreciation of capital primarily
by investing in the common stocks of companies which can reasonably be expected
to increase their sales and earnings at a pace which will exceed the growth rate
of the nation's economy over an extended period.

INTERNATIONAL EQUITY PORTFOLIO.  The investment objective of the International
Equity Portfolio is long-term capital growth. It pursues its objective through a
flexible policy of investing in stocks and debt securities of companies and
governments outside the United States.

INDEX 400 STOCK PORTFOLIO.  The investment objective of the Index 400 Stock
Portfolio is to achieve investment

                                       --
                                       4
<PAGE>
results that approximate the performance of the Standard & Poor's MidCap 400
Index ("S&P 400 Index"). The Portfolio will attempt to meet this objective by
investing in stocks included in the S&P 400 Index.

GROWTH STOCK PORTFOLIO.  The investment objective of the Growth Stock Portfolio
is long-term growth of capital; current income is secondary. The Portfolio will
seek to achieve this objective by selecting investments in companies which have
above average earnings growth potential.

GROWTH AND INCOME STOCK PORTFOLIO.  The investment objective of the Growth and
Income Stock Portfolio is long-term growth of capital and income. Ordinarily the
Portfolio pursues its investment objectives by investing primarily in
dividend-paying common stock.

INDEX 500 STOCK PORTFOLIO.  The investment objective of the Index 500 Stock
Portfolio is to achieve investment results that approximate the performance of
the Standard & Poor's 500 Composite Stock Price Index ("S&P 500 Index"). The
Portfolio will attempt to meet this objective by investing in stocks included in
the S&P 500 Index. Stocks are generally more volatile than debt securities and
involve greater investment risks.

BALANCED PORTFOLIO.  The investment objective of the Balanced Portfolio is to
realize as high a level of long-term total rate of return as is consistent with
prudent investment risk. The Balanced Portfolio will invest in common stocks and
other equity securities, bonds and money market instruments. Investment in the
Balanced Portfolio necessarily involves the risks inherent in stocks and debt
securities of varying maturities, including the risk that the Portfolio may
invest too much or too little of its assets in each type of security at any
particular time.

HIGH YIELD BOND PORTFOLIO.  The investment objective of the High Yield Bond
Portfolio is to achieve high current income and capital appreciation by
investing primarily in fixed income securities that are rated below investment
grade by the major rating agencies.

SELECT BOND PORTFOLIO.  The primary investment objective of the Select Bond
Portfolio is to provide as high a level of long-term total rate of return as is
consistent with prudent investment risk. A secondary objective is to seek
preservation of shareholders' capital. The Select Bond Portfolio will invest
primarily in debt securities. The value of debt securities will tend to rise and
fall inversely with the rise and fall of interest rates.

MONEY MARKET PORTFOLIO.  The investment objective of the Money Market Portfolio
is to realize maximum current income consistent with liquidity and stability of
capital. The Money Market Portfolio will invest in money market instruments and
other debt securities with maturities generally not exceeding one year. The
return produced by these securities will reflect fluctuations in short-term
interest rates.

RUSSELL INSURANCE FUNDS

The Russell Insurance Funds also comprise a mutual fund of the series type
registered under the Investment Company Act of 1940 as an open-end diversified
management investment company. The Account buys shares of each of the Russell
Insurance Funds at their net asset value without any sales charge.

The assets of each of the Russell Insurance Funds are invested by one or more
investment management organizations researched and recommended by Frank Russell
Company ("Russell"), and an affiliate of Russell, Frank Russell Investment
Management Company ("FRIMCo"). FRIMCo also advises, operates and administers the
Russell Insurance Funds. Russell is our majority-owned subsidiary.

The investment objectives and types of investments for each of the five Russell
Insurance Funds are set forth below. There can be no assurance that the Funds
will realize their objectives. A table showing the expense ratios for each of
the Russell Insurance Funds is included in the Summary above, at page 3. For
more information about the investment objectives and policies, the attendant
risk factors and expenses see the attached prospectus for the Russell Insurance
Funds.

MULTI-STYLE EQUITY FUND.  The investment objective of the Multi-Style Equity
Fund is to provide income and capital growth by investing principally in equity
securities. The Multi-Style Equity Fund invests primarily in common stocks of
medium and large capitalization companies. These companies are predominately
US-based, although the Fund may invest a limited portion of its assets in non-US
firms from time to time.

AGGRESSIVE EQUITY FUND.  The investment objective of the Aggressive Equity Fund
is to provide capital appreciation by assuming a higher level of volatility than
is ordinarily expected from Multi-Style Equity Fund by investing in equity
securities. The Aggressive Equity Fund invests primarily in common stocks of
small and medium capitalization companies. These companies are predominately
US-based, although the Fund may invest in non-US firms from time to time.

NON-U.S. FUND.  The investment objective of the Non-U.S. Fund is to provide
favorable total return and additional diversification for US investors by
investing primarily in equity and fixed-income securities of non-US companies,
and securities issued by non-US governments. The Non-U.S. Fund invests primarily
in equity securities issued by companies domiciled outside the United States and
in depository receipts, which represent ownership of securities of non-US
companies.

                                       --
                                       5
<PAGE>
REAL ESTATE SECURITIES FUND.  The investment objective of the Real Estate
Securities Fund is to generate a high level of total return through above
average current income, while maintaining the potential for capital
appreciation. The Fund seeks to achieve its objective by concentrating its
investments in equity securities of issuers whose value is derived primarily
from development, management and market pricing of underlying real estate
properties.

CORE BOND FUND.  The investment objective of the Core Bond Fund is to maximize
total return, through capital appreciation and income, by assuming a level of
volatility consistent with the broad fixed-income market, by investing in
fixed-income securities. The Core Bond Fund invests primarily in fixed-income
securities. In particular, the Fund holds debt securities issued or guaranteed
by the US government, or to a lesser extent by non-US governments, or by their
respective agencies and instrumentalities. It also holds mortgage-backed
securities, including collateralized mortgage obligations. The Fund also invests
in corporate debt securities and dollar-denominated obligations issued in the US
by non-US banks and corporations (Yankee Bonds). A majority of the Fund's
holdings are US dollar-denominated. From time to time the Fund may invest in
municipal debt obligations.

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

DETAILED INFORMATION ABOUT THE POLICY

PREMIUMS

The Policy permits you to pay premiums at any time before the Policy anniversary
that is nearest the insured's 95th birthday and in any amounts within the limits
described in this section.

We use the Specified Amount you select when you purchase the Policy to determine
the minimum initial premium. The minimum initial premium is approximately equal
to three times the initial monthly Cost of Insurance Charge and other
deductions.

We calculate a Target Premium when the Policy is issued and we use the Target
Premium to determine the sales load. The Target Premium is based on the modified
endowment contract seven-pay limit for the Specified Amount and the age and sex
of the insured.

After a Policy is issued, there are no minimum premiums, except that we will not
accept a premium of less than $25. The Policy will remain in force during the
insured's lifetime so long as the Policy Value, less the amount of any Policy
debt, is sufficient to pay the monthly cost of insurance charge and other
current charges.

The Policy sets no maximum on premiums, but we will accept a premium that would
increase the net amount at risk only if the insurance, as increased, will be
within our issue limits, the insured meets our insurability requirements and we
receive the premium prior to the anniversary nearest the insured's 75th
birthday. We will not accept a premium if it would disqualify the Policy as life
insurance for federal income tax purposes. We will accept a premium, however,
even if it would cause the Policy to be classified as a modified endowment
contract. See "Tax Considerations", p. 11.

DEATH BENEFIT

DEATH BENEFIT OPTIONS  The Policy provides for three death benefit options:

SPECIFIED AMOUNT (OPTION A)  You select the Specified Amount when you purchase
the Policy.

SPECIFIED AMOUNT PLUS POLICY VALUE (OPTION B)  The Policy Value is the
cumulative amount invested, adjusted for investment results, reduced by the
charges for insurance and other expenses.

SPECIFIED AMOUNT PLUS PREMIUMS PAID (OPTION C)

In addition, under any of the Options, we will increase the Death Benefit if
necessary to meet the definitional requirements for life insurance for federal
income tax purposes as discussed below.

Under any of the death benefit options the death benefit will be equal to the
Policy Value at all times on and after the Policy anniversary nearest the 100th
birthday of the insured.

CHOICE OF TESTS FOR TAX PURPOSES  A Policy must satisfy one of two testing
methods to qualify as life insurance for federal income tax purposes. You may
choose either the Guideline Premium/Cash Value Corridor Test or the Cash Value
Accumulation Test. Both tests require the Policy to meet minimum ratios, or
multiples, of death benefit to the Policy Value. The minimum multiple decreases
as the age of the insured advances. You make the choice of testing methods when
you purchase a Policy and it may not be changed.

                                       --
                                       6
<PAGE>
For the Guideline Premium/Cash Value Corridor Test the minimum multiples of
death benefit to the Policy Value are shown below.

                          GUIDELINE PREMIUM/CASH VALUE
                            CORRIDOR TEST MULTIPLES
<TABLE>
<CAPTION>
Attained         Policy
Age             Value %
- -----------  -----------
<S>          <C>
40 or
  under....         250
41.........         243
42.........         236
43.........         229
44.........         222
45.........         215
46.........         209
47.........         203
48.........         197
49.........         191
50.........         185
51.........         178
52.........         171
53.........         164
54.........         157
55.........         150
56.........         146
57.........         142
58.........         138
59.........         134
60.........         130

<CAPTION>
 Attained    Policy
    Age      Value %
- -----------   ---------
<S>          <C>
61.........         128
62.........         126
63.........         124
64.........         122
65.........         120
66.........         119
67.........         118
68.........         117
69.........         116
70.........         115
71.........         113
72.........         111
73.........         109
74.........         107
75-90......         105
91.........         104
92.........         103
93.........         102
94.........         101
95 or
  over.....         100
</TABLE>

For the Cash Value Accumulation Test the minimum multiples of death benefit to
the Policy Value are calculated using net single premiums based on the attained
age of the insured and the Policy's underwriting classification, using a 4%
interest rate.

The Guideline Premium/Cash Value Corridor Test has lower minimum multiples than
the Cash Value Accumulation Test, usually resulting in better cash value
accumulation for a given amount of premium. But the Guideline Premium/Cash Value
Corridor Test limits the amount of premium that may be paid in each Policy year.
The Cash Value Accumulation Test has no such annual limitation, and allows more
premium to be paid during the early Policy years.

DEATH BENEFIT CHANGES  After we issue a Policy you may change the death benefit
option, or increase or decrease the Specified Amount, subject to our approval.
Changes are subject to insurability requirements and issue limits. We will not
permit a change if it results in a Specified Amount less than the minimum for a
new Policy that we would issue on that date.

A change in the death benefit option, or an increase or decrease in the
Specified Amount, will be effective on the monthly processing date next
following receipt of a written request at our Home Office.

Administrative charges of up to $250 for a change in the death benefit option,
and up to $25 for each of more than one change in the Specified Amount in a
Policy year, may apply. We will deduct any such charges from the Policy Value.
We are currently waiving these charges.

A change in the death benefit option, or an increase or decrease in the
Specified Amount, may have important tax effects. See "Tax Considerations",
p. 11. The cost of insurance charge will increase if a change results in a
larger net amount at risk. See "Charges Against the Policy Value," below.

ALLOCATIONS TO THE ACCOUNT

We place the initial net premium in the Account on the Policy date. Net premiums
you pay thereafter are placed in the Account on the date we receive them at our
Home Office. Net premiums are premiums less the deductions from premiums. See
"Deductions from Premiums," below.

We invest premiums we place in the Account prior to the initial allocation date
in the Money Market Division of the Account. The initial allocation date is
identified in the Policy and is the later of the date we approved the
application and the date we received the initial premium at our Home Office. A
different initial allocation date applies in those states which require a refund
of at least the premium paid during the period when the Policy may be returned.
In those states, the initial allocation date will be one day after the end of
the period during which the policyowner has the right to return the Policy,
based on the applicable state laws. See "Right to Return Policy", p.10. On the
initial allocation date we invest the amount in the Money Market Division in the
Account divisions as you have directed in the application for the Policy. You
may change the allocation for future net premiums at any time by written request
and the change will be effective for premiums we place in the Account
thereafter. Allocation must be in whole percentages.

You may transfer accumulated amounts from one division of the Account to
another. Transfers are effective on the date we receive a written request at our
Home Office. We reserve the right to charge a fee of up to $25, to cover
administrative costs of transfers, if there are more than twelve transfers in a
Policy year. We are currently waiving these charges.

DEDUCTIONS AND CHARGES

DEDUCTIONS FROM PREMIUMS  We deduct a charge for taxes attributable to premiums
from each premium. The total amount of this deduction is 3.6% of the premium. Of
this amount 2.35% is for state premium taxes. Premium taxes vary from state to
state and currently

                                       --
                                       7
<PAGE>
range from .5% to 3.5% of life insurance premiums. The 2.35% rate is an average.
The tax rate for a particular state may be lower, higher, or equal to the 2.35%
deduction. We do not expect to profit from this charge. The remainder of the
deduction, 1.25% of each premium, is for federal income taxes measured by
premiums. We believe that this charge does not exceed a reasonable estimate of
our federal income taxes attributable to the treatment of deferred acquisition
costs.

We deduct a charge for sales costs from each premium. The charge is 15% of
premiums paid during the first Policy year up to the Target Premium, 6.8% of
premiums paid during each of Policy years 2-6 up to the Target Premium, and 3%
of all other premiums. The Target Premium is based on the modified endowment
contract seven-pay limit for the Specified Amount and the age and sex of the
insured. See "Modified Endowment Contracts", p. 12. To the extent that sales
expenses exceed the amounts deducted, we will pay the expenses from our other
assets. These assets may include, among other things, any gain realized from the
monthly charge against the Policy Value for the mortality and expense risks we
have assumed, as described below.

CHARGES AGAINST THE POLICY VALUE  We deduct a cost of insurance charge from the
Policy Value on each monthly processing date. We determine the amount by
multiplying the net amount at risk by the cost of insurance rate. The net amount
at risk is equal to the death benefit currently in effect less the Policy Value.
The cost of insurance rate reflects the issue age, policy duration and risk
classification of the insured. The maximum cost of insurance rates are included
in the Policy.

We also deduct a charge for the mortality and expense risks we have assumed. The
maximum amount of the charge is equal to an annual rate of .90% (0.07500%
monthly rate) of the Policy Value, less any Policy debt. Currently the charge is
equal to an annual rate of .75% (0.06250% monthly rate) of Policy Value, less
any Policy debt, for the first ten Policy years and .30% (0.0250% monthly rate)
thereafter. The mortality risk is that insureds may not live as long as we
estimated. The expense risk is that expenses of issuing and administering the
Policies may exceed the estimated costs. We will realize a gain from this charge
to the extent it is not needed to provide benefits and pay expenses under the
Policies.

We deduct a monthly administrative charge of not more than $15 for the first
Policy year and $10 thereafter. Currently this charge will be $5 after the first
Policy year. This charge is for administrative expenses, including costs of
premium collection, processing claims, keeping records and communicating with
Policyowners. We do not expect to profit from this charge.

We deduct a charge for the expenses and taxes associated with the Policy debt,
if any. The aggregate charge is at the current annual rate of 0.75% (0.06250%
monthly rate) of the Policy debt for the first ten Policy years and 0.20%
(0.01667% monthly rate) thereafter.

The Policy provides for transaction fees to be deducted from the Policy Value on
the dates on which transactions take place. These charges are $25 for changes in
the Specified Amount, withdrawals or transfers of assets among the divisions of
the Account if more than twelve transfers take place in a Policy year. The fee
for a change in the death benefit option is $250. Currently we are waiving all
of these fees.

We will apportion deductions from the Policy Value among the divisions of the
Account in proportion to the amounts invested in the divisions.

EXPENSES OF THE FUNDS  The investment performance of each division of the
Account reflects all expenses borne by the corresponding Portfolio or Fund. The
expenses are summarized above on page 3. See the attached mutual fund
prospectuses for more information about those expenses.

POLICIES ISSUED PRIOR TO NOVEMBER 8, 1999  For Policies issued prior to
November 8, 1999, including Policies issued after that date in states where the
current Policy form has not been approved, the deduction from premiums for sales
costs is 15% of premiums paid during the first Policy year up to the Target
Premium and 3% of all other premiums.

CASH VALUE

You may surrender a Policy for the cash value at any time during the lifetime of
the insured. The cash value for the Policy will change daily in response to
investment results. No minimum cash value is guaranteed. The cash value is equal
to the Policy Value reduced by any Policy debt outstanding. During the first
Policy year the cash value is increased by the amount of sales load previously
deducted from premiums, during the second Policy year the cash value is
increased by 66.67% of previous sales load deductions and during the third
Policy year the cash value is increased by 33.33% of the previous sales load
deductions. This increase in cash value during the first three Policy years does
not apply if the Policy is in a grace period on the date on which you surrender
the Policy. This increase in cash value is not available in New Jersey. The cash
values shown in the illustrations on pages 47 - 50 are not correct for Policy
Years 1, 2 and 3 for Policies sold in New Jersey. Corrected illustrations are
available upon request.

                                       --
                                       8
<PAGE>
We determine the cash value for a Policy at the end of each valuation period.
Each business day, together with any non-business days before it, is a valuation
period. A business day is any day on which the New York Stock Exchange is open
for trading. In accordance with the requirements of the Investment Company Act
of l940, we may also determine the cash value for a Policy on any other day on
which there is sufficient trading in securities to materially affect the value
of the securities held by the Portfolios or Funds.

For Policies issued prior to November 8, 1999, including Policies issued after
that date in states where the current Policy form has not been approved, the
cash value is equal to the Policy Value reduced by any Policy debt outstanding.
During the first policy year the cash value is increased by the amount of sales
load previously deducted from premiums, and during the second Policy year the
cash value is increased by 50% of previous sales load deductions. The increase
in cash value during the first two Policy years does not apply if the Policy is
in a grace period on the date on which you surrender the Policy. This increase
in cash value is not available in New Jersey. See "Policies Issued Prior to
November 8, 1999", p. 8.

POLICY LOANS

You may borrow up to 90% of the Policy Value using the Policy as security. If a
Policy loan is already outstanding, the maximum amount for any new loan is 90%
of the Policy Value, less the amount already borrowed.

Interest on a Policy loan accrues and is payable on a daily basis at an annual
effective rate of 5%. We add unpaid interest to the amount of the loan. If the
amount of the loan equals or exceeds the Policy Value on a monthly processing
date, the Policy will enter the grace period. See "Termination and
Reinstatement", below. We will send you a notice at least 61 days before the
termination date. The notice will show how much you must pay to keep the Policy
in force.

We will take the amount of a Policy loan from the Account divisions in
proportion to the amounts in the divisions. We will transfer the amounts
withdrawn to our general account and will credit them on a daily basis with an
annual earnings rate equal to the 5% Policy loan interest rate. A Policy loan,
even if you repay it, will have a permanent effect on the Policy Value because
the amounts borrowed will not participate in the Account's investment results
while the loan is outstanding. The effect may be either favorable or unfavorable
depending on whether the earnings rate credited to the loan amount is higher or
lower than the rate credited to the unborrowed amount left in the Account.

You may repay a Policy loan, and any accrued interest outstanding, in whole or
in part, at any time. We will credit payments as of the date we receive them and
will transfer those amounts from our general account to the Account divisions,
in proportion to the premium allocation in effect, as of the same date.

A Policy loan may have important tax consequences. See "Tax Considerations",
p. 11.

WITHDRAWALS OF POLICY VALUE

You may make a withdrawal of Policy Value. A withdrawal may not reduce the loan
value to less than any Policy debt outstanding. The loan value is 90% of the
Policy Value, less any Policy debt already outstanding. Following a withdrawal
the remaining Policy Value, less any Policy debt outstanding, must be at least
three times the current monthly charges for the cost of insurance and other
expenses. The minimum amount for withdrawals is $250. We permit up to four
withdrawals in a Policy year. An administrative charge of up to $25 may apply,
but we are currently waiving this charge.

A withdrawal of Policy Value decreases the death benefit by the same amount. If
the death benefit for a Policy has been increased to meet the federal tax
requirements for life insurance, the decrease in the death benefit caused by a
subsequent withdrawal will be larger than the amount of the withdrawal. If
Option A or Option C is in effect a withdrawal of Policy Value will reduce the
Specified Amount by the amount of the withdrawal. Following a withdrawal the
remaining death benefit must be at least the minimum amount that we would
currently issue.

We will take the amount withdrawn from Policy Value from the Account divisions
in proportion to the amounts in the divisions. The Policy makes no provision for
repayment of amounts withdrawn. A withdrawal of Policy Value may have important
tax consequences. See "Tax Considerations", p. 11.

TERMINATION AND REINSTATEMENT

If the Policy Value, less any Policy debt outstanding, is less than the monthly
charges for the cost of insurance and other expenses on any monthly processing
date, we allow a grace period of 61 days for the payment of sufficient premium
to keep the Policy in force. The grace period begins on the date that we send
you a notice. The notice will state the minimum amount of premium required to
keep the Policy in force and the date by which you must pay the premium. The
Policy will terminate unless you pay the required amount before the grace period
expires.

After a Policy has terminated, it may be reinstated within one year. The insured
must provide satisfactory

                                       --
                                       9
<PAGE>
evidence of insurability. The minimum amount of premium required for
reinstatement will be the monthly charges that were due when the Policy
terminated plus the charges for three more months.

Reinstatement of a Policy will be effective on the first monthly processing date
after an application for reinstatement is received at our Home Office, subject
to our approval. Any Policy debt that was outstanding when the Policy terminated
will also be reinstated.

The Policy Value when a Policy is reinstated is equal to the premium paid, after
the deduction for taxes and sales load, less the sum of all monthly charges for
the cost of insurance and other expenses for the grace period and for the
current month. We will allocate the Policy Value among the Account divisions
based on the allocation for premiums currently in effect.

A Policy may not be reinstated after the Policy has been surrendered for its
cash value.

See "Tax Considerations", p. 11, for a discussion of the tax effects associated
with termination and reinstatement of a Policy.

RIGHT TO RETURN POLICY

You may return a Policy within 45 days after you signed the application for
insurance or within 10 days (or later where required by state law) after you
receive the Policy, whichever is later. You may mail or deliver the Policy to
the agent who sold it or to our Home Office. If you return it, we will consider
the Policy void from the beginning. We will refund the sum of the amounts
deducted from the premium paid plus the value of the Policy in the Account on
the date we receive the returned Policy. In some states, the amount we refund
will not be less than the premium you paid.

OTHER POLICY PROVISIONS

OWNER.  The owner is identified in the Policy. The owner may exercise all rights
under the Policy while the insured is living. Ownership may be transferred to
another. We must receive written proof of the transfer at our Home Office. "You"
in this prospectus means the owner or prospective purchaser of a Policy.

BENEFICIARY.  The beneficiary is the person to whom the death benefit is
payable. The beneficiary is named in the application. After we issue the Policy
you may change the beneficiary in accordance with the Policy provisions.

INCONTESTABILITY.  We will not contest a Policy after it has been in force
during the lifetime of the insured for two years from the date of issue. We will
not contest an increase in the amount of insurance that was subject to
insurability requirements after the increased amount has been in force during
the lifetime of the insured for two years from the date of issuance of the
increase.

SUICIDE.  If the insured dies by suicide within one year from the date of issue,
the amount payable under the Policy will be limited to the premiums paid, less
the amount of any Policy debt and withdrawals. If the insured dies by suicide
within one year of the date of issuance of an increase in the amount of
insurance, which was subject to insurability requirements, the amount payable
with respect to the increase will be limited to the amounts charged for the cost
of insurance and other expenses attributable to the increase.

MISSTATEMENT OF AGE OR SEX.  If the age or sex of the insured has been
misstated, we will adjust the charges for cost of insurance and other expenses
under a Policy to reflect the correct age and sex.

COLLATERAL ASSIGNMENT.  You may assign a Policy as collateral security. We are
not responsible for the validity or effect of a collateral assignment and will
not be deemed to know of an assignment before receipt of the assignment in
writing at our Home Office.

DEFERRAL OF DETERMINATION AND PAYMENT.  We will ordinarily pay Policy benefits
within seven days after we receive all required documents at our Home Office.
However, we may defer determination and payment of benefits during any period
when it is not reasonably practicable to value securities because the New York
Stock Exchange is closed or an emergency exists or the Securities and Exchange
Commission, by order, permits deferral for the protection of Policyowners.

DIVIDENDS.  The Policies will share in divisible surplus to the extent we
determine annually. Since we do not expect the Policies to contribute to
divisible surplus, we do not expect to pay any dividends.

VOTING RIGHTS

We are the owner of the shares of both mutual funds in which all assets of the
Account are invested. As the owner of the shares we will exercise our right to
vote the shares to elect directors of the mutual funds, to vote on matters
required to be approved or ratified by mutual fund shareholders under the
Investment Company Act of 1940 and to vote on any other matters that may be
presented to any mutual fund shareholders' meeting. However, we will vote the
mutual fund shares held in the Account in accordance with instructions from
owners of the Policies. We will vote any shares of the mutual funds held in our
general account in the same proportions as the shares for which we have received
voting instructions. If the applicable laws or regulations change so as to
permit us to vote the shares in our own discretion, we may elect to do so.

The number of mutual fund shares for each division of the Account for which the
owner of a Policy may give instructions is determined by dividing the amount of
the Policy Value apportioned to that division, if any, by the per share value
for the corresponding Portfolio or Fund.

                                       --
                                       10
<PAGE>
The number will be determined as of a date we choose, but not more than 90 days
before the shareholders' meeting. Fractional votes are counted. We will solicit
voting instructions with written materials at least 14 days before the meeting.
We will vote shares as to which we receive no instructions in the same
proportion as the shares as to which we receive instructions.

We may, if required by state insurance officials, disregard voting instructions
which would require mutual fund shares to be voted for a change in the sub-
classification or investment objectives of a Portfolio or Fund, or to approve or
disapprove an investment advisory agreement for either of the mutual funds. We
may also disregard voting instructions that would require changes in the
investment policy or investment adviser for either a Portfolio or a Fund,
provided that we reasonably determine to take this action in accordance with
applicable federal law. If we disregard voting instructions, we will include a
summary of the action and reasons therefor in the next semiannual report to the
owners of the Policies.

SUBSTITUTION OF FUND SHARES AND OTHER CHANGES

If, in our judgment, a Portfolio or Fund becomes unsuitable for continued use
with the Policies because of a change in investment objectives or restrictions,
shares of another Portfolio or Fund or another mutual fund may be substituted.
Any substitution of shares will be subject to any required approval of the
Securities and Exchange Commission, the Wisconsin Commissioner of Insurance or
other regulatory authority. We have also reserved the right, subject to
applicable federal and state law, to operate the Account or any of its divisions
as a management company under the Investment Company Act of 1940, or in any
other form permitted, or to terminate registration of the Account if
registration is no longer required, and to change the provisions of the Policies
to comply with any applicable laws.

REPORTS

At least once each Policy year you will receive a statement showing the death
benefit, cash value, Policy Value and any Policy loan, including loan interest.
This report will show the apportionment of invested assets among the Account
divisions. You will also receive annual and semiannual reports for the Account
and both of the mutual funds, including financial statements.

DISTRIBUTION OF THE POLICIES

We sell the Policies through individuals who, in addition to being licensed life
insurance agents of Northwestern Mutual Life, are registered representatives of
Northwestern Mutual Investment Services, LLC ("NMIS"), our wholly-owned
subsidiary. NMIS is a registered broker-dealer under the Securities Exchange Act
of 1934 and is a member of the National Association of Securities Dealers. NMIS
was organized in 1968 as a Wisconsin corporation. Its address is 720 East
Wisconsin Avenue, Milwaukee, Wisconsin 53202. The Internal Revenue Service
Employer Identification Number of NMIS is 39-0509570.

Commissions paid to the agents will not exceed 15% of the premium for the first
year, 5.75% of the premium for years 2-6, and 2.75% of the premium thereafter.
During the sixth Policy year and thereafter agents will receive compensation at
the annual rate of .20% of the cash value of a Policy.

General agents and district agents who are registered representatives of NMIS
and have supervisory responsibility for sales of the Policies receive commission
overrides and other compensation.

TAX CONSIDERATIONS

GENERAL  The following discussion provides a general description of federal
income tax considerations relating to the Policy. The discussion is based on
current provisions of the Internal Revenue Code ("Code") as currently
interpreted by the Internal Revenue Service. We do not intend this as tax
advice. The discussion is not exhaustive, it does not address the likelihood of
future changes in federal income tax law or interpretations thereof, and it does
not address state or local tax considerations which may be significant in the
purchase and ownership of a Policy.

LIFE INSURANCE QUALIFICATION  Section 7702 of the Code defines life insurance
for federal income tax purposes. The Code provides two alternative tests for
determining whether the death benefit is a sufficient multiple of the Policy
Value. See "Choice of Tests for Tax Purposes", p. 6. We have designed the Policy
to comply with these rules. We will return premiums that would cause a Policy to
be disqualified as life insurance.

Section 817(h) of the Code authorizes the Secretary of the Treasury to set
standards for diversification of the investments underlying variable life
insurance policies. Final regulations have been issued pursuant to this
authority. Failure to meet the diversification requirements would disqualify the
Policies as life insurance for purposes of Section 7702 of the Code. We intend
to comply with these requirements.

The Treasury Department, in connection with the diversification requirements,
stated that it expected to issue guidance about circumstances where a
policyowner's control of separate account assets would cause the policyowner,
and not the life insurance company, to be treated as the owner of those assets.
These guidelines have not been issued. If the owner of a Policy were treated as
the owner of the Fund shares held in the Account, the income and gains related
to those shares would be included in the owner's gross income for federal income
tax purposes. We believe that we own

                                       --
                                       11
<PAGE>
the assets of the Account under current federal income tax law.

TAX TREATMENT OF LIFE INSURANCE  While a Policy is in force, increases in the
Policy Value as a result of investment experience are not subject to federal
income tax until there is a distribution as defined by the Code. The death
benefit received by a beneficiary will not be subject to federal income tax.

Unless the Policy is a modified endowment contract, as described below, we
believe that a loan received under a Policy will be construed as indebtedness of
the owner and no part of the loan will be treated as a distribution subject to
current federal income tax. Interest paid by individual owners of the Policies
will ordinarily not be deductible. You should consult a qualified tax adviser as
to the deductibility of interest paid, or accrued, by other purchasers of the
Policies. See "Other Tax Considerations", p. 13.

As a general rule, the proceeds from a withdrawal of Policy Value will be
taxable only to the extent that the withdrawal exceeds the basis of the Policy.
The basis of the Policy is generally equal to the premiums paid less any amounts
previously received as tax-free distributions. In certain circumstances, a
withdrawal of Policy Value during the first 15 Policy years may be taxable to
the extent that the Policy Value exceeds the basis of the Policy. This means
that the amount withdrawn may be taxable even if that amount is less than the
basis of the Policy. In addition, if a Policy terminates while a Policy loan is
outstanding, the cancellation of the loan and accrued interest will be treated
as a distribution from the Policy and may be taxable under these rules.

Special tax rules may apply when ownership of a Policy is transferred. You
should seek qualified tax advice if you plan a transfer of ownership.

MODIFIED ENDOWMENT CONTRACTS  A Policy will be classified as a modified
endowment contract if the cumulative premium paid during the first seven Policy
years exceeds a defined "seven-pay" limit. The seven-pay limit is based on a
hypothetical life insurance policy issued on the same insured person and for the
same initial death benefit which, under specified conditions (which include the
absence of expense and administrative charges) will be fully paid for after
seven level annual payments. A Policy will be treated as a modified endowment
contract unless cumulative premiums paid under the Policy, at all times during
the first seven Policy years, are less than or equal to the cumulative seven-pay
premiums which would have been paid under the hypothetical policy on or before
such times.

Whenever there is a "material change" under a Policy, it will generally be
treated as a new contract for purposes of determining whether the Policy is a
modified endowment contract, and subjected to a new seven-pay period and a new
seven-pay limit. The new seven-pay limit would be determined taking into account
the Policy Value of the Policy at the time of such change. A materially changed
Policy would be considered a modified endowment contract if it failed to satisfy
the new seven-pay limit. A material change could occur as a result of a change
in the death benefit option, a change in the Specified Amount, and certain other
changes.

If the benefits are reduced during the first seven Policy years after entering
into the Policy (or within seven years after a material change), for example, by
requesting a decrease in the Specified Amount or, in some cases, by making a
withdrawal of Policy Value, the seven-pay premium limit will be redetermined
based on the reduced level of benefits and applied retroactively for purposes of
the seven-pay test. If the premiums previously paid are greater than the
calculated seven-pay premium level limit, the Policy will become a modified
endowment contract. A life insurance policy which is received in exchange for a
modified endowment contract will also be considered a modified endowment
contract.

If a Policy is a modified endowment contract, any distribution from the Policy
will be taxed on a gain- first basis. Distributions for this purpose include a
loan (including any increase in the loan amount to pay interest on an existing
loan or an assignment or a pledge to secure a loan) or a withdrawal of Policy
Value. Any such distributions will be considered taxable income to the extent
the Policy Value exceeds the basis in the Policy. For modified endowment
contracts, the basis would be increased by the amount of any prior loan under
the Policy that was considered taxable income. For purposes of determining the
taxable portion of any distribution, all modified endowment contracts issued by
Northwestern Mutual Life to the same policyowner (excluding certain qualified
plans) during any calendar year are to be aggregated. The Secretary of the
Treasury has authority to prescribe additional rules to prevent avoidance of
gain-first taxation on distributions from modified endowment contracts.

A 10% penalty tax will apply to the taxable portion of a distribution from a
modified endowment contract. The penalty tax will not, however, apply to
distributions (i) to taxpayers 59 1/2 years of age or older, (ii) in the case of
a disability (as defined in the Code) or (iii) received as part of a series of
substantially equal periodic annuity payments for the life (or life expectancy)
of the taxpayers or the joint lives (or joint life expectancies) of the taxpayer
and his beneficiaries. If a Policy is surrendered, the excess, if any, of the
Policy Value over the basis of the Policy will be subject to federal income tax
and, unless one of the above exceptions applies, the 10% penalty tax. The
exceptions generally do not apply to life insurance policies owned by
corporations or other entities. If a Policy terminates while there is a Policy
loan, the cancellation of the loan and accrued loan interest will be treated as
a distribution to the extent not

                                       --
                                       12
<PAGE>
previously treated as such and could be subject to tax, including the penalty
tax, as described under the above rules.

If a Policy becomes a modified endowment contract, distributions that occur
during the Policy year it becomes a modified endowment contract and any
subsequent Policy year will be taxed as described in the two preceding
paragraphs. In addition, distributions from a Policy within two years before it
becomes a modified endowment contract will be subject to tax in this manner.
This means that a distribution made from a Policy that is not a modified
endowment contract could later become taxable as a distribution from a modified
endowment contract. The Secretary of the Treasury has been authorized to
prescribe rules which would treat similarly other distributions made in
anticipation of a policy becoming a modified endowment contract.

OTHER TAX CONSIDERATIONS  Business-owned life insurance may be subject to
certain additional rules. Section 264(a)(1) of the Code generally disallows a
deduction for premiums paid on Policies by anyone who is directly or indirectly
a beneficiary under the Policy. Increases in Policy Value may also be subject to
tax under the corporation alternative minimum tax provisions.

Section 264(a)(4) of the Code limits the Policyowner's deduction for interest on
loans taken against life insurance policies to interest on an aggregate total of
$50,000 of loans per covered life only with respect to life insurance policies
covering key persons. Generally, a key person means an officer or a 20% owner.
However, the number of key persons will be limited to the greater of (a) five
individuals, or (b) the lesser of 5% of the total officers and employees of the
taxpayer or 20 individuals. Deductible interest for these Policies will be
subject to limits based on current market rates.

In addition, Section 264(f) disallows a proportionate amount of a business'
interest deduction based on the amount of unborrowed cash value of non-exempt
life insurance policies held in relation to other business assets. Exempt
policies include policies held by natural persons unless the business is a
direct or indirect beneficiary under the policy and policies owned by a business
and insuring employees, directors, officers and 20% owners (as well as joint
policies insuring 20% owners and their spouses).

Finally, life insurance subject to a split dollar arrangement is taxable to the
employee in the amount of the annual value of the economic benefit to the
employee measured by the issuer's lowest one-year term rates as defined by
various Internal Revenue Service rulings or the government's P.S. 58 table
rates. There is also a risk that the accrued earnings in equity split dollar
policies may be taxable in the year earned. Although the Internal Revenue
Service has not issued a formal ruling on this issue, it issued a technical
advise memorandum in 1996 to this effect (which is applicable only to the
taxpayer under audit) and is currently reviewing the taxation of split dollar
arrangements generally.

Depending on the circumstances, the exchange of a Policy, a change in the death
benefit option, a Policy loan, a withdrawal of Policy Value, a change in
ownership or an assignment of the Policy may have federal income tax
consequences. In addition, federal, state and local transfer, estate,
inheritance, and other tax consequences of Policy ownership, premium payments
and receipt of Policy proceeds depend on the circumstances of each Policyowner
or beneficiary. If you contemplate any such transaction you should consult a
qualified tax adviser.

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

OTHER INFORMATION

MANAGEMENT

Northwestern Mutual Life is managed by a Board of Trustees. The Trustees and
senior officers of Northwestern Mutual Life and their positions including Board
committee memberships, and their principal occupations, as of the date of this
prospectus, are listed below. Unless otherwise indicated, the business address
of each Trustee and senior officer is c/o The Northwestern Mutual Life Insurance
Company, 720 East Wisconsin Avenue, Milwaukee, Wisconsin 53202.

TRUSTEES

<TABLE>
<CAPTION>
NAME                                         PRINCIPAL OCCUPATION DURING LAST FIVE YEARS
- --------------------------------------  ------------------------------------------------------
<S>                                     <C>
R. Quintus Anderson (A)...............  Chairman, Aarque Capital Corporation since 1997; prior
                                        thereto, Chairman, The Aarque Companies, 111 West
                                        Second Street, P.O. Box 310, Jamestown, NY 14702-0310
                                        (diversified metal products manufacturing)
</TABLE>

                                       --
                                       13
<PAGE>
<TABLE>
<CAPTION>
NAME                                         PRINCIPAL OCCUPATION DURING LAST FIVE YEARS
- --------------------------------------  ------------------------------------------------------
<S>                                     <C>
Edward E. Barr (HR)...................  Chairman, Sun Chemical Corporation, 222 Bridge Plaza
                                        South, Fort Lee, New Jersey 07024 (graphic arts) since
                                        1998; prior thereto, President and Chief Executive
                                        Officer. President and Chief Executive Officer, DIC
                                        Americas, Inc., Fort Lee, NJ
Gordon T. Beaham, III (OT)............  Chairman of the Board and President, Faultless
                                        Starch/Bon Ami Company, 1025 West Eighth Street,
                                        Kansas City, MO 64101 (consumer products manufacturer)
Robert C. Buchanan (A, E, F)..........  President and Chief Executive Officer, Fox Valley
                                        Corporation, 100 West Lawrence Street, P.O. Box 727,
                                        Appleton, WI 54911 (manufacturer of gift wrap and
                                        writing paper)
Robert E. Carlson (E).................  Executive Vice President of Northwestern Mutual Life
George A. Dickerman (AM)..............  Chairman Emeritus, Spalding Sports Worldwide, 425
                                        Meadow Street, P.O. Box 901, Chicopee, MA 01021-0901
                                        (manufacturer of sporting equipment) since 1999;
                                        Chairman of the Board from 1998 to 1999; prior
                                        thereto, President
Pierre S. du Pont (AM)................  Attorney, Richards, Layton and Finger, P.O. Box 551, 1
                                        Rodney Square, Wilmington, DE 1989
James D. Ericson (AM, E, F, HR, OT)...  President and Chief Executive Officer of Northwestern
                                        Mutual Life
J. E. Gallegos (A)....................  Attorney at Law; President, Gallegos Law Firm, 460 St.
                                        Michaels Drive, Building 300, Santa Fe, NM 87505
Stephen N. Graff (E, F, OT)...........  Retired Partner, Arthur Andersen LLP (public
                                        accountants). Address: 805 Lone Tree Road, Elm Grove,
                                        WI 53122-2014
Patricia Albjerg Graham (HR)..........  Professor, Graduate School of Education, Harvard
                                        University, 420 Gutman, Cambridge, MA 02138.
                                        President, The Spencer Foundation (social and
                                        behavioral sciences)
Stephen F. Keller (HR)................  Attorney. Former Chairman, Santa Anita Realty
                                        Enterprises since 1997; prior thereto, Chairman.
                                        Address: 101 South Las Palmas Avenue, Los Angeles, CA
                                        90004
Barbara A. King (AM)..................  President, Landscape Structures, Inc., Rt 3, 601 - 7th
                                        Street South, Delano, MN 55328 (manufacturer of
                                        playground equipment)
J. Thomas Lewis (HR)..................  Attorney (retired), 228 St. Charles Avenue, Suite
                                        1024, New Orleans, LA 70130, since 1998; prior
                                        thereto, Attorney, Monroe & Lemann, New Orleans, LA
Daniel F. McKeithan, Jr. (E, F, HR)...  President, Tamarack Petroleum Company, Inc., 777 East
                                        Wisconsin Avenue, Milwaukee, WI 53202 (operator of oil
                                        and gas wells); President, Active Investor Management,
                                        Inc., Milwaukee, WI
Guy A. Osborn (E, F, OT)..............  Retired Chairman of Universal Foods Corporation, 433
                                        East Michigan Street, Milwaukee, WI 53202 since 1997;
                                        prior thereto, Chairman and Chief Executive Officer
Timothy D. Proctor (A)................  Director, Worldwide Human Resources of Glaxo Wellcome
                                        plc, Glaxo Wellcome House, Berkeley Avenue, Greenford,
                                        Middlesex UB6 0NN, United Kingdom, since 1998; prior
                                        thereto, Senior Vice President Human Resources,
                                        General Counsel & Secretary of Glaxo Wellcome, Inc.
                                        (pharmaceuticals)
H. Mason Sizemore, Jr. (AM)...........  President and Chief Operating Officer, The Seattle
                                        Times, Fairview Avenue North and John Street, P.O. Box
                                        70, Seattle, WA 98109 (publishing)
</TABLE>

                                       --
                                       14
<PAGE>
<TABLE>
<CAPTION>
NAME                                         PRINCIPAL OCCUPATION DURING LAST FIVE YEARS
- --------------------------------------  ------------------------------------------------------
<S>                                     <C>
Harold B. Smith (OT)..................  Chairman, Executive Committee, Illinois Tool Works,
                                        Inc., 3600 West Lake Avenue, Glenview, IL 60025-5811
                                        (engineered components and industrial systems and
                                        consumables)
Sherwood H. Smith, Jr. (AM)...........  Chairman Emeritus of Carolina Power & Light, 411
                                        Fayetteville Street Mall, P.O. Box 1551, Raleigh, NC
                                        27602, since 1999; Chairman of the Board from 1997 to
                                        1999; prior thereto, Chairman of the Board and Chief
                                        Executive Officer
Peter M. Sommerhauser.................  Partner, Godfrey & Kahn, S.C. (attorneys), 780 North
                                        Water Street, Milwaukee, WI 53202-3590
John E. Steuri (OT)...................  Chairman, Advanced Thermal Technologies, 2102
                                        Riverfront Drive, Suite 120, Little Rock, AR
                                        72202-1747 since 1997 (heating, air-conditioning and
                                        humidity control). Retired since 1996 as Chairman and
                                        Chief Executive Officer of ALLTEL Information
                                        Services, Inc., Little Rock, AR (application
                                        software).
John J. Stollenwerk (AM, E, F)........  President and Chief Executive Officer, Allen-Edmonds
                                        Shoe Corporation, 201 East Seven Hills Road, P.O. Box
                                        998, Port Washington, WI 53074-0998
Barry L. Williams (HR)................  President and Chief Executive Officer of Williams
                                        Pacific Ventures, Inc., 100 First Street, Suite 2350,
                                        San Francisco, CA 94105-2634 (venture capital
                                        consulting)
Kathryn D. Wriston (A)................  Director of various corporations. Address: c/o
                                        Shearman & Sterling, 599 Lexington Avenue, Room 1126,
                                        New York, NY 10022
</TABLE>

<TABLE>
<S>        <C>        <C>
A             --      Member, Audit Committee
AM            --      Member, Agency and Marketing
                      Committee
E             --      Member, Executive Committee
F             --      Member, Finance Committee
HR            --      Member, Human Resources and Public
                      Policy Committee
OT            --      Member, Operations and Technology
                      Committee
</TABLE>

SENIOR OFFICERS (OTHER THAN TRUSTEES)

<TABLE>
<CAPTION>
                                     POSITION WITH
         NAME                   NORTHWESTERN MUTUAL LIFE
- ---------------------------------------------------------------
<S>                      <C>
   John M. Bremer        Executive Vice President, General
                           Counsel and Secretary
   Peter W. Bruce        Executive Vice President
   Edward J. Zore        Executive Vice President
   Deborah A. Beck       Senior Vice President
   William H. Beckley    Senior Vice President
   Mark G. Doll          Senior Vice President
   Richard L. Hall       Senior Vice President
   William C. Koenig     Senior Vice President and Chief
                           Actuary
   Donald L. Mellish     Senior Vice President
   Mason G. Ross         Senior Vice President
   John E. Schlifske     Senior Vice President
   Leonard F. Stecklein  Senior Vice President
   Frederic H. Sweet     Senior Vice President
   Walter J. Wojcik      Senior Vice President
   Gary E. Long          Vice President and Controller
</TABLE>

                                       --
                                       15
<PAGE>
REGULATION

We are subject to the laws of Wisconsin governing insurance companies and to
regulation by the Wisconsin Commissioner of Insurance. We file an annual
statement in a prescribed form with the Department of Insurance on or before
March 1 in each year covering operations for the preceding year and including
financial statements. Regulation by the Wisconsin Insurance Department includes
periodic examination to determine solvency and compliance with insurance laws.
We are also subject to the insurance laws and regulations of the other
jurisdictions in which we are licensed to operate.

YEAR 2000 ISSUES

Since early 1996 we have been preparing for the computer requirements associated
with the approaching turn of the century. We completed assessment of internal
systems in 1996. As of the date of this prospectus the necessary system changes
are substantially complete. System testing is in process. Testing of all
critical systems has been completed.

The work on these computer systems extends to software packages we purchase from
vendors. In addition, we have been communicating formally with our business
partners to identify and assess potential exposure that could result from their
failure to address these computer issues on a timely basis. Each of our
departments has prepared a contingency plan.

We and our business partners bear all of the costs of identifying and resolving
the computer systems issues associated with the year 2000. These costs will have
no effect on the performance of the Account. The Policies permit charges for
administrative expenses to be increased up to the guaranteed maximum rates.
However, we do not expect our costs for year 2000 compliance to have any
significant effect on the benefits or values provided by the Policies.

We believe that our computer systems will be ready for the year 2000 well in
advance of the deadline. By their nature, however, the issues in this area carry
the risk of unforeseen problems, both at Northwestern Mutual Life and at all the
other sites where supporting functions and interaction take place. There can be
no assurance that these problems will not have a material adverse impact on the
operations of Northwestern Mutual Life and the Account.

LEGAL PROCEEDINGS

We are engaged in litigation of various kinds which in our judgment is not of
material importance in relation to its total assets. There are no legal
proceedings pending to which the Account is a party.

REGISTRATION STATEMENT

We have filed a registration statement with the Securities and Exchange
Commission, Washington, D.C. under the Securities Act of 1933, as amended, with
respect to the Policies. This prospectus does not contain all the information
set forth in the registration statement. A copy of the omitted material is
available from the main office of the SEC in Washington, D.C. upon payment of
the prescribed fee. Further information about the Policies is also available
from the Home Office of Northwestern Mutual Life. The address and telephone
number are on the cover of this prospectus.

EXPERTS

The financial statements of Northwestern Mutual Life as of December 31, 1998 and
1997 and for each of the three years in the period ended December 31, 1998 and
of the Account as of December 31, 1998 and for each of the two years in the
period ended December 31, 1998 included in this prospectus have been so included
in reliance on the reports of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of said firm as experts in auditing and
accounting. Actuarial matters included in this prospectus have been examined by
William C. Koenig, F.S.A., Senior Vice President and Chief Actuary of
Northwestern Mutual Life. His opinion is filed as an exhibit to the registration
statement.

                                       --
                                       16
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Financial Statements
JUNE 30, 1999

STATEMENT OF ASSETS AND LIABILITIES
(IN THOUSANDS)

<TABLE>
<S>                                                 <C>         <C>
ASSETS
  Invesments at Market Value:
    Northwestern Mutual Series Fund, Inc.
      Small Cap Growth Stock
       2 shares (cost $2).........................  $      2
      Aggressive Growth Stock
       39,011 shares (cost $119,280)..............   143,443
      International Equity
       61,024 shares (cost $97,271)...............    98,859
      Index 400 Stock
       0 shares (cost $0).........................        --
      Growth Stock
       38,876 shares (cost $72,073)...............    95,168
      Growth and Income Stock
       57,448 shares (cost $82,928)...............    92,205
      Index 500 Stock
       72,881 shares (cost $178,292)..............   263,173
      Balanced
       83,288 shares (cost $135,310)..............   177,654
      High Yield Bond
       17,706 shares (cost $18,701)...............    16,644
      Select Bond
       12,580 shares (cost $15,175)...............    14,317
      Money Market
       49,763 shares (cost $49,591)...............    49,764
    Russell Insurance Funds
      Multi-Style Equity
       4 shares (cost $70)........................        70
      Aggressive Equity
       2 shares (cost $19)........................        19
      Non-U.S.
       0 shares (cost $1).........................         1
      Real Estate Securities
       0 shares (cost $5).........................         5
      Core Bond
       0 shares (cost $1).........................         1    $951,325
                                                    --------
</TABLE>

<TABLE>
<S>                                                        <C>
Due from Sale of Fund Shares.............................       843
Due from Northwestern Mutual Life Insurance Company......       674
                                                           --------
Total Assets.............................................  $952,842
                                                           ========
LIABILITIES
  Due to Northwestern Mutual Life Insurance Company......  $    843
  Due on Purchase of Fund Shares.........................       674
                                                           --------
      Total Liabilities..................................     1,517
                                                           --------
EQUITY (NOTE 8)
  Variable Life Policies Issued Before October 11,
    1995.................................................   435,942
  Variable Complife Policies Issued On or After
    October 11, 1995.....................................   507,755
  Variable Executive Life Policies Issued On or After
    March 2, 1998........................................     5,206
  Variable Joint Life Policies Issued On or After
    December 10, 1998....................................     2,422
                                                           --------
      Total Equity.......................................   951,325
                                                           --------
      Total Liabilities and Equity.......................  $952,842
                                                           ========
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements
           (Amounts as of June 30, 1999 in these Financial Statements
                     are prepared from unaudited figures.)

                                       --
                                       17
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Statement of Operations and Changes in Equity
(IN THOUSANDS)

<TABLE>
<CAPTION>
                                                           SMALL CAP
                                                             GROWTH
                                                             STOCK            AGGRESSIVE GROWTH
                                     COMBINED              DIVISION #           STOCK DIVISION
                           ----------------------------   ------------   ----------------------------
                           SIX MONTHS                                    SIX MONTHS
                             ENDED                         AS OF           ENDED
                            JUNE 30,      YEAR ENDED      JUNE 30,        JUNE 30,      YEAR ENDED
                              1999        DECEMBER 31,      1999            1999        DECEMBER 31,
                           (UNAUDITED)       1998         (UNAUDITED)    (UNAUDITED)       1998
                           ------------   -------------   ------------   ------------   -------------
<S>                        <C>            <C>             <C>            <C>            <C>
INVESTMENT INCOME
Dividend Income..........    $ 54,702        $ 24,922         $ --         $  4,627        $  3,287
Mortality and Expense
  Risks..................       1,720           2,755           --              253             424
Taxes....................         737           1,178           --              109             181
                             --------        --------         ----         --------        --------
Net Investment Income
  (Loss).................      52,245          20,989           --            4,265           2,682
                             --------        --------         ----         --------        --------
REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain (Loss) on
    Investments..........       3,990           4,332           --            1,158             523
  Unrealized Appreciation
    (Depreciation) of
    Investments
    During the Period....      19,976          68,780           --            7,338           4,928
                             --------        --------         ----         --------        --------
  Net Gain (Loss) on
    Investments..........      23,966          73,112           --            8,496           5,451
                             --------        --------         ----         --------        --------
Increase (Decrease) in
  Equity Derived from
  Investment Activity....      76,211          94,101           --           12,761           8,133
                             --------        --------         ----         --------        --------
EQUITY TRANSACTIONS
  Policyowners' Net
    Payments.............     180,464         258,672           --           17,347          30,145
  Policy Loans,
    Surrenders, and Death
    Benefits.............     (27,176)        (37,427)          --           (4,590)         (6,454)
  Mortality and Other
    (net)................     (28,109)        (39,611)          --           (3,260)         (5,193)
  Transfers from Other
    Divisions............     105,950         133,775            2           11,383          20,371
  Transfers to Other
    Divisions............    (105,950)       (133,773)          --           (9,552)         (6,419)
                             --------        --------         ----         --------        --------
Increase in Equity
  Derived from Equity
    Transactions.........     125,179         181,636            2           11,328          32,450
                             --------        --------         ----         --------        --------
Net Increase in Equity...     201,390         275,737            2           24,089          40,583
EQUITY
  Beginning of Period....     749,935         474,198           --          119,230          78,647
                             --------        --------         ----         --------        --------
  End of Period..........    $951,325        $749,935         $  2         $143,319        $119,230
                             ========        ========         ====         ========        ========
</TABLE>

  #  The initial investments in the Small Cap Growth Stock and the Index 400
     Stock Divisions were made on June 30, 1999.

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       18
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Statement of Operations and Changes in Equity
(IN THOUSANDS)
<TABLE>
<CAPTION>
                                                           INDEX 400
                               INTERNATIONAL EQUITY          STOCK                                            GROWTH & INCOME
                                     DIVISION              DIVISION #       GROWTH STOCK DIVISION              STOCK DIVISION
                           ----------------------------   ------------   ----------------------------   ----------------------------
                           SIX MONTHS                                    SIX MONTHS                     SIX MONTHS
                             ENDED                         AS OF           ENDED                          ENDED
                            JUNE 30,      YEAR ENDED      JUNE 30,        JUNE 30,      YEAR ENDED       JUNE 30,      YEAR ENDED
                              1999        DECEMBER 31,      1999            1999        DECEMBER 31,       1999        DECEMBER 31,
                           (UNAUDITED)       1998         (UNAUDITED)    (UNAUDITED)       1998         (UNAUDITED)       1998
                           ------------   -------------   ------------   ------------   -------------   ------------   -------------
<S>                        <C>            <C>             <C>            <C>            <C>             <C>            <C>
INVESTMENT INCOME
Dividend Income..........     $13,164        $ 3,591          $ --          $ 2,344        $   956         $ 9,123        $   537
Mortality and Expense
  Risks..................         181            308            --              165            211             166            234
Taxes....................          77            132            --               70             91              71            100
                              -------        -------          ----          -------        -------         -------        -------
Net Investment Income
  (Loss).................      12,906          3,151            --            2,109            654           8,886            203
                              -------        -------          ----          -------        -------         -------        -------
REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain (Loss) on
    Investments..........         362            284            --              443            143             303            220
  Unrealized Appreciation
    (Depreciation) of
    Investments
    During the Period....      (3,665)        (1,424)           --            6,337         10,533          (1,170)        10,574
                              -------        -------          ----          -------        -------         -------        -------
  Net Gain (Loss) on
    Investments..........      (3,303)        (1,140)           --            6,780         10,676            (867)        10,794
                              -------        -------          ----          -------        -------         -------        -------
Increase (Decrease) in
  Equity Derived from
  Investment Activity....       9,603          2,011            --            8,889         11,330           8,019         10,997
                              -------        -------          ----          -------        -------         -------        -------
EQUITY TRANSACTIONS
  Policyowners' Net
    Payments.............      12,499         20,672            --           10,075         12,991          11,036         14,771
  Policy Loans,
    Surrenders, and Death
    Benefits.............      (2,808)        (4,327)           --           (2,472)        (2,859)         (2,977)        (2,902)
  Mortality and Other
    (net)................      (2,349)        (3,785)           --           (2,052)        (2,494)         (2,138)        (2,847)
  Transfers from Other
    Divisions............       8,617         15,743            --           16,978         16,839          11,227         17,225
  Transfers to Other
    Divisions............      (5,052)        (5,013)           --           (2,279)        (2,015)         (3,495)        (3,106)
                              -------        -------          ----          -------        -------         -------        -------
Increase in Equity
  Derived from Equity
    Transactions.........      10,907         23,290            --           20,250         22,462          13,653         23,141
                              -------        -------          ----          -------        -------         -------        -------
Net Increase in Equity...      20,510         25,301            --           29,139         33,792          21,672         34,138
EQUITY
  Beginning of Period....      78,417         53,116            --           66,025         32,233          70,527         36,389
                              -------        -------          ----          -------        -------         -------        -------
  End of Period..........     $98,927        $78,417          $ --          $95,164        $66,025         $92,199        $70,527
                              =======        =======          ====          =======        =======         =======        =======

<CAPTION>

                                    INDEX 500
                                  STOCK DIVISION
                           ----------------------------
                           SIX MONTHS
                             ENDED
                            JUNE 30,      YEAR ENDED
                              1999        DECEMBER 31,
                           (UNAUDITED)       1998
                           ------------   -------------
<S>                        <C>            <C>
INVESTMENT INCOME
Dividend Income..........    $  5,542        $  4,530
Mortality and Expense
  Risks..................         464             671
Taxes....................         199             287
                             --------        --------
Net Investment Income
  (Loss).................       4,879           3,572
                             --------        --------
REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain (Loss) on
    Investments..........         937           1,125
  Unrealized Appreciation
    (Depreciation) of
    Investments
    During the Period....      19,801          31,738
                             --------        --------
  Net Gain (Loss) on
    Investments..........      20,738          32,863
                             --------        --------
Increase (Decrease) in
  Equity Derived from
  Investment Activity....      25,617          36,435
                             --------        --------
EQUITY TRANSACTIONS
  Policyowners' Net
    Payments.............      25,444          29,665
  Policy Loans,
    Surrenders, and Death
    Benefits.............      (7,497)         (8,924)
  Mortality and Other
    (net)................      (4,920)         (5,367)
  Transfers from Other
    Divisions............      38,147          37,076
  Transfers to Other
    Divisions............      (4,600)         (5,443)
                             --------        --------
Increase in Equity
  Derived from Equity
    Transactions.........      46,574          47,007
                             --------        --------
Net Increase in Equity...      72,191          83,442
EQUITY
  Beginning of Period....     191,141         107,699
                             --------        --------
  End of Period..........    $263,332        $191,141
                             ========        ========
</TABLE>

  #  The initial investments in the Small Cap Growth Stock and the Index 400
     Stock Divisions were made on June 30, 1999.

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       19
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Statement of Operations and Changes in Equity
(IN THOUSANDS)

<TABLE>
<CAPTION>
                                BALANCED DIVISION           HIGH YIELD BOND DIVISION         SELECT BOND DIVISION
                           ----------------------------   ----------------------------   ----------------------------
                           SIX MONTHS                     SIX MONTHS                     SIX MONTHS
                             ENDED                          ENDED                          ENDED
                            JUNE 30,      YEAR ENDED       JUNE 30,      YEAR ENDED       JUNE 30,      YEAR ENDED
                              1999        DECEMBER 31,       1999        DECEMBER 31,       1999        DECEMBER 31,
                           (UNAUDITED)       1998         (UNAUDITED)       1998         (UNAUDITED)       1998
                           ------------   -------------   ------------   -------------   ------------   -------------
<S>                        <C>            <C>             <C>            <C>             <C>            <C>
INVESTMENT INCOME
Dividend Income..........    $ 17,659        $  8,344        $    18        $ 1,489         $ 1,211        $   743
Mortality and Expense
  Risks..................         340             681             32             53              29             51
Taxes....................         146             292             14             22              12             22
                             --------        --------        -------        -------         -------        -------
Net Investment Income
  (Loss).................      17,173           7,371            (28)         1,414           1,170            670
                             --------        --------        -------        -------         -------        -------
REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain (Loss) on
    Investments..........         844           1,893           (140)            47              83             97
  Unrealized Appreciation
    (Depreciation) of
    Investments
    During the Period....      (7,549)         14,317            231         (1,828)         (1,347)           (58)
                             --------        --------        -------        -------         -------        -------
  Net Gain (Loss) on
    Investments..........      (6,705)         16,210             91         (1,781)         (1,264)            39
                             --------        --------        -------        -------         -------        -------
Increase (Decrease) in
  Equity Derived from
  Investment Activity....      10,468          23,581             63           (367)            (94)           709
                             --------        --------        -------        -------         -------        -------
EQUITY TRANSACTIONS
  Policyowners' Net
    Payments.............       9,724          17,811          2,632          3,490           1,546          2,004
  Policy Loans,
    Surrenders, and Death
    Benefits.............      (4,648)         (8,879)          (462)          (690)           (536)          (620)
  Mortality and Other
    (net)................      (2,206)         (3,232)          (445)          (641)           (268)          (250)
  Transfers from Other
    Divisions............       9,885           7,905          2,166          5,399           2,398          3,951
  Transfers to Other
    Divisions............      (3,631)         (5,398)        (1,805)        (1,476)         (1,434)        (2,217)
                             --------        --------        -------        -------         -------        -------
Increase in Equity
  Derived from Equity
    Transactions.........       9,124           8,207          2,086          6,082           1,706          2,868
                             --------        --------        -------        -------         -------        -------
Net Increase in Equity...      19,592          31,788          2,149          5,715           1,612          3,577
EQUITY
  Beginning of Period....     158,110         126,322         14,516          8,801          12,669          9,092
                             --------        --------        -------        -------         -------        -------
  End of Period..........    $177,702        $158,110        $16,665        $14,516         $14,281        $12,669
                             ========        ========        =======        =======         =======        =======
</TABLE>

  #  The initial investments in the Russell Multi-Style, Aggressive, Non-U.S.,
     Real Estate Securities, and Core Bond Divisions were made on June 30, 1999.

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       20
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Statement of Operations and Changes in Equity
(IN THOUSANDS)

<TABLE>
<CAPTION>
                                                            RUSSELL        RUSSELL                       RUSSELL
                                                          MULTI-STYLE     AGGRESSIVE      RUSSELL      REAL ESTATE      RUSSELL
                                                             EQUITY         EQUITY        NON-U.S.      SECURITIES     CORE BOND
                              MONEY MARKET DIVISION       DIVISION #     DIVISION #     DIVISION #     DIVISION #     DIVISION #
                           ----------------------------   ------------   ------------   ------------   ------------   ------------
                           SIX MONTHS
                             ENDED                         AS OF          AS OF          AS OF          AS OF          AS OF
                            JUNE 30,      YEAR ENDED      JUNE 30,       JUNE 30,       JUNE 30,       JUNE 30,       JUNE 30,
                              1999        DECEMBER 31,      1999           1999           1999           1999           1999
                           (UNAUDITED)       1998         (UNAUDITED)    (UNAUDITED)    (UNAUDITED)    (UNAUDITED)    (UNAUDITED)
                           ------------   -------------   ------------   ------------   ------------   ------------   ------------
<S>                        <C>            <C>             <C>            <C>            <C>            <C>            <C>
INVESTMENT INCOME
Dividend Income..........    $  1,014       $   1,445         $ --           $ --           $ --           $ --           $ --
Mortality and Expense
  Risks..................          90             122           --             --             --             --             --
Taxes....................          39              51           --             --             --             --             --
                             --------       ---------         ----           ----           ----           ----           ----
Net Investment Income
  (Loss).................         885           1,272           --             --             --             --             --
                             --------       ---------         ----           ----           ----           ----           ----
REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain (Loss) on
    Investments..........          --              --           --             --             --             --             --
  Unrealized Appreciation
    (Depreciation) of
    Investments
    During the Period....          --              --           --             --             --             --             --
                             --------       ---------         ----           ----           ----           ----           ----
  Net Gain (Loss) on
    Investments..........          --              --           --             --             --             --             --
                             --------       ---------         ----           ----           ----           ----           ----
Increase (Decrease) in
  Equity Derived from
  Investment Activity....         885           1,272           --             --             --             --             --
                             --------       ---------         ----           ----           ----           ----           ----
EQUITY TRANSACTIONS
  Policyowners' Net
    Payments.............      90,065         127,123           70             19              1              5              1
  Policy Loans,
    Surrenders, and Death
    Benefits.............      (1,186)         (1,772)          --             --             --             --             --
  Mortality and Other
    (net)................     (10,471)        (15,802)          --             --             --             --             --
  Transfers from Other
    Divisions............       5,147           9,266           --             --             --             --             --
  Transfers to Other
    Divisions............     (74,102)       (102,686)          --             --             --             --             --
                             --------       ---------         ----           ----           ----           ----           ----
Increase in Equity
  Derived from Equity
    Transactions.........       9,453          16,129           70             19              1              5              1
                             --------       ---------         ----           ----           ----           ----           ----
Net Increase in Equity...      10,338          17,401           70             19              1              5              1
EQUITY
  Beginning of Period....      39,300          21,899           --             --             --             --             --
                             --------       ---------         ----           ----           ----           ----           ----
  End of Period..........    $ 49,638       $  39,300         $ 70           $ 19           $  1           $  5           $  1
                             ========       =========         ====           ====           ====           ====           ====
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       21
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Notes to Financial Statements
JUNE 30, 1999

NOTE 1 -- Northwestern Mutual Variable Life Account (the "Account") is
registered as a unit investment trust under the Investment Company Act of 1940
and is a segregated asset account of The Northwestern Mutual Life Insurance
Company ("Northwestern Mutual") used to fund variable life insurance policies.

NOTE 2 -- The preparation of the financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates. Principal
accounting policies are summarized below.

NOTE 3 -- All assets of each Division of the Account are invested in shares of
the corresponding Portfolio of Northwestern Mutual Series Fund, Inc. and the
Russell Insurance Funds (collectively known as "the Funds"). The shares are
valued at the Fund's offering and redemption price per share. The Funds are a
diversified open-end investment company registered under the Investment Company
Act of 1940.

NOTE 4 -- Dividend income from the Funds is recorded on the record date of the
dividends. Transactions in the Funds shares are accounted for on the trade date.
The basis for determining cost on sale of the Funds shares is identified cost.
Purchases and sales of the Funds shares for the period ended June 30, 1999 by
each Division are shown below:

<TABLE>
<CAPTION>
                                           PURCHASES       SALES
                                          ------------  -----------
<S>                                       <C>           <C>
Small Cap Growth Stock Division.........  $      2,438  $        --
Aggressive Growth Division..............    18,620,297    2,903,038
International Equity Division...........    25,024,772    1,278,144
Index 400 Stock Division................            --           --
Growth Stock Division...................    23,145,256      781,453
Growth & Income Stock Division..........    23,329,664      785,922
Index 500 Stock Division................   528,545,556    1,586,316
Balanced Division.......................    28,151,125    1,902,661
High Yield Bond Division................     2,877,703      840,133
Select Bond Division....................     4,423,175    1,512,428
Money Market Division...................    33,804,804   23,341,955
Russell Multi-Style Equity Division.....        70,358           --
Russell Aggressive Equity Division......        19,194           --
Russell Non-U.S. Division...............           588           --
Russell Real Estate Securities
  Division..............................         5,240           --
Russell Core Bond Division..............           394           --
</TABLE>

NOTE 5 -- A deduction for mortality and expense risks is determined daily and
paid to Northwestern Mutual. Generally, for Variable Life policies issued before
October 11, 1995, and Variable Complife policies issued on or after October 11,
1995 the deduction is at an annual rate of .50% and .60%, respectively, of the
net assets of the Account. A deduction for the mortality and expense risks for
the Variable Executive Life policies issued on or after March 3, 1998 is
determined monthly at an annual rate of .75% of the amount invested in the
Account for the Policy for the first ten Policy years, and .30% thereafter. The
mortality risk is that insureds may not live as long as estimated. The expense
risk is that expenses of issuing and administering the policies may exceed the
estimated costs.

Certain deductions are also made from the annual, single or other premiums
before accounts are allocated to the Account. These deductions are for
(1) sales load, (2) administrative expenses, (3) taxes and (4) a risk charge for
the guaranteed minimum death benefit.

Additional mortality costs are deducted from the policy annually and are paid to
Northwestern Mutual to cover the cost of providing insurance protection. This
cost is actuarially calculated based upon the insured's age, the 1980
Commissioners Standard Ordinary Mortality Table and the amount of insurance
provided under the policy.

NOTE 6 -- Northwestern Mutual is taxed as a "life insurance company" under the
Internal Revenue Code. The variable life insurance policies which are funded in
the Account are taxed as part of the operations of Northwestern Mutual. Policies
provide that a charge for taxes may be made against the assets of the Account.
Generally, for Variable Life policies issued before October 11, 1995,
Northwestern Mutual charges the Account at an annual rate of .20% of the
Account's net assets and reserves the right to increase, decrease or eliminate
the charge for taxes in the future. Generally, for Variable Complife policies
issued on or after October 11, 1995, and for Variable Executive Life policies
issued on or after March 3, 1998, there is no charge being made against the
assets of the Account for federal income taxes, but Northwestern Mutual Life
reserves the right to charge for taxes in the future.

NOTE 7 -- The Account is credited for the policyowners' net annual premiums at
the respective policy anniversary dates regardless of when policyowners actually
paid their premiums. Northwestern Mutual's equity represents any unpaid portion
of net annual premiums. This applies to Variable Life and Variable Complife
policies only.

                                      ---
                                       22
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Notes to Financial Statements
(in thousands)
JUNE 30, 1999

NOTE 8 -- Equity Values by Division are shown below:

<TABLE>
<CAPTION>
                                           VARIABLE LIFE
                                      POLICIES ISSUED BEFORE
                                         OCTOBER 11, 1995
                                            EQUITY OF:
                                     -------------------------    TOTAL
                                     POLICYOWNERS      NML        EQUITY
                                     -------------   ---------   ----------
<S>                                  <C>             <C>         <C>
Small Cap Growth Stock Division....     $     --     $    --     $     --
Aggressive Growth Stock Division...       45,452       3,370       48,822
International Equity Division......       36,147       2,779       38,926
Index 400 Stock Division...........           --          --           --
Growth Stock Division..............       28,201       1,528       29,729
Growth and Income Stock Division...       29,274       1,681       30,955
Index 500 Stock Division...........      114,555       5,230      119,785
Balanced Division..................      143,478       4,870      148,348
High Yield Bond Division...........        4,545         354        4,899
Select Bond Division...............        7,506         429        7,935
Money Market Division..............        6,270         273        6,543
Russell Multi-Style Equity
  Division.........................           --          --           --
Russell Aggressive Equity
  Division.........................           --          --           --
Russell Non-U.S. Division..........           --          --           --
Russell Real Estate Securities
  Division.........................           --          --           --
Russell Core Bond Division.........           --          --           --
                                        --------     -------     --------
                                        $415,428     $20,514     $435,942
                                        ========     =======     ========
</TABLE>

<TABLE>
<CAPTION>
                                         VARIABLE COMPLIFE
                                       POLICIES ISSUED ON OR
                                       AFTER OCTOBER 11, 1995
                                             EQUITY OF:
                                     --------------------------    TOTAL
                                     POLICYOWNERS      NML         EQUITY
                                     -------------   ----------   ----------
<S>                                  <C>             <C>          <C>
Small Cap Growth Stock Division....     $      2     $     --     $      2
Aggressive Growth Stock Division...       73,147       21,141       94,288
International Equity Division......       45,627       13,655       59,282
Index 400 Stock Division...........           --           --           --
Growth Stock Division..............       48,211       16,506       64,717
Growth and Income Stock Division...       45,419       15,597       61,016
Index 500 Stock Division...........      103,997       37,203      141,200
Balanced Division..................       21,445        6,879       28,324
High Yield Bond Division...........        8,596        3,011       11,607
Select Bond Division...............        4,523        1,350        5,873
Money Market Division..............       17,694       23,656       41,350
Russell Multi-Style Equity
  Division.........................           70           --           70
Russell Aggressive Equity
  Division.........................           19           --           19
Russell Non-U.S. Division..........            1           --            1
Russell Real Estate Securities
  Division.........................            5           --            5
Russell Core Bond Division.........            1           --            1
                                        --------     --------     --------
                                        $368,757     $138,998     $507,755
                                        ========     ========     ========
</TABLE>

                                      ---
                                       23
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Notes to Financial Statements
(in thousands)
JUNE 30, 1999

<TABLE>
<CAPTION>
                                          VARIABLE EXECUTIVE LIFE      VARIABLE JOINT LIFE
                                           POLICIES ISSUED ON OR      POLICIES ISSUED ON OR
                                            AFTER MARCH 2, 1998      AFTER DECEMBER 10, 1998
                                          ------------------------   ------------------------
                                               TOTAL                      TOTAL
                                              EQUITY                     EQUITY
<S>                                       <C>                        <C>
Small Cap Growth Stock Division.........           $   --                     $   --
Aggressive Growth Stock Division........              338                         56
International Equity Division...........              602                         47
Index 400 Stock Division................               --                         --
Growth Stock Division...................              638                         69
Growth and Income Stock Division........              126                        107
Index 500 Stock Division................            1,477                        672
Balanced Division.......................              967                         12
High Yield Bond Division................              132                          7
Select Bond Division....................              454                         54
Money Market Division...................              472                      1,398
Russell Multi-Style Equity Division.....               --                         --
Russell Aggressive Equity Division......               --                         --
Russell Non-U.S. Division...............               --                         --
Russell Real Estate Securities
  Division..............................               --                         --
Russell Core Bond Division..............               --                         --
                                                   ------                     ------
                                                   $5,206                     $2,422
                                                   ======                     ======
</TABLE>

                                      ---
                                       24
<PAGE>
[LOGO]

REPORT OF INDEPENDENT ACCOUNTANTS

To The Northwestern Mutual Life Insurance Company and
Policyowners of Northwestern Mutual Variable Life Account

In our opinion, the accompanying combined statement of assets and liabilities
and the related combined and separate statements of operations and changes in
equity present fairly, in all material respects, the financial position of
Northwestern Mutual Variable Life Account and Aggressive Growth Stock Division,
International Equity Division, Growth Stock Division, Growth and Income Stock
Division, Index 500 Stock Division, Balanced Division, High Yield Bond Division,
Select Bond Division, and the Money Market Division thereof at December 31,
1998, the results of each of their operations and the changes in each of their
equity for each of the two years in the period ended December 31, 1998, in
conformity with generally accepted accounting principles. These financial
statements are the responsibility of The Northwestern Mutual Life Insurance
Company's management; our responsibility is to express an opinion on these
financial statements based on our audits. We conducted our audits of these
financial statements in accordance with generally accepted auditing standards
which 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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits, which included
direct confirmation of the number of shares owned at December 31, 1998 with
Northwestern Mutual Series Fund, Inc., provide a reasonable basis for the
opinion expressed above.

[SIG]

Milwaukee, Wisconsin
January 25, 1999

                                       --
                                       25
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Financial Statements
DECEMBER 31, 1998
STATEMENT OF ASSETS AND LIABILITIES
(IN THOUSANDS)

<TABLE>
<S>                                                 <C>         <C>
ASSETS
  Investments at Market Value:
    Northwestern Mutual Series Fund, Inc.
      Aggressive Growth Stock
       34,420 shares (cost $102,404)..............  $119,230
      International Equity
       46,760 shares (cost $73,163)...............    78,416
      Growth Stock
       29,383 shares (cost $49,267)...............    66,025
      Growth and Income Stock
       43,428 shares (cost $60,081)...............    70,528
      Index 500 Stock
       58,115 shares (cost $126,062)..............   191,141
      Balanced
       71,092 shares (cost $108,217)..............   158,110
      High Yield Bond
       15,509 shares (cost $16,804)...............    14,516
      Select Bond
       10,143 shares (cost $12,181)...............    12,669
      Money Market
       39,300 shares (cost $39,300)...............    39,300    $749,935
                                                    --------
</TABLE>

<TABLE>
<S>                                                        <C>
Due from Sale of Fund Shares.............................        95
Due from Northwestern Mutual Life Insurance Company......       328
                                                           --------
      Total Assets.......................................  $750,358
                                                           ========
LIABILITIES
  Due to Northwestern Mutual Life Insurance Company......  $     95
  Due on Purchase of Fund Shares.........................       328
                                                           --------
      Total Liabilities..................................       423
                                                           --------
EQUITY (NOTE 8)
  Variable Life Policies Issued Before October 11,
    1995.................................................   392,772
  Variable Complife Policies Issued On or After October
    11, 1995.............................................   356,862
  Variable Executive Life Policies Issued On or After
    March 2, 1998........................................       301
                                                           --------
      Total Equity.......................................   749,935
                                                           --------
      Total Liabilities and Equity.......................  $750,358
                                                           ========
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       26
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Statements of Operations and Changes in Equity
(IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                 AGGRESSIVE GROWTH             INTERNATIONAL EQUITY
                                     COMBINED                     STOCK DIVISION                     DIVISION
                           -----------------------------   -----------------------------   -----------------------------
                           YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED
                           DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                              1998            1997            1998            1997            1998            1997
                           -------------   -------------   -------------   -------------   -------------   -------------
<S>                        <C>             <C>             <C>             <C>             <C>             <C>
INVESTMENT INCOME
Dividend Income..........    $  24,922        $ 24,262        $  3,287        $ 3,345         $ 3,591         $ 1,286
Mortality and Expense
  Risks..................        2,755           1,788             424            271             308             197
Taxes....................        1,178             767             181            116             132              85
                             ---------        --------        --------        -------         -------         -------
Net Investment Income....       20,989          21,707           2,682          2,958           3,151           1,004
                             ---------        --------        --------        -------         -------         -------

REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain on
    Investments..........        4,332           4,871             523            231             284             203
  Unrealized Appreciation
    (Depreciation) of
    Investments During
    the Period...........       68,780          42,532           4,928          5,109          (1,424)          2,358
                             ---------        --------        --------        -------         -------         -------
  Net Gain (Loss) on
    Investments..........       73,112          47,403           5,451          5,340          (1,140)          2,561
                             ---------        --------        --------        -------         -------         -------
  Increase in Equity
    Derived from
    Investment
    Activity.............       94,101          69,110           8,133          8,298           2,011           3,565
                             ---------        --------        --------        -------         -------         -------
EQUITY TRANSACTIONS
  Policyowners' Net
    Deposits.............      258,672         170,672          30,145         21,502          20,672          12,656
  Policy Loans,
    Surrenders, and Death
    Benefits.............      (37,427)        (23,728)         (6,454)        (4,003)         (4,327)         (2,787)
  Mortality and Other
    (net)................      (39,611)        (28,427)         (5,193)        (3,791)         (3,785)         (2,368)
  Transfers from Other
    Divisions............      133,775          86,366          20,371         19,008          15,743          14,866
  Transfers to Other
    Divisions............     (133,773)        (86,366)         (6,419)        (4,091)         (5,013)         (2,149)
                             ---------        --------        --------        -------         -------         -------
Increase in Equity
  Derived from Equity
  Transactions...........      181,636         118,517          32,450         28,625          23,290          20,218
                             ---------        --------        --------        -------         -------         -------
Net Increase in Equity...      275,737         187,627          40,583         36,923          25,301          23,783
EQUITY
  Beginning of Year......      474,198         286,571          78,647         41,724          53,116          29,333
                             ---------        --------        --------        -------         -------         -------
  End of Year............    $ 749,935        $474,198        $119,230        $78,647         $78,417         $53,116
                             =========        ========        ========        =======         =======         =======
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       27
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Statements of Operations and Changes in Equity
(IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                  GROWTH & INCOME                    INDEX 500
                               GROWTH STOCK DIVISION              STOCK DIVISION                  STOCK DIVISION
                           -----------------------------   -----------------------------   -----------------------------
                           YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED
                           DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                              1998            1997            1998            1997            1998            1997
                           -------------   -------------   -------------   -------------   -------------   -------------
<S>                        <C>             <C>             <C>             <C>             <C>             <C>
INVESTMENT INCOME
Dividend Income..........     $   956         $ 1,413         $   537         $ 7,776         $  4,530        $  2,579
Mortality and Expense
  Risks..................         211             105             234             120              671             395
Taxes....................          91              45             100              52              287             169
                              -------         -------         -------         -------         --------        --------
Net Investment Income....         654           1,263             203           7,604            3,572           2,015
                              -------         -------         -------         -------         --------        --------

REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain on
    Investments..........         143             172             220             173            1,125           2,375
  Unrealized Appreciation
    (Depreciation) of
    Investments During
    the Period...........      10,533           4,151          10,574          (1,823)          31,738          17,772
                              -------         -------         -------         -------         --------        --------
  Net Gain (Loss) on
    Investments..........      10,676           4,323          10,794          (1,650)          32,863          20,147
                              -------         -------         -------         -------         --------        --------
  Increase in Equity
    Derived from
    Investment
    Activity.............      11,330           5,586          10,997           5,954           36,435          22,162
                              -------         -------         -------         -------         --------        --------
EQUITY TRANSACTIONS
  Policyowners' Net
    Deposits.............      12,991           7,334          14,771           7,537           29,665          19,733
  Policy Loans,
    Surrenders, and Death
    Benefits.............      (2,859)         (1,314)         (2,902)         (1,842)          (8,924)         (5,039)
  Mortality and Other
    (net)................      (2,494)         (1,329)         (2,847)         (1,457)          (5,367)         (4,127)
  Transfers from Other
    Divisions............      16,839           8,851          17,225          10,673           37,076          20,024
  Transfers to Other
    Divisions............      (2,015)         (1,341)         (3,106)         (1,104)          (5,443)         (3,783)
                              -------         -------         -------         -------         --------        --------
Increase in Equity
  Derived from Equity
  Transactions...........      22,462          12,201          23,141          13,807           47,007          26,808
                              -------         -------         -------         -------         --------        --------
Net Increase in Equity...      33,792          17,787          34,138          19,761           83,442          48,970
EQUITY
  Beginning of Year......      32,233          14,446          36,389          16,628          107,699          58,729
                              -------         -------         -------         -------         --------        --------
  End of Year............     $66,025         $32,233         $70,527         $36,389         $191,141        $107,699
                              =======         =======         =======         =======         ========        ========
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       28
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Statements of Operations and Changes in Equity
(IN THOUSANDS)
<TABLE>
<CAPTION>
                                 BALANCED DIVISION           HIGH YIELD BOND DIVISION          SELECT BOND DIVISION
                           -----------------------------   -----------------------------   -----------------------------
                           YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED
                           DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                              1998            1997            1998            1997            1998            1997
                           -------------   -------------   -------------   -------------   -------------   -------------
<S>                        <C>             <C>             <C>             <C>             <C>             <C>
INVESTMENT INCOME
Dividend Income..........     $  8,344        $  5,105        $ 1,489          $1,370         $   743          $  436
Mortality and Expense
  Risks..................          681             558             53              29              51              35
Taxes....................          292             239             22              12              22              15
                              --------        --------        -------          ------         -------          ------
Net Investment Income....        7,371           4,308          1,414           1,329             670             386
                              --------        --------        -------          ------         -------          ------

REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain on
    Investments..........        1,893           1,655             47              26              97              36
  Unrealized Appreciation
    (Depreciation) of
    Investments During
    the Period...........       14,317          15,262         (1,828)           (531)            (58)            234
                              --------        --------        -------          ------         -------          ------
  Net Gain (Loss) on
    Investments..........       16,210          16,917         (1,781)           (505)             39             270
                              --------        --------        -------          ------         -------          ------
  Increase in Equity
    Derived from
    Investment
    Activity.............       23,581          21,225           (367)            824             709             656
                              --------        --------        -------          ------         -------          ------
EQUITY TRANSACTIONS
  Policyowners' Net
    Deposits.............       17,811          15,394          3,490           1,922           2,004           1,820
  Policy Loans,
    Surrenders, and Death
    Benefits.............       (8,879)         (7,260)          (690)           (349)           (620)           (311)
  Mortality and Other
    (net)................       (3,232)         (3,395)          (641)           (339)           (250)           (560)
  Transfers from Other
    Divisions............        7,905           4,266          5,399           3,276           3,951           2,000
  Transfers to Other
    Divisions............       (5,398)         (4,734)        (1,476)           (425)         (2,217)           (756)
                              --------        --------        -------          ------         -------          ------
Increase in Equity
  Derived from Equity
  Transactions...........        8,207           4,271          6,082           4,085           2,868           2,193
                              --------        --------        -------          ------         -------          ------
Net Increase in Equity...       31,788          25,496          5,715           4,909           3,577           2,849
EQUITY
  Beginning of Year......      126,322         100,826          8,801           3,892           9,092           6,243
                              --------        --------        -------          ------         -------          ------
  End of Year............     $158,110        $126,322        $14,516          $8,801         $12,669          $9,092
                              ========        ========        =======          ======         =======          ======

<CAPTION>
                               MONEY MARKET DIVISION
                           -----------------------------
                           YEAR ENDED      YEAR ENDED
                           DECEMBER 31,    DECEMBER 31,
                              1998            1997
                           -------------   -------------
<S>                        <C>             <C>
INVESTMENT INCOME
Dividend Income..........    $   1,445        $    952
Mortality and Expense
  Risks..................          122              78
Taxes....................           51              34
                             ---------        --------
Net Investment Income....        1,272             840
                             ---------        --------
REALIZED AND UNREALIZED
  GAIN (LOSS) ON
  INVESTMENTS
  Realized Gain on
    Investments..........           --              --
  Unrealized Appreciation
    (Depreciation) of
    Investments During
    the Period...........           --              --
                             ---------        --------
  Net Gain (Loss) on
    Investments..........           --              --
                             ---------        --------
  Increase in Equity
    Derived from
    Investment
    Activity.............        1,272             840
                             ---------        --------
EQUITY TRANSACTIONS
  Policyowners' Net
    Deposits.............      127,123          82,774
  Policy Loans,
    Surrenders, and Death
    Benefits.............       (1,772)           (823)
  Mortality and Other
    (net)................      (15,802)        (11,061)
  Transfers from Other
    Divisions............        9,266           3,402
  Transfers to Other
    Divisions............     (102,686)        (67,983)
                             ---------        --------
Increase in Equity
  Derived from Equity
  Transactions...........       16,129           6,309
                             ---------        --------
Net Increase in Equity...       17,401           7,149
EQUITY
  Beginning of Year......       21,899          14,750
                             ---------        --------
  End of Year............    $  39,300        $ 21,899
                             =========        ========
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       29
                                       --
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Notes to Financial Statements
DECEMBER 31, 1998

NOTE 1 -- Northwestern Mutual Variable Life Account (the "Account") is
registered as a unit investment trust under the Investment Company Act of 1940
and is a segregated asset account of The Northwestern Mutual Life Insurance
Company ("Northwestern Mutual") used to fund variable life insurance policies.
NOTE 2 -- The preparation of the financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates. Principal
accounting policies are summarized below.
NOTE 3 -- All assets of each Division of the Account are invested in shares of
the corresponding Portfolio of Northwestern Mutual Series Fund, Inc. (the
"Fund"). The shares are valued at the Fund's offering and redemption price per
share. The Fund is a diversified open-end investment company registered under
the Investment Company Act of 1940.
NOTE 4 -- Dividend income from the Fund is recorded on the record date of the
dividends. Transactions in Fund shares are accounted for on the trade date. The
basis for determining cost on sale of Fund shares is identified cost. Purchases
and sales of Fund shares for the year ended December 31, 1998 by each Division
are shown below:

<TABLE>
<CAPTION>
                                           PURCHASES      SALES
                                          -----------  -----------
<S>                                       <C>          <C>
Aggressive Growth Division..............  $36,381,397  $ 1,248,015
International Equity Division...........   27,429,118      990,001
Growth Stock Division...................   23,393,892      279,458
Growth & Income Stock
  Division..............................   24,059,882      715,896
Index 500 Stock Division................   52,625,759    2,046,627
Balanced Division.......................   20,647,579    5,068,597
High Yield Bond Division................    8,131,249      635,946
Select Bond Division....................    5,351,461    1,813,834
Money Market Division...................   47,332,350   29,930,945
</TABLE>

NOTE 5 -- A deduction for mortality and expense risks is determined daily and
paid to Northwestern Mutual. Generally, for Variable Life policies issued before
October 11, 1995, and Variable Complife policies issued on or after October 11,
1995 the deduction is at an annual rate of .50% and .60%, respectively, of the
net assets of the Account. A deduction for the mortality and expense risks for
the Variable Executive Life policies issued on or after March 3, 1998 is
determined monthly at an annual rate of .75% of the amount invested in the
Account for the Policy for the first ten Policy years, and .30% thereafter. The
mortality risk is that insureds may not live as long as estimated. The expense
risk is that expenses of issuing and administering the policies may exceed the
estimated costs.
Certain deductions are also made from the annual, single or other premiums
before amounts are allocated to the Account. These deductions are for (1) sales
load, (2) administrative expenses, (3) taxes and (4) a risk charge for the
guaranteed minimum death benefit.
Additional mortality costs are deducted from the policy annually and are paid to
Northwestern Mutual to cover the cost of providing insurance protection. This
cost is actuarially calculated based upon the insured's age, the 1980
Commissioners Standard Ordinary Mortality Table and the amount of insurance
provided under the policy.
NOTE 6 -- Northwestern Mutual is taxed as a "life insurance company" under the
Internal Revenue Code. The variable life insurance policies which are funded in
the Account are taxed as part of the operations of Northwestern Mutual. Policies
provide that a charge for taxes may be made against the assets of the Account.
Generally, for Variable Life policies issued before October 11, 1995,
Northwestern Mutual charges the Account at an annual rate of .20% of the
Account's net assets and reserves the right to increase, decrease or eliminate
the charge for taxes in the future. Generally, for Variable Complife policies
issued on or after October 11, 1995, and for Variable Executive Life policies
issued on or after March 3, 1998, there is no charge being made against the
assets of the Account for federal income taxes, but Northwestern Mutual reserves
the right to charge for taxes in the future.
NOTE 7 -- The Account is credited for the policyowners' net annual premiums at
the respective policy anniversary dates regardless of when policyowners actually
paid their premiums. Northwestern Mutual's equity represents any unpaid portion
of net annual premiums. This applies to Variable Life and Variable Complife
policies only.

                                      ---
                                       30
<PAGE>
NORTHWESTERN MUTUAL VARIABLE LIFE ACCOUNT
Notes to Financial Statements
DECEMBER 31, 1998

(IN THOUSANDS)
NOTE 8 -- Equity Values by Division are shown below:

<TABLE>
<CAPTION>
                                           VARIABLE LIFE
                                      POLICIES ISSUED BEFORE
                                         OCTOBER 11, 1995
                                            EQUITY OF:
                                     -------------------------    TOTAL
                                     POLICYOWNERS      NML        EQUITY
                                     -------------   ---------   ----------
<S>                                  <C>             <C>         <C>
Aggressive Growth Stock Division...     $ 42,391     $ 3,793     $ 46,184
International Equity Division......       32,539       3,074       35,613
Growth Stock Division..............       22,888       1,510       24,398
Growth and Income Stock Division...       26,309       1,808       28,117
Index 500 Stock Division...........       95,615       4,943      100,558
Balanced Division..................      134,029       5,006      139,035
High Yield Bond Division...........        4,916         428        5,344
Select Bond Division...............        6,911         417        7,328
Money Market Division..............        5,918         277        6,195
                                        --------     -------     --------
                                        $371,516     $21,256     $392,772
                                        ========     =======     ========
</TABLE>

<TABLE>
<CAPTION>
                                         VARIABLE COMPLIFE
                                       POLICIES ISSUED ON OR
                                       AFTER OCTOBER 11, 1995
                                             EQUITY OF:
                                     --------------------------    TOTAL
                                     POLICYOWNERS      NML         EQUITY
                                     -------------   ----------   ----------
<S>                                  <C>             <C>          <C>
Aggressive Growth Stock Division...     $ 54,132     $ 18,846     $ 72,978
International Equity Division......       31,302       11,492       42,794
Growth Stock Division..............       30,575       11,026       41,601
Growth and Income Stock Division...       30,515       11,841       42,356
Index 500 Stock Division...........       65,609       24,890       90,499
Balanced Division..................       14,142        4,909       19,051
High Yield Bond Division...........        6,565        2,594        9,159
Select Bond Division...............        4,161        1,171        5,332
Money Market Division..............       13,154       19,938       33,092
                                        --------     --------     --------
                                        $250,155     $106,707     $356,862
                                        ========     ========     ========
</TABLE>

<TABLE>
<CAPTION>
                                                    VARIABLE EXECUTIVE LIFE
                                                     POLICIES ISSUED ON OR
                                                      AFTER MARCH 2, 1998
                                                    ------------------------
                                                        TOTAL
                                                        EQUITY
<S>                                                 <C>
Aggressive Growth Stock Division..................            $ 67
International Equity Division.....................              10
Growth Stock Division.............................              25
Growth and Income Stock Division..................              55
Index 500 Stock Division..........................              84
Balanced Division.................................              24
High Yield Bond Division..........................              13
Select Bond Division..............................               9
Money Market Division.............................              14
                                                              ----
                                                              $301
                                                              ====
</TABLE>

                                      ---
                                       31
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(IN MILLIONS)

The following financial statements of Northwestern Mutual should be considered
only as bearing upon the ability of Northwestern Mutual Life to meet its
obligations under the Policies.

<TABLE>
<CAPTION>
                                           DECEMBER 31,
                                          ----------------
                                           1998     1997
                                          -------  -------
<S>                                       <C>      <C>
ASSETS
    Bonds...............................  $34,888  $32,359
    Common and preferred stocks.........    6,576    6,524
    Mortgage loans......................   12,250   10,835
    Real estate.........................    1,481    1,372
    Policy loans........................    7,580    7,163
    Other investments...................    1,839    2,026
    Cash and temporary investments......    1,275      572
    Due and accrued investment income...      827      795
    Other assets........................    1,313    1,275
    Separate account assets.............    9,966    8,160
                                          -------  -------
        Total assets....................  $77,995  $71,081
                                          =======  =======
LIABILITIES AND SURPLUS
    Reserves for policy benefits........  $51,815  $47,343
    Policy benefit and premium
      deposits..........................    1,709    1,624
    Policyowner dividends payable.......    2,870    2,640
    Interest maintenance reserve........      606      461
    Asset valuation reserve.............    1,994    1,974
    Income taxes payable................    1,161    1,043
    Other liabilities...................    3,133    3,735
    Separate account liabilities........    9,966    8,160
                                          -------  -------
        Total liabilities...............   73,254   66,980
    Surplus.............................    4,741    4,101
                                          -------  -------
        Total liabilities and surplus...  $77,995  $71,081
                                          =======  =======
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       32
                                       --
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
CONSOLIDATED STATEMENT OF OPERATIONS
(IN MILLIONS)

<TABLE>
<CAPTION>
                                        FOR THE YEAR ENDED
                                           DECEMBER 31,
                                     -------------------------
                                      1998     1997     1996
                                     -------  -------  -------
<S>                                  <C>      <C>      <C>
REVENUE
    Premium income.................  $ 8,021  $ 7,294  $ 6,667
    Net investment income..........    4,536    4,171    3,836
    Other income...................      922      861      759
                                     -------  -------  -------
        Total revenue..............   13,479   12,326   11,262
                                     -------  -------  -------
BENEFITS AND EXPENSES
    Benefit payments to
      policyowners and
      beneficiaries................    3,602    3,329    2,921
    Net additions to policy benefit
      reserves.....................    4,521    4,026    3,701
    Net transfers to separate
      accounts.....................      564      566      579
                                     -------  -------  -------
        Total benefits.............    8,687    7,921    7,201
    Operating expenses.............    1,297    1,138    1,043
                                     -------  -------  -------
        Total benefits and
          expenses.................    9,984    9,059    8,244
                                     -------  -------  -------
Gain from operations before
  dividends and taxes..............    3,495    3,267    3,018
Policyowner dividends..............    2,869    2,636    2,341
                                     -------  -------  -------
Gain from operations before
  taxes............................      626      631      677
Income tax expense.................      301      356      452
                                     -------  -------  -------
Net gain from operations...........      325      275      225
Net realized capital gains.........      484      414      395
                                     -------  -------  -------
        Net income.................  $   809  $   689  $   620
                                     =======  =======  =======
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       33
                                       --
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
CONSOLIDATED STATEMENT OF CHANGES IN SURPLUS
(IN MILLIONS)

<TABLE>
<CAPTION>
                                       FOR THE YEAR ENDED
                                         DECEMBER 31,
                                     ----------------------
                                      1998    1997    1996
                                     ------  ------  ------
<S>                                  <C>     <C>     <C>
BEGINNING OF YEAR BALANCE..........  $4,101  $3,515  $2,786
  Net income.......................     809     689     620
  Increase (decrease) in net
    unrealized gains...............    (147)    576     295
  Increase in investment
    reserves.......................     (20)   (526)   (176)
  Other, net.......................      (2)   (153)    (10)
                                     ------  ------  ------
  Net increase in surplus..........     640     586     729
                                     ------  ------  ------
END OF YEAR BALANCE................  $4,741  $4,101  $3,515
                                     ======  ======  ======
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       34
                                       --
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
CONSOLIDATED STATEMENT OF CASH FLOWS
(IN MILLIONS)

<TABLE>
<CAPTION>
                                        FOR THE YEAR ENDED
                                           DECEMBER 31,
                                     -------------------------
                                      1998     1997     1996
                                     -------  -------  -------
<S>                                  <C>      <C>      <C>
CASH FLOWS FROM OPERATING
  ACTIVITIES
  Insurance and annuity premiums...  $ 8,876  $ 8,093  $ 7,361
  Investment income received.......    4,216    3,928    3,634
  Disbursement of policy loans, net
    of repayments..................     (416)    (360)    (326)
  Benefits paid to policyowners and
    beneficiaries..................   (3,572)  (3,316)  (2,912)
  Net transfers to separate
    accounts.......................     (564)    (565)    (579)
  Policyowner dividends paid.......   (2,639)  (2,347)  (2,105)
  Operating expenses and taxes.....   (1,749)  (1,722)  (1,663)
  Other, net.......................      (83)     124      (59)
                                     -------  -------  -------
    NET CASH PROVIDED BY OPERATING
      ACTIVITIES...................    4,069    3,835    3,351
                                     -------  -------  -------
CASH FLOWS FROM INVESTING
  ACTIVITIES
  PROCEEDS FROM INVESTMENTS SOLD OR
    MATURED
    Bonds..........................   28,720   38,284   31,942
    Common and preferred stocks....   10,359    9,057    4,570
    Mortgage loans.................    1,737    1,012    1,253
    Real estate....................      159      302      178
    Other investments..............      768      398      316
                                     -------  -------  -------
                                      41,743   49,053   38,259
                                     -------  -------  -------
  COST OF INVESTMENTS ACQUIRED
    Bonds..........................   30,873   41,169   35,342
    Common and preferred stocks....    9,642    9,848    4,463
    Mortgage loans.................    3,135    2,309    2,455
    Real estate....................      268      202      125
    Other investments..............      567      359      255
                                     -------  -------  -------
                                      44,485   53,887   42,640
                                     -------  -------  -------
  NET INCREASE (DECREASE) IN
    SECURITIES LENDING AND OTHER...     (624)     440    1,617
                                     -------  -------  -------
    NET CASH USED IN INVESTING
      ACTIVITIES...................   (3,366)  (4,394)  (2,764)
                                     -------  -------  -------
NET INCREASE (DECREASE) IN CASH AND
  TEMPORARY INVESTMENTS............      703     (559)     587
CASH AND TEMPORARY INVESTMENTS,
  BEGINNING OF YEAR................      572    1,131      544
                                     -------  -------  -------
CASH AND TEMPORARY INVESTMENTS, END
  OF YEAR..........................  $ 1,275  $   572  $ 1,131
                                     =======  =======  =======
</TABLE>

    The Accompanying Notes are an Integral Part of the Financial Statements

                                       35
                                       --
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

1. PRINCIPAL ACCOUNTING POLICIES

The accompanying consolidated statutory financial statements include the
accounts of The Northwestern Mutual Life Insurance Company ("Company") and its
wholly-owned life insurance subsidiary, Northwestern Long Term Care Insurance
Company ("Subsidiary"). The Company and its Subsidiary offer life, annuity,
disability income and long term care products to the personal, business, estate
and tax-qualified markets.

The consolidated financial statements have been prepared using accounting
policies prescribed or permitted by the Office of the Commissioner of Insurance
of the State of Wisconsin ("statutory basis of accounting").

In 1998, the National Association of Insurance Commissioners ("NAIC") adopted
the Codification of Statutory Accounting Principles, which will replace the
current Accounting Practices and Procedures manual as the NAIC's primary
guidance on statutory accounting. The NAIC is now considering amendments to the
codification guidance that would also be effective upon its planned
implementation effective January 1, 2001. It is expected that the Office of the
Commissioner of Insurance of the State of Wisconsin ("OCI") will adopt the
codification, but it is not known whether the OCI will make any changes to that
guidance. The potential effect of the codification on the Company will depend
upon the guidance adopted by the OCI.

Financial statements prepared on the statutory basis of accounting vary from
financial statements prepared on the basis of Generally Accepted Accounting
Principles ("GAAP") primarily because on a GAAP basis (1) policy acquisition
costs are deferred and amortized, (2) investment valuations and insurance
reserves are based on different assumptions, (3) funds received under
deposit-type contracts are not reported as premium revenue, and (4) deferred
taxes are provided for temporary differences between book and tax basis of
certain assets and liabilities. The effects on the financial statements of the
differences between the statutory basis of accounting and GAAP are material to
the Company.

The preparation of financial statements in conformity with the statutory basis
of accounting requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual future results could differ from these estimates.

INVESTMENTS

The Company's investments are valued on the following bases:

<TABLE>
<S>                             <C>  <C>
Bonds                           --   Amortized cost using the interest method; loan-backed and
                                     structured securities are amortized using estimated
                                     prepayment rates and, generally, the prospective adjustment
                                     method
Common and preferred stocks     --   Common stocks are carried at fair value, preferred stocks
                                     are generally carried at cost, and unconsolidated
                                     subsidiaries are recorded using the equity method
Mortgage loans                  --   Amortized cost
Real estate                     --   Lower of cost, less depreciation and encumbrances, or
                                     estimated net realizable value
Policy loans                    --   Unpaid principal balance, which approximates fair value
Other investments               --   Consists primarily of joint venture investments which are
                                     valued at equity in ventures' net assets
Cash and temporary investments  --   Amortized cost, which approximates fair value
</TABLE>

                                      ---
                                       36
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

TEMPORARY INVESTMENTS

Temporary investments consist of debt securities that have maturities of one
year or less at acquisition.

NET INVESTMENT INCOME

Net investment income includes interest and dividends received or due and
accrued on debt securities and stocks, equity in unconsolidated subsidiaries'
earnings and the Company's share of joint venture income. Net investment income
is reduced by investment management expenses, real estate depreciation,
depletion related to energy assets and costs associated with securities lending.

INTEREST MAINTENANCE RESERVE

The Company is required to maintain an interest maintenance reserve ("IMR"). The
IMR is used to defer realized gains and losses, net of tax, on fixed income
investments resulting from changes in interest rates. Net realized gains and
losses deferred to the IMR are amortized into investment income over the
approximate remaining term to maturity of the investment sold.

INVESTMENT RESERVES

The Company is required to maintain an asset valuation reserve ("AVR"). The AVR
establishes a general reserve for invested asset valuation using a formula
prescribed by state regulations. The AVR is designed to stabilize surplus
against potential declines in the value of investments. In addition, the Company
maintained a $200 million voluntary investment reserve at December 31, 1998 and
1997 to absorb potential investment losses exceeding those considered by the AVR
formula. Increases or decreases in these investment reserves are recorded
directly to surplus.

SEPARATE ACCOUNTS

Separate account assets and related policy liabilities represent the segregation
of funds deposited by "variable" life insurance and annuity policyowners.
Policyowners bear the investment performance risk associated with variable
products. Separate account assets are invested at the direction of the
policyowner in a variety of Company-managed mutual funds. Variable product
policyowners also have the option to invest in a fixed interest rate annuity in
the general account of the Company. Separate account assets are reported at fair
value.

PREMIUM REVENUE AND OPERATING EXPENSES

Life insurance premiums are recognized as revenue at the beginning of each
policy year. Annuity and disability income premiums are recognized when received
by the Company. Operating expenses, including costs of acquiring new policies,
are charged to operations as incurred.

OTHER INCOME

Other income includes considerations on supplementary contracts, ceded
reinsurance expense allowances and miscellaneous policy charges.

                                      ---
                                       37
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

BENEFIT PAYMENTS TO POLICYOWNERS AND BENEFICIARIES

Benefit payments to policyowners and beneficiaries include death, surrender and
disability benefits, matured endowments and supplementary contract payments.

RESERVES FOR POLICY BENEFITS

Reserves for policy benefits are determined using actuarial estimates based on
mortality and morbidity experience tables and valuation interest rates
prescribed by the Office of the Commissioner of Insurance of the State of
Wisconsin. See Note 3.

POLICYOWNER DIVIDENDS

Almost all life insurance policies, and certain annuity and disability income
policies, issued by the Company are participating. Annually, the Company's Board
of Trustees approves dividends payable on participating policies in the
following fiscal year, which are accrued and charged to operations when
approved.

RECLASSIFICATION

Certain financial statement balances for 1997 and 1996 have been reclassified to
conform to the current year presentation.

2. INVESTMENTS

DEBT SECURITIES

Debt securities consist of all bonds and fixed-maturity preferred stocks. The
estimated fair values of debt securities are based upon quoted market prices, if
available. For securities not actively traded, fair values are estimated using
independent pricing services or internally developed pricing models. The Company
records unrealized losses for debt securities considered impaired.

                                      ---
                                       38
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

Statement value, which principally represents amortized cost, and estimated fair
value of the Company's debt securities at December 31, 1998 and 1997 were as
follows:
<TABLE>
<CAPTION>
                                                                RECONCILIATION TO ESTIMATED FAIR VALUE
                                                                ---------------------------------------
                                                                 GROSS          GROSS         ESTIMATED
                                                    STATEMENT   UNREALIZED     UNREALIZED      FAIR
DECEMBER 31, 1998                                    VALUE      APPRECIATION   DEPRECIATION    VALUE
- --------------------------------------------------  ---------   ------------   ------------   ---------
                                                                      (IN MILLIONS)
<S>                                                 <C>         <C>            <C>            <C>
US Government and political obligations...........  $ 3,904       $  461          $ (11)      $ 4,354
Mortgage-backed securities........................    7,357          280            (15)        7,622
Corporate and other debt securities...............   23,627        1,240           (382)       24,485
                                                    -------       ------          -----       -------
                                                     34,888        1,981           (408)       36,461
Preferred stocks..................................      189            4             (1)          192
                                                    -------       ------          -----       -------
Total.............................................  $35,077       $1,985          $(409)      $36,653
                                                    =======       ======          =====       =======

<CAPTION>

                                                                RECONCILIATION TO ESTIMATED FAIR VALUE
                                                                ---------------------------------------
                                                                 GROSS          GROSS         ESTIMATED
                                                    STATEMENT   UNREALIZED     UNREALIZED      FAIR
DECEMBER 31, 1997                                    VALUE      APPRECIATION   DEPRECIATION    VALUE
- --------------------------------------------------  ---------   ------------   ------------   ---------
                                                                      (IN MILLIONS)
<S>                                                 <C>         <C>            <C>            <C>
US Government and political obligations...........  $ 3,695       $  336          $  (3)      $ 4,028
Mortgage-backed securities........................    7,015          264             (4)        7,275
Corporate and other debt securities...............   21,649        1,098           (208)       22,539
                                                    -------       ------          -----       -------
                                                     32,359        1,698           (215)       33,842
Preferred stocks..................................      167            4             (2)          169
                                                    -------       ------          -----       -------
Total.............................................  $32,526       $1,702          $(217)      $34,011
                                                    =======       ======          =====       =======
</TABLE>

The statement value of debt securities by contractual maturity at December 31,
1998 and 1997 is shown below. Expected maturities may differ from contractual
maturities because borrowers may have the right to call or prepay obligations
with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                    DECEMBER 31,   DECEMBER 31,
                                                      1998           1997
                                                    ------------   ------------
                                                          (IN MILLIONS)
<S>                                                 <C>            <C>
Due in one year or less...........................    $   655        $   605
Due after one year through five years.............      5,031          4,878
Due after five years through ten years............     10,286          9,760
Due after ten years...............................     11,748         10,268
                                                      -------        -------
                                                       27,720         25,511
Mortgage-backed securities........................      7,357          7,015
                                                      -------        -------
                                                      $35,077        $32,526
                                                      =======        =======
</TABLE>

STOCKS

The estimated fair values of common and perpetual preferred stocks are based
upon quoted market prices, if available. For securities not actively traded,
fair values are estimated using independent pricing services or internally
developed pricing models.

                                      ---
                                       39
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

The adjusted cost of common and preferred stock held by the Company at
December 31, 1998 and 1997 was $4.8 billion and $5.0 billion, respectively.

MORTGAGE LOANS AND REAL ESTATE

Mortgage loans are collateralized by properties located throughout the United
States and Canada. The Company attempts to minimize mortgage loan investment
risk by diversification of geographic locations and types of collateral
properties.

The fair value of mortgage loans as of December 31, 1998 and 1997 was
approximately $12.9 billion and $11.5 billion, respectively. The fair value of
the mortgage loan portfolio is estimated by discounting the future estimated
cash flows using current interest rates of debt securities with similar credit
risk and maturities, or utilizing net realizable values.

At December 31, 1998 and 1997, real estate includes $61 million acquired through
foreclosure at each date and $120 million and $124 million, respectively, of
home office real estate. In 1998, 1997 and 1996, the Company recorded unrealized
losses of $5 million, $2 million and $43 million, respectively, for the excess
of statement value over fair value of certain real estate investments and
mortgage loans.

REALIZED GAINS AND LOSSES

Realized investment gains and losses for the years ended December 31, 1998, 1997
and 1996 were as follows:

<TABLE>
<CAPTION>
                                      FOR THE YEAR ENDED               FOR THE YEAR ENDED               FOR THE YEAR ENDED
                                      DECEMBER 31, 1998                DECEMBER 31, 1997                DECEMBER 31, 1996
                                ------------------------------   ------------------------------   ------------------------------
                                                        NET                             NET                               NET
                                                      REALIZED                         REALIZED                         REALIZED
                                REALIZED   REALIZED    GAINS     REALIZED   REALIZED   GAINS      REALIZED   REALIZED    GAINS
                                 GAINS     LOSSES     (LOSSES)    GAINS     LOSSES     (LOSSES)    GAINS     LOSSES     (LOSSES)
                                --------   --------   --------   --------   --------   --------   --------   --------   --------
                                                                         (IN MILLIONS)
<S>                             <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Bonds.........................  $   514     $ (231)    $  283    $   518     $ (269)    $ 249     $   396     $ (383)    $   13
Common and preferred stocks...      885       (240)       645        533       (150)      383         580       (115)       465
Mortgage loans................       18        (11)         7         14        (14)        -           2        (15)       (13)
Real estate...................       41          -         41        100         (2)       98          36          -         36
Other investments.............      330       (267)        63        338       (105)      233         204        (51)       153
                                -------     ------     ------    -------     ------     -----     -------     ------     ------
                                  1,788       (749)     1,039      1,503       (540)      963       1,218       (564)       654
                                -------     ------     ------    -------     ------     -----     -------     ------     ------
Less: Capital gains taxes.....                            358                             340                               224
Less: IMR deferrals...........                            197                             209                                35
                                                       ------                           -----                            ------
Net realized capital gains....                         $  484                           $ 414                            $  395
                                                       ======                           =====                            ======
</TABLE>

SECURITIES LENDING

The Company has entered into a securities lending agreement whereby certain
securities are loaned to third parties, primarily major brokerage firms. The
Company's policy requires a minimum of 102 percent of the fair value of the
loaned securities as collateral, calculated on a daily basis in the form of
either cash or securities. Collateral assets received and related liability due
to counterparties of $1.5 billion are included in the consolidated

                                      ---
                                       40
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

statements of financial position for each of the periods ended at December 31,
1998 and 1997, and approximate the statement value of securities loaned at those
dates.

INVESTMENT IN MGIC

The Company owns 11.0% (11.9 million shares) of the outstanding common stock of
MGIC Investment Corporation ("MGIC"). This investment is accounted for using the
equity method. At December 31, 1998 and 1997, the fair value of the Company's
investment in MGIC exceeded the statement value of $180 million and
$273 million, respectively, by $296 million and $768 million, respectively.

In July 1995, the Company entered into a forward contract with a brokerage firm
to deliver 8.9 million to 10.7 million shares of MGIC (or cash in an amount
equal to the market value of the MGIC shares at contract maturity) in August,
1998, in exchange for a fixed cash payment of $247 million ($24 per share). The
Company's objective in entering into the forward contract was to hedge against
depreciation in the value of its MGIC holdings during the contract period below
the initial spot price of $24, while partially participating in appreciation, if
any, during the forward contract's duration. In August 1998, the Company
delivered 8.9 million shares to settle the forward contract. In conjunction with
the settlement, the Company recorded a $114 million realized gain.

DERIVATIVE FINANCIAL INSTRUMENTS

In the normal course of business, the Company enters into transactions to reduce
its exposure to fluctuations in interest rates, foreign currency exchange rates
and market volatility. These hedging strategies include the use of forwards,
futures, options and swaps.

The Company held the following positions for hedging purposes at December 31,
1998 and 1997:

<TABLE>
<CAPTION>
                                                    NOTIONAL AMOUNTS
                                               ---------------------------
                                                     (IN MILLIONS)
                                               DECEMBER 31,      DECEMBER 31,
DERIVATIVE FINANCIAL INSTRUMENT                  1998           1997                         RISKS REDUCED
- ---------------------------------------------  ------------   ------------   ---------------------------------------------
<S>                                            <C>            <C>            <C>
Foreign Currency Forward                                                     Currency exposure on foreign-denominated
 Contracts...................................      $601           $564       investments.
Common Stock Futures.........................       657            327       Stock market price fluctuation.
Bond Futures.................................       379             95       Bond market price fluctuation.
Options to acquire Interest Rate Swaps.......       419            530       Interest rates payable on certain annuity and
                                                                             insurance contracts.
Foreign Currency and Interest Rate Swaps.....        94            209       Interest rates on variable rate notes and
                                                                             currency exposure on foreign-denominated
                                                                             bonds.
</TABLE>

The notional or contractual amounts of derivative financial instruments are used
to denominate these types of transactions and do not represent the amounts
exchanged between the parties.

In addition to the use of derivatives for hedging purposes, equity swaps were
held for investment purposes during 1997 and 1998. The notional amount of equity
swaps outstanding at December 31, 1998 and 1997 was $188 million and $143
million, respectively.

Foreign currency forwards, foreign currency swaps, stock futures and equity
swaps are reported at fair value. Resulting gains and losses on these contracts
are unrealized until expiration of the contract. There is no statement

                                      ---
                                       41
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

value reported for interest rate swaps, bond futures and options to acquire
interest rate swaps prior to the settlement of the contract, at which time
realized gains and losses are deferred to IMR. Changes in the value of
derivative instruments are expected to offset gains and losses on the hedged
investments. During 1998, net realized and unrealized gains on investments were
partially offset by net realized losses of $104 million and net unrealized
losses of $58 million on derivative instruments. The effect of derivative
instruments in 1997 and 1996 was not material to the Company's results of
operations.

3. RESERVES FOR POLICY BENEFITS

Life insurance reserves on substantially all policies issued since 1978 are
based on the Commissioner's Reserve Valuation Method with interest rates ranging
from 3 1/2% to 5 1/2%. Other life policy reserves are primarily based on the net
level premium method employing various mortality tables at interest rates
ranging from 2% to 4 1/2%.

Deferred annuity reserves on contracts issued since 1985 are valued primarily
using the Commissioner's Annuity Reserve Valuation Method with interest rates
ranging from 3 1/2% to 6 1/4%. Other deferred annuity reserves are based on
contract value. Immediate annuity reserves are based on present values of
expected benefit payments at interest rates ranging from 3 1/2% to 7 1/2%.

Active life reserves for disability income ("DI") policies issued since 1987 are
primarily based on the two-year preliminary term method using a 4% interest rate
and the 1985 Commissioner's Individual Disability Table A ("CIDA") for
morbidity. Active life reserves for prior DI policies are based on the net level
premium method, a 3% to 4% interest rate and the 1964 Commissioner's Disability
Table for morbidity. Disabled life reserves for DI policies are based on the
present values of expected benefit payments primarily using the 1985 CIDA
(modified for Company experience in the first two years of disability) with
interest rates ranging from 3% to 5 1/2%.

Use of these actuarial tables and methods involves estimation of future
mortality and morbidity based on past experience. Actual future experience could
differ from these estimates.

4. EMPLOYEE AND AGENT BENEFIT PLANS

The Company sponsors noncontributory defined benefit retirement plans for all
eligible employees and agents. The expense associated with these plans is
generally recorded by the Company in the period contributions to the plans are
funded. As of January 1, 1998, the most recent actuarial valuation date
available, the qualified defined benefit plans were fully funded. The Company
recorded a liability of $98 million and $87 million for nonqualified defined
benefit plans at December 31, 1998 and 1997, respectively. In addition, the
Company has a contributory 401(k) plan for eligible employees and a
noncontributory defined contribution plan for all full-time agents. The
Company's contributions are expensed in the period contributions are made to the
plans. The Company recorded $29 million, $27 million and $25 million of total
expense related to its defined benefit and defined contribution plans for the
years ended December 31, 1998, 1997 and 1996, respectively. The defined benefit
and defined contribution plans' assets of $1.9 billion and $1.7 billion at
December 31, 1998 and 1997, respectively, were primarily invested in the
separate accounts of the Company.

In addition to pension and retirement benefits, the Company provides certain
health care and life insurance benefits ("postretirement benefits") for retired
employees. Substantially all employees may become eligible for these benefits if
they reach retirement age while working for the Company. Postretirement benefit
costs for the years ended December 31, 1998, 1997 and 1996 were a net expense
(benefit) of $1.8 million, ($1.3) million and

                                      ---
                                       42
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996
($12.0) million, respectively. Net benefits were primarily a result of favorable
differences between actuarial assumptions and actual experience.

<TABLE>
<CAPTION>
                                   DECEMBER 31,          DECEMBER 31,
                                        1998                  1997
                                --------------------  --------------------
<S>                             <C>                   <C>
Unfunded postretirement
 benefit obligation for
 retirees and other fully
 eligible employees (Accrued
 in statement of financial
 position)....................  $35 million           $34 million
Estimated postretirement
 benefit obligation for active
 non-vested employees (Not
 accrued until employee
 vests).......................  $56 million           $50 million
Discount rate.................  7%                    7%
Health care cost trend rate...  10% to an ultimate    10% to an ultimate
                                5%, declining 1% for  5%, declining 1% for
                                5 years               5 years
</TABLE>

If the health care cost trend rate assumptions were increased by 1%, the accrued
postretirement benefit obligation as of December 31, 1998 and 1997 would have
been increased by $5 million and $4 million, respectively.

At December 31, 1998 and 1997, the recorded postretirement benefit obligation
was reduced by $23 million and $20 million, respectively, for assets funded for
postretirement health care benefits.

5. REINSURANCE

In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
to reinsurers under excess coverage and coinsurance contracts. The Company
retains a maximum of $25 million of coverage per individual life and
$35 million maximum of coverage per joint life. The Company has an excess
reinsurance contract for disability income policies with retention limits
varying based upon on coverage type.

The amounts shown in the accompanying consolidated financial statements are net
of reinsurance. Policy benefit reserves at December 31, 1998 and 1997 were
reported net of ceded reserves of $518 million and $435 million, respectively.
The effect of reinsurance on premiums and benefits for the years ended
December 31, 1998, 1997 and 1996 was as follows:

<TABLE>
<CAPTION>
                                                     1998      1997      1996
                                                    -------   -------   -------
                                                          (IN MILLIONS)
<S>                                                 <C>       <C>       <C>
Direct premiums...................................  $8,426    $7,647    $7,064
Premiums ceded....................................    (405)     (353)     (397)
                                                    ------    ------    ------
Net premium revenue...............................  $8,021    $7,294    $6,667
                                                    ======    ======    ======
Benefits to policyowners and beneficiaries........  $8,869    $8,057    $7,348
Benefits ceded....................................    (182)     (136)     (147)
                                                    ------    ------    ------
Net benefits to policyowners and beneficiaries....  $8,687    $7,921    $7,201
                                                    ======    ======    ======
</TABLE>

                                      ---
                                       43
<PAGE>
                 THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY

THE NORTHWESTERN MUTUAL LIFE INSURANCE COMPANY
NOTES TO CONSOLIDATED STATUTORY FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996

In addition, the Company received $121 million, $115 million and $93 million for
the years ended December 31, 1998, 1997 and 1996, respectively, from reinsurers
representing allowances for reimbursement of commissions and other expenses.
These amounts are included in other income in the consolidated statement of
operations.

Reinsurance contracts do not relieve the Company from its obligations to
policyowners. Failure of reinsurers to honor their obligations could result in
losses to the Company; consequently, allowances are established for amounts
deemed uncollectible. The Company evaluates the financial condition of its
reinsurers and monitors concentrations of credit risk arising from similar
geographic regions, activities or economic characteristics of the reinsurers to
minimize its exposure to significant losses from reinsurer insolvencies.

6. INCOME TAXES

Provisions for income taxes are based on current income tax payable without
recognition of deferred taxes. The Company files a consolidated life-nonlife
federal income tax return. Federal income tax returns for years through 1988 are
closed as to further assessment of tax. Adequate provision has been made in the
financial statements for any additional taxes which may become due with respect
to the open years.

The Company's effective tax rate on gains from operations before taxes for the
years ended December 31, 1998, 1997 and 1996 was 48%, 56%, and 67% respectively.
The Company's effective tax rate exceeds the federal corporate rate of 35%
primarily because, (1) the Company pays a tax that is assessed only on the
surplus of mutual life insurance companies ("equity tax"), and (2) the Company
must capitalize and amortize (as opposed to immediately deducting) an amount
deemed to represent the cost of acquiring new business ("DAC tax").

7. ACQUISITION OF FRANK RUSSELL COMPANY

Pursuant to an Agreement and Plan of Merger, dated as of August 10, 1998, the
Company acquired Frank Russell Company effective January 1, 1999 for a purchase
price of approximately $950 million. Frank Russell is a leading investment
management and consulting firm, providing investment advice, analytical tools
and investment vehicles to institutional and individual investors in more than
30 countries.

In connection with its acquisition of Frank Russell Company, the Company will be
required in 1999 to charge-off directly from surplus approximately
$341 million, which represents the amount of acquisition goodwill less 10% of
the Company's surplus at December 31, 1998. In addition, the Company will
request permission from the OCI to charge-off the remaining $474 million of
acquisition goodwill in 1999 and currently intends to do so.

In connection with the acquisition, the Company has unconditionally guaranteed
certain debt obligations of Frank Russell Company, including $350 million of
senior notes and up to $150 million of other credit facilities.

8. CONTINGENCIES

The Company has guaranteed certain obligations of its affiliates. These
guarantees totaled approximately $133 million at December 31, 1998 and are
generally supported by the underlying net asset values of the affiliates.

In addition, the Company routinely makes commitments to fund mortgage loans or
other investments in the normal course of business. These commitments aggregated
to $2.1 billion at December 31, 1998 and were extended at market interest rates
and terms.

The Company is engaged in various legal actions in the normal course of its
investment and insurance operations. In the opinion of management, any losses
resulting from such actions would not have a material effect on the Company's
financial position.

                                      ---
                                       44
<PAGE>
                                  [LETTERHEAD]

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Trustees and Policyowners of
 The Northwestern Mutual Life Insurance Company

We have audited the accompanying consolidated statement of financial position of
The Northwestern Mutual Life Insurance Company and its subsidiary as of
December 31, 1998 and 1997, and the related consolidated statements of
operations, of changes in surplus and of cash flows for each of the three years
in the period ended December 31, 1998. These consolidated financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these consolidated financial statements based on our
audits.

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

As described in Note 1, these consolidated financial statements were prepared in
conformity with accounting practices prescribed or permitted by the Office of
the Commissioner of Insurance of the State of Wisconsin (statutory basis of
accounting), which practices differ from generally accepted accounting
principles. Accordingly, the consolidated financial statements are not intended
to represent a presentation in accordance with generally accepted accounting
principles. The effects on the consolidated financial statements of the
variances between the statutory basis of accounting and generally accepted
accounting principles, although not reasonably determinable, are presumed to be
material.

In our opinion, the consolidated financial statements audited by us (1) do not
present fairly in conformity with generally accepted accounting principles, the
financial position of The Northwestern Mutual Life Insurance Company and its
subsidiary at December 31, 1998 and 1997, or the results of their operations or
their cash flows for each of the three years in the period ended December 31,
1998 because of the effects of the variances between the statutory basis of
accounting and generally accepted accounting principles referred to in the
preceding paragraph and (2) do present fairly, in all material respects, the
financial position of The Northwestern Mutual Life Insurance Company and its
subsidiary at December 31, 1998 and 1997 and the results of their operations and
their cash flows for each of the three years in the period ended December 31,
1998, on the basis of accounting described in Note 1.

[/S/ PRICEWATERHOUSECOOPERS LLP]

January 25, 1999

                                       --
                                       45
<PAGE>
APPENDIX

ILLUSTRATIONS OF DEATH BENEFITS, CASH VALUES AND ACCUMULATED PREMIUMS.  The
tables on the following pages illustrate how the death benefit and cash value
for a Policy would vary over time based on hypothetical investment results. The
tables assume gross investment return rates of 0%, 6% and 12% on assets of the
Account. The Policies illustrated are on a sex-neutral basis, age 45, $500,000
Specified Amount and death benefit Option A with a $10,000 annual planned
premium. These illustrations, on pages 47-50, are for a Policy issued to a
guaranteed issue, non-Tobacco risk using 1) the guideline premium/cash value
corridor test, and 2) the cash value accumulation test for the definition of
life insurance, based on both current charges and on maximum charges.

The death benefits and cash values would be different from those shown if the
gross investment return rate averaged 0%, 6% or 12%, but fluctuated over and
under the average rate at various points in time. The values would also be
different, depending on the Account divisions selected by the owner of the
Policy, if the Portfolio or Funds return rate averaged 0%, 6% or 12%, but the
rates for each individual Portfolio or Fund varied over and under the average.

The amounts shown as the death benefits and cash values reflect the deductions
from premiums and deductions from Policy Value. The amounts shown as the cash
values reflect the fact that the Company will refund a portion of the sales load
for a policy surrendered during the first three years. The amounts shown also
reflect the average of the investment advisory fees and other expenses
applicable to each of the Portfolios and Funds at the annual rate of .66% of
their net assets. In calculating this average rate we used the actual expenses
for 1998 for the nine Portfolios which were in operation, and estimated expense
ratios which we expect the two new Portfolios and five Funds to incur in 1999 on
an annualized basis. See "The Funds", p. 4. Thus the 0%, 6% and 12% gross
hypothetical return rates on the Fund's assets are equivalent to the net rates
of -.66%, 5.34% and 11.34% on the assets of the Account.

The second column of each table shows the amount which would accumulate if an
amount equal to the annual premium were invested to earn interest, after taxes,
at a 5% interest rate compounded annually.

The death benefits and corresponding cash values shown on pages 47 and 49
illustrate benefits which would be paid if investment returns of 0%, 6% and 12%
are realized, if mortality and expense experience in the future is as currently
experienced. HOWEVER, CURRENT MONTHLY COST OF INSURANCE AND EXPENSE CHARGES MAY
CHANGE SUBJECT TO THE STATED MAXIMUM CHARGES.

A comparable illustration based on a proposed insured's age, sex and risk
classification and proposed face amount or premium is available upon request.

                                       --
                                       46
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
            SEX-NEUTRAL ISSUE AGE 45 -- GUARANTEED ISSUE NON-TOBACCO
                           $500,000 SPECIFIED AMOUNT
                             DEATH BENEFIT OPTION A
                             $10,000 ANNUAL PREMIUM
                  GUIDELINE PREMIUM / CASH VALUE CORRIDOR TEST

                                CURRENT CHARGES

<TABLE>
<CAPTION>
                                                      DEATH BENEFIT                       CASH VALUE
                                            ---------------------------------  ---------------------------------
                                PREMIUM
                              ACCUMULATED      ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS
                                 AT 5%         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF
          END OF               INTEREST     ---------------------------------  ---------------------------------
        POLICY YEAR            PER YEAR        0%          6%         12%         0%          6%         12%
- ---------------------------  -------------  ---------  ----------  ----------  ---------  ----------  ----------
<S>                          <C>            <C>        <C>         <C>         <C>        <C>         <C>
1..........................        10,500     500,000     500,000     500,000      8,650       9,107       9,565
2..........................        21,525     500,000     500,000     500,000     16,536      17,949      19,417
3..........................        33,101     500,000     500,000     500,000     23,812      26,697      29,812
4..........................        45,256     500,000     500,000     500,000     30,428      35,317      40,805
5..........................        58,019     500,000     500,000     500,000     37,850      45,288      53,974
6..........................        71,420     500,000     500,000     500,000     45,075      55,625      68,446
7..........................        85,491     500,000     500,000     500,000     52,485      66,750      84,791
8..........................       100,266     500,000     500,000     500,000     59,705      78,307     102,797
9..........................       115,779     500,000     500,000     500,000     66,689      90,271     122,605
10.........................       132,068     500,000     500,000     500,000     73,496     102,722     144,471
15.........................       226,575     500,000     500,000     500,000    106,079     175,967     299,370
20 (age 65)................       347,193     500,000     500,000     686,313    132,415     267,160     562,551
25.........................       501,135     500,000     500,000   1,162,093    150,098     383,527   1,001,804
30.........................       697,608     500,000     574,705   1,855,317    152,295     537,107   1,733,941
35.........................       948,363     500,000     770,513   3,108,671    124,530     733,822   2,960,639
40.........................     1,268,398     500,000   1,025,331   5,225,510     29,011     976,505   4,976,676
45.........................     1,676,852           0   1,330,468   8,637,029          0   1,267,113   8,225,741
</TABLE>

ASSUMES NO POLICY LOAN OR WITHDRAWAL HAS BEEN MADE.

IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND
UPON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER
TO THE DIVISIONS OF THE VARIABLE ACCOUNT AND THE DIFFERENT RATES OF RETURN OF
THE VARIABLE ACCOUNT.

THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 6% AND 12% OVER A
PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN DIFFERENT
AMOUNTS OR FREQUENCIES THAN SHOWN. NO REPRESENTATIONS CAN BE MADE THAT THESE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER
A PERIOD OF TIME.

THE CASH VALUES SHOWN IN THIS ILLUSTRATION FOR POLICY YEARS 1, 2, AND 3 ARE NOT
CORRECT FOR POLICIES SOLD IN NEW JERSEY. SEE "CASH VALUE", p. 8. A CORRECTED
ILLUSTRATION IS AVAILABLE UPON REQUEST.

                                       --
                                       47
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
            SEX-NEUTRAL ISSUE AGE 45 -- GUARANTEED ISSUE NON-TOBACCO
                           $500,000 SPECIFIED AMOUNT
                             DEATH BENEFIT OPTION A
                             $10,000 ANNUAL PREMIUM
                  GUIDELINE PREMIUM / CASH VALUE CORRIDOR TEST

                               GUARANTEED CHARGES

<TABLE>
<CAPTION>
                                                          DEATH BENEFIT                       CASH VALUE
                                                 --------------------------------  --------------------------------
                                     PREMIUM
                                   ACCUMULATED     ASSUMING HYPOTHETICAL GROSS       ASSUMING HYPOTHETICAL GROSS
                                      AT 5%        ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
             END OF                 INTEREST     --------------------------------  --------------------------------
          POLICY YEAR               PER YEAR        0%         6%         12%         0%         6%         12%
- --------------------------------  -------------  ---------  ---------  ----------  ---------  ---------  ----------
<S>                               <C>            <C>        <C>        <C>         <C>        <C>        <C>
1...............................        10,500     500,000    500,000     500,000      7,235      7,646       8,059
2...............................        21,525     500,000    500,000     500,000     13,556     14,787      16,070
3...............................        33,101     500,000    500,000     500,000     19,182     21,648      24,320
4...............................        45,256     500,000    500,000     500,000     24,123     28,247      32,896
5...............................        58,019     500,000    500,000     500,000     29,734     35,945      43,234
6...............................        71,420     500,000    500,000     500,000     35,070     43,805      54,483
7...............................        85,491     500,000    500,000     500,000     40,461     52,188      67,121
8...............................       100,266     500,000    500,000     500,000     45,536     60,731      80,897
9...............................       115,779     500,000    500,000     500,000     50,305     69,452      95,954
10..............................       132,068     500,000    500,000     500,000     54,669     78,269     112,358
15..............................       226,575     500,000    500,000     500,000     70,430    124,252     221,623
20 (age 65).....................       347,193     500,000    500,000     500,000     73,324    172,853     403,530
25..............................       501,135     500,000    500,000     818,835     54,587    221,356     705,893
30..............................       697,608           0    500,000   1,274,359          0    267,336   1,190,990
35..............................       948,363           0    500,000   2,077,499          0    303,894   1,978,571
40..............................     1,268,398           0    500,000   3,378,145          0    322,617   3,217,281
45..............................     1,676,852           0    500,000   5,377,664          0    282,033   5,121,585
</TABLE>

ASSUMES NO POLICY LOAN OR WITHDRAWAL HAS BEEN MADE.

IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND
UPON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER
TO THE DIVISIONS OF THE VARIABLE ACCOUNT AND THE DIFFERENT RATES OF RETURN OF
THE VARIABLE ACCOUNT.

THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 6% AND 12% OVER A
PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN DIFFERENT
AMOUNTS OR FREQUENCIES THAN SHOWN. NO REPRESENTATIONS CAN BE MADE THAT THESE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER
A PERIOD OF TIME.

THE CASH VALUES SHOWN IN THIS ILLUSTRATION FOR POLICY YEARS 1, 2, AND 3 ARE NOT
CORRECT FOR POLICIES SOLD IN NEW JERSEY. SEE "CASH VALUE", p. 8. A CORRECTED
ILLUSTRATION IS AVAILABLE UPON REQUEST.

                                       --
                                       48
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
            SEX-NEUTRAL ISSUE AGE 45 -- GUARANTEED ISSUE NON-TOBACCO
                           $500,000 SPECIFIED AMOUNT
                             DEATH BENEFIT OPTION A
                             $10,000 ANNUAL PREMIUM
                          CASH VALUE ACCUMULATION TEST

                                CURRENT CHARGES

<TABLE>
<CAPTION>
                                                      DEATH BENEFIT                       CASH VALUE
                                            ---------------------------------  ---------------------------------
                                PREMIUM
                              ACCUMULATED      ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS
                                 AT 5%         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF
          END OF               INTEREST     ---------------------------------  ---------------------------------
        POLICY YEAR            PER YEAR        0%          6%         12%         0%          6%         12%
- ---------------------------  -------------  ---------  ----------  ----------  ---------  ----------  ----------
<S>                          <C>            <C>        <C>         <C>         <C>        <C>         <C>
1..........................        10,500     500,000     500,000     500,000      8,650       9,107       9,565
2..........................        21,525     500,000     500,000     500,000     16,536      17,949      19,417
3..........................        33,101     500,000     500,000     500,000     23,812      26,697      29,812
4..........................        45,256     500,000     500,000     500,000     30,428      35,317      40,805
5..........................        58,019     500,000     500,000     500,000     37,850      45,288      53,974
6..........................        71,420     500,000     500,000     500,000     45,075      55,625      68,446
7..........................        85,491     500,000     500,000     500,000     52,485      66,750      84,791
8..........................       100,266     500,000     500,000     500,000     59,705      78,307     102,797
9..........................       115,779     500,000     500,000     500,000     66,689      90,271     122,605
10.........................       132,068     500,000     500,000     500,000     73,496     102,722     144,471
15.........................       226,575     500,000     500,000     596,989    106,079     175,967     298,924
20 (age 65)................       347,193     500,000     500,000     970,030    132,415     267,160     551,055
25.........................       501,135     500,000     598,451   1,502,610    150,098     380,699     955,870
30.........................       697,608     500,000     731,964   2,266,834    152,295     514,753   1,594,151
35.........................       948,363     500,000     874,576   3,376,804    124,530     667,887   2,578,764
40.........................     1,268,398     500,000   1,023,301   4,967,770     29,011     836,600   4,061,401
45.........................     1,676,852           0   1,176,221   7,227,052          0   1,013,903   6,229,718
</TABLE>

ASSUMES NO POLICY LOAN OR WITHDRAWAL HAS BEEN MADE.

IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND
UPON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER
TO THE DIVISIONS OF THE VARIABLE ACCOUNT AND THE DIFFERENT RATES OF RETURN OF
THE VARIABLE ACCOUNT.

THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 6% AND 12% OVER A
PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN DIFFERENT
AMOUNTS OR FREQUENCIES THAN SHOWN. NO REPRESENTATIONS CAN BE MADE THAT THESE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER
A PERIOD OF TIME.

THE CASH VALUES SHOWN IN THIS ILLUSTRATION FOR POLICY YEARS 1, 2, AND 3 ARE NOT
CORRECT FOR POLICIES SOLD IN NEW JERSEY. SEE "CASH VALUE", p. 8. A CORRECTED
ILLUSTRATION IS AVAILABLE UPON REQUEST.

                                       --
                                       49
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
            SEX-NEUTRAL ISSUE AGE 45 -- GUARANTEED ISSUE NON-TOBACCO
                           $500,000 SPECIFIED AMOUNT
                             DEATH BENEFIT OPTION A
                             $10,000 ANNUAL PREMIUM
                          CASH VALUE ACCUMULATION TEST

                               GUARANTEED CHARGES

<TABLE>
<CAPTION>
                                                          DEATH BENEFIT                       CASH VALUE
                                                 --------------------------------  --------------------------------
                                     PREMIUM
                                   ACCUMULATED     ASSUMING HYPOTHETICAL GROSS       ASSUMING HYPOTHETICAL GROSS
                                      AT 5%        ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
             END OF                 INTEREST     --------------------------------  --------------------------------
          POLICY YEAR               PER YEAR        0%         6%         12%         0%         6%         12%
- --------------------------------  -------------  ---------  ---------  ----------  ---------  ---------  ----------
<S>                               <C>            <C>        <C>        <C>         <C>        <C>        <C>
1...............................        10,500     500,000    500,000     500,000      7,235      7,646       8,059
2...............................        21,525     500,000    500,000     500,000     13,556     14,787      16,070
3...............................        33,101     500,000    500,000     500,000     19,182     21,648      24,320
4...............................        45,256     500,000    500,000     500,000     24,123     28,247      32,896
5...............................        58,019     500,000    500,000     500,000     29,734     35,945      43,234
6...............................        71,420     500,000    500,000     500,000     35,070     43,805      54,483
7...............................        85,491     500,000    500,000     500,000     40,461     52,188      67,121
8...............................       100,266     500,000    500,000     500,000     45,536     60,731      80,897
9...............................       115,779     500,000    500,000     500,000     50,305     69,452      95,954
10..............................       132,068     500,000    500,000     500,000     54,669     78,269     112,358
15..............................       226,575     500,000    500,000     500,000     70,430    124,252     221,623
20 (age 65).....................       347,193     500,000    500,000     696,306     73,324    172,853     395,557
25..............................       501,135     500,000    500,000   1,024,623     54,587    221,356     651,804
30..............................       697,608           0    500,000   1,452,646          0    267,336   1,021,573
35..............................       948,363           0    500,000   2,016,044          0    303,894   1,539,592
40..............................     1,268,398           0    500,000   2,761,970          0    322,617   2,258,049
45..............................     1,676,852           0    500,000   3,755,006          0    282,033   3,236,815
</TABLE>

ASSUMES NO POLICY LOAN OR WITHDRAWAL HAS BEEN MADE.

IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND
UPON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER
TO THE DIVISIONS OF THE VARIABLE ACCOUNT AND THE DIFFERENT RATES OF RETURN OF
THE VARIABLE ACCOUNT.

THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 6% AND 12% OVER A
PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN DIFFERENT
AMOUNTS OR FREQUENCIES THAN SHOWN. NO REPRESENTATIONS CAN BE MADE THAT THESE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER
A PERIOD OF TIME.

THE CASH VALUES SHOWN IN THIS ILLUSTRATION FOR POLICY YEARS 1, 2, AND 3 ARE NOT
CORRECT FOR POLICIES SOLD IN NEW JERSEY. SEE "CASH VALUE", p. 8. A CORRECTED
ILLUSTRATION IS AVAILABLE UPON REQUEST.

                                       --
                                       50
<PAGE>


More information about Northwestern Mutual Series Fund, Inc. is included in the
Fund's Statement of Additional Information (SAI), incorporated by reference in
this prospectus, which is available free of charge.

More information about the Fund's investments is included in the Fund's annual
and semi-annual reports, which discuss the market conditions and investment
strategies that significantly affected each Portfolio's performance during the
previous fiscal period.

To request a free copy of the Fund's SAI, or current annual or semi-annual
report, call us at 1-800-519-4665. Information about the Fund (including the
SAI) can be reviewed and copied at the Public Reference Room of the Securities
and Exchange Commission (SEC) in Washington, DC. Information on the operation of
the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330.
Reports and other information about the Fund are available on the SEC's Internet
site at http://www.sec.gov. Copies of the information may be obtained, upon
payment of a duplicating fee by writing the Public Reference Section of the SEC,
Washington, DC 20549-6009.


NORTHWESTERN MUTUAL LIFE


Northwestern Mutual Variable Executive Life
Northwestern Mutual Variable Life Account
Northwestern Mutual Series Fund, Inc.
Russell Insurance Funds


34-1011 (11-99)


PROSPECTUSES

Investment Company Act File Nos. 811-3990 and 811-5371


NORTHWESTERN
MUTUAL LIFE-Registered Trademark-

PO Box 3095
Milwaukee WI 53201-3095


Change Service Requested



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