NORTHBROOK VARIABLE ANNUITY ACCOUNT II
N-4, 2000-08-04
Previous: TRIMBLE NAVIGATION LTD /CA/, 10-Q, EX-27.1, 2000-08-04
Next: NORTHBROOK VARIABLE ANNUITY ACCOUNT II, N-4, EX-3, 2000-08-04




As filed with the Securities and Exchange Commission on August 4, 2000
-------------------------------------------------------------------------------
                                                            File Nos. 333-_____
                                                                      811-6116

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM N-4

                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933
                         Pre-Effective Amendment No.___
                        Post-effective Amendment No.___

                                     and/or

         REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
                             Amendment No. 33 /X/

                     NORTHBROOK VARIABLE ANNUITY ACCOUNT II
                           (Exact Name of Registrant)

                        NORTHBROOK LIFE INSURANCE COMPANY
                               (Name of Depositor)

                        NORTHBROOK LIFE INSURANCE COMPANY
                                3100 SANDERS ROAD
                           NORTHBROOK, ILLINOIS 60062
                                  847/402-2400
         (Address and Telephone Number of Depositor's Principal Offices)

                               MICHAEL J. VELOTTA
                  VICE PRESIDENT, SECRETARY AND GENERAL COUNSEL
                        NORTHBROOK LIFE INSURANCE COMPANY
                                3100 SANDERS ROAD
                           NORTHBROOK, ILLINOIS 60062
                                  847/402-2400
       (Name, Complete Address and Telephone Number of Agent for Service)

                        Copies of all communications to:

BRUCE A. TEICHNER, ESQ.                            TERRY YOUNG, ESQ.
ALLSTATE LIFE INSURANCE COMPANY                    ALFS, INC.
3100 SANDERS ROAD, SUITE J5B                       3100 SANDERS ROAD, SUITE J5B
NORTHBROOK, ILLINOIS 60062                         NORTHBROOK, ILLINOIS 60062


Approximate date of proposed public offering:  As soon as practicable  after the
effective date of the registration statement.

The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities Act of 1933 or until the registration  shall become effective on such
date as the Commission, acting pursuant to Section 8(a), may determine.

<PAGE>
MORGAN STANLEY DEAN WITTER
ONLINE VARIABLE ANNUITY
NORTHBROOK LIFE INSURANCE COMPANY
P.O. BOX 80469
LINCOLN, NE 68501

TELEPHONE NUMBER: 1-877-801-7157                   PROSPECTUS DATED ______, 2000
E-MAIL ADDRESS:  [email protected]

Northbrook Life Insurance Company  ("Northbrook") is offering the Morgan Stanley
Dean Witter Online Variable  Annuity,  an individual and group flexible  premium
deferred  variable  annuity  contract  ("Contract").  The Contract  currently is
available  for purchase by  individuals  that have opened a Morgan  Stanley Dean
Witter  Online  Account.  The purchase of this Contract as well as most Contract
transactions  currently  may be  performed  electronically  through  your Morgan
Stanley Dean Witter Online account.  This prospectus contains  information about
the Contract  that you should know before  investing.  Please keep it for future
reference.

The Contract currently offers 21 variable sub-accounts ("Variable Sub-Accounts")
of the Northbrook Variable Annuity Account II ("Variable Account").  At present,
there is no fixed account ("Fixed Account") investment alternative  ("investment
alternative")  available during the accumulation phase, although Northbrook will
offer  a  Fixed  Account  immediately  duringthe  payout  phase.  Each  Variable
Sub-Account  invests  exclusively in shares of portfolios  ("Portfolios") of the
following mutual funds ("Funds"):

|X|      JANUS ASPEN SERIES
|X|      THE STRONG GROWTH FUNDS
|X|      SCUDDER VARIABLE LIFE INSURANCE FUND
|X|      THE UNIVERSAL INSTITUTIONAL FUNDS, INC.
|X|      VAN KAMPEN LIFE INVESTMENT TRUST
|X|      WARBURG PINCUS FUNDS

We (Northbrook) have filed a Statement of Additional Information, dated _______,
2000,  with the  Securities and Exchange  Commission  ("SEC "). It contains more
information  about the Contract and is incorporated  herein by reference,  which
means  that it is  legally  a part of this  prospectus.  Its  table of  contents
appears on page __ of this prospectus.  For a free copy,  please write, call or
e-mail us at the  addresses or  telephone  number  above,  or you may go to the
SEC's  Web  site  (http://www.sec.gov).  You  can  find  other  information  and
documents  about  us,  including  documents  that  are  legally  a part  of this
prospectus, at the SEC's Web site.

               THE  SECURITIES  AND  EXCHANGE  COMMISSION  HAS NOT  APPROVED  OR
               DISAPPROVED THE SECURITIES DESCRIBED IN THIS PROSPECTUS,  NOR HAS
               IT PASSED ON THE ACCURACY OR THE ADEQUACY OF THIS PROSPECTUS. ANY
               ONE WHO TELLS  YOU  OTHERWISE  IS  COMMITTING  A  FEDERAL  CRIME.

IMPORTANT
NOTICES
               INVESTMENT IN THE CONTRACTS INVOLVES INVESTMENT RISKS,
               INCLUDING POSSIBLE LOSS OF PRINCIPAL.


<PAGE>
<TABLE>
<CAPTION>
<S>                                                                      <C>
TABLE OF CONTENTS

                                                                         PAGE

OVERVIEW

----------------------------------------------------------------------------
   Important Terms

----------------------------------------------------------------------------
   The Contract At A Glance

----------------------------------------------------------------------------
   How the Contract Works

----------------------------------------------------------------------------
   Expense Table

----------------------------------------------------------------------------
   Financial Information

----------------------------------------------------------------------------
CONTRACT FEATURES
----------------------------------------------------------------------------
   The Contract

----------------------------------------------------------------------------
   Purchase of Contracts

----------------------------------------------------------------------------
   Contract Value

----------------------------------------------------------------------------
   Investment Alternatives

----------------------------------------------------------------------------
      The Variable Sub-Accounts

----------------------------------------------------------------------------
      The Fixed Account

----------------------------------------------------------------------------
      Transfers

----------------------------------------------------------------------------
   Expenses

----------------------------------------------------------------------------
   Access to Your Money

----------------------------------------------------------------------------
   Income Payments

----------------------------------------------------------------------------
   Death Benefits

----------------------------------------------------------------------------
OTHER INFORMATION
----------------------------------------------------------------------------
   More Information:
----------------------------------------------------------------------------
      Northbrook

----------------------------------------------------------------------------
      The Variable Account

----------------------------------------------------------------------------
      The Portfolios

----------------------------------------------------------------------------
      The Contract

----------------------------------------------------------------------------
      Qualified Plans

----------------------------------------------------------------------------
      Legal Matters

----------------------------------------------------------------------------
      Year 2000
----------------------------------------------------------------------------
   Taxes

----------------------------------------------------------------------------
   Performance Information

----------------------------------------------------------------------------
STATEMENT OF ADDITIONAL INFORMATION TABLE OF CONTENTS
----------------------------------------------------------------------------
</TABLE>

<PAGE>
IMPORTANT TERMS

This  prospectus  uses a number of important  terms that you may not be familiar
with.  The index below  identifies  the page that describes each term. The first
use of each term in this prospectus appears in highlights.

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

-----------------------------------------------------------------------------
   Accumulation Phase

-----------------------------------------------------------------------------
   Accumulation Unit

-----------------------------------------------------------------------------
   Accumulation Unit Value

-----------------------------------------------------------------------------
   Annuitant

-----------------------------------------------------------------------------
   Automatic Additions Program

-----------------------------------------------------------------------------
   Automatic Portfolio Rebalancing Program

-----------------------------------------------------------------------------
   Beneficiary

-----------------------------------------------------------------------------
   Cancellation Period

-----------------------------------------------------------------------------
   * Contract

-----------------------------------------------------------------------------
   Contract Anniversary

-----------------------------------------------------------------------------
   Contract Owner ("You")
-----------------------------------------------------------------------------
   Contract Value

-----------------------------------------------------------------------------
   Contract Year

-----------------------------------------------------------------------------
   Dollar Cost Averaging

-----------------------------------------------------------------------------
   Due Proof of Death

-----------------------------------------------------------------------------
   Fixed Account

-----------------------------------------------------------------------------
   Funds

-----------------------------------------------------------------------------
   Income Plans

-----------------------------------------------------------------------------
   Investment Alternatives

-----------------------------------------------------------------------------
   Issue Date

-----------------------------------------------------------------------------
   Northbrook ("We")
-----------------------------------------------------------------------------
   Payout Phase

-----------------------------------------------------------------------------
   Payout Start Date

-----------------------------------------------------------------------------
   Portfolios

-----------------------------------------------------------------------------
   Qualified Contracts

-----------------------------------------------------------------------------
   Right to Cancel

-----------------------------------------------------------------------------
   SEC

-----------------------------------------------------------------------------
   Settlement Value

-----------------------------------------------------------------------------
   Systematic Withdrawal Program

-----------------------------------------------------------------------------
   Valuation Date

-----------------------------------------------------------------------------
   Variable Account

-----------------------------------------------------------------------------
   Variable Sub-Account

-----------------------------------------------------------------------------
</TABLE>

*If you  purchase  a  group  Contract,  we will  issue  you a  certificate  that
represents  your  ownership  and that  summarizes  the  provisions  of the group
Contract.  References  to  "Contract" in this  prospectus  include  certificates
unless the  context  requires  otherwise.  In certain  states  the  Contract  is
available only as a group Contract.


<PAGE>

THE CONTRACT AT A GLANCE

The following is a snapshot of the  Contract.  Please read the remainder of this
prospectus for more information.

FLEXIBLE PAYMENTS                  You can purchase a Contract
                                   with an initial  purchase payment of
                                   $1,000 or more.  You can add to your
                                   Contract as often and as much as you
                                   like,  but each  payment  must be at
                                   least $100.

--------------------------------------------------------------------------------
RIGHT TO  CANCEL                    You  may   cancel   your
                                    Contract  within 20 days of  receipt
                                    or any  longer  period as your state
                                    may require ("Cancellation Period").
                                    Upon  cancellation,  we will  return
                                    your purchase payments adjusted,  to
                                    the  extent  state and  federal  law
                                    permit,  to reflect  the  investment
                                    experience of any amounts  allocated
                                    to the Variable Account.

--------------------------------------------------------------------------------
EXPENSES                            You will bear the following expenses:

                                          -  Total  Variable  Account
                                    annual   fees   equal  to  0.60%  of
                                    average daily net assets.

                                          - Transfer fee of $10 after
                                    the 12th  transfer  in any  Contract
                                    Year (fee currently waived).

                                          -  State  premium  tax  (if
                                    your   state    imposes   one).   In
                                    addition,    each   Portfolio   pays
                                    expenses    that   you   will   bear
                                    indirectly   if  you   invest  in  a
                                    Variable Sub-Account.

INVESTMENT ALTERNATIVES             The Contract  currently
                                    offers  21   Variable   Sub-Accounts
                                    investing  in  Portfolios   offering
                                    professional   money  management  by
                                    these investment advisers:

                                    Credit Suisse Asset Management, LLC
                                    Janus Capital
                                    Miller Anderson & Sherred, LLP
                                    Morgan Stanley Asset Management
                                    Scudder Kemper Investments, Inc.
                                    Strong Capital Management, Inc.
                                    Van Kampen Asset Management, Inc.

                                    To  find   out   how  the   Variable
                                    Sub-Accounts have performed, call us
                                    at 1-877-801-7157.
<PAGE>

SPECIAL SERVICES                    For your convenience, we offer these
                                    special services:

                                    -  Automatic Portfolio Rebalancing Program
                                    -  Dollar Cost Averaging Program
                                    -  Systematic Withdrawals

INCOME PAYMENTS                     You can choose fixed amount
                                    income  payments,   variable  amount
                                    income  payments or a combination of
                                    the two. You can receive your income
                                    payments  in one  of  the  following
                                    ways:

                                     - life income with guaranteed payments
                                     - joint and survivor life income with
                                          guaranteed payments
                                     -  guaranteed payments for a specified
                                          period



DEATH BENEFITS                      If you or the Annuitant dies before the
                                    Payout Start Date, we will pay the death
                                    benefit described in the Contract.


TRANSFERS                           Before the Payout  Start  Date,  you
                                    may  transfer  your  Contract  value
                                    ("Contract    Value")    among   the
                                    Variable Sub-Accounts,  with certain
                                    restrictions.  Transfers  must be at
                                    least  $100 or the  total  amount in
                                    the     investment      alternative,
                                    whichever is less.

                                    We do not currently  impose
                                    a fee upon  transfers.  We, however,
                                    reserve  the right to charge $10 per
                                    transfer  after the 12th transfer in
                                    each   "Contract   Year,"  which  we
                                    measure  from the date we issue your
                                    Contract  or a Contract  anniversary
                                    ("Contract Anniversary").

WITHDRAWALS                         You  may  withdraw  some  or all of
                                    your  Contract  Value  at any  time
                                    during the  Accumulation  Phase and
                                    during the Payout  Phase in certain
                                    cases.   In   general,   you   must
                                    withdraw  at least $50 at a time or
                                    the total  amount  in the  Variable
                                    Sub-Account, if less. A federal tax
                                    penalty  may  apply  if you  make a
                                    withdrawal  before  you  are 59 1/2
                                    years old.


<PAGE>
HOW THE CONTRACT WORKS

The Contract basically works in two ways.

First,  the Contract can help you (we assume you are the "Contract  Owner") save
for retirement because you can invest in up to 21 Variable  Sub-Accounts and pay
no federal  income taxes on any earnings  until you withdraw  them.  You do this
during what we call the "Accumulation  Phase" of the Contract.  The Accumulation
Phase  begins on the date we issue your  Contract  (we call that date the "Issue
Date") and  continues  until the Payout  Start Date,  which is the date we apply
your money to provide income  payments.  During the  Accumulation  Phase you may
allocate your purchase payments to any combination of the Variable Sub-Accounts.
Your investment  return will vary up or down depending on the performance of the
corresponding Portfolios.

Second,  the Contract can help you plan for retirement because you can use it to
receive  retirement  income for life,  and/or for a pre-set number of years,  by
selecting  one of the income  payment  options  (we call these  "Income  Plans")
described  on page __.  You  receive  income  payments  during  what we call the
"Payout  Phase" of the  Contract,  which  begins on the  Payout  Start  Date and
continues until we make the last payment required by the Income Plan you select.
During the Payout Phase, if you select a fixed amount income payment option,  we
guarantee the amount of your payments,  which will remain fixed. If you select a
variable  amount  income  payment  option,  based on one or more of the Variable
Sub-Accounts,  the amount of your payments will vary up or down depending on the
performance of the corresponding Portfolios.  The amount of money you accumulate
under your Contract  during the  Accumulation  Phase and apply to an Income Plan
will determine the amount of your income payments during the Payout Phase.

The timeline below illustrates how you might use your Contract.

 <TABLE>
<CAPTION>
<S>               <C>                         <C>                   <C>                          <C>
 ISSUE           ACCUMULATION PHASE          PAYOUT START DATE                   PAYOUT PHASE
 DATE

------------------------------------------------------------------------------------------------------------------>
    |                                               |                       |                    |
You buy           You save for retirement       You elect to            You can receive        Or you can
a Contract                                      receive income          income payments        receive income
                                                payments or             for a set period       payments for life
                                                receive a lump
                                                sum payment

</TABLE>


As the Contract owner you exercise all of the rights and privileges  provided by
the Contract. If you die, any surviving Contract owner or, if there is none, the
Beneficiary,  will exercise the rights and privileges  provided by the Contract.
See "The  Contract."  In addition,  if you die before the Payout Start Date,  we
will pay a death benefit to any surviving  Contract  owner or, if there is none,
to your Beneficiary. See "Death Benefits."

Please call us at 1-877-801-7157 if you have any question about how the Contract
works.


<PAGE>
EXPENSE TABLE

The table below lists the  expenses  that you will bear  directly or  indirectly
when you buy a Contract.  The table and the examples  that follow do not reflect
premium  taxes  that may be  imposed  by the state  where you  reside.  For more
information  about Variable Account  expenses,  see "Expenses,"  below. For more
information  about  Portfolio   expenses,   please  refer  to  the  accompanying
prospectuses for the Funds.

CONTRACT OWNER TRANSACTION EXPENSES:

Withdrawal Charge                                            None
--------------------------------------------------------------------------------
Annual Contract Maintenance Charge                           None
--------------------------------------------------------------------------------
Transfer Fee                                                 $10*
--------------------------------------------------------------------------------

*  Applies  solely  to the  thirteenth  and all  subsequent  transfers  within a
Contract Year  excluding  transfers  due to dollar cost  averaging and automatic
portfolio rebalancing. We are currently waiving the transfer fee.

VARIABLE ACCOUNT ANNUAL EXPENSES

(As a Percentage  of Average  Daily Net Asset Value  Deducted From Each Variable
Sub-Account)

Mortality and Expense Risk Charge                              0.50%
----------------------------------------------------------------------
Administrative Expense Charge                                  0.10%
----------------------------------------------------------------------
Total Variable Account Annual Expenses                         0.60%
----------------------------------------------------------------------



PORTFOLIO ANNUAL EXPENSES (After Voluntary  Reductions And Reimbursements) (As A
Percentage Of Portfolio Average Daily Net Assets)

<TABLE>
<CAPTION>
JANUS ASPEN SERIES (1)
------------------------------- -------------------------------------------------------------------------------------------------
<S>       <C>                   <C>                          <C>                          <C>
          Portfolio             Management Fee                12b-1                       Other Expenses         Total Expenses
                                after Fee Waiver*                                                                after Fee Waiver*
------------------------------- ---------------------------- ------------------------------------------------------------------
Capital Appreciation            0.65%                        .25                          0.04%                        0.94%
------------------------------- ---------------------------- -------------------------------------------------------------------
------------------------------- ---------------------------- -------------------------------------------------------------------
Worldwide Growth                0.65%                        .25                          0.05%                        0.95%
------------------------------- ---------------------------- -------------------------------------------------------------------


SCUDDER VARIABLE LIFE INVESTMENT FUND (2)
------------------------------- ---------------------------- ---------------------------- ----------------------------
          Portfolio             Management Fee               Other Expenses               Total Expenses
                                after Fee Waiver*                                         after Fee Waiver*
------------------------------- ---------------------------- ---------------------------- ----------------------------
Scudder International           0.85%                        0.18%                        1.03%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Scudder VLIF Bond               0.47%                        0.08%                        0.55%
------------------------------- ---------------------------- ---------------------------- ----------------------------
<PAGE>

THE STRONG GROWTH FUNDS (3)
------------------------------- ---------------------------- ---------------------------- ----------------------------
          Portfolio             Management Fee               Other Expenses               Total Expenses
                                after Fee Waiver*                                         after Fee Waiver*
------------------------------- ---------------------------- ---------------------------- ----------------------------
Mid Cap Growth                  1.00%                        0.15%                        1.15%
Fund II
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Opportunity                     1.00%                        0.14%                        1.14%
Fund II
------------------------------- ---------------------------- ---------------------------- ----------------------------


THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (4)
------------------------------- ---------------------------- ---------------------------- ----------------------------
          Portfolio             Management Fee               Other Expenses               Total Expenses
                                after Fee Waiver*                                         after Fee Waiver*
------------------------------- ---------------------------- ---------------------------- ----------------------------
Value                           0.18%                        0.67%                        0.85%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Equity Growth                   0.29%                        0.56%                        0.85%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Mid Cap Value                   0.43%                        0.62%                        1.05%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Mid Cap Growth*                 0.00%                        1.05%                        1.05%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
U.S. Real Estate                0.00%                        1.10%                        1.10%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
International Magnum            0.29%                        0.87%                        1.16%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Emerging Markets Equity         0.42%                        1.37%                        1.79%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Global Equity                   0.47%                        0.68%                        1.15%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Fixed Income                    0.14%                        0.56%                        0.70%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
High Yield                      0.19%                        0.61%                        0.80%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Technology*                     0.00%                        1.15%                        1.15%
------------------------------- ---------------------------- ---------------------------- ----------------------------

*Annulaized

VAN KAMPEN LIFE INVESTMENT TRUST (5)
------------------------------- ---------------------------- ---------------------------- ----------------------------
          Portfolio             Management Fee               Other Expenses               Total Expenses
                                after Fee Waiver*                                         after Fee Waiver*
------------------------------- ---------------------------- ---------------------------- ----------------------------
Comstock                        0.00%                        0.95%                        0.95%
------------------------------- ---------------------------- ---------------------------- ----------------------------
------------------------------- ---------------------------- ---------------------------- ----------------------------
Emerging Growth                 0.67%                        0.18%                        0.85%
------------------------------- ---------------------------- ---------------------------- ----------------------------


WARBURG PINCUS TRUST (6)
------------------------------- ------------------------- ---------- -------------------- ----------------------------
          Portfolio             Management Fee after      12b-1      Other Expenses       Total Expenses
                                Fee Waiver*               Fees       after Fee Waiver*    after Fee Waiver*
------------------------------- ------------------------- ---------- -------------------- ----------------------------
Emerging Growth                 0.72%                     0.00%      .53%                 1.25%
------------------------------- ------------------------- ---------- -------------------- ----------------------------
------------------------------- ------------------------- ---------- -------------------- ----------------------------
Global Post-Venture Capital     1.07%                     .25%       .33%                 1.40%
------------------------------- ------------------------- ---------- -------------------- ----------------------------
</TABLE>


(1)      [Janus Aspen Series]

(2)      [Scudder Variable Life Investment Fund]

(3)  The expenses shown are for the fiscal year ended  12/31/99.  For the Mid
     Cap Growth Fund II, Strong has voluntarily agreed to waive the management
     fee and/or absorb the Mid Cap Growth  Fund's  other  expenses so that the
     total annual fund operating expenses are capped at 1.20%.  Strong has no
     current intention to, but may in the future,  discontinue or modify any
     fee waivers or expense absorptions after any appropriate notice to the
     fund's shareholders.


(4)  Morgan Stanley Asset  Management has  voluntarily  agreed to a reduction in
     its  management  fees and to reimburse the  Portfolios for which it acts as
     investment  adviser for certain  expenses  of the  Portfolios.  Absent such
     reductions, the management fees, other expenses, and total annual Portfolio
     expenses would have been as follows:

<TABLE>
<CAPTION>
----------------------- --------------------- -------------------- ---------------------
                        Management Fees       Other Expenses       Total Annual
                                                                   Portfolio Expenses
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
<S>                     <C>                   <C>                  <C>
Fixed Income            0.40%                 0.56%                0.96%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
Global Equity           0.80%                 0.68%                1.48%
----------------------- --------------------- -------------------- ---------------------
High Yield              0.50%                 0.61%                1.11%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
Mid Cap Growth          0.75%                 7.31%                8.06%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
Technology              0.80%                 11.77%               12.57%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
Emerging Markets        1.25%                 1.37%                2.62%
Equity
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
Equity Growth           0.55%                 0.56%                1.11%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
International Magnum    0.80%                 0.87%                1.67%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
Mid-Cap Value           0.75%                 0.62%                1.37%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
U.S. Real Estate        0.80%                 1.10%                1.90%
----------------------- --------------------- -------------------- ---------------------
----------------------- --------------------- -------------------- ---------------------
Value                   0.55%                 .67%                 1.22%
----------------------- --------------------- -------------------- ---------------------

</TABLE>


(5)  Van Kampen Asset  Management Inc. has voluntarily  agreed to a reduction in
     its  management  fees and to reimburse the Comstock  Portfolio and Emerging
     Growth Portfolio for which it acts as investment adviser if such fees would
     cause "Total  Portfolio  Annual Expenses" to exceed the amount set forth in
     the table  above.  Absent  such  reductions,  the  management  fees,  other
     expenses,  and total annual Portfolio expenses would have been 0.60%, 9.76%
     and 10.36% for the  Comstock  Portfolio,  and 0.70%,  0.18%,  and .88% for
     Emerging Growth Portfolio.

(6)  Credit Suisse Asset Management, LLC, the investment adviser for the Warburg
     Pincus Trust has  voluntarily  agreed to a reduction in its management fees
     and to reimburse the Portfolios for which it acts as investment adviser for
     certain expenses of the Portfolios.  Absent such reductions, the management
     fees, other expenses,  and total annual Portfolio  expenses would have been
     as follows:

    Emerging Growth Portfolio                     .90%    .63%     1.53%
    Global Post-Venture Capital Portfolio        1.25%    .33%     1.58%


EXAMPLE

The  example  below  shows the  dollar  amount of  expenses  that you would bear
directly or indirectly if you:

     -    invested $1,000 in a Variable Sub-Account,

     -    earned a 5% annual return on your investment, and

     -    you  surrendered  your  Contract or you decided not to  surrender  you
          Contract at the end of each time period.

The  example  assumes  that  any  portfolio  expense  waivers  or  reimbursement
arrangements described in the footnotes above are in effect for the time periods
presented below. The example does not include any taxes or tax penalties you may
be required to pay if you surrender your contract.

<TABLE>
<CAPTION>
         JANUS ASPEN SERIES

<S>                     <C>                          <C>             <C>              <C>             <C>
                       Fund portfolio              1 Year          3 Years          5 Years         10 Years
                       --------------              ------          -------          -------         --------
         Aggressive Growth
         Worldwide Growth

         SCUDDER VARIABLE LIFE INVESTMENT FUND

                     Fund portfolio                1 Year          3 Years          5 Years         10 Years
                     --------------                ------          -------          -------         --------
         International
         VLIF Bond

         THE STRONG GROWTH FUNDS

                     Fund portfolio                1 Year          3 Years          5 Years         10 Years
                     --------------                ------          -------          -------         --------
         Mid Cap Growth Fund II
         Opportunity Fund II

         THE UNIVERSAL INSTITUTIONAL FUNDS, INC.
                     Fund portfolio                 1 Year          3 Years          5 Years         10 Years
                     --------------                 ------          -------          -------         --------
         Value
         Equity Growth
         Mid Cap Value
         Mid Cap Growth
         U.S. Real Estate
         International Magnum
         Emerging Markets Equity
         Global Equity
         Fixed Income
         High Yield
         Technology

         VAN KAMPEN LIFE INESTMENT TRUST

                          Fund portfolio            1 Year          3 Years          5 Years         10 Years
                          --------------            ------          -------          -------         --------
         Comstock
         Emerging Growth

         WARBURG PINCUS TRUST

                     Fund portfolio                 1 Year          3 Years          5 Years         10 Years
                     --------------                 ------          -------          -------         --------
         Emerging Growth
         Global Post-Venture Capital


</TABLE>

PLEASE  REMEMBER  THAT YOU ARE LOOKING AT EXAMPLES AND NOT A  REPRESENTATION  OF
PAST OR FUTURE EXPENSES. YOUR ACTUAL EXPENSES MAY BE LOWER OR GREATER THAN THOSE
SHOWN  ABOVE.  SIMILARLY,  YOUR RATE OF RETURN MAY BE LOWER OR GREATER  THAN 5%,
WHICH IS NOT GUARANTEED.

FINANCIAL INFORMATION

To measure the value of your investment in the Variable  Sub-Accounts during the
Accumulation  Phase we use a unit of  measure we call the  "Accumulation  Unit."
Each Variable  Sub-Account  has a separate value for its  Accumulation  Units we
call the "Accumulation Unit Value." Accumulation Unit Value is analogous to, but
not the same as, the share price of a mutual fund.

There are no Accumulation Unit Values to report because the Contracts were first
offered as of the date of this prospectus.

The financial  statements of the Variable  Account and Northbrook  appear in the
Statement of Additional Information.

THE CONTRACT

CONTRACT OWNER

The Morgan  Stanley Dean Witter Online  Variable  Annuity is a contract  between
you, the Contract  owner,  and  Northbrook,  a life  insurance  company.  As the
Contract  owner,  you may exercise all of the rights and privileges  provided to
you by the  Contract.  That  means it is up to you to select  or change  (to the
extent permitted):

     -    the investment alternatives during the Accumulation and Payout Phases,

     -    the amount and timing of your purchase payments and withdrawals,

     -    the programs you want to use to invest or withdraw money,

     -    the income payment plan you want to use to receive retirement income,

     -    the  Annuitant  (either  yourself  or someone  else) on whose life the
          income payments will be based,

     -    the  Beneficiary or  Beneficiaries  who will receive the benefits that
          the Contract provides when the last surviving Contract owner dies, and

     -    any other rights that the Contract provides.

If you die, any surviving  Contract  owner or, if none,  the  Beneficiary,  will
exercise  the  rights  and  privileges  provided  to them by the  Contract.  The
Contract  cannot be  jointly  owned by both a  non-natural  person and a natural
person. The maximum owner issue age is age 90.

You can use the Contract with or without a qualified plan. A "qualified plan" is
a retirement savings plan, such as an IRA or tax-sheltered  annuity,  that meets
the  requirements  of the Internal  Revenue Code.  Qualified  plans may limit or
modify your rights and privileges under the Contract. We use the term "Qualified
Contract"  to refer to a Contract  used with a qualified  plan.  See  "Qualified
Plans" on page __.

ANNUITANT

The Annuitant is the individual whose life determines the amount and duration of
income payments  (other than under Income Plans with  guaranteed  payments for a
specified period). The Annuitant must be a natural person.

You initially designate an Annuitant in your application.  If the Contract owner
is a natural  person,  you may  change  the  Annuitant  at any time prior to the
Payout  Start  Date.  Once we receive  your change  request,  any change will be
effective  at the time you sign the  written  notice.  We are not liable for any
payment we make or other  action we take before  receiving  any written  request
from you. Before the Payout Start Date, you may designate a joint Annuitant, who
is a second person on whose life income payments  depend.  If the Annuitant dies
prior to the Payout Start Date, the new Annuitant will be the youngest  Contract
owner,  otherwise,  the youngest Beneficiary,  unless the Contract owner names a
different Annuitant.

BENEFICIARY

The  Beneficiary  is the person who may elect to  receive  the death  benefit or
become the new Contract owner if the sole  surviving  Contract owner dies before
the Payout  Start  Date.  If the sole  surviving  Contract  owner dies after the
Payout Start Date, the Beneficiary  will receive any guaranteed  income payments
scheduled to continue.

You may name one or more  Beneficiaries  when you apply for a Contract.  You may
change or add  Beneficiaries at any time by informing us in writing,  unless you
have  designated  an  irrevocable  Beneficiary.  We will  provide  a  change  of
Beneficiary form to be completed and filed with us. Any change will be effective
at the time you sign the written notice,  whether or not the Annuitant is living
when we receive the notice.  Until we receive  your  written  notice to change a
Beneficiary,  we are entitled to rely on the most recent Beneficiary information
in our files.  We will not be liable as to any payment or settlement  made prior
to receiving the  appropriate  notice.  Accordingly,  if you wish to change your
Beneficiary, you should deliver your notice to us promptly.

If you did not name a  Beneficiary  or,  if the named  Beneficiary  is no longer
living and there are no other surviving Beneficiaries,  the new Beneficiary will
be:

     -    your spouse, if he or she is still alive, otherwise

     -    your surviving children equally, or if you have no surviving children,

     -    your estate.

If more than one  Beneficiary  survives you, (or the Annuitant,  if the Contract
owner is not a natural  person)  we will  divide  the death  benefit  among your
Beneficiaries according to your most recent instructions.  If you have not given
us appropriate  instructions,  we will pay the death benefit in equal amounts to
the surviving Beneficiaries.


<PAGE>
MODIFICATION OF THE CONTRACT

Only a Northbrook  officer may approve a change in or waive any provision of the
Contract.  Any change or waiver must be in  writing.  None of our agents has the
authority to change or waive the  provisions of the Contract.  We may not change
the terms of the Contract  without your consent,  except to conform the Contract
to  applicable  law or changes in the law.  If a  provision  of the  Contract is
inconsistent with state law, we will follow state law.

ASSIGNMENT

We will not honor an  assignment  of an interest in a Contract as  collateral or
security for a loan. However,  you may assign periodic income payments under the
Contract  prior to the Payout Start Date.  No  Beneficiary  may assign  benefits
under the  Contract  until they are payable to the  Beneficiary.  We will not be
bound by any assignment until the assignor signs it and files it with us. We are
not  responsible  for the validity of any  assignment.  Federal law prohibits or
restricts the  assignment of benefits  under many types of retirement  plans and
the terms of such plans may themselves contain  restrictions on assignments.  An
assignment may also result in taxes or tax penalties. YOU SHOULD CONSULT WITH AN
ATTORNEY BEFORE TRYING TO ASSIGN YOUR CONTRACT.

PURCHASES

MINIMUM PURCHASE PAYMENTS

Your  initial  purchase  payment  must be at least  $1,000.  We may  increase or
decrease this minimum in the future.  You may make additional  purchase payments
of at least $100 at any time  prior to the Payout  Start  Date.  We reserve  the
right to lower the minimum and limit the maximum amount of purchase  payments we
will accept. We also reserve the right to reject any application.

ALLOCATION OF PURCHASE PAYMENTS

At the time you apply for a  Contract,  you must  decide  how to  allocate  your
purchase payments among the Variable Sub-Accounts. The allocation you specify on
your application will be effective immediately. All allocations must be in whole
percentages that total 100% or in whole dollars. The minimum you may allocate to
any investment alternative is $100. You can change your allocations by notifying
us in writing or by e-mail.

We will allocate your purchase payments to the Variable  Sub-Accounts  according
to your most  recent  instructions  on file  with us.  Unless  you  notify us in
writing or by e-mail otherwise,  we will allocate  subsequent  purchase payments
according to the allocation for the previous  purchase  payment.  We will effect
any change in allocation  instructions  at the time we receive written or e-mail
notice of the change in good order.

We will credit the initial  purchase  payment that  accompanies  your  completed
application to your Contract within 2 business days after we receive the payment
at our Northbrook headquarters.  If your application is incomplete,  we will ask
you to complete your  application  within 5 business days. If you do so, we will
credit your initial purchase payment to your Contract within that 5 business day
period.  If you do not, we will return your purchase payment at the end of the 5
business day period unless you expressly  allow us to hold it until you complete
the application.  We will credit subsequent purchase payments to the Contract on
the business day that we receive the purchase payment at our headquarters.

We use the term  "business  day" to refer to each day Monday through Friday that
the New York Stock Exchange is open for business. We also refer to these days as
"Valuation Dates." If we receive your purchase payment after 3 p.m. Central Time
on  any  Valuation  Date,  we  will  credit  your  purchase  payment  using  the
Accumulation Unit Values computed on the next Valuation Date.


<PAGE>
RIGHT TO CANCEL

You may cancel the Contract within the Cancellation  Period, which is the 20-day
period  after you receive the  Contract or such longer  period as your state may
require.  If you exercise this "Right To Cancel," the Contract terminates and we
will return your purchase  payments  allocated to the Variable  Account after an
adjustment, to the extent state or federal law permit, to reflect the investment
gain or loss  that  occurred  from the date of  allocation  through  the date of
cancellation. Some states may require us to return a greater amount to you.

CONTRACT VALUE

Your Contract  Value at any time during the  Accumulation  Phase is equal to the
sum of the value of your  Accumulation  Units in the Variable  Sub-Accounts  you
have selected.

ACCUMULATION UNITS

To determine the number of  Accumulation  Units of each Variable  Sub-Account to
allocate to your Contract,  we divide (i) the amount of the purchase  payment or
transfer you have allocated to a Variable  Sub-Account by (ii) the  Accumulation
Unit Value of that  Variable  Sub-Account  next  computed  after we receive your
payment or  transfer.  For  example,  if we receive a $10,000  purchase  payment
allocated to a Variable  Sub-Account  when the  Accumulation  Unit Value for the
Sub-Account  is $10, we would credit 1,000  Accumulation  Units of that Variable
Sub-Account  to  your  Contract.  Withdrawals  and  transfers  from  a  Variable
Sub-Account  would, of course,  reduce the number of Accumulation  Units of that
Sub-Account allocated to your Contract.

ACCUMULATION UNIT VALUE

As a general matter,  the Accumulation Unit Value for each Variable  Sub-Account
will rise or fall to reflect:

     -    changes  in the share  price of the  Portfolio  in which the  Variable
          Sub-Account invests, and

     -    the  deduction of amounts  reflecting  the  mortality and expense risk
          charge,  administrative  expense  charge,  and any provision for taxes
          that have  accrued  since we last  calculated  the  Accumulation  Unit
          Value.

We determine transfer fees (currently waived) separately for each Contract. They
do not affect  Accumulation Unit Value.  Instead,  we obtain payment of transfer
fees  by  redeeming   Accumulation  Units.  For  details  on  how  we  calculate
Accumulation   Unit  Value,   please  refer  to  the   Statement  of  Additional
Information.

We determine a separate Accumulation Unit Value for each Variable Sub-Account on
each Valuation Date.

YOU  SHOULD  REFER  TO THE  PROSPECTUSES  FOR  THE  FUNDS  THAT  ACCOMPANY  THIS
PROSPECTUS  FOR A  DESCRIPTION  OF HOW THE ASSETS OF EACH  PORTFOLIO ARE VALUED,
SINCE THAT  DETERMINATION  DIRECTLY BEARS ON THE ACCUMULATION  UNIT VALUE OF THE
CORRESPONDING VARIABLE SUB-ACCOUNT AND, THEREFORE, YOUR CONTRACT VALUE.


<PAGE>
INVESTMENT ALTERNATIVES: THE VARIABLE SUB-ACCOUNTS

You may allocate your purchase payments to up to 21 Variable Sub-Accounts.  Each
Variable  Sub-Account invests in the shares of a corresponding  Portfolio.  Each
Portfolio has its own investment  objective(s) and policies. We briefly describe
the Portfolios below.

For more complete  information  about each  Portfolio,  including the investment
objective(s),  expenses and risks associated with the Portfolio, please refer to
the  accompanying  prospectuses  for the Funds.  You should carefully review the
Fund prospectuses before allocating amounts to the Variable Sub-Accounts.

<TABLE>
<CAPTION>
JANUS ASPEN SERIES

------------------------------------ ------------------------------------ ----------------------------------------------
<S>                                  <C>                                  <C>
Portfolio:                           Each Portfolio Seeks:                Investment Adviser:
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Capital Appreciation                 Long-term growth of capital          Janus Capital
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Worldwide Growth                     Long-term growth of capital          Janus Capital
------------------------------------ ------------------------------------ ----------------------------------------------

SCUDDER VARIABLE LIFE INVESTMENT FUND

------------------------------------ ------------------------------------ ----------------------------------------------
Portfolio:                           Each Portfolio Seeks:                Investment Adviser:
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
International Portfolio              Long-term growth of capital          Scudder Kemper Investments, Inc.
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Bond Portfolio                       High level of income                 Scudder Kemper Investments, Inc.
------------------------------------ ------------------------------------ ----------------------------------------------

THE STRONG GROWTH FUNDS

------------------------------------ ------------------------------------ ----------------------------------------------
Portfolio:                           Each Portfolio Seeks:                Investment Adviser:
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Mid Cap Growth Fund II               Capital growth                       Strong Capital Management, Inc
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Opportunity Fund II                  Capital growth                       Strong Capital Management, Inc
------------------------------------ ------------------------------------ ----------------------------------------------

THE UNIVERSAL INSTITUTIONAL FUNDS, INC.

------------------------------------ ------------------------------------ ----------------------------------------------
Portfolio:                           Each Portfolio Seeks:                Investment Adviser:
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Value Portfolio                      Above-average total return            Miller  Anderson  &  Sherrerd,  LLP
                                     over a market cycle of three to
                                     five years
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Equity Growth                        Long-term capital appreciation       Morgan Stanley Asset Management
Portfolio
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Mid-Cap Value                        Above-average total return over a    Miller Anderson & Sherrerd, LLP
Portfolio                            market cycle of three to five years
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Mid-Cap Growth Portfolio             Long-term capital growth             Miller Anderson & Sherrerd, LLP
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
U.S. Real Estate Portfolio           Above-average current income         Morgan Stanley Asset Management
                                     and long-term capital appreciation
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
International Magnum Portfolio       Long-term capital appreciation       Morgan Stanley Asset Management
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Emerging Markets Equity Portfolio    Long-term capital appreciation       Morgan Stanley Asset Management
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Global Equity Portfolio              Long-term capital appreciation       Morgan Stanley Asset Management
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Fixed Income Portfolio               Above-average total                  Miller  Anderson  &  Sherrerd,  LLP
                                     return over a market cycle of three
                                     to five years

------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
High Yield Portfolio                 Above-average total return over a    Miller  Anderson  &  Sherrerd,  LLP
                                     market cycle of three to five years

------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Technology Portfolio                 Long-term capital appreciation       Morgan Stanley Asset Management
------------------------------------ ------------------------------------ ----------------------------------------------

VAN KAMPEN LIFE INVESTMENT TRUST

------------------------------------ ------------------------------------ ----------------------------------------------
Portfolio:                           Each Portfolio Seeks:                Investment Adviser:
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Comstock Portfolio                   Capital growth and income            Van Kampen Asset Management, Inc.
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Emerging Growth Portfolio            Capital appreciation                 Van Kampen Asset Management, Inc.
------------------------------------ ------------------------------------ ----------------------------------------------

<PAGE>
WARBURG PINCUS TRUST

------------------------------------ ------------------------------------ ----------------------------------------------
Portfolio:                           Each Portfolio Seeks:                Investment Adviser:
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Emerging Growth                      Maximum capital appreciation         Credit Suisse Asset Management, LLC
------------------------------------ ------------------------------------ ----------------------------------------------
------------------------------------ ------------------------------------ ----------------------------------------------
Global Post-Venture Capital          Long-term growth of capital          Credit Suisse Asset Management, LLC*
------------------------------------ ------------------------------------ ----------------------------------------------
</TABLE>


* Abbott Capital Management, LLC serves as sub-investment adviser for the
Global  Post-Venture  Capital  Portfolio  and is  responsible  for  managing the
Portfolio's investments in private equity portfolios.

AMOUNTS  YOU  ALLOCATE TO VARIABLE  SUB-ACCOUNTS  MAY GROW IN VALUE,  DECLINE IN
VALUE, OR GROW LESS THAN YOU EXPECT,  DEPENDING ON THE INVESTMENT PERFORMANCE OF
THE  PORTFOLIOS  IN  WHICH  THOSE  VARIABLE  SUB-ACCOUNTS  INVEST.  YOU BEAR THE
INVESTMENT RISK THAT THE PORTFOLIOS MIGHT NOT MEET THEIR INVESTMENT  OBJECTIVES.
SHARES OF THE PORTFOLIOS ARE NOT DEPOSITS,  OR OBLIGATIONS  OF, OR GUARANTEED OR
ENDORSED  BY ANY BANK  AND ARE NOT  INSURED  BY THE  FEDERAL  DEPOSIT  INSURANCE
CORPORATION, THE FEDERAL RESERVE BOARD OR ANY OTHER AGENCY.


<PAGE>
INVESTMENT ALTERNATIVES: THE FIXED ACCOUNT

Currently,  Northbrook  does not offer a Fixed  Account  investment  alternative
during the  Accumulation  Phase.  In the  future,  Northbrook  may offer a Fixed
Account  option  which  will  enable  you to  allocate  all or a portion of your
purchase payments to one or more Guarantee Periods of the Fixed Account.


INVESTMENT ALTERNATIVES: TRANSFERS

TRANSFERS DURING THE ACCUMULATION PHASE

During the  Accumulation  Phase,  you may transfer the Contract  Value among the
Variable  Sub-Accounts.  You may request  transfers in writing on a form that we
provide,  electronically  through your Morgan Stanley Dean Witter Online Account
or by telephone  according to the procedure  described below. The minimum amount
that you may transfer is $100 or the total  amount in the Variable  Sub-Account,
whichever is less. We currently do not assess,  but reserve the right to assess,
a $10 charge on each transfer in excess of 12 per Contract  Year. We will notify
you at least 30 days before we begin  imposing  the  transfer  charge.  We treat
transfers to or from more than one Portfolio on the same day as one transfer.

We will process transfer  requests that we receive before 3:00 p.m. Central Time
on any Valuation Date using the Accumulation  Unit Values for that Date. We will
process  requests  received  after  3:00 p.m.  on any  Valuation  Date using the
Accumulation Unit Values for the next Valuation Date.

LIMITATIONS ON EXCESSIVE TRANSFERS

We reserve the right to limit  transfers  among the Variable  Sub-Accounts if we
determine, in our sole discretion, that transfers by one or more Contract owners
would be to the disadvantage of other Contract owners. We may limit transfers by
taking such steps as:

     -    imposing a minimum time period between each transfer,

     -    refusing to accept transfer  requests of an agent acting under a power
          of attorney on behalf of more than one Contract owner, or

     -    limiting the dollar  amount that a Contract  owner may transfer  among
          the Variable Sub-Accounts at any one time.

We may apply the  restrictions  in any  manner  reasonably  designed  to prevent
transfers that we consider disadvantageous to other Contract owners.

We reserve the right to waive any transfer restrictions.


<PAGE>
TRANSFERS DURING THE PAYOUT PHASE

During the Payout Phase, you may make transfers among the Variable  Sub-Accounts
so as to change the relative  weighting of the  Variable  Sub-Accounts  on which
your variable amount income payments will be based. In addition, you will have a
limited ability to make transfers from the Variable Sub-Accounts to increase the
proportion of your income payments  consisting of fixed amount income  payments.
You may not, however,  convert any portion of your right to receive fixed amount
income payments into variable amount income payments.

You may not make any  transfers  for the first 6 months  after the Payout  Start
Date. Thereafter, you may make transfers among the Variable Sub-Accounts or make
transfers  from the Variable  Sub-Accounts  to increase the  proportion  of your
income payments consisting of fixed amount income payments.  Your transfers must
be at least 6 months apart.

TELEPHONE AND E-MAIL TRANSFERS

If you have on file a completed  authorization form, you may make transfers from
the MSDW ONLINE website or by telephone by calling  1-877-801-7157.  The cut off
time for telephone and e-mail  transfer  requests is 3:00 p.m.  Central Time. In
the event that the New York Stock Exchange closes early,  i.e., before 3:00 p.m.
Central  Time,  or in the event that the  Exchange  closes early for a period of
time but then  reopens for trading on the same day, we will  process  e-mail and
telephone  transfer  requests as of the close of the Exchange on that particular
day. We will not accept  telephone  requests  received at any  telephone  number
other than the number that appears in this paragraph or received after the close
of trading on the Exchange.

We may suspend,  modify or terminate the e-mail and telephone transfer privilege
at any time without notice.

We use procedures that we believe provide  reasonable  assurance that the e-mail
and  telephone   transfers  are  genuine.   For  example,   we  tape   telephone
conversations  with  persons  purporting  to  authorize  transfers  and  request
identifying  information.  Accordingly,  we disclaim  any  liability  for losses
resulting from allegedly  unauthorized e-mail and telephone transfers.  However,
if we do not take  reasonable  steps to help ensure that a e-mail and  telephone
authorization is valid, we may be liable for such losses.

DOLLAR COST AVERAGING PROGRAM

Through our Dollar Cost Averaging Program, you may automatically  transfer a set
amount  every month (or other  intervals we may offer)  during the  Accumulation
Phase from any Variable Sub-Account to any other Variable Sub-Account. Transfers
made through dollar cost averaging must be $100 or more.

We will not charge a transfer fee for  transfers  made under this  Program,  nor
will such  transfers  count  against the 12 transfers you can make each Contract
Year without paying a transfer fee.

The theory of dollar cost averaging is that if purchases of equal dollar amounts
are made at fluctuating prices, the aggregate average cost per unit will be less
than  the  average  of the unit  prices  on the same  purchase  dates.  However,
participation  in this Program does not assure you of a greater profit from your
purchases under the Program nor will it prevent or necessarily  reduce losses in
a declining market. Call or write us for information on how to enroll.


<PAGE>
AUTOMATIC PORTFOLIO REBALANCING PROGRAM

Once  you have  allocated  your  money  among  the  Variable  Sub-Accounts,  the
performance  of  each  Sub-Account  may  cause  a shift  in the  percentage  you
allocated to each Sub-Account. If you select our Automatic Portfolio Rebalancing
Program,  we will  automatically  rebalance the Contract  Value in each Variable
Sub-Account and return it to the desired percentage allocations.

We will  rebalance  your account each  quarter (or other  intervals  that we may
offer)  according  to your  instructions.  We will  transfer  amounts  among the
Variable Sub-Accounts to achieve the percentage allocations you specify. You can
change your  allocations at any time by contacting us in writing or by e-mail or
by telephone.  The new allocation  will be effective with the first  rebalancing
that  occurs  after  we  receive  your  requests.  We are  not  responsible  for
rebalancing that occurs prior to receipt of your request.

Example:

     Assume that you want your initial  purchase  payment split among 2 Variable
     Sub-Accounts. You want 40% to be in the High Yield Variable Sub-Account and
     60% to be in the Equity Growth Variable Sub-Account. Over the next 2 months
     the bond market does very well while the stock market performs  poorly.  At
     the end of the first  quarter,  the High  Yield  Variable  Sub-Account  now
     represents  50% of your holdings  because of its increase in value.  If you
     choose to have your holdings rebalanced quarterly,  on the first day of the
     next quarter,  we would sell some of your units in the High Yield  Variable
     Sub-Account  and use the  money to buy  more  units  in the  Equity  Growth
     Variable Sub-Account so that the percentage  allocations would again be 40%
     and 60% respectively.

The  Automatic  Portfolio  Rebalancing  Program  is  available  only  during the
Accumulation  Phase.  The transfers  made under the Program do not count towards
the 12 transfers you can make without paying a transfer fee, and are not subject
to a transfer fee.

Portfolio   rebalancing  is  consistent  with  maintaining  your  allocation  of
investments among market segments,  although it is accomplished by reducing your
Contract Value allocated to the better performing segments.


<PAGE>
EXPENSES

As a Contract  owner,  you will bear,  directly or  indirectly,  the charges and
expenses described below.

MORTALITY AND EXPENSE RISK CHARGE

We deduct a mortality  and expense  risk charge daily at an annual rate of 0.50%
of the average daily net assets you have invested in the Variable  Sub-Accounts.
The  mortality  and  expense  risk  charge  is for  all the  insurance  benefits
available  with your Contract  (including our guarantee of annuity rates and the
death benefits), for certain expenses of the Contract, and for assuming the risk
(expense risk) that the current  charges will not be sufficient in the future to
cover the cost of administering the Contract.  If the charges under the Contract
are not sufficient, then we will bear the loss.

We will not increase the  mortality  and expense risk charge for the life of the
Contract.  We assess the  mortality  and  expense  risk  charge  during both the
Accumulation Phase and the Payout Phase.

ADMINISTRATIVE EXPENSE CHARGE

We deduct an  administrative  expense charge daily at an annual rate of 0.10% of
the average daily net assets you have invested in the Variable Sub-Accounts.  We
will  not  increase  the  administrative  expense  charge  for  the  life of the
Contract.   There  is  no   necessary   relationship   between   the  amount  of
administrative  charge  imposed on a given  Contract  and the amount of expenses
that may be attributed to that  Contract.  We assess this charge each day during
the Accumulation Phase and the Payout Phase.

TRANSFER FEE

We do not currently impose a fee upon transfers among the Variable Sub-Accounts.
However, we reserve the right to charge $10 per transfer after the 12th transfer
in each Contract  Year. We will not charge a transfer fee on transfers  that are
part of a Dollar Cost Averaging or Automatic Portfolio Rebalancing Program.

PREMIUM TAXES

Some  states  and other  governmental  entities  (e.g.,  municipalities)  charge
premium taxes or similar taxes.  We are  responsible  for paying these taxes and
will deduct them from your Contract Value.  Some of these taxes are due when the
Contract is issued, others are due when income payments begin or upon surrender.

Our  current  practice  is not to charge  anyone for these  taxes  until  income
payments begin or when a total withdrawal  occurs including  payment upon death.
At our  discretion,  we may  discontinue  this practice and deduct premium taxes
from  the  purchase  payments.  Premium  taxes  generally  range  form 0% to 4%,
depending on the state.

At the Payout Start Date, if applicable,  we deduct the charge for premium taxes
from each Variable Sub-Account in the proportion that the Contract owner's value
in the Variable Sub-Account bears to the total Contract Value.


<PAGE>
DEDUCTION FOR VARIABLE ACCOUNT INCOME TAXES

We are not currently  making a provision for taxes. In the future,  however,  we
may make a provision for taxes if we determine, in our sole discretion,  that we
will incur a tax as a result of the operation of the Variable  Account.  We will
deduct  for any  taxes we incur as a result  of the  operation  of the  Variable
Account,  whether or not we previously made a provision for taxes and whether or
not it was  sufficient.  Our status under the  Internal  Revenue Code is briefly
described in the Statement of Additional Information.

OTHER EXPENSES

Each Portfolio  deducts  advisory fees and other  expenses from its assets.  You
indirectly bear the charges and expenses of the Portfolios whose shares are held
by the  Variable  Sub-Accounts.  These fees and  expenses  are  described in the
accompanying  prospectuses for the Funds. For a summary of current  estimates of
those charges and expenses,  see pages above. We may receive  compensation  from
the investment  advisers or administrators of the Portfolios for  administrative
services we provide to the Portfolios.


<PAGE>
ACCESS TO YOUR MONEY

You can  withdraw  some or all of your  Contract  Value at any time  during  the
Accumulation Phase.  Withdrawals also are available under limited  circumstances
on or after the Payout Start Date. See "Income Plans" on page __.

You can  withdraw  money from the  Variable  Account.  The amount  payable  upon
withdrawal is the Contract  Value (or portion  thereof)  next computed  after we
receive the request for a withdrawal at our service center,  less any applicable
income tax  withholding,  penalty  tax,  and any  premium  taxes.  To complete a
partial withdrawal from the Variable Account,  we will cancel Accumulation Units
in an amount equal to the withdrawal and any  applicable  charges and taxes.  We
will pay withdrawals  from the Variable  Account within 7 days of receipt of the
request, subject to postponement in certain circumstances.

Withdrawals  also  may be  subject  to  income  tax and a 10%  penalty  tax,  as
described below.

You must name the Variable Sub-Account from which you are taking the withdrawal.
If none is named,  then the  withdrawal  request  is  incomplete  and  cannot be
honored.  In general,  you must  withdraw  at least $50 at a time.  You may also
withdraw  a lesser  amount if you are  withdrawing  your  entire  interest  in a
Variable Sub-Account.

The total amount paid at surrender  may be more or less than the total  purchase
payments due to prior withdrawals, any deductions, and investment performance.

SYSTEMATIC WITHDRAWALS

You may choose to receive systematic  withdrawal payments on a monthly basis at
any time prior to the Payout Start Date. The minimum  amount of each  systematic
withdrawal  is $50. We will  deposit  systematic  withdrawal  payments  into the
Contract owner's bank account or Morgan Stanley Dean Witter Online account.

Depending on fluctuations in the value of the Variable Sub-Accounts,  systematic
withdrawals  may reduce or even  exhaust the  Contract  Value.  Income taxes may
apply to systematic  withdrawals.  Please consult your tax advisor before taking
any withdrawal.

We may  modify  or  suspend  the  Systematic  Withdrawal  Program  and  charge a
processing  fee  for  the  service.  If we  modify  or  suspend  the  Systematic
Withdrawal  Program,   existing  systematic  withdrawal  payments  will  not  be
affected.

POSTPONEMENT OF PAYMENTS

We may postpone the payment of any amounts due from the Variable  Account  under
the Contract if:

     1.   The New York Stock Exchange is closed for other than usual weekends or
          holidays, or trading on the Exchange is otherwise restricted,

     2.   An emergency exists as defined by the SEC, or

     3.   The SEC permits delay for your protection.





MINIMUM CONTRACT VALUE

If your request for a partial  withdrawal  would reduce your  Contract  Value to
less than $1,000,  we may treat it as a request to withdraw your entire Contract
Value.  Your Contract will terminate if you withdraw all of your Contract Value.
We will, however,  ask you to confirm your withdrawal request before terminating
your  Contract.  If we terminate your  Contract,  we will  distribute to you its
Contract Value, less any applicable charges and taxes.


<PAGE>
INCOME PAYMENTS

PAYOUT START DATE

The Payout Start Date is the day that we apply your Contract  Value to an Income
Plan. The Payout Start Date must be no later than:

         - the Annuitant's 90th Birthday, or

         - the 10th Contract Anniversary, if later.

You may change the Payout  Start Date at any time by  notifying us in writing of
the change at least 30 days before the  scheduled  Payout  Start Date.  Absent a
change, we will use the Payout Start Date stated in your Contract.

INCOME PLANS

An  "Income  Plan" is a series of  payments  on a  scheduled  basis to you or to
another  person  designated  by you.  You may choose and change  your  choice of
Income Plan until 30 days before the Payout Start Date.  If you do not select an
Income Plan, we will make income  payments in accordance with Income Plan 1 with
guaranteed payments for 10 years unless changed by the Contract owner. After the
Payout Start Date, you may not make  withdrawals  (except as described below) or
change your choice of Income Plan.

Three  Income  Plans are  available  under the  Contract.  Each is  available to
provide:

         - fixed amount income payments,

         - variable amount income payments, or

         - a combination of the two.

The three Income Plans are:

INCOME PLAN 1 -- LIFE INCOME WITH GUARANTEED PAYMENTS.  Under this plan, we make
periodic  income  payments for at least as long as the Annuitant  lives.  If the
Annuitant dies before we have made all of the  guaranteed  income  payments,  we
will continue to pay the remainder of the guaranteed income payments as required
by the Contract.

INCOME PLAN 2 -- JOINT AND SURVIVOR LIFE INCOME WITH GUARANTEED PAYMENTS.  Under
this plan, we make periodic  income payments for as long as either the Annuitant
or the joint  Annuitant is alive.  If both the Annuitant and joint Annuitant die
before we have made all of the guaranteed  income payments,  we will continue to
pay the remainder of the guaranteed income payments as required by the Contract.

INCOME PLAN 3 -- GUARANTEED PAYMENTS FOR A SPECIFIED PERIOD. Under this plan, we
make periodic income payments for the period you have chosen.  These payments do
not depend on the  Annuitant's  life. The number of months  guaranteed may range
from 60 to 360. We will deduct the  mortality  and expense  risk charge from the
assets of the Variable  Account  supporting  this Income Plan even though we may
not bear any mortality risk.


<PAGE>
The length of any  guaranteed  payment  period under your  selected  Income Plan
generally  will affect the dollar amounts of each income  payment.  As a general
rule,  longer  guaranteed  periods  result in lower income  payments,  all other
things being equal. For example, if you choose an Income Plan with payments that
depend on the life of the  Annuitant  but with no minimum  specified  period for
guaranteed  payments,  the income  payments  generally  will be greater than the
income payments made under the same Income Plan with a minimum  specified period
for guaranteed payments.

We deduct  applicable  premium taxes from the contract value at the Payout Start
Date. We may make other Income Plans  available  including  ones that you and we
agree  upon.  You may obtain  information  about  them by writing  sending us an
e-mail or calling us.

If you choose  Income Plan 1 or 2, or, if  available,  another  Income Plan with
payments that continue for the life of the Annuitant or joint Annuitant,  we may
require proof of age and sex of the Annuitant or joint Annuitant before starting
income payments,  and proof that the Annuitant or joint Annuitant is still alive
before we make each payment.  Please note that under such Income  Plans,  if you
elect to take no minimum  guaranteed  payments,  it is  possible  that the payee
could receive only 1 income  payment if the  Annuitant  and any joint  Annuitant
both die before the second income payment, or only 2 income payments if they die
before the third income payment, and so on.

Generally,  you may not make  withdrawals  after  the  Payout  Start  Date.  One
exception to this rule applies if you are receiving  income payments that do not
depend on the life of the Annuitant  (such as under Income Plan 3). In that case
you may  terminate  all or part of the  Variable  Account  portion of the income
payments at any time and  receive a lump sum equal to the  present  value of the
remaining variable payments  associated with the amount withdrawn.  To determine
the present value of any remaining variable income payments being withdrawn,  we
use a discount rate equal to the assumed annual  investment  rate that we use to
compute such variable income payments. The minimum amount you may withdraw under
this feature is $1,000.

You may apply your  Contract  Value to an Income Plan. If you do not tell us how
to allocate your Contract Value among fixed and variable amount income payments,
we will apply your  Contract  Value in the Variable  Account to variable  amount
income   payments.   While  the  fixed  account  is  not  available  during  the
Accumulation  Phase,  the fixed  account  option is available  during the Payout
Phase.

We will apply your Contract Value, less applicable taxes, to your Income Plan on
the Payout Start Date. If the amount  available to apply under an Income Plan is
less than $2,000,  or not enough to provide an initial  payment of at least $20,
and state law permits, we may:

         - terminate  the  Contract  and pay you the  Contract  Value,  less any
           applicable  taxes, in a lump sum instead of the periodic payments you
           have chosen, or

         - we may reduce the  frequency  of your  payments so that each  payment
           will be at least $20.


<PAGE>
VARIABLE AMOUNT INCOME PAYMENTS

The amount of your variable amount income  payments  depends upon the investment
results of the Variable  Sub-Accounts you select, the premium taxes you pay, the
age and sex of the Annuitant,  and the Income Plan you choose. We guarantee that
the payments will not be affected by (a) actual mortality experience and (b) the
amount of our administration expenses.

We cannot predict the total amount of your variable amount income payments. Your
variable  amount  income  payments may be more or less than your total  purchase
payments  because (a) variable  amount income  payments vary with the investment
results of the underlying Portfolios, and (b) the Annuitant could live longer or
shorter than we expect based on the tables we use.

In calculating the amount of the periodic  payments in the annuity tables in the
Contract,  we  assumed  an  annual  investment  rate of 3%.  If the  actual  net
investment  return of the  Variable  Sub-Accounts  you  choose is less than this
assumed  investment  rate, then the dollar amount of your variable amount income
payments  will  decrease.  The  dollar  amount of your  variable  amount  income
payments will increase, however, if the actual net investment return exceeds the
assumed  investment  rate.  The  dollar  amount of the  variable  amount  income
payments stays level if the net investment return equals the assumed  investment
rate. Please refer to the Statement of Additional  Information for more detailed
information as to how we determine variable amount income payments.

FIXED AMOUNT INCOME PAYMENTS

We calculate the fixed amount income payments by:

     1.   deducting any applicable premium tax; and

     2.   applying the  resulting  amount to the greater of (a) the  appropriate
          value from the income payment table in your Contract or (b) such other
          value as we are offering at that time.

We may defer making fixed amount income  payments for a period of up to 6 months
or such shorter time state law may require.  If we defer payments for 30 days or
more,  we will pay  interest  as  required  by law from the date we receive  the
withdrawal request to the date we make payment.

CERTAIN EMPLOYEE BENEFIT PLANS

The Contracts  offered by this  prospectus  contain  income  payment tables that
provide  for  different  payments  to men and women of the same  age,  except in
states that require  unisex  tables.  We reserve the right to use income payment
tables that do not  distinguish  on the basis of sex to the extent  permitted by
law. In certain employment-related situations,  employers are required by law to
use the same  income  payment  tables  for men and  women.  Accordingly,  if the
Contract is to be used in connection  with an  employment-related  retirement or
benefit plan and we do not offer unisex annuity tables in your state, you should
consult  with  legal  counsel  as to  whether  the  purchase  of a  Contract  is
appropriate.


<PAGE>
DEATH BENEFITS

We will pay a death  benefit if,  prior to the Payout  Start Date,  any Contract
owner dies.

We  will  pay  the  death  benefit  to the  new  Contract  owner  as  determined
immediately  after the death.  The new  Contract  owner  would be the  surviving
Contract owner(s) or, if none, the Beneficiary(ies).

A request for payment of the death benefit must include "Due Proof of Death." We
will accept the following documentation as Due Proof of Death:

     -    a certified copy of a death certificate,

     -    a certified copy of a decree of a court of competent  jurisdiction  as
          to the finding of death, or

     -    any other proof acceptable to us.

DEATH BENEFIT AMOUNT

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

     1.   the Contract Value as of the date we determine the death benefit, or

     2.   the sum of all  purchase  payments  made less any amounts  deducted in
          connection with partial withdrawals  (including any applicable premium
          taxes).


We will  determine the value of the death benefit as of the end of the Valuation
Date on which we receive a complete request for payment of the death benefit. If
we receive a request  after 3 p.m.  Central  Time on a Valuation  Date,  we will
process the request as of the end of the following Valuation Date.

DEATH BENEFIT PAYMENTS

If the new Contract owner is a natural person,  the new Contract owner may elect
to:

     1.   receive the death benefit in one or more distributions, or

     2.   apply the death  benefit to an Income Plan.  Payments  from the Income
          Plan must begin within 1 year of the date of death and must be payable
          throughout:

     |X|  the life of the new Contract owner, or

     |X|  a period not to exceed the life  expectancy of the new Contract owner,
          or

     |X|  for the life of the  Contract  owner with  payments  guaranteed  for a
          period not to exceed the life expectancy of the new Contract owner.


<PAGE>
If the sole new Contract owner is your spouse,  after the date of your death, he
or she may elect one of the options listed above or may continue the Contract in
the Accumulation Phase as if the death had not occurred.

If the new Contract owner is a corporation,  trust, or other non-natural person,
then the new  Contract  owner may elect to receive  the death  benefit in one or
more distributions.

The entire value of the Contract  must be  distributed  within 5 years after the
date of the  death  unless an  Income  Plan is  elected  or a  surviving  spouse
continues the Contract in accordance with the provisions described above.


MORE INFORMATION

NORTHBROOK

Northbrook is the issuer of the Contract.  Northbrook is a stock life  insurance
company  organized  under the laws of the State of Arizona in 1998.  Previously,
from  1978 to 1998,  Northbrook  was  organized  under  the laws of the State of
Illinois.  Northbrook is currently licensed to operate in all states (except New
York),  the  District  of  Columbia,  and  Puerto  Rico.  We intend to offer the
Contract in those  jurisdictions in which we are licensed.  Our headquarters are
located at 3100 Sanders Road, Northbrook, Illinois, 60062.

Northbrook  is a wholly owned  subsidiary  of Allstate  Life  Insurance  Company
("Allstate Life"), an Illinois stock life insurance company.  Allstate Life is a
wholly  owned  subsidiary  of Allstate  Insurance  Company,  an  Illinois  stock
property-liability  insurance company.  All of the outstanding  capital stock of
Allstate Insurance Company is owned by The Allstate Corporation.

Northbrook  and Allstate  Life entered into a  reinsurance  agreement  effective
December 31, 1987. Under the reinsurance agreement,  Allstate Life reinsures all
of  Northbrook's  liabilities  under the Contracts.  The  reinsurance  agreement
provides us with  financial  backing from Allstate  Life.  However,  it does not
create a direct contractual relationship between Allstate Life and you. In other
words,  the obligations of Allstate Life under the reinsurance  agreement are to
Northbrook; Northbrook remains the sole obligor under the Contract to you.

Several   independent   rating  agencies   regularly   evaluate  life  insurers'
claims-paying ability, quality of investments,  and overall stability. A.M. Best
Company assigns A+ (Superior) to Allstate Life which automatically reinsures all
net business of Northbrook. A.M. Best Company also assigns Northbrook the rating
of A+(r)  because  Northbrook  automatically  reinsures  all net  business  with
Allstate Life.  Standard & Poor's Insurance Rating Services assigns an AA+ (Very
Strong)  financial  strength  rating  and  Moody's  assigns  an Aa2  (Excellent)
financial  strength rating to Northbrook.  Northbrook shares the same ratings of
its  parent,  Allstate  Life.  These  ratings  do  not  reflect  the  investment
performance of the Variable  Account.  We may from time to time advertise  these
ratings in our sales literature.


<PAGE>
THE VARIABLE ACCOUNT

Northbrook  established  the Northbrook  Variable  Annuity  Account II on May 8,
1990. We have registered the Variable  Account with the SEC as a unit investment
trust.  The SEC does not  supervise the  management  of the Variable  Account or
Northbrook.

We own the assets of the Variable Account.  The Variable Account is a segregated
asset  account  under  Arizona  insurance  law.  That means we  account  for the
Variable Account's income,  gains, and losses separately from the results of our
other  operations.  It also means that only the assets of the  Variable  Account
that are in excess of the reserves and other Contract  liabilities  with respect
to the  Variable  Account  are  subject  to  liabilities  relating  to our other
operations.  Our obligations  arising under the Contracts are general  corporate
obligations of Northbrook.

The Variable Account consists of 44 Variable Sub-Accounts, each of which invests
in a corresponding  Portfolio. We may add new Variable Sub-Accounts or eliminate
one or more of them, if we believe marketing,  tax, or investment  conditions so
warrant. We do not guarantee the investment performance of the Variable Account,
its Sub-Accounts or the Portfolios.  We may use the Variable Account to fund our
other annuity  contracts.  We will account  separately  for each type of annuity
contract funded by the Variable Account.

THE PORTFOLIOS

DIVIDENDS  AND  CAPITAL  GAIN  DISTRIBUTIONS.   We  automatically reinvest  all
dividends and capital gains  distributions  from the Portfolios in shares of the
distributing Portfolio at their net asset value.

VOTING  PRIVILEGES.  As a general matter, you do not have a direct right to vote
the shares of the Portfolios held by the Variable Sub-Accounts to which you have
allocated your Contract Value.  Under current law, however,  you are entitled to
give us  instructions on how to vote those shares on certain  matters.  Based on
our present view of the law, we will vote the shares of the  Portfolios  that we
hold directly or  indirectly  through the Variable  Account in  accordance  with
instructions  that we  receive  from  Contract  owners  entitled  to  give  such
instructions.

As a general rule,  before the Payout Start Date,  the Contract  owner or anyone
with a voting interest is the person entitled to give voting  instructions.  The
number of shares that a person has a right to  instruct  will be  determined  by
dividing the Contract Value allocated to the applicable Variable  Sub-Account by
the net asset value per share of the  corresponding  Portfolio  as of the record
date of the  meeting.  After the Payout Start Date the person  receiving  income
payments has the voting interest. The payee's number of votes will be determined
by dividing the reserves for such Contract allocated to the applicable  Variable
Sub-Account by the net asset value per share of the  corresponding  Portfolio as
of the record date of the  meeting.  The votes  decrease as income  payments are
made and as the reserves for the Contract decrease.

We will vote shares  attributable  to  Contracts  for which we have not received
instructions, as well as shares attributable to us, in the same proportion as we
vote shares for which we have received instructions, unless we determine that we
may vote such shares in our own discretion. We will apply voting instructions to
abstain  on any item to be voted  upon on a pro rata  basis to reduce  the votes
eligible to be cast.


<PAGE>

We reserve the right to vote  Portfolio  shares as we see fit without  regard to
voting  instructions  to the extent  permitted  by law. If we  disregard  voting
instructions,  we will include a summary of that action and our reasons for that
action in the next semi-annual financial report we send to you.

CHANGES IN PORTFOLIOS.  We reserve the right,  subject to any applicable law, to
make additions to, deletions from or substitutions for the Portfolio shares held
by any  Variable  Sub-Account.  If the  shares of any of the  Portfolios  are no
longer  available for investment by the Variable Account or if, in our judgment,
further investment in such shares is no longer desirable in view of the purposes
of the  Contract,  we may eliminate  that  Portfolio  and  substitute  shares of
another  eligible  investment  fund. Any  substitution of securities will comply
with the requirements of the Investment Company Act of 1940. We also may add new
Variable Sub-Accounts that invest in additional mutual funds. We will notify you
in advance of any change.

CONFLICTS OF INTEREST.  Certain of the Portfolios  sell their shares to separate
accounts underlying both variable life insurance and variable annuity contracts.
It is  conceivable  that in the future it may be  unfavorable  for variable life
insurance  separate accounts and variable annuity separate accounts to invest in
the same  Portfolio.  The boards of  directors  or trustees of these  Portfolios
monitor for possible  conflicts  among  separate  accounts  buying shares of the
Portfolios.  Conflicts  could  develop  for a variety of reasons.  For  example,
differences  in treatment  under tax and other laws or the failure by a separate
account  to  comply  with such laws  could  cause a  conflict.  To  eliminate  a
conflict,  a  Portfolio's  board of directors or trustees may require a separate
account to withdraw its  participation  in a Portfolio.  A Portfolio's net asset
value could decrease if it had to sell  investment  securities to pay redemption
proceeds to a separate account withdrawing because of a conflict.

THE CONTRACT

The  Contracts  are  distributed  by their  principal  underwriter,  ALFS,  Inc.
("ALFS"), 3100 Sanders Road, Northbrook,  Illinois, a wholly owned subsidiary of
Allstate  Life  Insurance  Company.  ALFS  is  registered  with  the  SEC  as  a
broker-dealer  under the Securities  Exchange Act of 1934 and is a member of the
National  Association of Securities Dealers,  Inc. ("NASD").  Northbrook may pay
ALFS a commission for distribution of the Contracts.

ADMINISTRATION.  We have primary  responsibility  for all  administration of the
Contracts  and the Variable  Account.  We provide the  following  administrative
services, among others:

         - issuance of the Contracts,

         - maintenance of Contract owner records,

         - Contract owner services,

         - calculation of unit values,

         - maintenance of the Variable Account, and

         - preparation of Contract owner reports.



<PAGE>
We will send you Contract statements at least annually prior to the Payout Start
Date. You should notify us promptly in writing of any address change. You should
read your statements and confirmations  carefully and verify their accuracy. You
should contact us promptly if you have a question about a periodic statement. We
will   investigate   all   complaints   and  make  any   necessary   adjustments
retroactively,  but you must notify us of a potential  error within a reasonable
time after the date of the questioned  statement.  If you wait too long, we will
make the  adjustment  as of the date that we  receive  notice  of the  potential
error.

We also will provide you with additional periodic and other reports, information
and prospectuses as may be required by federal securities laws.

QUALIFIED PLANS

If you use the Contract with a qualified plan, the plan may impose  different or
additional  conditions or limitations on  withdrawals,  death  benefits,  Payout
Start Dates, income payments, and other Contract features. In addition,  adverse
tax consequences may result if qualified plan limits on distributions  and other
conditions are not met.  Please consult your  qualified plan  administrator  for
more information.

LEGAL MATTERS

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

YEAR 2000

Northbrook is heavily  dependent upon complex computer systems for all phases of
its   operations,   including   customer   service,   and  policy  and  contract
administration.  Since many of  Northbrook's  older computer  software  programs
recognized  only the last two digits of the year in any date,  some software may
have failed to operate properly after the year 1999 if the software had not been
reprogrammed or replaced ("Year 2000 Issue").  Northbrook  believes that many of
its counterparties and suppliers also had potential Year 2000 Issues which could
have affected  Northbrook.  In 1995, Allstate Insurance Company commenced a four
phase plan intended to mitigate  and/or prevent the adverse effects of Year 2000
Issues.  These strategies included normal development and enhancement of new and
existing  systems,  to make  them Year 2000  compliant.  The plan also  included
Northbrook actively working with its major external counterparties and suppliers
to assess their compliance efforts and Northbrook's  exposure to them. As of the
date of this  prospectus,  Northbrook  believes  that the Year  2000  Issue  was
successfully  resolved and that such resolution  will not materially  affect its
results of operations, liquidity or financial position.


<PAGE>
TAXES

THE  FOLLOWING  DISCUSSION  IS  GENERAL  AND IS  NOT  INTENDED  AS  TAX  ADVICE.
NORTHBROOK  MAKES NO GUARANTEE  REGARDING  THE TAX  TREATMENT OF ANY CONTRACT OR
TRANSACTION INVOLVING A CONTRACT.

Federal,  state,  local and other tax  consequences  of  ownership or receipt of
distributions under an annuity contract depend on your individual circumstances.
If you are concerned about any tax  consequences  with regard to your individual
circumstances, you should consult a competent tax adviser.

TAXATION OF ANNUITIES IN GENERAL TAX DEFERRAL.  Generally,  you are not taxed on
increases in the Contract Value until a distribution  occurs.  This rule applies
only where:

     1.   the Contract owner is a natural person,

     2.   the investments of the Variable  Account are "adequately  diversified"
          according to Treasury Department regulations, and

     3.   Northbrook is considered the owner of the Variable  Account assets for
          federal income tax purposes.

NON-NATURAL  OWNERS.  As a general rule,  annuity contracts owned by non-natural
persons  such as  corporations,  trusts,  or other  entities  are not treated as
annuity contracts for federal income tax purposes.  The income on such contracts
is taxed as ordinary  income received or accrued by the owner during the taxable
year.  Please see the  Statement of Additional  Information  for a discussion of
several  exceptions  to the  general  rule for  Contracts  owned by  non-natural
persons.

DIVERSIFICATION  REQUIREMENTS.  For a Contract  to be treated as an annuity  for
federal income tax purposes,  the  investments  in the Variable  Account must be
"adequately  diversified"  consistent with standards  under Treasury  Department
regulations.  If the  investments  in the  Variable  Account are not  adequately
diversified, the Contract will not be treated as an annuity contract for federal
income tax  purposes.  As a result,  the income on the Contract will be taxed as
ordinary  income  received or accrued by the  Contract  owner during the taxable
year.  Although  Northbrook  does not have control over the  Portfolios or their
investments, we expect the Portfolios to meet the diversification requirements.

OWNERSHIP TREATMENT. The IRS has stated that you will be considered the owner of
Variable  Account assets if you possess  incidents of ownership in those assets,
such as the ability to exercise  investment control over the assets. At the time
the diversification  regulations were issued, the Treasury Department  announced
that the regulations do not provide guidance  concerning  circumstances in which
investor  control of separate  account  investments  may cause an investor to be
treated as the owner of the  separate  account.  The  Treasury  Department  also
stated that future  guidance  would be issued  regarding  the extent that owners
could direct  sub-account  investments  without  being  treated as owners of the
underlying assets of the separate account.

<PAGE>
Your rights under the Contract are different than those  described by the IRS in
rulings  in which it found that  contract  owners  were not  owners of  separate
account  assets.  For  example,  you have the choice to  allocate  premiums  and
Contract  Values among more  investment  alternatives.  Also, you may be able to
transfer among  investment  alternatives  more  frequently than in such rulings.
These differences could result in you being treated as the owner of the Variable
Account. If this occurs,  income and gain from the Variable Account assets would
be includible in your gross income. Northbrook does not know what standards will
be set forth in any  regulations  or rulings which the Treasury  Department  may
issue. It is possible that future standards announced by the Treasury Department
could adversely affect the tax treatment of your Contract.  We reserve the right
to modify the  Contract  as  necessary  to  attempt  to  prevent  you from being
considered the federal tax owner of the assets of the Variable Account. However,
we make no guarantee that such modification to the Contract will be successful.

TAXATION OF PARTIAL AND FULL WITHDRAWALS. If you make a partial withdrawal under
a  non-Qualified  Contract,  amounts  received  are  taxable  to the  extent the
Contract  Value exceeds the  investment in the Contract.  The  investment in the
Contract is the gross premium paid for the Contract minus any amounts previously
received  from the  Contract if such amounts were  properly  excluded  from your
gross income. If you make a partial withdrawal under a Qualified  Contract,  the
portion of the payment  that bears the same ratio to the total  payment that the
investment in the Contract (i.e.,  nondeductible  IRA  contributions,  after tax
contributions  to qualified plans) bears to the Contract Value, is excluded from
your income.  If you make a full withdrawal under a non-Qualified  Contract or a
Qualified  Contract,  the amount  received will be taxable only to the extent it
exceeds the investment in the Contract.

"Nonqualified   distributions"   from  Roth  IRAs  are   treated  as  made  from
contributions  first and are  included  in gross  income only to the extent that
distributions exceed contributions. "Qualified distributions" from Roth IRAs are
not included in gross income.  "Qualified  distributions"  are any distributions
made more than 5 taxable years after the taxable year of the first  contribution
to any Roth IRA and which are:

         - made on or after the date the individual attains age 59 1/2,

         - made to a Beneficiary after the Contract owner's death,

         - attributable to the Contract owner being disabled, or

         - for a first time home purchase (first time home purchases are subject
           to a lifetime limit of $10,000).

If you transfer a non-Qualified Contract without full and adequate consideration
to a person  other  than  your  spouse  (or to a  former  spouse  incident  to a
divorce), you will be taxed on the difference between the Contract Value and the
investment in the Contract at the time of transfer. Except for certain Qualified
Contracts, any amount you receive as a loan under a Contract, and any assignment
or pledge (or agreement to assign or pledge) of the Contract Value is treated as
a withdrawal of such amount or portion.


<PAGE>
TAXATION OF ANNUITY PAYMENTS. Generally, the rule for income taxation of annuity
payments received from a non-Qualified  Contract provides for the return of your
investment in the Contract in equal  tax-free  amounts over the payment  period.
The balance of each payment received is taxable. For fixed annuity payments, the
amount  excluded  from income is determined  by  multiplying  the payment by the
ratio of the  investment  in the Contract  (adjusted  for any refund  feature or
period certain) to the total expected value of annuity  payments for the term of
the Contract.  If you elect variable annuity payments,  the amount excluded from
taxable  income is determined by dividing the  investment in the Contract by the
total number of expected  payments.  The annuity  payments will be fully taxable
after the total amount of the investment in the Contract is excluded using these
ratios.  If you die, and annuity  payments  cease before the total amount of the
investment in the Contract is recovered,  the unrecovered amount will be allowed
as a deduction for your last taxable year.

TAXATION OF ANNUITY DEATH BENEFITS. Death of a Contract owner, or death of the
Annuitant  if the  Contract  is  owned by a  non-natural  person,  will  cause a
distribution  of death  benefits  from a Contract.  Generally,  such amounts are
included in income as follows:

     1.   if distributed in a lump sum, the amounts are taxed in the same manner
          as a full withdrawal, or

     2.   if distributed  under an annuity option,  the amounts are taxed in the
          same  manner  as an  annuity  payment.  Please  see the  Statement  of
          Additional  Information  for  more  detail  on  distribution  at death
          requirements.

PENALTY TAX ON PREMATURE DISTRIBUTIONS. A 10% penalty tax applies to the taxable
amount of any premature distribution from a non-Qualified  Contract. The penalty
tax generally  applies to any distribution made prior to the date you attain age
59 1/2. However, no penalty tax is incurred on distributions:

     1.   made on or after the date the Contract owner attains age 59 1/2,

     2.   made as a result of the Contract owner's death or disability,

     3.   made in  substantially  equal  periodic  payments  over  the  Contract
          owner's life or life expectancy,

     4.   made under an immediate annuity, or

     5.   attributable to investment in the Contract before August 14, 1982.

You should consult a competent tax advisor to determine if any other  exceptions
to the  penalty  apply  to your  situation.  Similar  exceptions  may  apply  to
distributions from Qualified Contracts.

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


<PAGE>

TAX QUALIFIED CONTRACTS

The income on qualified plan and IRA investments is tax deferred, and the income
on variable  annuities  held by such plans does not receive any  additional  tax
deferral.  You should  review the annuity  features,  including all benefits and
expenses, prior to purchasing a variable annuity in a qualified plan or IRA.

Contracts may be used as investments with certain qualified plans such as:

     -    Individual  Retirement  Annuities or Accounts (IRAs) under Section 408
          of the Internal Revenue Code ("Code");

     -    Roth IRAs under Section 408A of the Code;

     -    Simplified Employee Pension Plans under Section 408(k) of the Code;

     -    Savings  Incentive  Match  Plans for  Employees  (SIMPLE)  Plans under
          Section 408(p) of the Code;

     -    Tax Sheltered Annuities under Section 403(b) of the Code;

     -    Corporate and Self Employed Pension and Profit Sharing Plans; and

     -    State  and  Local  Government  and  Tax-Exempt  Organization  Deferred
          Compensation Plans.

Northbrook  reserves the right to limit the availability of the Contract for use
with any of the qualified plans listed above.

In the case of certain  qualified  plans,  the terms of the plans may govern the
right to benefits, regardless of the terms of the Contract.

RESTRICTIONS  UNDER SECTION  403(b) Plans.  Section  403(b) of the Code provides
tax-deferred  retirement  savings plans for employees of certain  non-profit and
educational organizations.  Under Section 403(b), any Contract used for a 403(b)
plan  must  provide  that   distributions   attributable  to  salary   reduction
contributions made after December 31, 1988, and all earnings on salary reduction
contributions, may be made only:

     1.   on or after the date of employee

         - attains age 59 1/2,

         - separates from service,

         - dies,

         - becomes disabled, or

     2.   on account of hardship (earnings on salary reduction contributions may
          not be distributed on the account of hardship).

These  limitations do not apply to withdrawals  where  Northbrook is directed to
transfer some or all of the Contract Value to another 403(b) plan.


<PAGE>
INCOME TAX WITHHOLDING

Northbrook  is required to withhold  federal  income tax at a rate of 20% on all
"eligible rollover  distributions"  unless you elect to make a "direct rollover"
of  such  amounts  to an IRA or  eligible  retirement  plan.  Eligible  rollover
distributions  generally  include all  distributions  from Qualified  Contracts,
excluding IRAs, with the exception of:

     1.   required minimum distributions, or

     2.   a series of substantially  equal periodic  payments made over a period
          of at  least  10  years,  or  over  the  life  (joint  lives)  of  the
          participant (and beneficiary).

Northbrook  may be required to withhold  federal and state  income  taxes on any
distributions from non-Qualified  Contracts or Qualified  Contracts that are not
eligible  rollover  distributions,  unless you notify us of your election to not
have taxes withheld.

PERFORMANCE INFORMATION

We may advertise the performance of the Variable  Sub-Accounts,  including yield
and total  return  information.  Yield  refers  to the  income  generated  by an
investment  in a Variable  Sub-Account  over a specified  period.  Total  return
represents  the  change,  ver a  specified  period  of time,  in the value of an
investment in a Variable Sub-Account after reinvesting all income distributions.

All performance  advertisements will include, as applicable,  standardized yield
and total return figures that reflect the deduction of all asset based insurance
charges.   Performance   advertisements   may   include   aggregate,    average,
year-by-year, or other types of total return figures.

Performance  information for periods prior to the inception date of the Variable
Sub-Accounts  will be based on the historical  performance of the  corresponding
Portfolios for the periods  beginning with the inception dates of the Portfolios
and adjusted to reflect  current  Contract  expenses.  You should not  interpret
these figures to reflect actual historical performance of the Variable Account.

We may include in  advertising  and sales  materials  tax  deferred  compounding
charts and other  hypothetical  illustrations that compare currently taxable and
tax  deferred   investment   programs  based  on  selected  tax  brackets.   Our
advertisements  also may compare the  performance  of our Variable  Sub-Accounts
with: (a) certain unmanaged market indices, including but not limited to the Dow
Jones  Industrial  Average,  the Standard & Poor's 500, and the Shearson  Lehman
Bond Index;  and/or (b) other  management  investment  companies with investment
objectives  similar to the underlying  funds being  compared.  In addition,  our
advertisements   may  include  the  performance   ranking  assigned  by  various
publications,  including  the  Wall  Street  Journal,  Forbes,  Fortune,  Money,
Barron's,  Business Week, USA Today, and statistical services,  including Lipper
Analytical  Services  Mutual Fund Survey,  Lipper Annuity and Closed End Survey,
the Variable Annuity Research Data Survey, and SEI.


<PAGE>

STATEMENT OF ADDITIONAL INFORMATION
TABLE OF CONTENTS

                             DESCRIPTION

----------------------------------------------------------------------------
    Additions, Deletions or Substitutions of Investments

----------------------------------------------------------------------------
    The Contract
    Purchase of Contracts
    Tax-free Exchanges (1035 Exchanges, Rollovers and Transfers)
----------------------------------------------------------------------------
    Performance Information

----------------------------------------------------------------------------
    Calculation of Accumulation Unit Values

----------------------------------------------------------------------------
    Calculation of Variable Amount Income Payments

----------------------------------------------------------------------------
    General Matters
    Incontestability
    Settlements
    Safekeeping of the Variable Account's Assets
    Premium Taxes
    Tax Reserves

----------------------------------------------------------------------------
   Federal Tax Matters

----------------------------------------------------------------------------
   Experts

----------------------------------------------------------------------------
   Financial Statements

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

THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFERING IN ANY  JURISDICTION  IN WHICH
SUCH OFFERING MAY NOT LAWFULLY BE MADE.  WE DO NOT  AUTHORIZE  ANYONE TO PROVIDE
ANY  INFORMATION  OR  REPRESENTATIONS  REGARDING THE OFFERING  DESCRIBED IN THIS
PROSPECTUS OTHER THAN AS CONTAINED IN THIS PROSPECTUS.
<PAGE>


               MORGAN STANLEY DEAN WITTER ONLINE VARIABLE ANNUITY

Northbrook Life Insurance Company           Statement of Additional Information
Northbrook Variable Annuity Account II      Dated __________, 2000
Post Office Box 80469
Lincoln, NE 68501
1-877-801-7157
Email:  [email protected]

This  Statement of Additional  Information  supplements  the  information in the
prospectus for the MSDW Online Variable Annuity  Contracts that we offer.  This
Statement of Additional Information is not a prospectus. You should read it with
the prospectus,  dated  _____________,  2000 for the Contract.  You may obtain a
prospectus  by calling or writing us at the address or telephone  number  listed
above, or by sending us an e-mail request at the e-mail address listed above.

Except as otherwise  noted,  this Statement of Additional  Information  uses the
same  defined  terms as the  prospectus  for the MSDW  Online  Variable  Annuity
Contracts.

                                TABLE OF CONTENTS

Description                                                                Page
-------------------------------------------------------------------------------
Additions, Deletions or Substitutions of Investments
The Contract
         Purchase of Contracts
         Tax-free Exchanges (1035 Exchanges, Rollovers and
               Transfers)
Performance Information
Calculation of Accumulation Unit Values
        Calculation of Variable Amount Income Payments
        Net Investment Factor
        Calculation of Variable Amount Income Payments
        Calculation of Annuity Unit Values
General Matters
         Incontestability
         Settlements
         Safekeeping of the Variable Account's Assets
         Premium Taxes
         Tax Reserves
Federal Tax Matters
Experts
Financial Statements


<PAGE>
ADDITIONS, DELETIONS OR SUBSTITUTIONS OF INVESTMENTS

We may add,  delete,  or substitute  the  Portfolio  shares held by any Variable
Sub-Account  to the  extent the law  permits.  We may  substitute  shares of any
Portfolio  with  those of  another  Portfolio  of the same or  different  mutual
Portfolio  fund if the  shares  of the  Portfolio  are no longer  available  for
investment  or  if  we  believe   investment  in  any  Portfolio   would  become
inappropriate in view of the purposes of the Variable Account.

We will not substitute  shares  attributable to a Contract owner's interest in a
Variable  Sub-Account  until we have notified the Contract  owner of the change,
and until the Securities and Exchange Commission has approved the change, to the
extent such  notification and approval are required by law. Nothing contained in
this Statement of Additional Information shall prevent the Variable Account from
purchasing  other  securities  for other  series or classes of contracts or from
effecting a  conversion  between  series or classes of contracts on the basis of
requests made by Contract owners.

We also may establish  additional  Variable  Sub-Accounts  or series of Variable
Sub-Accounts.  Each additional  Variable  Sub-Account would purchase shares in a
new  Portfolio  of the same or  different  mutual  fund.  We may  establish  new
Variable  Sub-Accounts when we believe marketing needs or investment  conditions
warrant.  We  determine  the  basis  on  which we will  offer  any new  Variable
Sub-Accounts in conjunction with the Contract to existing  Contract  owners.  We
may  eliminate  one or more Variable  Sub-Accounts  if, in our sole  discretion,
marketing, tax or investment conditions so warrant.

We may, by appropriate endorsement,  change the Contract as we believe necessary
or appropriate to reflect any  substitution or change in the  Portfolios.  If we
believe the best  interests of persons  having voting rights under the Contracts
would be served,  we may operate the Variable  Account as a  management  company
under the  Investment  Company Act of 1940 or we may withdraw  its  registration
under such Act if such registration is no longer required.

THE CONTRACT

The Contract is primarily  designed to aid  individuals  in long-term  financial
planning.  You can use it for  retirement  planning  regardless  of whether  the
retirement plan qualifies for special federal income tax treatment.

PURCHASE OF CONTRACTS

ALFS,  Inc.,  ("ALFS")  is the  principal  underwriter  and  distributor  of the
Contracts. ALFS is an affiliate of Northbrook.  The offering of the Contracts is
continuous. We do not anticipate discontinuing the offering of the Contracts but
we reserve the right to do so at any time.


<PAGE>
TAX-FREE EXCHANGES (ROLLOVERS AND TRANSFERS)

We accept  "rollovers"  and transfers  from  Contracts  qualifying as individual
retirement annuities or accounts ("IRAs").  We differentiate among non-Qualified
Contracts,  TSAs, IRAs and other Qualified  Contracts to the extent necessary to
comply with federal tax laws. For example, we restrict the assignment, transfer,
or pledge of IRAs so the  Contracts  will  continue  to qualify  for special tax
treatment.  A  Contract  owner  contemplating  any such  exchange,  rollover  or
transfer of a Contract  should  contact a competent  tax adviser with respect to
the potential effects of such a transaction.

PERFORMANCE INFORMATION

From time to time we may advertise the "standardized,"  "non-standardized,"  and
"adjusted historical" total returns of the Variable  Sub-Accounts,  as described
below.  Please remember that past performance is not an estimate or guarantee of
future  performance and does not necessarily  represent the actual experience of
amounts  invested by a particular  Contract  owner.  Also,  please note that the
performance figures shown do not reflect any applicable taxes.

Standardized Total Returns

A Variable Sub-Account's standardized total return represents the average annual
total  return  of  that  Sub-Account  over  a  particular   period.  We  compute
standardized  total  return by finding  the annual  percentage  rate that,  when
compounded  annually,  will accumulate a hypothetical $1,000 purchase payment to
the  redeemable  value at the end of the one, five or ten year period,  or for a
period from the date of commencement of the Variable  Sub-Account's  operations,
if shorter than any of the foregoing.

We use the following  formula  prescribed by the SEC for computing  standardized
total return:

     1000(1 + T)n = ERV

        where:

         T          =    average annual total return

        ERV         =    ending redeemable value of a hypothetical $1,000
                         payment made at the beginning of 1, 5, or 10 year
                         periods or shorter period

         n          =    number of years in the period

         1000       =    hypothetical $1,000 investment


<PAGE>

The  standardized  average  annual total  returns for the Variable  Sub-Accounts
available under the Contract for the periods ended December 31, 1999 are set out
below.  No  standardized  total returns are shown for the Money Market  Variable
Sub-Account.   No  standardized   total  returns  are  shown  for  the  Variable
Sub-Accounts marked with an asterisk (*) below which commenced  operations on or
after January 1, 2000.

The MSDW Online Variable  Annuity  Contracts were first offered to the public as
of  the  date  of  this  Statement  of  Additional   Information.   Accordingly,
performance  figures for Variable  Sub-Accounts prior to those dates reflect the
historical  performance  of the Variable  Sub-Accounts,  adjusted to reflect the
current level of charges that apply to the Variable  Sub-Accounts under the MSDW
Online Variable Annuity Contracts.

[Performance information to be included in subsequent amendment.]

Non-Standardized Total Returns

From time to time, we also may quote rates of return that reflect changes in the
values of each Variable  Sub-Account's  accumulation  units.  We may quote these
"non-standardized total returns" on an annualized, cumulative,  year-by-year, or
other basis. These rates of return take into account asset-based  charges,  such
as the mortality and expense risk charge and administration charge.

Annualized  returns reflect the rate of return that,  when compounded  annually,
would  equal the  cumulative  rate of return  for the period  shown.  We compute
annualized returns according to the following formula:

  Annualized Return = (1+r)1/n-1

        where:

    r    =        cumulative rate of return for the period shown, and

    n    =        number of years in the period.

The  method of  computing  annualized  rates of return  is  similar  to that for
computing  standardized  performance,  described above,  except that rather than
using a hypothetical  $1,000 investment and the ending redeemable value thereof,
we use the changes in value of an accumulation unit.

Cumulative  rates  of  return  reflect  the  cumulative  change  in  value of an
accumulation  unit over the period shown.  Year-by-year  rates of return reflect
the change in value of  accumulation  unit during the course of each year shown.
We compute these returns by dividing the  accumulation  unit value at the end of
each period shown, by  accumulation  unit value at the beginning of that period,
and subtracting one. We compute other total returns on a similar basis.


<PAGE>
We may quote  non-standardized  total returns for 1,3,5, and 10 year periods, or
period  since  inception of the Variable  Sub-Account's  operations,  as well as
other periods, such as "year-to-date" (prior calendar year end to the day stated
in the advertisement); "year to most recent quarter" (prior calendar year end to
the end of the most recent  quarter);  the prior calendar year; and the "n" most
recent calendar years.

Adjusted Historical Total Returns

We may  advertise  the  total  return  for  periods  prior to the date  that the
Variable  Sub-Accounts  commenced  operations.  We will calculate such "adjusted
historical  total returns"  using the  historical  performance of the underlying
Portfolios  and  adjusting  such  performance  to reflect the  current  level of
charges that apply to the Variable Sub-Accounts under the Contract.

The adjusted  historical  total  returns for the Variable  Sub-Accounts  for the
periods ended December 31, 1999 are set out below. No adjusted  historical total
returns  are  shown for the  Money  Market  Variable  Sub-Account.  No  adjusted
historical total returns are shown for the Variable  Sub-Accounts marked with an
asterisk (*) below which commenced operations on or after January 1, 2000.

The following list provides the inception  date for the Portfolio  corresponding
to each of the Variable Sub-Accounts included in the tables.

<TABLE>
<CAPTION>

                                                              Inception Date of
Variable Sub-Account                                          Corresponding Portfolio
--------------------------------------------------------------------------------------
<S>     <C>    <C>    <C>    <C>    <C>    <C>


[To be furnished in subsequent amendment.]
</TABLE>

CALCULATION OF ACCUMULATION UNIT VALUES

The value of Accumulation  Units will change each Valuation  Period according to
the investment  performance of the Portfolio  shares  purchased by each Variable
Sub-Account  and the  deduction of certain  expenses  and charges.  A "Valuation
Period" is the period from the end of one  Valuation  Date and  continues to the
end of the next  Valuation  Date. A Valuation  Date ends at the close of regular
trading on the New York Stock Exchange (currently 3:00 p.m. Central Time).

The Accumulation  Unit Value of a Variable  Sub-Account for any Valuation Period
equals the  Accumulation  Unit Value as of the immediately  preceding  Valuation
Period,  multiplied  by the Net  Investment  Factor  (described  below) for that
Variable Sub-Account for the current Valuation Period.


<PAGE>
NET INVESTMENT FACTOR

The Net Investment  Factor for a Valuation  Period is a number  representing the
change,  since the last Valuation Period,  in the value of Variable  Sub-Account
assets per Accumulation  Unit due to investment  income,  realized or unrealized
capital  gain or loss,  deductions  for taxes,  if any, and  deductions  for the
mortality  and  expense  risk  charge  and  administrative  expense  charge.  We
determine  the Net  Investment  Factor  for each  Variable  Sub-Account  for any
Valuation  Period by dividing  (A) by (B) and  subtracting  (C) from the result,
where:

     (A) is the sum of:

               (1) the net asset value per share of the Portfolio underlying the
               Variable  Sub-Account  determined  at  the  end of  the  current
               Valuation Period; plus,

               (2)  the  per  share  amount  of any  dividend  or  capital  gain
               distributions  made  by the  Portfolio  underlying  the  Variable
               Sub-Account during the current Valuation Period;

     (B) is the net  asset  value  per  share of the  Portfolio  underlying  the
     Variable Sub-Account  determined as of the end of the immediately preceding
     Valuation Period; and

     (C) is the annualized mortality and expense risk and administrative expense
     charges divided by the number of days in the current calendar year and then
     multiplied by the number of calendar days in the current Valuation Period.

CALCULATION OF VARIABLE AMOUNT INCOME PAYMENTS

We calculate  the amount of the first  variable  income  payment under an Income
Plan by applying the Contract Value allocated to each Variable  Sub-Account less
any  applicable  premium tax charge  deducted at the time, to the income payment
tables in the  Contract.  We divide  the  amount of the first  variable  annuity
income payment by the Variable  Sub-Account's then current Annuity Unit value to
determine the number of annuity units ("Annuity  Units") upon which later income
payments will be based. To determine  income payments after the first, we simply
multiply the number of Annuity Units determined in this manner for each Variable
Sub-Account  by the then current  Annuity Unit value  ("Annuity Unit Value") for
that Variable Sub-Account.


<PAGE>
CALCULATION OF ANNUITY UNIT VALUES

Annuity Units in each Variable  Sub-Account  are valued  separately  and Annuity
Unit  Values  will  depend  upon the  investment  experience  of the  particular
Portfolio in which the Variable  Sub-Account  invests.  We calculate the Annuity
Unit Value for each Variable Sub-Account at the end of any Valuation Period by:

       o    multiplying  the  Annuity  Unit Value at the end of the  immediately
            preceding  Valuation  Period  by  the  Variable   Sub-Account's  Net
            Investment  Factor  (described  in the  preceding  section)  for the
            Period; and then

       o    dividing  the product by the sum of 1.0 plus the assumed  investment
            rate for the Valuation Period.

The assumed  investment rate adjusts for the interest rate assumed in the income
payment tables used to determine the dollar amount of the first variable  income
payment, and is at an effective annual rate which is disclosed in the Contract.

We  determine  the amount of the first  variable  income  payment  paid under an
Income  Plan  using the income  payment  tables  set out in the  Contracts.  The
Contracts  include  tables  that  differentiate  on the basis of sex,  except in
states that require the use of unisex tables.


GENERAL MATTERS

INCONTESTABILITY

We will not contest the Contract after we issue it.

SETTLEMENTS

The Contract must be returned to us prior to any settlement. We must receive due
proof  of the  Contract  owner(s)  death  (or  Annuitant's  death  if there is a
non-natural Contract owner) before we will settle a death claim.

SAFEKEEPING OF THE VARIABLE ACCOUNT'S ASSETS

We hold  title  to the  assets  of the  Variable  Account.  We keep  the  assets
physically  segregated and separate and apart from our general corporate assets.
We maintain  records of all purchases and  redemptions  of the Portfolio  shares
held by each of the Variable Sub-Accounts.

The Portfolios do not issue stock certificates.  Therefore, we hold the Variable
Account's  assets  in  open  account  in  lieu of  stock  certificates.  See the
Portfolios' prospectuses for a more complete description of the custodian of the
Portfolios.

PREMIUM TAXES

Applicable  premium tax rates depend on the Contract  owner's state of residency
and the  insurance  laws and our status in those states where  premium taxes are
incurred.  Premium  tax  rates may be  changed  by  legislation,  administrative
interpretations, or judicial acts.


<PAGE>
TAX RESERVES

We do not establish capital gains tax reserves for any Variable  Sub-Account nor
do we deduct  charges for tax reserves  because we believe  that  capital  gains
attributable to the Variable  Account will not be taxable.  However,  we reserve
the right to deduct  charges to establish  tax reserves for  potential  taxes on
realized or unrealized capital gains.

FEDERAL TAX MATTERS

THE FOLLOWING  DISCUSSION IS GENERAL AND IS NOT INTENDED AS TAX ADVICE.  WE MAKE
NO  GUARANTEE  REGARDING  THE  TAX  TREATMENT  OF ANY  CONTRACT  OR  TRANSACTION
INVOLVING A CONTRACT.

Federal,  state,  local and other tax  consequences  of  ownership or receipt of
distributions  under an annuity contract depend on the individual  circumstances
of each person.  If you are concerned about any tax consequences  with regard to
your individual circumstances, you should consult a competent tax adviser.

TAXATION OF NORTHBROOK LIFE INSURANCE COMPANY

Northbrook is taxed as a life insurance  company under Part I of Subchapter L of
the Internal  Revenue Code. Since the Variable Account is not an entity separate
from  Northbrook,  and its operations form a part of Northbrook,  it will not be
taxed separately as a "Regulated  Investment  Company" under Subchapter M of the
Code.  Investment  income and realized capital gains of the Variable Account are
automatically  applied to increase  reserves under the contract.  Under existing
federal income tax law, Northbrook believes that the Variable Account investment
income and  capital  gains will not be taxed to the extent  that such income and
gains are applied to increase  the  reserves  under the  contract.  Accordingly,
Northbrook  does not  anticipate  that it will  incur  any  federal  income  tax
liability  attributable to the Variable Account,  and therefore  Northbrook does
not intend to make  provisions  for any such taxes.  If  Northbrook  is taxed on
investment income or capital gains of the Variable Account,  then Northbrook may
impose a charge against the Variable Account in order to make provision for such
taxes.

EXCEPTIONS TO THE NON-NATURAL OWNER RULE

There are several  exceptions to the general rule that annuity contracts held by
a non-natural  owner are not treated as annuity contracts for federal income tax
purposes. Contracts will generally be treated as held by a natural person if the
nominal owner is a trust or other entity which holds the Contract as agent for a
natural person. However, this special exception will not apply in the case of an
employer who is the nominal owner of an annuity  contract under a  non-qualified
deferred  compensation  arrangement for its employees.  Other  exceptions to the
non-natural owner rule are: (1) contracts acquired by an estate of a decedent by
reason  of the death of the  decedent;  (2)  certain  qualified  contracts;  (3)
contracts  purchased  by employers  upon the  termination  of certain  qualified
plans;  (4) certain  contracts  used in connection  with  structured  settlement
agreements,  and (5) contracts  purchased with a single premium when the annuity
starting  date  is no  later  than a year  from  purchase  of  the  annuity  and
substantially  equal  periodic  payments  are  made,  not less  frequently  than
annually, during the annuity period.


<PAGE>

IRS REQUIRED DISTRIBUTION AT DEATH RULES

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

QUALIFIED PLANS

The  Contract  may be used with several  types of  qualified  plans.  Northbrook
reserves the right to limit the availability of the contract for use with any of
the qualified  plans listed below.  The tax rules  applicable to participants in
such  qualified  plans  vary  according  to the type of plan and the  terms  and
conditions of the plan itself.  Adverse tax  consequences may result from excess
contributions,  premature  distributions,  distributions  that do not conform to
specified  commencement and minimum distribution rules, excess distributions and
in other  circumstances.  Contract  owners and  participants  under the plan and
annuitants and beneficiaries  under the Contract may be subject to the terms and
conditions of the plan regardless of the terms of the Contract.

IRAs

Section  408 of the  Code  permits  eligible  individuals  to  contribute  to an
individual  retirement  program known as an IRA. IRAs are subject to limitations
on the amount that can be  contributed  and on the time when  distributions  may
commence.  Certain  distributions  from other  types of  qualified  plans may be
"rolled  over" on a  tax-deferred  basis into an IRA. An IRA  generally  may not
provide  life  insurance,  but it may  provide a death  benefit  that equals the
greater  of the  premiums  paid and the  Contract's  Cash  Value.  The  Contract
provides a death benefit that in certain circumstances may exceed the greater of
the payments and the Contract Value. It is possible that the death benefit could
be viewed as violating the prohibition on investment in life insurance contracts
with the  result  that the  Contract  would  not be  viewed  as  satisfying  the
requirements of an IRA.


<PAGE>
ROTH IRAs

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

SIMPLIFIED EMPLOYEE PENSION PLANS

Section  408(k) of the Code allows  employers to establish  simplified  employee
pension plans for their employees using the employees' IRAs if certain  criteria
are met.  Under these plans the employer  may,  within  specified  limits,  make
deductible  contributions  on  behalf  of  the  employees  to  their  individual
retirement annuities. Employers intending to use the Contract in connection with
such plans  should  seek  competent  advice.  In  particular,  employers  should
consider  that an IRA  generally  may not  provide  life  insurance,  but it may
provide a death  benefit  that equals the greater of the  premiums  paid and the
contract's  cash value.  The Contract  provides a death  benefit that in certain
circumstances may exceed the greater of the payments and the Contract Value.

SAVINGS INCENTIVE MATCH PLANS FOR EMPLOYEES (SIMPLE PLANS)

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


<PAGE>

TAX SHELTERED ANNUITIES

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

CORPORATE AND SELF-EMPLOYED PENSION AND PROFIT SHARING PLANS

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

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

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


<PAGE>

EXPERTS

The financial  statements of Northbrook as of December 31, 1999 and 1998 and for
each of the three years in the period  ended  December  31, 1999 and the related
financial  statement  schedule  that  appear  in this  Statement  of  Additional
Information have been audited by Deloitte & Touche LLP, independent auditors, as
stated in their report appearing  herein,  and are included in reliance upon the
report of such firm given  upon their  authority  as experts in  accounting  and
auditing.

The financial statements of the Variable Account as of December 31, 1999 and for
each of the periods in the two years then ended that appear in this Statement of
Additional  Information have been audited by Deloitte & Touche LLP,  independent
auditors,  as stated in their  report  appearing  herein,  and are  included  in
reliance  upon the report of such firm given upon their  authority as experts in
accounting and auditing.

FINANCIAL STATEMENTS

The financial statements of the Variable Account as of December 31, 1999 and for
each of the periods in the two years then ended, the financial statements of the
Northbrook  as of December  31, 1999 and 1998 and for each of the three years in
the period ended December 31, 1999 and related financial  statement schedule and
the accompanying  Independent Auditors' Reports appear in the pages that follow.
The financial  statements and schedule of Northbrook  included  herein should be
considered  only  as  bearing  upon  the  ability  of  Northbrook  to  meet  its
obligations under the Contracts.

<PAGE>

INDEPENDENT AUDITORS' REPORT

TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
NORTHBROOK LIFE INSURANCE COMPANY:

We have audited the accompanying Statements of Financial Position of Northbrook
Life Insurance Company (the "Company", an affiliate of The Allstate Corporation)
as of December 31, 1999 and 1998, and the related Statements of Operations and
Comprehensive Income, Shareholder's Equity and Cash Flows for each of the three
years in the period ended December 31, 1999. Our audits also included Schedule
IV -Reinsurance. These financial statements and financial statement schedule are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements and financial statement schedule based
on our audits.

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

In our opinion, such financial statements present fairly, in all material
respects, the financial position of the Company as of December 31, 1999 and
1998, and the results of its operations and its cash flows for each of the three
years in the period ended December 31, 1999 in conformity with generally
accepted accounting principles. Also, in our opinion, Schedule IV - Reinsurance,
when considered in relation to the basic financial statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.




/s/ Deloitte & Touche LLP

Chicago, Illinois
February 25, 2000


<PAGE>

<TABLE>
<CAPTION>

                        NORTHBROOK LIFE INSURANCE COMPANY
                        STATEMENTS OF FINANCIAL POSITION


                                                                       December 31,
                                                              -----------------------------
                                                                   1999             1998
                                                              -------------    ------------
($ in thousands, except par value data)
<S>                                                           <C>              <C>
ASSETS
Investments
   Fixed income securities, at fair value
      (amortized cost $89,205 and $81,156)                     $     86,998    $     86,336
   Short-term                                                         3,170           5,083
                                                               ------------    ------------
         Total investments                                           90,168          91,419

Cash                                                                     21            --
Reinsurance recoverable from
   Allstate Life Insurance Company                                2,022,502       2,148,091
Other assets                                                          5,997           6,705
Separate Accounts                                                 8,211,996       7,031,083
                                                               ------------    ------------
         TOTAL ASSETS                                          $ 10,330,684    $  9,277,298
                                                               ============    ============
LIABILITIES
Reserve for life-contingent contract benefits                   $   150,587    $    145,055
Contractholder funds                                              1,871,933       2,003,122
Current income taxes payable                                          2,171           1,830
Deferred income taxes                                                   746           3,316
Payable to affiliates, net                                            5,990           5,085
Separate Accounts                                                 8,211,996       7,031,083
                                                               ------------    ------------
         TOTAL LIABILITIES                                       10,243,423       9,189,491
                                                               ============    ============
Commitments and Contingent Liabilities (Note 12)

SHAREHOLDER'S EQUITY
Common stock, $100 par value, 25,000 shares
      authorized, issued and outstanding                              2,500           2,500
Additional capital paid-in                                           56,600          56,600
Retained income                                                      29,596          25,340

Accumulated other comprehensive (loss) income:
    Unrealized net capital (losses) gains                            (1,435)          3,367
                                                               ------------    ------------
         TOTAL ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME         (1,435)          3,367
                                                               ------------    ------------
         TOTAL SHAREHOLDER'S EQUITY                                  87,261          87,807
                                                               ------------    ------------
         TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY            $ 10,330,684    $  9,277,298
                                                               ============    ============
</TABLE>

See notes to financial statements.

                                        2


<PAGE>

                                               NORTHBROOK LIFE INSURANCE COMPANY
                                                   STATEMENTS OF OPERATIONS
                                                   AND COMPREHENSIVE INCOME

<TABLE>
<CAPTION>

                                                       Year Ended December 31,
                                                    ----------------------------
($ in thousands)                                      1999      1998       1997
                                                    -------    -------   -------
<S>                                                  <C>      <C>        <C>
REVENUES
Net investment income                               $ 6,010    $ 5,691   $ 5,146
Realized capital gains and losses                       510          2       (68)
                                                    -------    -------   -------
Income from operations
  before income tax expense                           6,520      5,693     5,078
Income tax expense                                    2,264      1,995     1,756
                                                    -------    -------   -------
NET INCOME                                            4,256      3,698     3,322
                                                    -------    -------   -------
Other comprehensive (loss) income, after-tax
Change in unrealized net capital gains and losses    (4,802)       825     1,256
                                                    -------    -------   -------
COMPREHENSIVE (LOSS) INCOME                         $  (546)   $ 4,523   $ 4,578
                                                    =======    =======   =======
</TABLE>

See notes to financial statements.

                                        3

<PAGE>

                                              NORTHBROOK LIFE INSURANCE COMPANY
                                              STATEMENTS OF SHAREHOLDER'S EQUITY

<TABLE>
<CAPTION>

                                                           December 31,
                                                --------------------------------
                                                   1999       1998       1997
                                                ---------  ---------  ----------
<S>                                             <C>        <C>        <C>
($ in thousands)

COMMON STOCK                                    $  2,500    $  2,500   $  2,500
                                                --------    --------   --------
ADDITIONAL CAPITAL PAID-IN                      $ 56,600    $ 56,600   $ 56,600
                                                --------    --------   --------
RETAINED INCOME
Balance, beginning of year                      $ 25,340    $ 21,642   $ 18,320
Net income                                         4,256       3,698      3,322
                                                --------    --------   --------
Balance, end of year                              29,596      25,340     21,642
                                                --------    --------   --------

ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
Balance, beginning of year                      $  3,367    $  2,542   $  1,286
Change in unrealized net capital gains
     and losses                                   (4,802)        825      1,256
                                                --------    --------   --------
Balance, end of year                              (1,435)      3,367      2,542
                                                --------    --------   --------
TOTAL SHAREHOLDER'S EQUITY                      $ 87,261    $ 87,807   $ 83,284
                                                ========    ========   ========
</TABLE>

See notes to financial statements.

                               4


<PAGE>

                                              NORTHBROOK LIFE INSURANCE COMPANY
                                                   STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                  Year Ended December 31,
                                                             --------------------------------
($ in thousands)                                               1999        1998        1997
                                                             --------    --------    --------
<S>                                                          <C>         <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                   $  4,256    $  3,698    $  3,322
Adjustments to reconcile net income to net cash
    provided by operating activities
         Amortization and other non-cash items                    559         518         516
         Realized capital gains and losses                       (510)         (2)         68
         Changes in:
             Life-contingent contract benefits and
               contractholder funds                               (68)        273         205
              Income taxes payable                                355       1,866        (480)
              Other operating assets and liabilities              924       4,126        (264)
                                                             --------    --------    --------
                 Net cash provided by operating activities      5,516      10,479       3,367
                                                             --------    --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES
Fixed income securities
       Proceeds from sales                                     17,992       1,922       1,606
       Investment collections                                   6,555      10,253      10,036
       Investment purchases                                   (32,050)    (20,690)    (18,568)
Change in short-term investments, net                           2,008      (1,964)      3,559
                                                             --------    --------    --------
               Net cash used in investing activities           (5,495)    (10,479)     (3,367)
                                                             --------    --------    --------

NET INCREASE IN CASH                                               21        --          --
CASH AT THE BEGINNING OF YEAR                                    --          --          --
                                                             --------    --------    --------
CASH AT END OF YEAR                                          $     21    $   --      $   --
                                                             ========    ========    ========
</TABLE>

See notes to financial statements.

                               5


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

1.    GENERAL

BASIS OF PRESENTATION
The accompanying financial statements include the accounts of Northbrook Life
Insurance Company (the "Company"), a wholly owned subsidiary of Allstate Life
Insurance Company ("ALIC"), which is wholly owned by Allstate Insurance Company
("AIC"), a wholly owned subsidiary of The Allstate Corporation (the
"Corporation"). These financial statements have been prepared in conformity with
generally accepted accounting principles.

To conform with the 1999 presentation, certain amounts in the prior years'
financial statements and notes have been reclassified.

NATURE OF OPERATIONS
The Company markets savings and life insurance products exclusively through Dean
Witter Reynolds, Inc. ("Dean Witter") (see Note 4), a wholly owned subsidiary of
Morgan Stanley Dean Witter & Co. Savings products include deferred annuities and
immediate annuities without life contingencies. Deferred annuities include fixed
rate, market value adjusted, and variable annuities. Life insurance consists of
interest-sensitive life, immediate annuities with life contingencies, and
variable life insurance. In 1999, substantially all of the Company's statutory
premiums and deposits were from annuities.

 Annuity contracts and life insurance policies issued by the Company are subject
to discretionary surrender or withdrawal by customers, subject to applicable
surrender charges. These policies and contracts are reinsured primarily with
ALIC (see Note 3), which invests premiums and deposits to provide cash flows
that will be used to fund future benefits and expenses.

The Company monitors economic and regulatory developments which have the
potential to impact its business. Recently enacted federal legislation will
allow for banks and other financial organizations to have greater participation
in the securities and insurance businesses. This legislation may present an
increased level of competition for sales of the Company's products. Furthermore,
the market for deferred annuities and interest-sensitive life insurance is
enhanced by the tax incentives available under current law. Any legislative
changes which lessen these incentives are likely to negatively impact the demand
for these products.

Additionally, traditional demutualizations of mutual insurance companies and
enacted and pending state legislation to permit mutual insurance companies to
convert to a hybrid structure known as a mutual holding company could have a
number of significant effects on the Company by (1) increasing industry
competition through consolidation caused by mergers and acquisitions related to
the new corporate form of business; and (2) increasing competition in the
capital markets.

The Company is authorized to sell life and savings products in all states except
New York, as well as in the District of Columbia and Puerto Rico. The top
geographic locations for statutory premiums and deposits for the Company were
California, Florida, and Texas for the year ended December 31, 1999. No other
jurisdiction accounted for more than 5% of statutory premiums and deposits.
Substantially all premiums and deposits are ceded to ALIC under reinsurance
agreements.



                                       6


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

REINSURANCE RECOVERABLE
The Company has reinsurance agreements whereby substantially all premiums,
contract charges, credited interest, policy benefits and certain expenses are
ceded to ALIC. Such amounts are reflected net of such reinsurance in the
statements of operations and comprehensive income. Investment income earned on
the assets which support contractholder funds and the reserve for
life-contingent contract benefits is not included in the Company's financial
statements as those assets are owned and managed under terms of reinsurance
agreements. Reinsurance recoverable and the related reserve for life-contingent
contract benefits and contractholder funds are reported separately in the
statements of financial position. The Company continues to have primary
liability as the direct insurer for risks reinsured.

RECOGNITION OF INSURANCE REVENUE AND RELATED BENEFITS AND INTEREST CREDITED
Interest-sensitive life contracts are insurance contracts whose terms are not
fixed and guaranteed. The terms that may be changed include premiums paid by the
contractholder, interest credited to the contractholder account balance and one
or more amounts assessed against the contractholder. Premiums from these
contracts are reported as deposits to contractholder funds. Contract charge
revenue consists of fees assessed against the contractholder account balance for
cost of insurance (mortality risk), contract administration and surrender
charges. Contract benefits include interest credited to contracts and claims
incurred in excess of the related contractholder account balance.

Contracts that do not subject the Company to significant risk arising from
mortality or morbidity are referred to as investment contracts. Fixed rate
annuities, market value adjusted annuities and immediate annuities without life
contingencies are considered investment contracts. Deposits received for such
contracts are reported as deposits to contractholder funds. Contract charge
revenue for investment contracts consists of charges assessed against the
contractholder account balance for contract

                                       7

<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

administration and surrender charges. Contract benefits include interest
credited and claims incurred in excess of the related contractholder account
balance.

Crediting rates for fixed rate annuities and interest-sensitive life contracts
are adjusted periodically by the Company to reflect current market conditions.

Investment contracts also include variable annuity and variable life contracts
which are sold as Separate Accounts products. The assets supporting these
products are legally segregated and available only to settle Separate Accounts
contract obligations. Deposits received are reported as Separate Accounts
liabilities. The Company's contract charge revenue for these contracts consists
of charges assessed against the Separate Accounts fund balances for contract
maintenance, administration, mortality, expense and surrenders.

All premiums, contract charges, contract benefits and interest credited are
reinsured.

INCOME TAXES
The income tax provision is calculated under the liability method and presented
net of reinsurance. Deferred tax assets and liabilities are recorded based on
the difference between the financial statement and tax bases of assets and
liabilities at the enacted tax rates. Deferred income taxes arise primarily from
unrealized capital gains and losses on fixed income securities carried at fair
value and differences in the tax bases of investments.

SEPARATE ACCOUNTS
The Company issues deferred variable annuity and variable life contracts, the
assets and liabilities of which are legally segregated and recorded as assets
and liabilities of the Separate Accounts. Absent any contract provisions wherein
the Company contractually guarantees either a minimum return or account value to
the beneficiaries of the contractholders in the form of a death benefit, the
contractholders bear the investment risk that the Separate Accounts' funds may
not meet their stated investment objectives.

The assets of the Separate Accounts are carried at fair value. Separate Accounts
liabilities represent the contractholders' claims to the related assets and are
carried at the fair value of the assets. In the event that the asset value of
certain contractholder accounts are projected to be below the value guaranteed
by the Company, a liability is established through a charge to earnings.
Investment income and realized capital gains and losses of the Separate Accounts
accrue directly to the contractholders and therefore, are not included in the
Company's statements of operations and comprehensive income. Revenues to the
Company from Separate Accounts consist of contract maintenance and
administration fees, and mortality, surrender and expense charges.

RESERVE FOR LIFE-CONTINGENT CONTRACT BENEFITS
The reserve for life-contingent contract benefits, which relates to immediate
annuities with life contingencies and certain variable annuity contract
guarantees, is computed on the basis of assumptions as to mortality, future
investment yields, terminations and expenses at the time the policy is issued.
These assumptions include provisions for adverse deviation and generally vary by
such characteristics as type of coverage, year



                                       8
<PAGE>



                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)


of issue and policy duration. Detailed reserve assumptions and reserve interest
rates are outlined in Note 7.

CONTRACTHOLDER FUNDS
Contractholder funds arise from the issuance of interest-sensitive life and
certain investment contracts. Deposits received are recorded as interest-bearing
liabilities. Contractholder funds are equal to deposits received, net of
commissions, and interest credited to the benefit of the contractholder less
withdrawals, mortality charges and administrative expenses. Detailed information
on crediting rates and surrender and withdrawal protection on contractholder
funds are outlined in Note 7.

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

NEW ACCOUNTING STANDARDS
In 1999, the Company adopted Statement of Position ("SOP") 97-3, "Accounting by
Insurance and Other Enterprises for Insurance-Related Assessments." The SOP
provides guidance concerning when to recognize a liability for insurance-related
assessments and how those liabilities should be measured. Specifically,
insurance-related assessments should be recognized as liabilities when all of
the following criteria have been met: 1) an assessment has been imposed or it is
probable that an assessment will be imposed, 2) the event obligating an entity
to pay an assessment has occurred and 3) the amount of the assessment can be
reasonably estimated. Adoption of this statement was not material to the
Company's results of operations or financial position.

3.    RELATED PARTY TRANSACTIONS

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

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



                                       9


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

<TABLE>
<CAPTION>

                                                      YEAR ENDED DECEMBER 31,
                                                      -----------------------
                                                    1999       1998        1997
                                                    ----       ----        ----
<S>                                               <C>        <C>        <C>
Premiums                                          $  2,966   $  2,528   $  1,979
Contract charges                                   118,290    102,218     83,559
Credited interest, policy benefits, and certain
     expenses                                      222,513    217,428    201,526

</TABLE>


BUSINESS OPERATIONS
The Company utilizes services provided by AIC and ALIC and business facilities
owned or leased, and operated by AIC in conducting its business activities. The
Company reimburses AIC and ALIC for the operating expenses incurred on behalf of
the Company. The Company is charged for the cost of these operating expenses
based on the level of services provided. Operating expenses, including
compensation and retirement and other benefit programs, allocated to the Company
were $33,892, $26,230 and $23,978 in 1999, 1998 and 1997, respectively. Of these
costs, the Company retains investment related expenses. All other costs are
ceded to ALIC under reinsurance agreements.

4.    EXCLUSIVE DISTRIBUTION AGREEMENT

The Company has a strategic alliance with Dean Witter to develop, market and
distribute proprietary savings and life insurance products through Morgan
Stanley Dean Witter Financial Advisors. Affiliates of Dean Witter are the
investment managers for the Morgan Stanley Dean Witter Variable Investment
Series, Morgan Stanley Universal Funds, Inc. and the Van Kampen American Capital
Life Investment Trust, the funds in which certain assets of the Separate
Accounts products are invested. Under the terms of the alliance, the Company has
agreed to use Dean Witter as an exclusive distribution channel for the Company's
products. In addition to the Company's products, Dean Witter markets other
products which compete with those of the Company.

Pursuant to the alliance agreement, Dean Witter provides approximately half of
the statutory capital necessary to maintain these products on the Company's
books through loans to a subsidiary of AIC. AIC unconditionally guarantees the
repayment of these loans. The Company shares approximately half the net profits
with Dean Witter on contracts written under the alliance.

The strategic alliance is cancelable for new business by either party by giving
30 days written notice, however, the Company believes the benefits derived by
Dean Witter will preserve the alliance.



                                       10


<PAGE>


                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

5.    INVESTMENTS

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

<TABLE>
<CAPTION>


                                                                      GROSS UNREALIZED
                                               AMORTIZED        ---------------------------        FAIR
                                                 COST                GAINS           LOSSES        VALUE
                                            ---------------     -----------    -------------    -------------
<S>                                             <C>                 <C>            <C>             <C>
AT DECEMBER 31, 1999
U.S. government and agencies                    $ 8,660             $   131        $   (57)        $ 8,734
Municipal                                         1,155                   6           (108)          1,053
Corporate                                        61,049                  26         (2,541)         58,534
Mortgage-backed securities                       18,341                 822           (486)         18,677
                                                -------             -------        -------         -------
     Total fixed income securities              $89,205             $   985        $(3,192)        $86,998
                                                =======             =======        =======         =======

AT DECEMBER 31, 1998

U.S. government and agencies                    $ 8,648             $ 1,469        $  --           $10,117
Municipal                                           590                  11           --               601
Corporate                                        33,958               1,634            (16)         35,576
Mortgage-backed securities                       37,960               2,250           (168)         40,042
                                                -------             -------        -------         -------
     Total fixed income securities              $81,156             $ 5,364        $  (184)        $86,336
                                                =======             =======        =======         =======

</TABLE>

SCHEDULED MATURITIES
The scheduled maturities for fixed income securities are as follows at December
31, 1999:

<TABLE>
<CAPTION>

                                         AMORTIZED    FAIR
                                           COST      VALUE
                                           ----      -----
<S>                                      <C>       <C>
Due in one year or less                  $    50   $    50
Due after one year through five years     16,690    16,538
Due after five years through ten years    46,933    44,542
Due after ten years                        7,191     7,191
                                         -------    ------
                                          70,864    68,321
Mortgage-backed securities                18,341    18,677
                                         -------   -------
      Total                              $89,205   $86,998
                                         =======   =======

</TABLE>

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


                                       11


<PAGE>
                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

<TABLE>
<CAPTION>

NET INVESTMENT INCOME
YEAR ENDED DECEMBER 31,                             1999        1998       1997
                                                    ----        ----       ----
<S>                                                <C>        <C>        <C>
Fixed income securities                            $ 5,881    $ 5,616    $ 5,364
Short-term investments                                 261        190         84
                                                   -------    -------    -------
    Investment income, before expense                6,142      5,806      5,448
    Investment expense                                 132        115        302
                                                   -------    -------    -------
    Net investment income                          $ 6,010    $ 5,691    $ 5,146
                                                   =======    =======    =======

REALIZED CAPITAL GAINS AND LOSSES

YEAR ENDED DECEMBER 31,                               1999       1998       1997
                                                   -------    -------    -------

Fixed income securities                            $   510    $     2    $   (70)
Short-term investments                                  --         --          2
                                                   -------    -------    -------
    Realized capital gains and losses                  510          2        (68)
    Income taxes                                      (178)        (1)        24
                                                   -------    -------    -------
    Realized capital gains and losses, after tax   $   332    $     1    $   (44)
                                                   =======    =======    =======

</TABLE>

Excluding calls and prepayments, gross gains of $629 were realized on sales of
fixed income securities during 1999 and gross losses of $119, $9 and $70 were
realized on sales of fixed income securities during 1999, 1998 and 1997,
respectively. There were no gross gains realized on sales of fixed income
securities during 1998 and 1997.

UNREALIZED NET CAPITAL GAINS AND LOSSES
Unrealized net capital gains on fixed income securities included in
shareholder's equity at December 31, 1999 are as follows:

<TABLE>
<CAPTION>

                                          COST/        FAIR        GROSS UNREALIZED     UNREALIZED
                                      AMORTIZED COST   VALUE      GAINS       LOSSES    NET LOSSES
                                      --------------   -----      -----       ------    ----------
<S>                                      <C>         <C>         <C>         <C>         <C>
  Fixed income securities                $ 89,205    $ 86,998    $    985    $ (3,192)   $ (2,207)
                                         ========    ========    ========    ========
  Deferred income taxes                                                                       772
                                                                                         --------
  Unrealized net capital losses                                                          $ (1,435)
                                                                                         ========

CHANGE IN UNREALIZED NET CAPITAL GAINS
YEAR ENDED DECEMBER 31,                     1999        1998        1997
                                          --------    --------    --------

  Fixed income securities                $ (7,387)   $  1,269    $  1,932
  Deferred income taxes                     2,585        (444)       (676)
                                         --------    --------    --------
 (Decrease) increase in unrealized net
   capital gains                         $ (4,802)   $    825    $  1,256
                                         ========    ========    ========

</TABLE>

SECURITIES ON DEPOSIT
At December 31, 1999, fixed income securities with a carrying value of $7,856
were on deposit with regulatory authorities as required by law.



                                       12


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

6.    FINANCIAL INSTRUMENTS

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

FINANCIAL ASSETS

The carrying value and fair value of financial assets at December 31, are as
follows:

<TABLE>
<CAPTION>

                                     1999                      1998
                                     ----                      ----
                            CARRYING       FAIR       CARRYING       FAIR
                             VALUE         VALUE        VALUE        VALUE
                             -----         -----        -----        -----
<S>                       <C>          <C>          <C>          <C>
Fixed income securities   $   86,998   $   86,998   $   86,336   $   86,336
Short-term investments         3,170        3,170        5,083        5,083
Separate Accounts          8,211,996    8,211,996    7,031,083    7,031,083

</TABLE>

Fair values for fixed income securities are based on quoted market prices where
available. Non-quoted securities are valued based on discounted cash flows using
current interest rates for similar securities. Short-term investments are highly
liquid investments with maturities of less than one year whose carrying value
are deemed to approximate fair value. Separate Accounts assets are carried in
the statements of financial position at fair value based on quoted market
prices.

FINANCIAL LIABILITIES
The carrying value and fair value of financial liabilities at December 31, are
as follows:

<TABLE>
<CAPTION>

                                      1999                      1998
                                      ----                      ----
                             CARRYING       FAIR      CARRYING        FAIR
                               VALUE        VALUE       VALUE         VALUE
                            ----------   ----------   ----------   ----------
<S>                         <C>          <C>          <C>          <C>
Contractholder funds on
     investment contracts   $1,735,843   $1,675,910   $1,839,114   $1,814,684
Separate Accounts            8,211,996    8,211,996    7,031,083    7,031,083
</TABLE>

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



                                       13


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

7.   RESERVE FOR LIFE-CONTINGENT CONTRACT BENEFITS AND CONTRACTHOLDER FUNDS

At December 31, the reserve for life-contingent contract benefits consists of
the following:

<TABLE>
<CAPTION>

                                                    1999        1998
                                                    ----        ----
<S>                                             <C>        <C>
Immediate annuities:
     Structured settlement annuities               $109,907   $108,215
     Other immediate annuities                       40,680     36,840
                                                   --------   --------
     Total life-contingent contract benefits       $150,587   $145,055
                                                   ========   ========

</TABLE>

The assumptions for mortality generally utilized in calculating reserves
include, the U.S. population with projected calendar year improvements and age
setbacks for impaired lives for structured settlement annuities; and the 1983
group annuity mortality table for other immediate annuities. Interest rate
assumptions vary from 3.5% to 10.0% for immediate annuities. Other estimation
methods used include the present value of contractually fixed future benefits
for structured settlement annuities and other immediate annuities.

Premium deficiency reserves are established, if necessary, for the structured
settlement annuity business, to the extent the unrealized gains on fixed income
securities would result in a premium deficiency had those gains actually been
realized. The Company did not have a premium deficiency reserve at December 31,
1999 and 1998.

At December 31, contractholder funds consists of the following:

<TABLE>
<CAPTION>

                                               1999         1998
                                               ----         ----
<S>                                        <C>          <C>
Interest-sensitive life                    $  173,867   $  178,589
Fixed annuities:
     Immediate annuities                       78,197       77,291
     Deferred annuities                     1,619,869    1,747,242
                                           ----------   ----------
     Total contractholder funds            $1,871,933   $2,003,122
                                           ==========   ==========

</TABLE>

Contractholder funds are equal to deposits received net of commissions and
interest credited to the benefit of the contractholder less withdrawals,
mortality charges and administrative expenses. Interest rates credited range
from 4.0% to 7.2% for interest-sensitive life contracts; 3.5% to 10.2% for
immediate annuities and 3.4% to 8.0% for deferred annuities. Withdrawal and
surrender charge protection includes: i) for interest- sensitive life, either a
percentage of account balance or dollar amount grading off generally over 20
years; and, ii) for deferred annuities not subject to a market value adjustment,
either a declining or a level percentage charge generally over nine years or
less. Approximately 25% of deferred annuities are subject to a market value
adjustment.



                                       14
<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

8.   CORPORATION RESTRUCTURING

On November 10, 1999, the Corporation announced a series of strategic
initiatives to aggressively expand its selling and service capabilities. The
Corporation also announced that it is implementing a program to reduce expenses
by approximately $600 million. The reduction will result in the elimination of
approximately 4,000 current non-agent positions, across all employment grades
and categories by the end of 2000, or approximately 10% of the Corporation's
non-agent work force. The impact of the reduction in employee positions is not
expected to materially impact the results of operations of the Company.

These cost reductions are part of a larger initiative to redeploy the cost
savings to finance new initiatives including investments in direct access and
internet channels for new sales and service capabilities, new competitive
pricing and underwriting techniques, new agent and claim technology and enhanced
marketing and advertising. As a result of the cost reduction program, the
Corporation recorded restructuring and related charges of $81 million pretax
during the fourth quarter of 1999. The Corporation anticipates that additional
pretax restructuring related charges of approximately $100 million will be
expensed as incurred throughout 2000. The Company's allocable share of these
expenses were immaterial in 1999 and are expected to be immaterial in 2000.

9.    INCOME TAXES

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

Prior to June 30, 1995, the Corporation was a subsidiary of Sears Roebuck & Co.
("Sears") and, with its eligible domestic subsidiaries, was included in the
Sears consolidated federal income tax return and federal income tax allocation
agreement. Effective June 30, 1995, the Corporation and Sears entered into a new
tax sharing agreement, which governs their respective rights and obligations
with respect to federal income taxes for all periods during which the
Corporation was a subsidiary of Sears, including the treatment of audits of tax
returns for such periods.

The Internal Revenue Service ("IRS") has completed its review of the Allstate
Group's federal income tax returns through the 1993 tax year. Any adjustments
that may result from IRS examinations of tax returns are not expected to have a
material impact on the financial position, liquidity or results of operations of
the Company.



                                       15


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

The components of the deferred income tax assets and liabilities at December 31,
are as follows:

<TABLE>
<CAPTION>

                                                      1999       1998
                                                      ----       ----
<S>                                                 <C>          <C>
DEFERRED ASSETS
Unrealized net capital losses                       $   772    $    --
                                                    -------    -------
     Total deferred assets                              772         --

DEFERRED LIABILITIES
Difference in tax bases of investments               (1,518)    (1,503)
Unrealized net capital gains                             --     (1,813)
                                                    -------    -------
     Total deferred liabilities                      (1,518)    (3,316)
                                                    -------    -------
         Net deferred liability                     $  (746)   $(3,316)
                                                    =======    =======

</TABLE>

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

<TABLE>
<CAPTION>

                                             1999      1998      1997
                                             ----      ----      ----
<S>                                        <C>       <C>       <C>
Current                                    $ 2,249   $ 1,797   $ 1,843
Deferred                                        15       198       (87)
                                           -------   -------   -------
    Total income tax expense               $ 2,264   $ 1,995   $ 1,756
                                           =======   =======   =======

</TABLE>

The Company paid income taxes of $1,908, $129 and $2,236 in 1999, 1998 and 1997,
respectively.

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

<TABLE>
<CAPTION>

                                            1999     1998      1997
                                            ----     ----      ----
<S>                                         <C>      <C>       <C>
Statutory federal income tax rate           35.0%    35.0%     35.0%
Tax-exempt income                           (0.1)    (0.2)     (0.4)
Other                                       (0.2)     0.2        --
                                           -----    -----     -----
Effective income tax rate                   34.7%    35.0%     34.6%
                                           =====    =====     =====

</TABLE>

Prior to January 1, 1984, the Company was entitled to exclude certain amounts
from taxable income and accumulate such amounts in a "policyholder surplus"
account. The balance in this account at December 31, 1999, approximately $16,
will result in federal income taxes payable of $6 if distributed by the Company.
No provision for taxes has been made as the Company has no plan to distribute
amounts from this account. No further additions to the account have been
permitted since the Tax Reform Act of 1984.

10.   STATUTORY FINANCIAL INFORMATION

The Company's statutory capital and surplus was $83,746 and $68,883 at December
31, 1999 and 1998, respectively. The Company's statutory net income was $4,840,
$3,518 and $2,908 for the years ended December 31, 1999, 1998 and 1997,
respectively.



                                       16


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

PERMITTED STATUTORY ACCOUNTING PRACTICES
The Company prepares its statutory financial statements in accordance with
accounting practices prescribed or permitted by the Arizona Department of
Insurance. Prescribed statutory accounting practices include a variety of
publications of the National Association of Insurance Commissioners ("NAIC"), as
well as state laws, regulations and general administrative rules. Permitted
statutory accounting practices encompass all accounting practices not so
prescribed. The Company does not follow any permitted statutory accounting
practices that have a significant impact on statutory surplus or statutory net
income.

The NAIC's codification initiative has produced a comprehensive guide of
statutory accounting principles, which the Company will implement in January
2001. The Company's state of domicile, Arizona, has passed legislation revising
various statutory accounting requirements to conform to codification. These
requirements are not expected to have a material impact on the statutory surplus
of the Company.

DIVIDENDS
The ability of the Company to pay dividends is dependent on business conditions,
income, cash requirements of the Company and other relevant factors. The payment
of shareholder dividends by the Company without the prior approval of the state
insurance regulator is limited to formula amounts based on net income and
capital and surplus, determined in accordance with statutory accounting
practices, as well as the timing and amount of dividends paid in the preceding
twelve months. The maximum amount of dividends that the Company can distribute
during 2000 without prior approval of the Arizona Department of Insurance is
$4,840.

RISKED-BASED CAPITAL
The NAIC has a standard for assessing the solvency of insurance companies, which
is referred to as risk-based capital ("RBC"). The requirement consists of a
formula for determining each insurer's RBC and a model law specifying regulatory
actions if an insurer's RBC falls below specified levels. The RBC formula for
life insurance companies establishes capital requirements relating to insurance,
business, asset and interest rate risks. At December 31, 1999, RBC for the
Company was significantly above levels that would require regulatory action.


                                       17


<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ in thousands)

11.   OTHER COMPREHENSIVE INCOME

The components of other comprehensive income on a pretax and after-tax basis for
the year ended December 31, are as follows:

<TABLE>
<CAPTION>

                                            1999                           1998                          1997
                                --------------------------      ----------------------------    -----------------------------
                                                     After-                           After-                          After-
                                PRETAX     TAX       TAX        PRETAX      TAX        TAX      PRETAX       TAX       TAX
                               -------   -------   -------      -------   -------    -------    -------    -------    -------
<S>                           <C>        <C>        <C>        <C>        <C>        <C>        <C>       <C>        <C>
UNREALIZED CAPITAL GAINS
 AND LOSSES:
--------------------------------
Unrealized holding (losses)
   gains arising during
   the period                 $(6,877)   $ 2,407    $(4,470)   $ 1,271    $  (445)   $   826    $ 1,862   $  (652)   $ 1,210
Less:  reclassification
   adjustments                    510       (178)       332          2         (1)         1        (70)       24        (46)
                              -------    -------    -------    -------    -------    -------    -------   -------    -------
Unrealized net capital
   (losses) gains              (7,387)     2,585     (4,802)     1,269       (444)       825      1,932      (676)     1,256
                              -------    -------    -------    -------    -------    -------    -------   -------    -------
Other comprehensive
   (loss) income              $(7,387)   $ 2,585    $(4,802)   $ 1,269    $  (444)   $   825    $ 1,932   $  (676)   $ 1,256
                              =======    =======    =======    =======    =======    =======    =======   =======    =======

</TABLE>


12.  COMMITMENTS AND CONTINGENT LIABILITIES

REGULATION AND LEGAL PROCEEDINGS
The Company's business is subject to the effects of a changing social, economic
and regulatory environment. Public and regulatory initiatives have varied and
have included employee benefit regulations, removal of barriers preventing banks
from engaging in the securities and insurance business, tax law changes
affecting the taxation of insurance companies, the tax treatment of insurance
products and its impact on the relative desirability of various personal
investment vehicles, and proposed legislation to prohibit the use of gender in
determining insurance rates and benefits. The ultimate changes and eventual
effects, if any, of these initiatives are uncertain.

From time to time the Company is involved in pending and threatened litigation
in the normal course of its business in which claims for monetary damages are
asserted. In the opinion of management, the ultimate liability, if any, arising
from such pending or threatened litigation is not expected to have a material
effect on the results of operations, liquidity or financial position of the
Company.

GUARANTY FUNDS
Under state insurance guaranty fund laws, insurers doing business in a state can
be assessed, up to prescribed limits, for certain obligations of insolvent
insurance companies to policyholders and claimants. The Company's expenses
related to these funds have been immaterial. These expenses are ceded to ALIC
under reinsurance agreements.

MARKETING AND COMPLIANCE ISSUES
Companies operating in the insurance and financial services markets have come
under the scrutiny of regulators with respect to market conduct and compliance
issues. Under certain circumstances, companies have been held responsible for
providing incomplete or misleading sales materials and for replacing existing
policies with policies that were less advantageous to the policyholder. The
Company monitors its sales materials and



                                       18
<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                ($ IN THOUSANDS)

enforces compliance procedures to mitigate any exposure to potential litigation.
The Company is a member of the Insurance Marketplace Standards Association, an
organization which advocates ethical market conduct.


                                       19
<PAGE>

                        NORTHBROOK LIFE INSURANCE COMPANY
                            SCHEDULE IV--REINSURANCE
                                ($ IN THOUSANDS)

<TABLE>
<CAPTION>

                                                   GROSS                              NET
YEAR ENDED DECEMBER 31, 1999                       AMOUNT            CEDED            AMOUNT
----------------------------                       ------            -----            ------
<S>                                              <C>              <C>                 <C>
Life insurance in force                          $ 474,824        $ 474,824           $     -
                                                 =========        =========           =======

Premiums and contract charges:
         Life and annuities                      $ 121,351        $ 121,351           $     -
                                                 =========        =========           =======

                                                   GROSS                                NET
YEAR ENDED DECEMBER 31, 1998                       AMOUNT            CEDED            AMOUNT
----------------------------                       ------            -----            ------


Life insurance in force                          $ 494,256         $494,256           $     -
                                                 ==========        ========           =======
Premiums and contract charges:
         Life and annuities                      $ 104,746        $ 104,746           $     -
                                                 =========        =========           =======

                                                  GROSS                                 NET
YEAR ENDED DECEMBER 31, 1997                      AMOUNT             CEDED            AMOUNT
----------------------------                      ------             -----            ------

Life insurance in force                          $ 515,890         $515,890           $     -
                                                 =========         ========           =======
Premiums and contract charges:
         Life and annuities                      $  85,538         $ 85,538           $     -
                                                 =========         ========           =======

</TABLE>


                                       20


<PAGE>

                               -------------------------------------------------
                               NORTHBROOK VARIABLE ANNUITY ACCOUNT II
                               FINANCIAL STATEMENTS AS OF DECEMBER 31, 1999
                               AND FOR THE PERIODS ENDED DECEMBER 31, 1999 AND
                               DECEMBER 31, 1998, AND INDEPENDENT AUDITORS'
                               REPORT

<PAGE>

INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholder of
Northbrook Life Insurance Company:

We have audited the accompanying statement of net assets of Northbrook Variable
Annuity Account II as of December 31, 1999 (including the assets of each of the
individual sub-accounts which comprise the Account as disclosed in Note 1), and
the related statements of operations for the period then ended and the
statements of changes in net assets for each of the periods in the two year
period then ended for each of the individual sub-accounts which comprise the
Account. These financial statements are the responsibility of management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned at December 31, 1999 by correspondence with the
account custodians. An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Northbrook Variable Annuity Account II as of
December 31, 1999 (including the assets of each of the individual sub-accounts
which comprise the Account), and the results of operations for each of the
individual sub-accounts for the period then ended and the changes in their net
assets for each of the periods in the two year period then ended in conformity
with generally accepted accounting principles.

/s/ Deloitte & Touche LLP


Chicago, Illinois
March 27, 2000

<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF NET ASSETS
DECEMBER 31, 1999
-----------------------------------------------------------------------------------------------------------------

      ASSETS
      <S>                                                                                       <C>
      Allocation to Sub-Accounts investing in the Morgan Stanley Dean Witter Variable Investment Series:
           Money Market, 399,687,085 shares (cost $399,687,085)                                     $ 399,687,085
           Quality Income Plus, 41,997,297 shares (cost $446,990,830)                                 414,093,354
           Short-term Bond, 317,419 shares (cost $3,155,163)                                            3,136,095
           High Yield, 59,754,185 shares (cost $345,269,007)                                          258,735,614
           Utilities, 23,208,039 shares (cost $363,178,521)                                           531,464,073
           Income Builder, 6,835,266 shares (cost $78,259,417)                                         78,195,436
           Dividend Growth, 103,340,027 shares (cost $1,935,635,044)                                1,893,189,362
           Aggressive Equity, 2,583,544 shares (cost $31,052,866)                                      37,642,241
           Capital Growth, 6,653,311 shares (cost $111,603,872)                                       157,855,670
           Global Dividend Growth, 32,940,470 shares (cost $415,892,581)                              475,660,390
           European Growth, 17,029,397 shares (cost $373,802,190)                                     535,915,110
           Pacific Growth, 12,523,323 shares (cost $90,737,991)                                       106,197,769
           Equity, 35,605,525 shares (cost $1,143,964,322)                                          1,918,425,656
           S&P 500 Index, 13,203,522 shares (cost $152,388,943)                                       177,323,303
           Competitive Edge, "Best Ideas", 4,808,606 shares (cost $47,697,008)                         59,482,451
           Strategist, 34,150,688 shares (cost $483,599,787)                                          652,278,152


      Allocation to Sub-Accounts investing in the Morgan Stanley Dean Witter Universal Funds, Inc.:
           Equity Growth, 3,599,965 shares (cost $58,801,975)                                          73,115,278
           U.S. Real Estate, 575,145 shares (cost $5,616,194)                                           5,239,570
           International Magnum, 817,294 shares (cost $10,124,267)                                     11,352,212
           Emerging Markets Equity, 1,571,876 shares (cost $16,495,581)                                21,754,769

      Allocation to Sub-Accounts investing in the Van Kampen Life Investment Trust:
           Emerging Growth, 2,816,146 shares (cost $82,270,389)                                       130,190,408
                                                                                                ------------------

               Total Assets                                                                         7,940,933,998

      LIABILITIES
      Payable to Northbrook Life Insurance Company:
           Accrued contract maintenance charges                                                         1,585,863
                                                                                                ------------------

               Net Assets                                                                          $7,939,348,135
                                                                                                ==================
</TABLE>


See notes to financial statements.


                                        2
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENTS OF OPERATIONS
-----------------------------------------------------------------------------------------------------------------------------------

                                                             Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                                      ------------------------------------------------------------------------------


                                                                           For the Period Ended December 31, 1999
                                                      ------------------------------------------------------------------------------
                                                                         Quality
                                                          Money           Income        Short-term         High
                                                         Market            Plus          Bond (a)          Yield         Utilities
                                                      -------------   --------------   ------------   --------------   -------------
  <S>                                                 <C>             <C>              <C>            <C>              <C>
  INVESTMENT INCOME
  Dividends                                            $18,792,485      $29,581,022       $ 57,480      $43,293,002     $23,117,286
  Charges from Northbrook Life Insurance Company:
      Mortality and expense risk                        (5,174,278)      (5,889,185)       (16,208)      (4,018,180)     (6,616,560)
      Administrative expense                              (397,391)        (458,506)        (1,199)        (307,202)       (514,744)
                                                      -------------   --------------   ------------   --------------   -------------

      Net investment income (loss)                      13,220,816       23,233,331         40,073       38,967,620      15,985,982
                                                      -------------   --------------   ------------   --------------   -------------


  REALIZED AND UNREALIZED GAINS
      (LOSSES) ON INVESTMENTS
  Realized gains (losses) from sales of investments:
      Proceeds from sales                              450,473,606       91,452,155      2,359,119      120,337,868      77,317,835
      Cost of investments sold                         450,473,606       93,902,304      2,359,900      151,639,171      53,406,420
                                                      -------------   --------------   ------------   --------------   -------------

      Net realized gains (losses)                                -       (2,450,149)          (781)     (31,301,303)     23,911,415
                                                      -------------   --------------   ------------   --------------   -------------

  Change in unrealized gains (losses)                            -      (47,274,110)       (19,068)     (15,834,237)     14,087,560
                                                      -------------   --------------   ------------   --------------   -------------

      Net gains (losses) on investments                          -      (49,724,259)       (19,849)     (47,135,540)     37,998,975
                                                      -------------   --------------   ------------   --------------   -------------


  CHANGE IN NET ASSETS
      RESULTING FROM OPERATIONS                        $13,220,816     $(26,490,928)    $   20,224     $ (8,167,920)    $53,984,957
                                                      =============   ==============   ============   ==============   =============
</TABLE>



  (a) For the Period Beginning May 3, 1999 and Ending December 31, 1999


  See notes to financial statements.


                                        3
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENTS OF OPERATIONS
------------------------------------------------------------------------------------------------------------------------------------

                                                            Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                                      ------------------------------------------------------------------------------


                                                                         For the Period Ended December 31, 1999
                                                      ------------------------------------------------------------------------------

                                                                                                                           Global
                                                         Income          Dividend       Aggressive        Capital         Dividend
                                                         Builder          Growth        Equity (a)        Growth           Growth
                                                      -------------   --------------   ------------   --------------   -------------
  <S>                                                 <C>             <C>              <C>            <C>              <C>
  INVESTMENT INCOME
  Dividends                                             $5,656,529    $ 344,715,375        $ 8,016      $16,465,625     $42,276,039
  Charges from Northbrook Life Insurance Company:
      Mortality and expense risk                        (1,074,813)     (27,635,413)       (90,882)      (1,704,240)     (5,962,699)
      Administrative expense                               (80,797)      (2,120,551)        (6,625)        (131,437)       (459,161)
                                                      -------------   --------------   ------------   --------------   -------------

      Net investment income (loss)                       4,500,919      314,959,411        (89,491)      14,629,948      35,854,179
                                                      -------------   --------------   ------------   --------------   -------------


  REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
  Realized gains (losses) from sales of investments:
      Proceeds from sales                               22,078,410      271,852,893      9,380,824       25,783,061      67,497,277
      Cost of investments sold                          21,966,313      143,156,159      8,818,400       20,761,201      58,495,694
                                                      -------------   --------------   ------------   --------------   -------------

      Net realized gains (losses)                          112,097      128,696,734        562,424        5,021,860       9,001,583
                                                      -------------   --------------   ------------   --------------   -------------

  Change in unrealized gains (losses)                     (428,270)    (523,069,735)     6,589,375       18,225,024      11,267,752
                                                      -------------   --------------   ------------   --------------   -------------

      Net gains (losses) on investments                   (316,173)    (394,373,001)     7,151,799       23,246,884      20,269,335
                                                      -------------   --------------   ------------   --------------   -------------


  CHANGE IN NET ASSETS
      RESULTING FROM OPERATIONS                         $4,184,746    $ (79,413,590)    $7,062,308      $37,876,832     $56,123,514
                                                      =============   ==============   ============   ==============   =============
</TABLE>



  (a) For the Period Beginning May 3, 1999 and Ended December 31, 1999


  See notes to financial statements.


                                        4
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENTS OF OPERATIONS
---------------------------------------------------------------------------------------------------------------------------------

                                                          Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                                     ----------------------------------------------------------------------------

                                                                      For the Period Ended December 31, 1999
                                                     ----------------------------------------------------------------------------
                                                                                                                    Competitive
                                                        European        Pacific                         S&P 500         Edge
                                                         Growth         Growth          Equity           Index       "Best Ideas"
                                                     --------------  -------------  ---------------  -------------  -------------
  <S>                                                <C>             <C>            <C>              <C>            <C>
  INVESTMENT INCOME
  Dividends                                           $ 46,726,748      $ 708,269    $ 162,022,502      $ 505,872      $ 256,310
  Charges from Northbrook Life Insurance Company:
      Mortality and expense risk                        (6,021,308)      (942,881)     (17,504,413)    (1,480,933)      (571,765)
      Administrative expense                              (462,358)       (72,239)      (1,335,632)      (110,039)       (42,508)
                                                     --------------  -------------  ---------------  -------------  -------------

      Net investment income (loss)                      40,243,082       (306,851)     143,182,457     (1,085,100)      (357,963)
                                                     --------------  -------------  ---------------  -------------  -------------


  REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
  Realized gains (losses) from sales of investments:
      Proceeds from sales                              166,759,231    204,696,580       71,908,669     10,680,473      8,151,769
      Cost of investments sold                         134,216,170    199,030,079       51,120,136      9,714,922      7,482,882
                                                     --------------  -------------  ---------------  -------------  -------------

      Net realized gains (losses)                       32,543,061      5,666,501       20,788,533        965,551        668,887
                                                     --------------  -------------  ---------------  -------------  -------------

  Change in unrealized gains (losses)                   43,557,813     34,854,630      497,325,723     20,320,510     10,507,911
                                                     --------------  -------------  ---------------  -------------  -------------

      Net gains (losses) on investments                 76,100,874     40,521,131      518,114,256     21,286,061     11,176,798
                                                     --------------  -------------  ---------------  -------------  -------------


  CHANGE IN NET ASSETS
      RESULTING FROM OPERATIONS                       $116,343,956    $40,214,280    $ 661,296,713    $20,200,961    $10,818,835
                                                     ==============  =============  ===============  =============  =============
</TABLE>


  See notes to financial statements.


                                        5
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENTS OF OPERATIONS
-----------------------------------------------------------------------------------------------------------------------------

                                                      Morgan Stanley Dean Witter
                                                         Variable Investment               Morgan Stanley Dean Witter
                                                         Series Sub-Accounts           Universal Funds, Inc. Sub-Accounts
                                                     ---------------------------  -------------------------------------------

                                                                    For the Period Ended December 31, 1999
                                                     ------------------------------------------------------------------------

                                                                       Capital       Equity        U.S. Real   International
                                                      Strategist    Appreciation     Growth         Estate        Magnum
                                                     -------------  ------------  -------------  ------------  -------------
  <S>                                                <C>            <C>           <C>            <C>           <C>
  INVESTMENT INCOME
  Dividends                                           $13,525,693     $ 431,345     $2,304,285     $ 268,634       $ 98,917
  Charges from Northbrook Life Insurance Company:
      Mortality and expense risk                       (7,823,773)      (93,215)      (554,937)      (55,126)       (80,070)
      Administrative expense                             (602,540)       (7,030)       (40,931)       (4,034)        (5,870)
                                                     -------------  ------------  -------------  ------------  -------------

      Net investment income (loss)                      5,099,380       331,100      1,708,417       209,474         12,977
                                                     -------------  ------------  -------------  ------------  -------------


  REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
  Realized gains (losses) from sales of investments:
      Proceeds from sales                              65,492,020    36,005,812      5,611,630     3,634,072      9,573,057
      Cost of investments sold                         50,460,560    35,960,809      4,973,147     3,714,989      9,327,204
                                                     -------------  ------------  -------------  ------------  -------------

      Net realized gains (losses)                      15,031,460        45,003        638,483       (80,917)       245,853
                                                     -------------  ------------  -------------  ------------  -------------

  Change in unrealized gains (losses)                  68,404,657     1,824,853     12,913,775      (365,102)     1,391,382
                                                     -------------  ------------  -------------  ------------  -------------

      Net gains (losses) on investments                83,436,117     1,869,856     13,552,258      (446,019)     1,637,235
                                                     -------------  ------------  -------------  ------------  -------------


  CHANGE IN NET ASSETS
      RESULTING FROM OPERATIONS                       $88,535,497    $2,200,956    $15,260,675    $ (236,545)   $ 1,650,212
                                                     =============  ============  =============  ============  =============
</TABLE>


  See notes to financial statements.


                                        6
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENTS OF OPERATIONS
------------------------------------------------------------------------------------------------------------

                                                                    Morgan Stanley           Van Kampen
                                                                      Dean Witter               Life
                                                                    Universal Funds          Investment
                                                                   Inc. Sub-Accounts      Trust Sub-Account
                                                                  -------------------    -------------------

                                                                    For the Period Ended December 31, 1999
                                                                  ------------------------------------------

                                                                      Emerging
                                                                       Markets                Emerging
                                                                        Equity                 Growth
                                                                  -------------------    -------------------
  <S>                                                             <C>                    <C>
  INVESTMENT INCOME
  Dividends                                                        $           1,768      $               -
  Charges from Northbrook Life Insurance Company:
      Mortality and expense risk                                            (116,835)              (600,044)
      Administrative expense                                                  (8,607)               (43,889)
                                                                  -------------------    -------------------

      Net investment income (loss)                                          (123,674)              (643,933)
                                                                  -------------------    -------------------


  REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
  Realized gains (losses) from sales of investments:
      Proceeds from sales                                                 24,519,251              8,038,290
      Cost of investments sold                                            22,217,514              6,791,472
                                                                  -------------------    -------------------

      Net realized gains (losses)                                          2,301,737              1,246,818
                                                                  -------------------    -------------------

  Change in unrealized gains (losses)                                      5,429,367             46,420,306
                                                                  -------------------    -------------------

      Net gains (losses) on investments                                    7,731,104             47,667,124
                                                                  -------------------    -------------------


  CHANGE IN NET ASSETS
      RESULTING FROM OPERATIONS                                    $       7,607,430      $      47,023,191
                                                                  ===================    ===================
</TABLE>


  See notes to financial statements.


                                        7
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,
---------------------------------------------------------------------------------------------------------------------------------

                                                         Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                                    -----------------------------------------------------------------------------


                                                                Money                        Quality Income           Short-term
                                                                Market                            Plus                   Bond
                                                    ------------------------------   ------------------------------  ------------

                                                         1999            1998             1999            1998         1999 (a)
                                                    --------------  --------------   --------------  --------------  ------------
  <S>                                               <C>             <C>              <C>             <C>             <C>
  FROM OPERATIONS
  Net investment income (loss)                       $ 13,220,816    $ 12,548,671     $ 23,233,331    $ 21,956,967    $   40,073
  Net realized gains (losses)                                   -               -       (2,450,149)        882,678          (781)
  Change in unrealized gains (losses)                           -               -      (47,274,110)      7,935,179       (19,068)
                                                    --------------  --------------   --------------  --------------  ------------


  Change in net assets resulting from operations       13,220,816      12,548,671      (26,490,928)     30,774,824        20,224
                                                    --------------  --------------   --------------  --------------  ------------

  FROM CAPITAL TRANSACTIONS
  Deposits                                             75,959,488     129,304,408       29,984,131      61,783,024       930,037
  Benefit payments                                    (12,372,372)    (10,995,208)      (7,891,742)     (7,284,535)            -
  Payments on termination                            (112,272,629)    (87,146,553)     (52,572,327)    (51,273,025)     (114,564)
  Contract maintenance charges                           (128,006)       (141,332)        (161,057)       (198,787)         (754)
  Transfers among the sub-accounts
       and with the Fixed Account - net                34,266,127      56,130,115      (24,709,758)     38,983,496     2,300,526
                                                    --------------  --------------   --------------  --------------  ------------

  Change in net assets resulting
       from capital transactions                      (14,547,392)     87,151,430      (55,350,753)     42,010,173     3,115,245
                                                    --------------  --------------   --------------  --------------  ------------

  INCREASE (DECREASE) IN NET ASSETS                    (1,326,576)     99,700,101      (81,841,681)     72,784,997     3,135,469

  NET ASSETS AT BEGINNING OF PERIOD                   400,933,840     301,233,739      495,852,338     423,067,341             -
                                                    --------------  --------------   --------------  --------------  ------------

  NET ASSETS AT END OF PERIOD                        $399,607,264    $400,933,840     $414,010,657    $495,852,338    $3,135,469
                                                    ==============  ==============   ==============  ==============  ============
</TABLE>


  (a) For the Period Beginning May 3, 1999 and Ended December 31, 1999


  See notes to financial statements


                                        8
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,
------------------------------------------------------------------------------------------------------------------------------------

                                                     Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                        --------------------------------------------------------------------------------------------

                                                    High                                                          Income
                                                    Yield                         Utilities                       Builder
                                        ------------------------------  ------------------------------  ----------------------------

                                            1999            1998            1999            1998            1999           1998
                                        --------------  --------------  --------------  --------------  -------------  -------------
  <S>                                   <C>             <C>             <C>             <C>             <C>            <C>
  FROM OPERATIONS
  Net investment income (loss)           $ 38,967,620    $ 38,496,771    $ 15,985,982    $ 28,487,796    $ 4,500,919    $ 3,508,026
  Net realized gains (losses)             (31,301,303)     (9,716,192)     23,911,415      19,386,662        112,097       (141,151)
  Change in unrealized gains (losses)     (15,834,237)    (58,494,693)     14,087,560      41,968,561       (428,270)    (3,233,777)
                                        --------------  --------------  --------------  --------------  -------------  -------------


  Change in net assets resulting from
       operations                          (8,167,920)    (29,714,114)     53,984,957      89,843,019      4,184,746        133,098
                                        --------------  --------------  --------------  --------------  -------------  -------------

  FROM CAPITAL TRANSACTIONS
  Deposits                                 26,101,041      89,840,399      39,072,264      58,090,579      7,989,151     34,230,388
  Benefit payments                         (4,009,045)     (6,104,964)     (8,484,832)     (7,223,282)    (1,104,145)      (920,343)
  Payments on termination                 (35,111,312)    (37,590,732)    (50,808,054)    (56,602,582)    (5,408,027)    (5,562,637)
  Contract maintenance charges               (104,889)       (129,431)       (201,221)       (207,332)       (31,269)       (31,038)
  Transfers among the sub-accounts
       and with the Fixed Account - net   (57,088,792)    (15,774,631)    (10,204,178)     14,560,699    (11,305,739)     3,007,479
                                        --------------  --------------  --------------  --------------  -------------  -------------

  Change in net assets resulting
       from capital transactions          (70,212,997)     30,240,641     (30,626,021)      8,618,082     (9,860,029)    30,723,849
                                        --------------  --------------  --------------  --------------  -------------  -------------

  INCREASE (DECREASE) IN NET ASSETS       (78,380,917)        526,527      23,358,936      98,461,101     (5,675,283)    30,856,947

  NET ASSETS AT BEGINNING OF PERIOD       337,064,860     336,538,333     507,998,999     409,537,898     83,855,103     52,998,156
                                        --------------  --------------  --------------  --------------  -------------  -------------

  NET ASSETS AT END OF PERIOD            $258,683,943    $337,064,860    $531,357,935    $507,998,999    $78,179,820    $83,855,103
                                        ==============  ==============  ==============  ==============  =============  =============
</TABLE>


  See notes to financial statements


                                        9
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,
---------------------------------------------------------------------------------------------------------------------------------
                                                         Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                                ---------------------------------------------------------------------------------


                                                             Dividend                 Aggressive             Capital
                                                              Growth                    Equity                Growth
                                                ----------------------------------  -------------  ------------------------------

                                                      1999              1998           1999 (a)         1999            1998
                                                ----------------  ----------------  -------------  --------------  --------------
  <S>                                           <C>               <C>               <C>            <C>             <C>
  FROM OPERATIONS
  Net investment income (loss)                   $  314,959,411    $  182,347,531    $   (89,491)   $ 14,629,948    $  7,626,924
  Net realized gains (losses)                       128,696,734        50,981,189        562,424       5,021,860       4,423,808
  Change in unrealized gains (losses)              (523,069,735)      (11,845,338)     6,589,375      18,225,024       6,984,723
                                                ----------------  ----------------  -------------  --------------  --------------


  Change in net assets resulting from
      operations                                    (79,413,590)      221,483,382      7,062,308      37,876,832      19,035,455
                                                ----------------  ----------------  -------------  --------------  --------------

  FROM CAPITAL TRANSACTIONS
  Deposits                                          188,251,624       365,505,119     12,119,932       9,505,220      17,877,989
  Benefit payments                                  (22,608,692)      (20,959,842)        (8,280)     (1,116,070)       (964,822)
  Payments on termination                          (178,336,682)     (208,789,814)      (180,619)    (12,938,058)    (15,020,571)
  Contract maintenance charges                         (827,903)         (877,968)        (8,488)        (54,380)        (50,900)
  Transfers among the sub-accounts
      and with the Fixed Account - net             (100,954,098)      (16,303,049)    18,649,870      (3,891,813)    (10,068,182)
                                                ----------------  ----------------  -------------  --------------  --------------

  Change in net assets resulting
      from capital transactions                    (114,475,751)      118,574,446     30,572,415      (8,495,101)     (8,226,486)
                                                ----------------  ----------------  -------------  --------------  --------------

  INCREASE (DECREASE) IN NET ASSETS                (193,889,341)      340,057,828     37,634,723      29,381,731      10,808,969

  NET ASSETS AT BEGINNING OF PERIOD               2,086,700,619     1,746,642,791              -     128,442,414     117,633,445
                                                ----------------  ----------------  -------------  --------------  --------------

  NET ASSETS AT END OF PERIOD                    $1,892,811,278    $2,086,700,619    $37,634,723    $157,824,145    $128,442,414
                                                ================  ================  =============  ==============  ==============
</TABLE>


  (a) For the Period Beginning May 3, 1999 and Ended December 31, 1999


 See notes to financial statements


                                       10
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,
-----------------------------------------------------------------------------------------------------------------------------------

                                                  Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                  -------------------------------------------------------------------------------------------------


                                          Global Dividend                      European                          Pacific
                                              Growth                            Growth                            Growth
                                  -------------------------------  --------------------------------  ------------------------------

                                       1999            1998             1999             1998             1999             1998
                                  --------------  ---------------  ---------------  ---------------  ---------------  -------------
<S>                               <C>             <C>              <C>              <C>              <C>              <C>
FROM OPERATIONS
Net investment income (loss)       $ 35,854,179    $  50,158,952     $ 40,243,082     $ 26,853,320       $ (306,851)    $1,965,499
Net realized gains (losses)           9,001,583        9,838,298       32,543,061       24,492,627        5,666,501    (23,716,625)
Change in unrealized gains (losses)  11,267,752      (15,619,557)      43,557,813       25,369,951       34,854,630     14,937,413
                                  --------------  ---------------  ---------------  ---------------  ---------------  -------------


Change in net assets resulting
  from operations                    56,123,514       44,377,693      116,343,956       76,715,898       40,214,280     (6,813,713)
                                  --------------  ---------------  ---------------  ---------------  ---------------  -------------

FROM CAPITAL TRANSACTIONS
Deposits                             24,612,447       54,785,412       33,605,981       77,755,711       12,935,903      5,413,539
Benefit payments                     (5,520,386)      (4,782,958)      (3,672,213)      (4,657,657)        (522,120)      (480,704)
Payments on termination             (36,599,848)     (45,079,876)     (44,372,248)     (44,010,271)      (5,927,181)    (5,342,736)
Contract maintenance charges           (198,686)        (209,379)        (186,281)        (196,986)         (41,208)       (24,050)
Transfers among the sub-accounts
  and with the Fixed Account - net  (16,822,685)     (45,403,643)     (38,047,377)       8,524,933       12,162,641     (7,740,250)
                                  --------------  ---------------  ---------------  ---------------  ---------------  -------------

Change in net assets resulting
     from capital transactions      (34,529,158)     (40,690,444)     (52,672,138)      37,415,730       18,608,035     (8,174,201)
                                  --------------  ---------------  ---------------  ---------------  ---------------  -------------

INCREASE (DECREASE) IN NET ASSETS    21,594,356        3,687,249       63,671,818      114,131,628       58,822,315    (14,987,914)

NET ASSETS AT BEGINNING OF PERIOD   453,971,041      450,283,792      472,136,266      358,004,638       47,354,245     62,342,159
                                  --------------  ---------------  ---------------  ---------------  ---------------  -------------

NET ASSETS AT END OF PERIOD        $475,565,397    $ 453,971,041    $ 535,808,084    $ 472,136,266    $ 106,176,560    $47,354,245
                                  ==============  ===============  ===============  ===============  ===============  =============
</TABLE>


See notes to financial statements


                                       11
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,
------------------------------------------------------------------------------------------------------------------------------------

                                                 Morgan Stanley Dean Witter Variable Investment Series Sub-Accounts
                                     -----------------------------------------------------------------------------------------------


                                                                                    S&P 500                  Competitive Edge
                                                   Equity                            Index                     "Best Ideas"
                                     ----------------------------------  -----------------------------  ----------------------------

                                           1999              1998             1999          1998 (b)        1999         1998 (b)
                                     ----------------  ----------------  --------------  -------------  -------------  -------------
<S>                                  <C>               <C>               <C>             <C>            <C>            <C>
FROM OPERATIONS
Net investment income (loss)          $  143,182,457    $   97,599,586    $ (1,085,100)   $  (170,910)   $  (357,963)   $  (214,440)
Net realized gains (losses)               20,788,533        21,891,916         965,551        (34,337)       668,887       (346,888)
Change in unrealized gains (losses)      497,325,723       101,407,443      20,320,510      4,613,850     10,507,911      1,277,534
                                     ----------------  ----------------  --------------  -------------  -------------  -------------


Change in net assets resulting from
    operations                           661,296,713       220,898,945      20,200,961      4,408,603     10,818,835        716,206
                                     ----------------  ----------------  --------------  -------------  -------------  -------------

FROM CAPITAL TRANSACTIONS
Deposits                                 167,149,976       172,405,792      62,363,357     20,590,308     14,308,748     19,126,765
Benefit payments                         (11,678,201)       (8,143,648)       (364,932)       (59,990)      (385,715)      (167,624)
Payments on termination                 (109,621,629)      (87,506,544)     (6,958,805)      (592,621)    (3,208,126)      (422,743)
Contract maintenance charges                (626,104)         (380,694)        (52,042)       (11,823)       (20,818)       (10,074)
Transfers among the sub-accounts
    and with the Fixed Account - net     173,235,007         4,499,209      55,622,169     22,142,705      2,656,267     16,058,851
                                     ----------------  ----------------  --------------  -------------  -------------  -------------

Change in net assets resulting
    from capital transactions            218,459,049        80,874,115     110,609,747     42,068,579     13,350,356     34,585,175
                                     ----------------  ----------------  --------------  -------------  -------------  -------------

INCREASE (DECREASE) IN NET ASSETS        879,755,762       301,773,060     130,810,708     46,477,182     24,169,191     35,301,381

NET ASSETS AT BEGINNING OF PERIOD      1,038,286,770       736,513,710      46,477,182              -     35,301,381              -
                                     ----------------  ----------------  --------------  -------------  -------------  -------------

NET ASSETS AT END OF PERIOD           $1,918,042,532    $1,038,286,770    $177,287,890    $46,477,182    $59,470,572    $35,301,381
                                     ================  ================  ==============  =============  =============  =============
</TABLE>


(b) For the Period Beginning May 18, 1998 and Ended December 31, 1998


See notes to financial statements


                                       12
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        Morgan Stanley Dean Witter
                                               Morgan Stanley Dean Witter Variable Investment             Universal Funds, Inc.
                                                             Series Sub-Accounts                               Sub-Accounts
                                         ------------------------------------------------------------  -----------------------------


                                                                                   Capital                        Equity
                                                   Strategist                    Appreciation                     Growth
                                         ------------------------------  ----------------------------  ----------------------------

                                                1999           1998            1999           1998            1999        1998 (c)
                                         --------------  --------------  -------------  -------------  -------------  -------------
<S>                                      <C>             <C>             <C>            <C>            <C>            <C>
FROM OPERATIONS
Net investment income (loss)              $  5,099,380    $ 49,765,425    $   331,100    $  (251,058)   $ 1,708,417    $   (78,711)
Net realized gains (losses)                 15,031,460       9,013,062         45,003        (47,279)       638,483       (211,792)
Change in unrealized gains (losses)         68,404,657      48,207,735      1,824,853     (2,968,573)    12,913,775      1,399,530
                                         --------------  --------------  -------------  -------------  -------------  -------------


Change in net assets resulting from
     operations                             88,535,497     106,986,222      2,200,956     (3,266,910)    15,260,675      1,109,027
                                         --------------  --------------  -------------  -------------  -------------  -------------

FROM CAPITAL TRANSACTIONS
Deposits                                    53,336,082      73,192,883      1,292,309     12,585,227     18,427,169     21,346,469
Benefit payments                            (7,657,772)     (6,681,194)       (57,970)      (277,813)      (284,465)      (354,060)
Payments on termination                    (54,083,482)    (53,776,482)      (647,504)    (2,046,795)    (3,119,435)      (593,813)
Contract maintenance charges                  (236,109)       (220,828)         3,365        (12,735)       (21,923)        (6,896)
Transfers among the sub-accounts
     and with the Fixed Account - net       15,905,456      13,210,961    (34,073,925)    (6,495,400)    17,161,540      4,176,388
                                         --------------  --------------  -------------  -------------  -------------  -------------

Change in net assets resulting
     from capital transactions               7,264,175      25,725,340    (33,483,725)     3,752,484     32,162,886     24,568,088
                                         --------------  --------------  -------------  -------------  -------------  -------------

INCREASE (DECREASE) IN NET ASSETS           95,799,672     132,711,562    (31,282,769)       485,574     47,423,561     25,677,115

NET ASSETS AT BEGINNING OF PERIOD          556,348,215     423,636,653     31,282,769     30,797,195     25,677,115              -
                                         --------------  --------------  -------------  -------------  -------------  -------------

NET ASSETS AT END OF PERIOD               $652,147,887    $556,348,215    $         -    $31,282,769    $73,100,676    $25,677,115
                                         ==============  ==============  =============  =============  =============  =============
</TABLE>


(c) For the Period Beginning March 16, 1998 and Ended December 31, 1998


See notes to financial statements


                                       13
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,
------------------------------------------------------------------------------------------------------------------------------------

                                                           Morgan Stanley Dean Witter Universal Funds, Inc. Sub-Accounts
                                                ------------------------------------------------------------------------------------

                                                                                                              Emerging Markets
                                                     U.S. Real Estate          International Magnum                Equity
                                                --------------------------  ---------------------------  ---------------------------

                                                    1999        1998 (b)        1999         1998 (c)         1999        1998 (c)
                                                ------------  ------------  -------------  ------------  -------------  ------------
<S>                                             <C>           <C>           <C>            <C>           <C>            <C>
FROM OPERATIONS
Net investment income (loss)                     $  209,474    $   43,330    $    12,977    $   (6,800)   $  (123,674)   $   (2,522)
Net realized gains (losses)                         (80,917)      (29,879)       245,853       (74,905)     2,301,737       (66,221)
Change in unrealized gains (losses)                (365,102)      (56,788)     1,391,382      (175,857)     5,429,367      (177,275)
                                                ------------  ------------  -------------  ------------  -------------  ------------


Change in net assets resulting from operations     (236,545)      (43,337)     1,650,212      (257,562)     7,607,430      (246,018)
                                                ------------  ------------  -------------  ------------  -------------  ------------

FROM CAPITAL TRANSACTIONS
Deposits                                          2,256,539     1,559,058      4,195,250     2,610,252      5,860,089     1,113,998
Benefit payments                                    (18,349)            -        (11,957)      (11,092)        (4,713)            -
Payments on termination                            (219,432)      (35,109)      (236,057)     (167,597)      (593,151)       (6,515)
Contract maintenance charges                         (1,904)         (537)        (3,349)       (1,018)        (6,183)         (407)
Transfers among the sub-accounts
     and with the Fixed Account - net             1,478,675       499,465      2,293,294     1,289,569      7,427,993       597,902
                                                ------------  ------------  -------------  ------------  -------------  ------------

Change in net assets resulting
     from capital transactions                    3,495,529     2,022,877      6,237,181     3,720,114     12,684,035     1,704,978
                                                ------------  ------------  -------------  ------------  -------------  ------------

INCREASE (DECREASE) IN NET ASSETS                 3,258,984     1,979,540      7,887,393     3,462,552     20,291,465     1,458,960

NET ASSETS AT BEGINNING OF PERIOD                 1,979,540             -      3,462,552             -      1,458,960             -
                                                ------------  ------------  -------------  ------------  -------------  ------------

NET ASSETS AT END OF PERIOD                      $5,238,524    $1,979,540    $11,349,945    $3,462,552    $21,750,425    $1,458,960
                                                ============  ============  =============  ============  =============  ============
</TABLE>


(b) For the Period Beginning May 18, 1998 and Ended December 31, 1998
(c) For the Period Beginning March 16, 1998 and Ended December 31, 1998


See notes to financial statements


                                       14
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II
<TABLE>
<CAPTION>
STATEMENT OF CHANGES IN NET ASSETS
For the Year Ended December 31,
-----------------------------------------------------------------------------------------------------------

                                                                      Van Kampen Life Investement
                                                                            Trust Sub-Account
                                                              ---------------------------------------------


                                                                             Emerging Growth
                                                              ---------------------------------------------

                                                                      1999                   1998 (a)
                                                              ---------------------   ---------------------
  <S>                                                         <C>                     <C>
  FROM OPERATIONS
  Net investment income (loss)                                 $          (643,933)    $           (47,552)
  Net realized gains (losses)                                            1,246,818                 (51,808)
  Change in unrealized gains (losses)                                   46,420,306               1,499,714
                                                              ---------------------   ---------------------


  Change in net assets resulting from operations                        47,023,191               1,400,354
                                                              ---------------------   ---------------------

  FROM CAPITAL TRANSACTIONS
  Deposits                                                              27,759,585               5,513,918
  Benefit payments                                                        (201,304)                      -
  Payments on termination                                               (3,202,433)               (271,704)
  Contract maintenance charges                                             (35,203)                 (2,526)
  Transfers among the sub-accounts
       and with the Fixed Account - net                                 49,182,955               2,997,575
                                                              ---------------------   ---------------------

  Change in net assets resulting
       from capital transactions                                        73,503,600               8,237,263
                                                              ---------------------   ---------------------

  INCREASE (DECREASE) IN NET ASSETS                                    120,526,791               9,637,617

  NET ASSETS AT BEGINNING OF PERIOD                                      9,637,617                       -
                                                              ---------------------   ---------------------

  NET ASSETS AT END OF PERIOD                                  $       130,164,408     $         9,637,617
                                                              =====================   =====================
</TABLE>


  (a) For the Period Beginning March 16, 1998 and Ended December 31, 1998


  See notes to financial statements


                                       15
<PAGE>

NORTHBROOK VARIABLE ANNUITY ACCOUNT II

NOTES TO FINANCIAL STATEMENTS

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


1.   ORGANIZATION

     Northbrook Variable Annuity Account II (the "Account"), a unit investment
     trust registered with the Securities and Exchange Commission under the
     Investment Company Act of 1940, is a Separate Account of Northbrook Life
     Insurance Company ("Northbrook Life"). The assets of the Account are
     legally segregated from those of Northbrook Life. Northbrook Life is wholly
     owned by Allstate Life Insurance Company, a wholly owned subsidiary of
     Allstate Insurance Company, which is wholly owned by The Allstate
     Corporation.

     Northbrook Life issues the Morgan Stanley Dean Witter Variable Annuity II
     and the Morgan Stanley Dean Witter Variable Annuity II AssetManager, the
     deposits of which are invested at the direction of the contractholders in
     the sub-accounts that comprise the Account. Absent any contract provisions
     wherein Northbrook Life contractually guarantees either a minimum return
     or account value to the beneficiaries of the contractholders in the form
     of a death benefit, the contractholders bear the investment risk that the
     sub-accounts may not meet their stated objectives. The sub-accounts invest
     in the following underlying mutual fund portfolios (collectively the
     "Funds"):

              MORGAN STANLEY DEAN WITTER VARIABLE INVESTMENT SERIES
          Money Market                            Capital Growth
          Quality Income Plus                     Global Dividend Growth
          Short-term Bond                         European Growth
          High Yield                              Pacific Growth
          Utilities                               Equity
          Income Builder                          S&P 500 Index
          Dividend Growth                         Competitive Edge "Best Ideas"
          Aggressive Equity                       Strategist

                MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS, INC.
          Equity Growth                           International Magnum
          U.S. Real Estate                        Emerging Markets Equity

                        VAN KAMPEN LIFE INVESTMENT TRUST
          Emerging Growth


     Northbrook Life provides insurance and administrative services to the
     contractholders for a fee. Northbrook Life also maintains a fixed account
     ("Fixed Account"), to which contractholders may direct their deposits and
     receive a fixed rate of return. Northbrook Life has sole discretion to
     invest the assets of the Fixed Account, subject to applicable law.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     VALUATION OF INVESTMENTS - Investments consist of shares of the Funds and
     are stated at fair value based on quoted market prices at December 31,
     1999.

     INVESTMENT INCOME - Investment income consists of dividends declared by the
     Funds and is recognized on the ex-dividend date.


                                       16
<PAGE>

     REALIZED GAINS AND LOSSES - Realized gains and losses represent the
     difference between the proceeds from sales of portfolio shares by the
     Account and the cost of such shares, which is determined on a weighted
     average basis.

     FEDERAL INCOME TAXES - The Account intends to qualify as a segregated asset
     account as defined in the Internal Revenue Code ("Code"). As such, the
     operations of the Account are included in the tax return of Northbrook
     Life. Northbrook Life is taxed as a life insurance company under the Code.
     No federal income taxes are allocable to the Account as the Account did not
     generate taxable income.

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

3.   EXPENSES

     ADMINISTRATIVE EXPENSE CHARGE - Northbrook Life deducts an administrative
     expense charge daily at a rate equal to .10% per annum of the average daily
     net assets of the Account for both Morgan Stanley Dean Witter Variable
     Annuity II and Morgan Stanley Dean Witter Variable Annuity II AssetManager.

     CONTRACT MAINTENANCE CHARGE - Northbrook Life deducts an annual contract
     maintenance charge of $30 on each Morgan Stanley Dean Witter Variable
     Annuity II and $35 on each Morgan Stanley Dean Witter Variable Annuity II
     AssetManager contract anniversary and guarantees that this charge will not
     increase over the life of the contract. If certain conditions are met, this
     charge will be waived for Morgan Stanley Dean Witter Variable Annuity II
     AssetManager.

     MORTALITY AND EXPENSE RISK CHARGE - Northbrook Life assumes mortality and
     expense risks related to the operations of the Account and deducts charges
     daily based on the average daily net assets of the Account. The mortality
     and expense risk charge covers insurance benefits available with the
     contract and certain expenses of the contract. It also covers the risk that
     the current charges will not be sufficient in the future to cover the cost
     of administering the contract. Northbrook Life guarantees that the amount
     of this charge will not increase over the life of the contract. At the
     contractholder's discretion, additional options, primarily death benefits,
     may be purchased for an additional charge.


                                       17
<PAGE>

4.  UNITS ISSUED AND REDEEMED

    (Units in whole amounts)

<TABLE>
<CAPTION>
                                                              Morgan Stanley Dean Witter Variable Annuity II
                                          -----------------------------------------------------------------------------------------


                                                                          Unit activity during 1999:
                                                               ------------------------------------------------
                                                                                                                    Accumulated
                                           Units Outstanding       Units         Units       Units Outstanding      Unit Value
                                           December 31, 1998       Issued       Redeemed     December 31, 1999    December 31,1999
                                          -------------------  ------------  -------------  -------------------  ------------------
<S>                                       <C>                  <C>           <C>            <C>                  <C>
Investments in the Morgan Stanley Dean
   Witter Variable Investment Series Sub-Accounts:
         Money Market                             21,159,031    14,889,251    (18,506,888)          17,541,394   $          13.46
         Quality Income Plus                      20,312,197     1,033,305     (4,473,358)          16,872,144              18.20
         Short-term Bond                                   -       347,635       (220,476)             127,159              10.07
         High Yield                                8,199,142       636,275     (2,648,721)           6,186,696              24.01
         Utilities                                13,541,542       727,904     (2,580,797)          11,688,649              32.87
         Income Builder                            2,979,980       562,566       (984,569)           2,557,977              13.00
         Dividend Growth                          36,334,173     1,704,445     (6,266,668)          31,771,950              35.38
         Aggressive Equity                                 -     1,736,286       (811,611)             924,675              14.48
         Capital Growth                            3,662,958       327,971       (739,762)           3,251,167              31.32
         Global Dividend Growth                   17,634,472       913,941     (3,171,090)          15,377,323              19.22
         European Growth                           8,967,887     1,483,799     (3,009,151)           7,442,535              43.42
         Pacific Growth                            6,325,967     8,987,636     (7,901,427)           7,412,176               8.78
         Equity                                   12,608,741     2,288,532     (1,863,807)          13,033,466              78.28
         S&P 500 Index                             1,722,709     3,752,288       (745,579)           4,729,418              13.20
         Competitive Edge, "Best Ideas"            1,432,745       764,913       (431,011)           1,766,647              12.18
         Strategist                               14,574,012     1,101,779     (2,402,382)          13,273,409              31.14
         Captial Appreciation                      1,440,936        89,955     (1,530,891)                   -                  -

Investments in the Morgan Stanley Dean
  Witter Universal Funds, Inc. Sub-Accounts:
         Equity Growth                               822,038     1,142,895       (311,090)           1,653,843              13.90
         U.S. Real Estate                             79,729       487,659       (337,388)             230,000               8.81
         International Magnum                        136,628       972,988       (828,047)             281,569              12.09
         Emerging Markets Equity                      82,002     2,454,699     (1,927,128)             609,573              13.64

Investments in the Van Kampen Life Investment Trust Sub-Account:
         Emerging Growth                             254,704     1,931,376       (424,205)           1,761,875              24.19


   Units relating to accrued contract maintenance charges are included in units redeemed.
</TABLE>


                                       18
<PAGE>

4.  UNITS ISSUED AND REDEEMED

    (Units in whole amounts)

<TABLE>
<CAPTION>
                                                             Morgan Stanley Dean Witter Variable Annuity II with
                                                                 Enhanced Death Benefit Option, Performance
                                                          Death Benefit Option or Performance Income Benefit Option
                                          -----------------------------------------------------------------------------------------

                                                                          Unit activity during 1999:
                                                               ------------------------------------------------
                                                                                                                    Accumulated
                                           Units Outstanding       Units         Units       Units Outstanding      Unit Value
                                           December 31, 1998       Issued       Redeemed     December 31, 1999    December 31,1999
                                          -------------------  ------------  -------------  -------------------  ------------------
<S>                                       <C>                  <C>           <C>            <C>                  <C>
Investments in the Morgan Stanley Dean
   Witter Variable Investment Series Sub-Accounts:
         Money Market                              8,938,860    19,548,212    (18,210,802)          10,276,270    $          13.39
         Quality Income Plus                       5,109,593     1,234,183     (1,176,427)           5,167,349               18.10
         Short-term Bond                                   -       132,480        (10,931)             121,549               10.06
         High Yield                                5,304,510     1,595,314     (2,696,745)           4,203,079               23.88
         Utilities                                 3,510,503     1,138,744       (632,588)           4,016,659               32.69
         Income Builder                            3,652,211       427,013       (965,993)           3,113,231               12.95
         Dividend Growth                          19,936,437     3,725,192     (3,607,794)          20,053,835               35.19
         Aggressive Equity                                 -     1,151,589        (29,577)           1,122,012               14.47
         Capital Growth                            1,687,847       394,284       (446,078)           1,636,053               31.15
         Global Dividend Growth                    8,929,904     1,233,435     (1,387,884)           8,775,455               19.12
         European Growth                           4,668,539     1,860,406     (2,084,797)           4,444,148               43.19
         Pacific Growth                            2,456,851    21,494,013    (19,892,379)           4,058,485                8.73
         Equity                                    7,931,260     3,545,573     (1,102,040)          10,374,793               77.86
         S&P 500 Index                             2,003,301     4,944,770       (738,240)           6,209,831               13.17
         Competitive Edge, "Best Ideas"            1,965,368     1,055,127       (539,084)           2,481,411               12.15
         Strategist                                5,639,152     1,686,811       (766,870)           6,559,093               30.97
         Captial Appreciation                      1,527,337       141,243     (1,668,580)                   -                   -

Investments in the Morgan Stanley Dean
   Witter Universal Funds, Inc. Sub-Accounts:
         Equity Growth                             1,530,819     1,779,604       (357,775)           2,952,648               13.87
         U.S. Real Estate                             80,782       158,681        (44,499)             194,964                8.79
         International Magnum                        170,897       282,082        (36,161)             416,818               12.06
         Emerging Markets Equity                      94,600     1,011,314       (416,698)             689,216               13.61

Investments in the Van Kampen Life Investment Trust Sub-Account:
         Emerging Growth                             402,082     2,363,234       (242,627)           2,522,689               24.14


   Units relating to accrued contract maintenance charges are included in units redeemed.
</TABLE>


                                       19
<PAGE>

4.  UNITS ISSUED AND REDEEMED

    (Units in whole amounts)

<TABLE>
<CAPTION>
                                             Morgan Stanley Dean Witter Variable Annuity II with Performance Benefit Combination
                                                               Option or the Death Benefit Combination Option
                                          -----------------------------------------------------------------------------------------

                                                                          Unit activity during 1999:
                                                               ------------------------------------------------
                                                                                                                    Accumulated
                                           Units Outstanding       Units         Units       Units Outstanding      Unit Value
                                           December 31, 1998       Issued       Redeemed     December 31, 1999    December 31,1999
                                          -------------------  ------------  -------------  -------------------  ------------------
<S>                                       <C>                  <C>           <C>            <C>                  <C>
Investments in the Morgan Stanley Dean
   Witter Variable Investment Series Sub-Accounts:
         Money Market                                673,034     1,866,416     (1,276,029)           1,263,421    $          13.17
         Quality Income Plus                         169,761       243,839        (85,461)             328,139               17.80
         Short-term Bond                                   -        41,250         (6,308)              34,942               10.05
         High Yield                                  137,884       200,592        (48,340)             290,136               23.48
         Utilities                                   159,860       243,466        (62,582)             340,744               32.16
         Income Builder                              164,457       165,256        (58,942)             270,771               12.91
         Dividend Growth                             528,141     1,129,219       (222,883)           1,434,477               34.61
         Aggressive Equity                                 -       478,757        (20,270)             458,487               14.45
         Capital Growth                               41,885       109,033        (22,261)             128,657               30.66
         Global Dividend Growth                      156,429       370,289        (38,382)             488,336               18.95
         European Growth                             175,357       306,278        (89,585)             392,050               42.51
         Pacific Growth                               52,484       567,553       (229,429)             390,608                8.66
         Equity                                      221,631       797,425        (68,763)             950,293               76.58
         S&P 500 Index                               283,511     1,682,096        (88,165)           1,877,442               13.15
         Competitive Edge, "Best Ideas"              178,762       367,543        (56,648)             489,657               12.13
         Strategist                                  472,816       660,323       (128,301)           1,004,838               30.46
         Captial Appreciation                         77,885        24,001       (101,886)                   -

Investments in the Morgan Stanley Dean
   Witter Universal Funds, Inc. Sub-Accounts:
         Equity Growth                               154,201       385,914        (44,254)             495,861               13.84
         U.S. Real Estate                             37,193        78,203        (21,569)              93,827                8.77
         International Magnum                         31,933       168,374        (27,719)             172,588               12.04
         Emerging Markets Equity                      19,500       262,216        (71,124)             210,592               13.58

Investments in the Van Kampen Life Investment Trust Sub-Account:
         Emerging Growth                              82,427       795,728        (59,300)             818,855               24.09


  Units relating to accrued contract maintenance charges are included in units redeemed.
</TABLE>


                                       20
<PAGE>

4.  UNITS ISSUED AND REDEEMED

    (Units in whole amounts)

<TABLE>
<CAPTION>
                                                          Morgan Stanley Dean Witter Variable Annuity II AssetManager
                                          -----------------------------------------------------------------------------------------

                                                                          Unit activity during 1999:
                                                               ------------------------------------------------
                                                                                                                    Accumulated
                                           Units Outstanding       Units         Units       Units Outstanding      Unit Value
                                           December 31, 1998       Issued       Redeemed     December 31, 1999    December 31,1999
                                          -------------------  ------------  -------------  -------------------  ------------------
<S>                                       <C>                  <C>           <C>            <C>                  <C>
Investments in the Morgan Stanley
   Dean Witter Variable Investment Series Sub-Accounts:
         Money Market                                 81,705       547,117       (302,283)             326,539    $          10.47
         Quality Income Plus                         178,028       261,748        (86,650)             353,126                9.76
         Short-term Bond                                   -        12,183         (1,013)              11,170               10.05
         High Yield                                   93,600       198,142       (108,204)             183,538                8.61
         Utilities                                    46,349       126,846        (35,756)             137,439               12.10
         Income Builder                               18,227        26,379         (6,560)              38,046               10.21
         Dividend Growth                             147,314       407,993       (113,515)             441,792                9.70
         Aggressive Equity                                 -        12,092           (637)              11,455               14.45
         Capital Growth                                6,192        25,144         (3,865)              27,471               12.74
         Global Dividend Growth                       15,232        73,526         (8,276)              80,482               11.16
         European Growth                              22,053        76,602        (13,809)              84,846               11.45
         Pacific Growth                                1,450        15,964           (565)              16,849               17.97
         Equity                                       34,510       315,147        (72,422)             277,235               16.04
         S&P 500 Index                                35,394       164,599        (32,928)             167,065               12.29
         Competitive Edge, "Best Ideas"               17,570        57,902        (16,105)              59,367               11.95
         Strategist                                   70,036       157,240        (28,638)             198,638               11.95
         Captial Appreciation                          7,593         2,639        (10,232)                   -                   -

Investments in the Morgan Stanley
   Dean Witter Universal Funds, Inc. Sub-Accounts:
         Equity Growth                                14,358        48,936        (14,653)              48,641               13.56
         U.S. Real Estate                              3,294        12,931         (2,881)              13,344                8.84
         International Magnum                          6,589        31,388        (12,768)              25,209               10.80
         Emerging Markets Equity                         123        14,262         (5,452)               8,933               15.56

Investments in the Van Kampen Life Investment Trust Sub-Account:
         Emerging Growth                              10,947       108,275        (29,083)              90,139               21.14


   Units relating to accrued contract maintenance charges are included in units redeemed.
</TABLE>

                                       21
<PAGE>

4.  UNITS ISSUED AND REDEEMED

    (Units in whole amounts)

<TABLE>
<CAPTION>
                                            Morgan Stanley Dean Witter Variable Annuity II AssetManager with Death Benefit Option,
                                                    Performance Death Benefit Option or Performance Income Benefit Option
                                          -----------------------------------------------------------------------------------------

                                                                          Unit activity during 1999:
                                                               ------------------------------------------------
                                                                                                                    Accumulated
                                           Units Outstanding       Units         Units       Units Outstanding      Unit Value
                                           December 31, 1998       Issued       Redeemed     December 31, 1999    December 31,1999
                                          -------------------  ------------  -------------  -------------------  ------------------
<S>                                       <C>                  <C>           <C>            <C>                  <C>
Investments in the Morgan Stanley
   Dean Witter Variable Investment Series Sub-Accounts:
         Money Market                                 85,827     3,539,643     (3,188,969)             436,501   $           10.45
         Quality Income Plus                          52,778       231,640        (34,594)             249,824                9.74
         Short-term Bond                                   -        11,499            (14)              11,485               10.04
         High Yield                                   38,215       483,447       (398,427)             123,235                8.59
         Utilities                                    33,289       144,058        (12,245)             165,102               12.07
         Income Builder                               16,832        39,978         (4,310)              52,500               10.19
         Dividend Growth                             165,990       572,766        (75,915)             662,841                9.69
         Aggressive Equity                                          43,817         (3,302)              40,515               14.44
         Capital Growth                                5,153        27,978         (2,333)              30,798               12.71
         Global Dividend Growth                       38,311        96,752         (6,629)             128,434               11.14
         European Growth                             206,430     1,082,402     (1,093,929)             194,903               11.43
         Pacific Growth                                1,623     1,984,601     (1,947,775)              38,449               17.94
         Equity                                       80,117       413,296        (22,082)             471,331               16.01
         S&P 500 Index                               104,952       278,154        (33,399)             349,707               12.26
         Competitive Edge, "Best Ideas"               24,807        53,580         (5,567)              72,820               11.93
         Strategist                                   24,056       159,660        (20,892)             162,824               11.92
         Captial Appreciation                         28,412         7,569        (35,981)                   -                   -

Investments in the Morgan Stanley
   Dean Witter Universal Funds, Inc. Sub-Accounts:
         Equity Growth                                17,925       101,942        (15,608)             104,259               13.54
         U.S. Real Estate                             17,463        15,867           (288)              33,042                8.82
         International Magnum                          9,575        21,239             (7)              30,807               10.78
         Emerging Markets Equity                       3,925        19,204         (6,431)              16,698               15.53

Investments in the Van Kampen Life Investment Trust Sub-Account:
         Emerging Growth                              31,051        92,816        (15,183)             108,684               21.10


   Units relating to accrued contract maintenance charges are included in units redeemed.
</TABLE>


                                       22
<PAGE>

4.  UNITS ISSUED AND REDEEMED

    (Units in whole amounts)

<TABLE>
<CAPTION>
                                            Morgan Stanley Dean Witter Variable Annuity II AssetManager with Performance Benefit
                                                          Combination Option or the Death Benefit Combination Option
                                          -----------------------------------------------------------------------------------------

                                                                          Unit activity during 1999:
                                                               ------------------------------------------------
                                                                                                                    Accumulated
                                           Units Outstanding       Units         Units       Units Outstanding      Unit Value
                                           December 31, 1998       Issued       Redeemed     December 31, 1999    December 31,1999
                                          -------------------  ------------  -------------  -------------------  ------------------
<S>                                       <C>                  <C>           <C>            <C>                  <C>
Investments in the Morgan Stanley Dean Witter Variable
     Investment Series Sub-Accounts:
         Money Market                                 15,056       187,536        (78,671)             123,921    $          10.44
         Quality Income Plus                          81,071       114,629        (23,281)             172,419                9.72
         Short-term Bond                                   -         5,437             (1)               5,436               10.03
         High Yield                                   11,399        31,391         (4,736)              38,054                8.58
         Utilities                                    19,644        89,175         (8,355)             100,464               12.05
         Income Builder                                3,158        17,284           (219)              20,223               10.17
         Dividend Growth                              58,954       239,272        (41,852)             256,374                9.67
         Aggressive Equity                                          45,639         (1,347)              44,292               14.43
         Capital Growth                               12,464        22,290         (7,271)              27,483               12.69
         Global Dividend Growth                       14,652        49,253           (940)              62,965               11.12
         European Growth                              10,221        74,577         (8,908)              75,890               11.41
         Pacific Growth                                4,550        83,644        (14,951)              73,243               17.91
         Equity                                       30,606       315,914        (22,976)             323,544               15.98
         S&P 500 Index                                41,697       154,928        (28,522)             168,103               12.24
         Competitive Edge, "Best Ideas"               12,369        19,922         (8,397)              23,894               11.91
         Strategist                                   18,089        60,405         (9,525)              68,969               11.90
         Captial Appreciation                         11,985           454        (12,439)                   -                   -

Investments in the Morgan Stanley Dean Witter Universal
     Funds, Inc. Sub-Accounts:
         Equity Growth                                     -        16,478             (4)              16,474               13.52
         U.S. Real Estate                                  -        30,217             (6)              30,211                8.81
         International Magnum                              -        21,800             (4)              21,796               10.76
         Emerging Markets Equity                       4,235        52,543         (5,538)              51,240               15.50

Investments in the Van Kampen Life Investment Trust Sub-Account:
         Emerging Growth                              27,030       125,530        (22,931)             129,629               21.07


   Units relating to accrued contract maintenance charges are included in units redeemed.
</TABLE>


                                     23

<PAGE>

                                     PART C

                                OTHER INFORMATION

ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS.

Financial Statements

         All  required  financial  statements  are  included  in  Part B of this
registration statement.

Exhibits

     (1)  Resolution  of the Board of Directors  of  Northbrook  Life  Insurance
Company authorizing establishment of the Northbrook Variable Annuity Account II.
1/ --

     (2) Not Applicable.

     (3)(a) Form of Underwriting Agreement.

     (b)  General  Agency  Agreement  1/ and  Form  of  Amended  General  Agency
     Agreement. 3/ --

     (4) Morgan Stanley Dean Witter Online Variable Annuity Contract.

     (5) Form of Morgan  Stanley Dean Witter Online  Variable  Annuity  Contract
Application.

     (6)(a) Amended and  Restated  Articles of  Incorporation  and  Articles of
Redomestication of Northbrook Life Insurance Company.2/

     (b) Amended and Restated Bylaws of Northbrook Life Insurance Company.2/

     (7) Not applicable.

     (8) Forms of Participation Agreements.
                                                --
                  a. Janus Aspen Series
                  b. Scudder Variable Life Investment Fund
                  c. Strong Funds
                  d. The Universal Institutional Funds, Inc.
                  e. Van Kampen Funds
                  f. Warburg Pincus Funds

     (9) Opinion and Consent of Michael J. Velotta,  Vice  President,  Secretary
and General Counsel of Northbrook Life Insurance Company.3/

     (10)(a) Consent of Independent Certified Public Accountants.
         (b)Consent of Attorneys.3/ -

     (11) Not Applicable.

     (12) Not Applicable.

     (13) Computation of Performance Quotations. 3/ --

     (14) Not Applicable.

     (99) Powers of  Attorney  for Thomas J.  Wilson,  II,  Michael J.  Velotta,
Margaret G. Dyer, Marla G. Friedman,  John C. Lounds, J. Kevin McCarthy,  Steven
C. Verney, Samuel H. Pilch, and Casey J. Sylla.

1/  Previously  filed  in  Post-Effective   Amendment  No.  13  to  registrant's
registration statement, File No. 033-35412, dated December 31, 1996.

2/ Incorporated  herein by reference to Depositor's  Form 10-K,  dated March 30,
1999.
-

3/  To be filed by subsequent amendment.
-


<PAGE>

25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

Thomas J. Wilson, II                                 Director, President and Chief Executive Officer
Michael J. Velotta                                   Director, Vice President, Secretary and General Counsel
Margaret G. Dyer                                     Director
Marla G. Friedman                                    Director, Vice President
John C. Lounds                                       Director
J. Kevin McCarthy                                    Director
Steven C. Verney                                     Director
Karen C. Gardner                                     Vice President
John R. Hunter                                       Vice President
Kevin R. Slawin                                      Vice President
Samuel H. Pilch                                      Vice President, Controller
Casey J. Sylla                                       Chief Investment Officer
James P. Zils                                        Treasurer
Sarah R. Donahue                                     Assistant Vice President
Ronald A. Johnson                                    Assistant Vice President
Barry S. Paul                                        Assistant Vice President and Assistant Treasurer
Charles F. Thalheimer                                Assistant Vice President
Timothy N. Vander Pas                                Assistant Vice President
Patricia W. Wilson                                   Assistant Vice President, Assistant Secretary and Assistant
                                                     Treasurer
Joanne M. Derrig                                     Assistant Secretary, Assistant General Counsel and Chief
                                                     Compliance Officer
Susan L. Lees                                        Assistant Secretary
Paul N. Kierig                                       Assistant Secretary
Mary J. McGinn                                       Assistant Secretary
Carol S. Watson                                      Assistant Secretary
Errol Cramer                                         Corporate Actuary
</TABLE>

The principal  business address of the foregoing  officers and directors is 3100
Sanders Road, Northbrook, Illinois 60062.

26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH DEPOSITOR OR REGISTRANT

Incorporated  herein by  reference to Annual  Report on Form 10-K,  filed by The
Allstate Corporation on March 28, 2000 (File No. 1-11840).

27. NUMBER OF CONTRACT OWNERS

As of the date of the filing of this Registration Statement, the offering of the
Morgan Stanley Dean Witter Online Variable Annuity had not commenced.


<PAGE>

28.      INDEMNIFICATION

The bylaws of both Northbrook Life Insurance Company  (Depositor) and ALFS, Inc.
(Principal  Underwriter),  provide  for the  indemnification  of its  directors,
officers and controlling persons, against expenses, judgments, fines and amounts
paid in settlement as incurred by such person, if such person acted properly. No
indemnification  shall be made in respect  of any  claim,  issue or matter as to
which such  person  shall have been  adjudged  to be liable  for  negligence  or
misconduct  in  the  performance  of a duty  to  the  Company,  unless  a  court
determines such person is entitled to such indemnity.

Insofar as  indemnification  for liability  arising under the  Securities Act of
1933 may be permitted to  directors,  officers  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the registrant in the
successful  defense  of any  action,  suit,  or  proceeding)  is  asserted  such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

29.      PRINCIPAL UNDERWRITER

(a) ALFS, Inc. currently acts as a principal underwriter, depositor, sponsor, or
investment adviser for the following entities:

o        Glenbrook Life and Annuity Company Variable Annuity Account
o        Glenbrook Life Multi-Manager Variable Account
o        Allstate Life of New York Separate Account A
o        Glenbrook Life Variable Life Separate Account A
o        Glenbrook Life and Annuity Company Separate Account A
o        Glenbrook Life AIM Variable Life Separate Account A
o        Glenbrook Life Variable Life Separate Account B

(b) Following are the names, business addresses, positions, and offices, of each
director, officer, or partner of the principal underwriter:

NAME AND PRINCIPAL
BUSINESS ADDRESS      POSITION OR OFFICE

John R. Hunter              Director, President and Chief Executive Officer
Kevin R. Slawin             Director
Michael J. Velotta          Director and Secretary
Thomas J. Wilson, II        Director
Janet M. Albers             Vice President, Controller and Treasurer
Brent H. Hamann             Vice President
Andrea J. Schur             Vice President
Terry Young                 General Counsel and Assistant Secretary
Lisa A. Burnell             Assistant Vice President and Compliance Officer
Joanne M. Derrig            Assistant Vice President and
                                Assistant General Counsel
Emma M. Kalaidjian          Assistant Secretary
Carol S. Watson             Assistant Secretary
Barry S. Paul               Assistant Treasurer
James P. Zils               Assistant Treasurer

 The principal  address of the foregoing  officers and directors is 3100 Sanders
Road, Northbrook, Illinois 60062.

(c)     Underwriter compensation during fiscal year ended December 31, 1999:

<TABLE>
<CAPTION>
<S>       <C>                      <C>                    <C>                     <C>                    <C>
          (1)                      (2)                    (3)                     (4)                    (5)
                            NET UNDERWRITING
   NAME OF PRINCIPAL          DISCOUNTS AND         COMPENSATION ON
      UNDERWRITER              COMMISSIONS             REDEMPTION        BROKERAGE COMMISSION            COMPENSATION
      -----------              -----------             ----------        -------------------             ------------

       ALFS, Inc.                 None                    None                   None                   None

</TABLE>

30.       LOCATION OF ACCOUNTS AND RECORDS

The depositor,  Northbrook  Life Insurance  Company,  is located at 3100 Sanders
Road, Northbrook, Illinois 60062.

The  principal  underwriter,  ALFS,  Inc.,  is  located  at 3100  Sanders  Road,
Northbrook, Illinois 60062.

Each company  maintains  physical  possession  of each  account,  book, or other
document  required  to be  maintained  by Section  31(a) of the 1940 Act and the
Rules under it.

31.      MANAGEMENT SERVICES

None.

32.      UNDERTAKINGS

The  Registrant   undertakes  to  file  a   post-effective   amendment  to  this
Registration  Statement as frequently as is necessary to ensure that the audited
financial statements in the Registration Statement are never more than 16 months
old for so  long  as  payments  under  the  variable  annuity  contracts  may be
accepted.  Registrant  furthermore  agrees  to  include  either,  as part of any
prospectus or application to purchase a contract  offered by the  prospectus,  a
toll-free number that an applicant can call to request a Statement of Additional
Information  or a post  card or  similar  written  communication  affixed  to or
included in the prospectus that the applicant can remove to send for a Statement
of Additional  Information,  or make a request from the Web site.  Finally,  the
Registrant  agrees to deliver any  Statement of Additional  Information  and any
Financial  Statements required to be made available under this Form N-4 promptly
upon written or oral, or e-mail request.

Representations Pursuant to Section 403(b) of the Internal Revenue Code

The depositor, Northbrook Life Insurance Company ("Northbrook"), represents that
it is relying  upon a November  28,  1988  Securities  and  Exchange  Commission
no-action letter issued to the American  Council of Life Insurance  ("ACLI") and
that the provisions of paragraphs 1-4 of the no-action letter have been complied
with.

Representations Regarding Contract Expense

Northbrook Life Insurance Company  represents that the fees and charges deducted
under the contracts described in this Registration  Statement, in the aggregate,
are reasonable in relation to the services rendered, the expenses expected to be
incurred,  and the risks assumed by Northbrook Life Insurance  Company under the
Contracts.  Northbrook Life Insurance  Company bases its  representation  on its
assessment  of all of the  facts  and  circumstances,  including  such  relevant
factors as: the nature and extent of such services, expenses and risks; the need
for Northbrook Life Insurance Company to earn a profit;  the degree to which the
Contracts  include  innovative  features;   and  the  regulatory  standards  for
exemptive relief under the Investment  Company Act of 1940 used prior to October
1996, including the range of industry practice.  This representation  applies to
all Contracts sold pursuant to this Registration Statement, including those sold
on the terms specifically  described in the prospectus (es) contained herein, or
any variations  therein,  based on supplements,  endorsements,  or riders to any
Contracts or prospectus (es), or otherwise.


<PAGE>




                                   SIGNATURES

As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, the Registrant,  Northbrook Variable Annuity Account II, certifies that it
has duly caused this  registration  statement to be signed on its behalf, in the
Township of  Northfield,  and the State of Illinois,  on this 4th day of August,
2000.

                     NORTHBROOK VARIABLE ANNUITY ACCOUNT II

                                  (REGISTRANT)

                      BY: NORTHBROOK LIFE INSURANCE COMPANY

                                   (DEPOSITOR)

                                By: /s/MICHAEL J. VELOTTA
                                    Michael J. Velotta
                                    Vice President, Secretary and
                                    General Counsel

As required by the Securities Act of 1933 this  registration  statement has been
duly signed below by the following  directors  and officers of  Northbrook  Life
Insurance Company on the 4th day of August, 2000.

<TABLE>
<CAPTION>
<S>                                         <C>
* THOMAS J. WILSON, II                      Director, President and Chief Executive Officer
----------------------
Thomas J. Wilson, II

/s/ MICHAEL J. VELOTTA                      Director, Vice President, Secretary and General Counsel
----------------------
Michael J. Velotta

* MARGARET G. DYER                          Director
------------------
Margaret G. Dyer

* MARLA G. FRIEDMAN                         Director, Vice President
-------------------
Marla G. Friedman

* JOHN C. LOUNDS                            Director
----------------
John C. Lounds

* J. KEVIN McCARTHY                         Director
-------------------
J. Kevin McCarthy

* STEVEN C. VERNEY                          Director
------------------
Steven C. Verney

* SAMUEL H. PILCH                           Vice President and Controller
-----------------
Samuel H. Pilch

* CASEY J. SYLLA                            Chief Investment Officer
----------------
Casey J. Sylla

* By Michael J. Velotta Pursuant to Power of Attorney, filed herewith.
</TABLE>


<PAGE>

                                  Exhibit Index

Exhibit           Description
-----------------------------------------------
Exhibit 3         Form of Principal Underwriting Agreement
Exhibit 4         Form of Contract
Exhibit 5         Form of Application
Exhibit 8         Forms of Participation Agreements
Exhibit 10(a)     Consent of Independent Certified Public Accountants
Exhibit 99        Powers of Attorney



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