NORTHBROOK VARIABLE ANNUITY ACCOUNT II
497, 2000-09-26
Previous: CYBERONICS INC, 8-K, 2000-09-26
Next: ADEPT TECHNOLOGY INC, SC 13D/A, 2000-09-26



Morgan Stanley Dean Witter
Variable Annuity 3 AssetManager

Northbrook Life Insurance Company          Prospectus dated September 12, 2000
P.O. Box 94040
Palatine, IL 60094
Telephone Number: 1-800-654-2397


         Northbrook Life Insurance Company ("Northbrook") is offering the Morgan
Stanley Dean Witter  Variable  Annuity 3  AssetManager,  an individual and group
flexible  premium  deferred   variable  annuity  contract   ("Contract").   This
prospectus  contains  information about the Contract that you should know before
investing. Please keep it for future reference.

         The   Contract   offers   34   investment   alternatives   ("investment
alternatives").  The  investment  alternatives  include 3 fixed account  options
("Fixed Account Options") and 31 variable sub-accounts ("Variable Sub-Accounts")
of the  Northbrook  Variable  Annuity  Account  II  ("Variable  Account").  Each
Variable Sub-Account invests exclusively in shares of portfolios  ("Portfolios")
of the following mutual funds ("Funds"):

     o    Morgan Stanley Dean Witter Variable Investment Series (Class Y Shares)

     o    The Universal Institutional Funds, Inc.

     o    Van Kampen Life Investment Trust

     o    AIM Variable Insurance Funds

     o    Alliance Variable Products Series Fund (Class B Shares)

     o    Putnam Variable Trust (Class IB Shares)

         We (Northbrook) have filed a Statement of Additional Information, dated
September 12, 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 A-1 of this  prospectus.  For a free copy,  please
write or call us at the address or telephone  number  above,  or 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
IMPORTANT           prospectus. Anyone who tells you otherwise is committing
NOTICES             federal  crime.  Investment  in  the  Contracts a involves
                    investment  risks, including possible loss of principal.


<PAGE>

                                                             Page


 Overview


    Important Terms                                             3

    The Contract at                                             4
     a Glance

    How the Contract                                            6
       Works


    Expense Table                                               7

    Financial                                                  12
    Information


Contract Features

    The Contract                                               13

    Purchases                                                  14

    Contract Value                                             15


 Investment
 Alternatives

    The Variable                                               16
    Sub-Accounts


    The Fixed                                                  18
    Account Options

    Transfers                                                  19

    Expenses                                                   20

    Access To Your                                             22
       Money

    Income Payments                                            23

    Death Benefits                                             26

Other Information

More Information:                                              28

    Northbrook                                                 28

    The Variable                                               28
      Account

    The Portfolios                                             28

    The Contract                                               29

    Qualified                                                  30
       Plans

    Legal Matters                                              30

    Year 2000                                                  30

    Taxes                                                      30

    Performance                                                33
    Information

    Statement of                                              B-1
    Additional
    Information
    Table of
    Contents




<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.

Accumulation Phase                                                       6
Accumulation Unit                                                       12
Accumulation Unit Value                                                 12
Annuitant                                                               13
Automatic Additions Program                                             14
Automatic Portfolio Rebalancing Program                                 20
Beneficiary                                                             13
Cancellation Period                                                      4
*Contract                                                               29
Contract Anniversary                                                     5
Contract Owner ("You")                                                   6
Contract Value                                                          15
Contract Year                                                            5
Death Benefit Anniversary                                               26
Death Benefit Combination Option                                        26
Dollar Cost Averaging Fixed Account Options                             18
Dollar Cost Averaging Program                                           19
Due Proof of Death                                                      26
Fixed Account Options                                                   18
Free Withdrawal Amount                                                  21
Funds                                                                 1,16
Income and Death Benefit Combination Option 2                           27
Income Benefit Combination Option 2                                     24
Income Plans                                                            22
Investment Alternatives                                               1,16
Issue Date                                                               6
Northbrook ("We")                                                       28
Payout Phase                                                             6
Payout Start Date                                                       23
Performance Death Benefit Option                                        26
Portfolios                                                              28
Qualified Contracts                                                     32
Right to Cancel                                                         14
SEC                                                                      1
Settlement Value                                                        27
Systematic Withdrawal Program                                           22
Valuation Date                                                          14
Variable Account                                                        28
Variable Sub-Account                                                    16


*    In certain  states the Contract is available only as a group  Contract.  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.





<PAGE>



              The Contract at a Glance

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

<TABLE>
<CAPTION>


<S>                                       <C>
Flexible Payments                         You can  purchase a Contract
                                          with an  initial  purchase  payment of
                                          $10,000  or more.  You can add to your
                                          Contract  as often  and as much as you
                                          like,  but  each  payment  must  be at
                                          least  $100.   You  must   maintain  a
                                          minimum account size of $1000.





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  applicable  law  permits,   to
                                          reflect the  investment  experience of
                                          any amounts  allocated to the Variable
                                          Account.





Expenses                                  You will bear the following expenses:

                                          o Total  Variable  Account annual fees
                                          equal to 1.45% of  average  daily  net
                                          assets   (1.58%  if  you   select  the
                                          Performance   Death  Benefit   Option,
                                          1.69% if you select the Death  Benefit
                                          Combination,  1.75% if you  select the
                                          Income  Benefit  Combination  Option 2
                                          and 1.95% if you select the Income and
                                          Death Benefit Combination Option 2.

                                          o Annual contract  maintenance charge
                                          of $35(waived in certain cases)

                                          o Withdrawal charges not to exceed 1%
                                          of purchase payment(s) withdrawn (with
                                          certain  exceptions)

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

                                          o 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  offers 34
                                          investment alternatives including:
                                          - 3 Fixed  Account  Options (which
                                          credit interest at rates we guarantee)
                                          - 31 Variable Sub-Accounts investing
                                          in Portfolios offering professional
                                          money management by these  investment
                                          advisers:
                                          -  AIM Advisors, Inc.
                                          -  Alliance Capital Management, L.P.
                                          -  Miller Anderson & Sherred, LLP
                                          -  Morgan Stanley Dean Witter Advisors, Inc.
                                          -  Morgan Stanley Asset Management
                                          -  Putnam Investment Management, Inc.
                                          -  Van Kampen Asset Management Inc.
                                          To find out  current rates being paid
                                          on the Fixed  Account Options, or to
                                          find out how the Variable Sub-Accounts
                                          have performed, call us at 1-800-654-2397.






Special Services                          For your convenience, we offer these special services:
                                          -  Automatic Additions Program
                                          -  Automatic Portfolio Rebalancing Program
                                          -  Dollar Cost Averaging Program
                                          -  Systematic Withdrawal Program





Income Payments                           You can choose  fixed income
                                          payments, variable income payments, or
                                          a  combination  of the  two.  You  can
                                          receive your income payments in one of
                                          the following ways: " life income with
                                          payments  guaranteed  for 10  years  "
                                          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.   We  also   offer  3  Death
                                          Benefit Options.





Transfers                                 Before the Payout Start Date,  you may
                                          transfer    your    Contract     value
                                          ("Contract    Value   ")   among   the
                                          investment alternatives,  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.  However,  we 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 anytime  during the
                                          Accumulation  Phase and under  limited
                                          circumstances during the Payout Phase.
                                          In general, you must withdraw at least
                                          $100 at a time or the total  amount in
                                          the investment alternative, if less. A
                                          10%  federal  tax penalty may apply if
                                          you  withdraw  before  you  are  591/2
                                          years old. A  withdrawal  charge  also
                                          may apply.


</TABLE>


<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 34  investment
alternatives  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  and/or the Fixed Account  Options.  If you invest in the
Fixed  Account  Options,  you will earn a fixed rate of interest that we declare
periodically. If you invest in any 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 22. 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  income  payment  option,  we
guarantee the amount of your payments,  which will remain fixed. If you select a
variable  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.

<TABLE>
<CAPTION>
         The timeline below illustrates how you might use your Contract.


<S>               <C>                                            <C>                <C>                   <C>
Issue             Accumulation Phase                             Payout Start       Payout Phase
Date                                                             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 1-800-654-2397 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   management  fees,  please  refer  to  the
accompanying prospectuses for the Funds.

Contract Owner Transaction Expenses

Withdrawal Charge (as a percentage of purchase payments withdrawn)*

Number of Complete Years Since We Received the Purchase
Payment Being Withdrawn:                0        1
Applicable Charge:                      1%       0%
Annual Contract Maintenance Charge         $35.00**
Transfer Fee                               $10.00***







  *      Each Contract Year, you may withdraw up to 15% of the aggregate  amount
         of your  purchase  payments as of the  beginning of the  Contract  Year
         without incurring a withdrawal charge.

 **      We will waive this charge in certain cases. See "Expenses."

***      Applies  solely to the thirteenth  and  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)

Without any Death or Income Benefit Option


Mortality and Expense Risk Charge                                     1.35%
Administrative Expense Charge                                         0.10%
Total Variable Account Annual Expenses                                1.45%
With the Performance Death Benefit Option
Mortality and Expense Risk Charge                                     1.48%
Administrative Expense Charge                                         0.10%
Total Variable Account Annual Expenses                                1.58%
With the Death Benefit Combination Option
Mortality and Expense Risk Charge                                     1.59%
Administrative Expense Charge                                         0.10%
Total Variable Account Annual Expenses                                1.69%


With the Income Benefit Combination Option 2

Mortality and Expense Risk Charge                                     1.65%
Administrative Expense Charge                                         0.10%
Total Variable Account Annual Expenses                                1.75%


With the Income and Death Benefit Combination Option 2

Mortality and Expense Risk Charge                                     1.85%
Administrative Expense Charge                                         0.10%
Total Variable Account Annual Expenses                                1.95%









<PAGE>

<TABLE>
<CAPTION>


Portfolio Annual Expenses (After Voluntary  Reductions and Reimbursements) (as a
percentage of Portfolio average daily net assets) (1)

Portfolio                                                   Management        Rule 12b-1         Other          Total Portfolio
                                                               Fees              Fees           Expenses        Annual Expenses

<S>                                                           <C>               <C>            <C>                     <C>
Morgan Stanley Dean Witter Variable Investment Series
(Class Y Shares)(2)
  Money Market                                                0.50%             0.25%          0.02%                   0.77%
  Quality Income Plus                                         0.50%             0.25%          0.02%                   0.77%
  Short-Term Bond                                             0.45%             0.25%          0.17%                   0.87%
  High Yield                                                  0.50%             0.25%          0.03%                   0.78%
  Utilities                                                   0.64%             0.25%          0.03%                   0.92%
  Income Builder                                              0.75%             0.25%          0.06%                   1.06%
  Dividend Growth                                             0.51%             0.25%          0.01%                   0.77%
  Aggressive Equity                                           0.42%             0.25%          0.10%                   0.77%
  Capital Growth                                              0.65%             0.25%          0.07%                   0.97%
  Global Dividend Growth                                      0.75%             0.25%          0.08%                   1.08%
  European Growth                                             0.95%             0.25%          0.09%                   1.29%
  Pacific Growth                                              0.95%             0.25%          0.47%                   1.67%
  Equity                                                      0.49%             0.25%          0.02%                   0.76%
  S&P 500 Index(3)                                            0.39%             0.25%          0.09%                   0.73%
  Competitive Edge "Best Ideas"                               0.44%             0.25%          0.12%                   0.81%
  Strategist                                                  0.50%             0.25%          0.02%                   0.77%
The Universal Institutional Funds, Inc.(4)
  Emerging Markets Equity                                     0.42%              "             1.37%                   1.79%
  Equity Growth                                               0.29%              "             0.56%                   0.85%
  International Magnum                                        0.29%              "             0.87%                   1.16%
  Mid-Cap Value                                               0.43%              "             0.62%                   1.05%
  U.S. Real Estate                                            0.00%              "             1.10%                   1.10%
Van Kampen Life Investment Trust(5)
  Emerging Growth                                             0.67%              "             0.18%                   0.85%
AIM Variable Insurance Funds
  AIM V.I. Capital Appreciation Fund                          0.62%              "             0.11%                   0.73%
  AIM V.I. Growth Fund                                        0.63%              "             0.10%                   0.73%
  AIM V.I. Value Fund                                         0.61%              "             0.15%                   0.76%
Alliance VARIABLE Products Series Fund (Class B Shares)(6)
  Growth Portfolio                                            0.75%             0.25%          0.12%                   1.12%
  Growth and Income Portfolio                                 0.63%             0.25%          0.09%                   0.97%
  Premier Growth Portfolio                                    1.00%             0.25%          0.04%                   1.29%
Putnam Variable Trust (Class IB Shares)(7)
  Putnam VT Growth and Income Fund                            0.46%             0.15%          0.04%                   0.65%
  Putnam VT International Growth Fund                         0.80%             0.15%          0.22%                   1.17%
  Putnam VT Voyager Fund                                      0.53%             0.15%          0.04%                   0.72%



(1)  Figures shown in the Table are for the year ended December 31, 1999, unless
     otherwise noted.

(2)  Class Y of the Morgan Stanley Dean Witter Variable  Investment Series has a
     distribution  plan or  "Rule  12b-1"  plan  as  described  in  that  Fund's
     prospectus.  Because no Class Y shares were issued as of December 31, 1999,
     figures  (other than "12b-1  fees") are based on the expenses of the Fund's
     Class X shares for the fiscal year ended December 31, 1999,  plus Class Y's
     maximum annual Rule 12b-1 fee of 0.25%.

(3)  Morgan  Stanley Dean Witter  Advisors  Inc. has  permanently  undertaken to
     assume all expenses of the S&P 500 Index  Portfolio  (except for  brokerage
     fees) and to waive the  compensation  provided in its management  agreement
     with the Fund to the  extent  that such  expenses  and  compensation  on an
     annualized  basis exceed .050% of the daily net assets of the S&P 500 Index
     Portfolio.

(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  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 as follows:

                                                             Management         Other          Total Portfolio
                                                                Fees           Expenses        Annual Expenses





Emerging Markets Equity                                        1.25%          1.37%                   2.62%
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%


</TABLE>


(5)  Van Kampen Asset  Management Inc. has voluntarily  agreed to a reduction in
     its  management  fees and to reimburse  the 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 0.70%,  0.18%,  and .88%,
     respectively.

(6)  Class B of the Alliance  Variable  Products  Series Fund has a distribution
     plan or "Rule 12b-1 plan" as described in that Fund's prospectus. The Class
     B shares were first issued on July 14, 1999.

(7)  Figures shown in the table include  amounts paid through expense offset and
     brokerage service arrangements.



<PAGE>



Example 1

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

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

     o    earned a 5% annual return on your investment,

     o    surrendered your Contract or you began receiving income payments for a
          specified  period  of less  than 120  months  at the end of each  time
          period, and

     o    elected the Income and Death Benefit Combination Option 2.

         The  example  does not include  any taxes or tax  penalties  You may be
required to pay if you surrender your Contract.
<TABLE>
<CAPTION>

Variable Sub-Account                                            1 Year     3 Years     5 Years      10 Years

<S>                                                              <C>         <C>         <C>          <C>
AIM Variable Insurance Funds
  AIM V.I. Capital Appreciation                                  $37         $86         $147         $310
  AIM V.I. Growth                                                $37         $86         $147         $310
  AIM V.I. Value                                                 $37         $87         $148         $313
Alliance Variable Products Series Funds
  Alliance Growth                                                $41         $98         $166         $348
  Alliance Growth and Income                                     $39         $93         $159         $333
  Alliance Premier Growth                                        $42        $103         $175         $364
Morgan Stanley Dean Witter V.I.S
  Aggressive Equity                                              $34         $80         $136         $289
  Capital Growth                                                 $36         $86         $146         $309
  Competitive Edge                                               $35         $81         $138         $293
  Dividend Growth                                                $34         $80         $136         $289
  Equity                                                         $34         $79         $135         $288
  European Growth                                                $40         $96         $162         $340
  Global Dividend Growth                                         $38         $89         $152         $320
  High Yield                                                     $35         $80         $136         $290
  Income Builder                                                 $37         $89         $151         $318
  Money Market                                                   $34         $80         $136         $289
  Pacific Growth                                                 $44        $107         $181         $376
  Quality Income Plus                                            $34         $80         $136         $289
  S&P 500 Index                                                  $34         $78         $134         $285
  Short-Term Bond                                                $35         $83         $141         $299
  Strategist                                                     $34         $80         $136         $289
  Utilities                                                      $36         $84         $144         $304
The Universal Institutional Funds, Inc.
  Emerging Markets Equity                                        $47        $118         $199         $409
  Equity Growth                                                  $38         $90         $153         $322
  International Magnum                                           $41         $99         $168         $351
  Mid-cap Value                                                  $40         $96         $163         $341
  U.S. Real Estate                                               $40         $97         $165         $346
Putnam Variable Trust
  Putnam VT Growth and Income                                    $36         $84         $143         $302
  Putnam VT International Growth                                 $41        $100         $169         $352
  Putnam VT Voyager                                              $36         $86         $146         $309
Van Kampen Life Investment Trust
  Emerging Growth                                                $38         $90         $153         $322




<PAGE>



Example 2

         Same  assumptions  as Example 1 above,  except  that you decided not to
surrender your Contract,  or you began  receiving  income payments (for at least
120 months if under an Income Plan with a specified period),  at the end of each
period.

Variable Sub-Account                                        1 Year     3 Years      5 Years     10 Years


AIM Variable Insurance Funds
  AIM V.I. Capital Appreciation                                $28         $86         $147         $310
  AIM V.I. Growth                                              $28         $86         $147         $310
  AIM V.I. Value                                               $28         $87         $148         $313
Alliance Variable Products Series Funds
  Alliance Growth                                              $32         $98         $166         $348
  Alliance Growth and Income                                   $31         $93         $159         $333
  Alliance Premier Growth                                      $34        $103         $175         $364
Morgan Stanley Dean Witter V.I.S
  Aggressive Equity                                            $26         $80         $136         $289
  Capital Growth                                               $28         $86         $146         $309
  Competitive Edge                                             $26         $81         $138         $293
  Dividend Growth                                              $26         $80         $136         $289
  Equity                                                       $26         $79         $135         $288
  European Growth                                              $31         $96         $162         $340
  Global Dividend Growth                                       $29         $89         $152         $320
  High Yield                                                   $26         $80         $136         $290
  Income Builder                                               $29         $89         $151         $318
  Money Market                                                 $26         $80         $136         $289
  Pacific Growth                                               $35        $107         $181         $376
  Quality Income Plus                                          $26         $80         $136         $289
  S&P 500 Index                                                $26         $78         $134         $285
  Short-Term Bond                                              $27         $83         $141         $299
  Strategist                                                   $26         $80         $136         $289
  Utilities                                                    $27         $84         $144         $304
The Universal Institutional Funds, Inc.
  Emerging Markets Equity                                      $39        $118         $199         $409
  Equity Growth                                                $29         $90         $153         $322
  International Magnum                                         $33         $99         $168         $351
  Mid-cap Value                                                $31         $96         $163         $341
  U.S. Real Estate                                             $32         $97         $165         $346
Putnam Variable Trust
  Putnam VT Growth and Income                                  $27         $84         $143         $302
  Putnam VT International Growth                               $33        $100         $169         $352
  Putnam VT Voyager                                            $28         $86         $146         $309
Van Kampen Life Investment Trust
  Emerging Growth                                              $29         $90         $153         $322

</TABLE>



         Please   remember   that  you  are  looking  at  examples   and  not  a
representation  of past  or  future  expenses.  The  examples  assume  that  any
portfolio  expense  waivers  or  reimbursement  arrangements  described  in  the
footnotes  on page are in effect  for the time  periods  presented  above.  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.  The
above examples  assume the election of the Income and Death Benefit  Combination
Option 2, with a mortality and expense risk charge of 1.85%. If that option were
not elected, the expense figures shown above would be slightly lower. To reflect
the contract  maintenance  charge in the  examples,  we estimated an  equivalent
percentage charge, based on an assumed average Contract size of $54,945.



<PAGE>



              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 similar to, but not the same as, the share price of a mutual fund.





         No historical Accumulation Unit Values are shown for the Contracts that
were first offered as of the date of this prospectus.  The financial  statements
of  the  Variable  Account  and  Northbrook  also  appear  in the  Statement  of
Additional Information.


<PAGE>



              The Contract



CONTRACT OWNER

The  Variable  Annuity 3  AssetManager  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):

     o    the investment alternatives during the Accumulation and Payout Phases,

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

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

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

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

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

     o    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 issue age for the Contract without any rider 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 32.

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  writing to us,  unless you
have  designated  an  irrevocable  Beneficiary.  We will  provide  a  change  of
Beneficiary form to be signed 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  written  notice.  Accordingly,  if you wish to  change  your
Beneficiary, you should deliver your written 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:

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

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

     o    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 written  instructions.  If you
have not given us written  instructions,  we will pay the death benefit in equal
amounts to the surviving Beneficiaries.

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.



<PAGE>



              Purchases


MINIMUM PURCHASE PAYMENTS

Your  initial  purchase  payment  must be at least  $10,000.  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 reduce the minimum or limit the maximum amount of purchase  payments we
will accept. We also reserve the right to reject any application.

AUTOMATIC ADDITIONS PROGRAM

You may make  subsequent  purchase  payments  of at least $100 by  automatically
transferring  amounts from your bank account or your Morgan  Stanley Dean Witter
Active Assets Account.  Please consult your Morgan Stanley Dean Witter Financial
Advisor for details.

ALLOCATION OF PURCHASE PAYMENTS

At the time you apply for a  Contract,  you must  decide  how to  allocate  your
purchase payments among the investment alternatives.  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.

         We will allocate your purchase payments to the investment  alternatives
according to your most recent instructions on file with us. Unless you notify us
in writing 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 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 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.

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 pay you the full amount of your  purchase  payments  allocated to the Fixed
Account  Options.  We also will return your purchase  payments  allocated to the
Variable Account after an adjustment,  to the extent applicable law permits,  to
reflect  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. If your  contract is qualified  under Section 408 of the Internal
Revenue  Code,  we will  refund the  greater  of any  purchase  payments  or the
Contract Value.


<PAGE>



              Contract Value


        On the Issue Date, the Contract  Value is equal to the initial  purchase
payment.  Thereafter,  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,  plus the value of your investment in
the Fixed Account Options.

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:

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

     o    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 contract  maintenance  charges,  withdrawal  charges,  and
transfer fees  (currently  waived)  separately  for each  Contract.  They do not
affect Accumulation Unit Value.  Instead, we obtain payment of those charges and
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.  We  also  determine  a  second  set  of
Accumulation  Unit Values that reflect the cost of the Performance Death Benefit
Option,  a third set of  Accumulation  Unit Values that  reflect the cost of the
Death Benefit  Combination Option, a fourth set of Accumulation Unit Values that
reflect the cost of the Income Benefit  Combination Option 2, and a fifth set of
Accumulation  Unit Values that reflect the cost of the Income and Death  Benefit
Combination Option 2.

         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  31  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 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>



Portfolio:                                             Each Portfolio Seeks:                   Investment Adviser:

<S>                                                    <C>                                     <C>
AIM Variable Insurance Funds*

AIM V.I. Capital Appreciation Fund                     Growth of capital

AIM V.I. Growth Fund                                   Growth of capital

AIM V.I. Value Fund                                    Long-term growth of capital
                                                                                              A I M Advisors, Inc.


Alliance Variable Products Series Fund

Growth Portfolio                                       Long-term growth of capital.
                                                       Current income is incidental to
                                                       the Portfolio's objective

Growth and Income Portfolio                            Reasonable current income and
                                                       reasonable opportunity for
                                                       appreciation

Premier Growth Portfolio                               Growth of capital by pursuing
                                                       aggressive investment policies
                                                                                          Alliance Capital Management,
                                                                                                      L.P.


Morgan Stanley Dean Witter Variable Investment Series

Money Market Portfolio                                 High current income,
                                                       preservation of capital, and
                                                       liquidity

Quality Income Plus Portfolio                          High current  income and,
                                                       as a secondary objective,
                                                       capital appreciation when
                                                       consistent    with    its
                                                       primary objective

Short-Term Bond Portfolio                              High current income consistent
                                                       with preservation of capital

High Yield Portfolio                                   High current income and, as a
                                                       secondary  objective,
                                                       capital appreciation when
                                                       consistent    with    its
                                                       primary objective

Utilities Portfolio                                    Current income and long-term
                                                       growth of income and capital

Income Builder Portfolio                               Reasonable income and, as a
                                                       secondary objective, growth of
                                                       capital

Dividend Growth Portfolio                              Reasonable current income and
                                                       long-term growth of income and
                                                       capital

Capital Growth Portfolio                               Long-term capital growth

Global Dividend Growth Portfolio                       Reasonable current income and
                                                       long-term growth of income and
                                                       capital

European Growth Portfolio                              To maximize the capital
                                                       appreciation on its investments

Pacific Growth Portfolio                               To maximize the capital
                                                       appreciation of its investments

Aggressive Equity Portfolio                            Capital growth

Equity Portfolio                                       Growth of  capital  and, as  a
                                                       secondary      objective,
                                                       income  when   consistent
                                                       with     its      Primary
                                                       objective.

S&P 500 Index Portfolio                                Investment results that, before
                                                       expenses, correspond to the
                                                       total return of the Standard and
                                                       Poor's 500 Composite Stock Price
                                                       Index

Competitive Edge "Best Ideas" Portfolio                Long-term capital growth

Strategist Portfolio                                   High total investment return
                                                                                           Morgan Stanley Dean Witter


<PAGE>


Portfolio:                                             Each Portfolio Seeks:                   Investment Adviser:


The Universal Institutional Funds, Inc.

Equity Growth Portfolio                                Long-term capital appreciation

U.S. Real Estate Portfolio                             Above-average current income and
                                                       long-term capital appreciation

International Magnum Portfolio                         Long-term capital appreciation

Emerging Markets Equity Portfolio                      Long-term capital appreciation
                                                                                         Morgan Stanley Asset Management



Mid-Cap Value                                          Above-average total return over   Miller Anderson & Sherrerd, LLP
                                                       a market cycle of three to five
                                                       years

Putnam Variable Trust

Putnam VT Growth and Income Fund                       Capital growth and income

Putnam VT International Growth Fund                    Capital appreciation

Putnam VT Voyager Fund                                 Capital appreciation
                                                                                                Putnam Investment
                                                                                                Management, Inc.


Van Kampen Life Investment Trust

Emerging Growth Portfolio                              Capital appreciation                Van Kampen Asset Management
                                                                                                      Inc.
</TABLE>


         * A Portfolio's investment objective may be changed by the Fund's Board
of Trustees without shareholder approval.

         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


        You may allocate all or a portion of your purchase payments to the Fixed
Account  Options.  We  offer 3  dollar  cost  averaging  options  ("Dollar  Cost
Averaging  Fixed  Account  Options").  The  Fixed  Account  Options  may  not be
available in all states.  Northbrook is currently  limiting the  availability of
the 6 and 12 Month  Dollar Cost  Averaging  Options.  Please  consult  with your
Morgan Stanley Dean Witter Financial Advisor for current information.  The Fixed
Account  supports  our  insurance  and annuity  obligations.  The Fixed  Account
consists of our general assets other than those in segregated asset accounts. We
have sole  discretion  to invest  the  assets of the Fixed  Account,  subject to
applicable  law.  Any money you  allocate  to a Fixed  Account  Option  does not
entitle you to share in the investment experience of the Fixed Account.

DOLLAR COST AVERAGING FIXED ACCOUNT OPTIONS

Basic Dollar Cost  Averaging  Option.  You may establish a Dollar Cost Averaging
Program,  as described on page 19, by allocating  purchase payments to the Basic
Dollar Cost Averaging  Option.  Purchase payments that you allocate to the Basic
Dollar  Cost  Averaging  Option  will earn  interest  for a 1 year period at the
current rate in effect at the time of allocation.  We will credit interest daily
at a rate  that  will  compound  over the year to the  annual  interest  rate we
guaranteed at the time of allocation. After the one year period, we will declare
a renewal rate which we guarantee for a full year. Subsequent renewal dates will
be every twelve months for each purchase payment. Renewal rates will not be less
than the minimum guaranteed rate found in the Contract.

         You may not transfer funds from other  investment  alternatives  to the
Basic Dollar Cost Averaging Option.

6 and 12 Month Dollar Cost  Averaging  Options.  You also may establish a Dollar
Cost  Averaging  Program by  allocating  purchase  payments to the Fixed Account
either for 6 months  (the "6 Month  Dollar  Cost  Averaging  Option")  or for 12
months (the "12 Month Dollar Cost  Averaging  Option").  Your purchase  payments
will earn  interest for the period you select at the current  rates in effect at
the time of allocation.  The crediting  rates for the 6 and 12 Month Dollar Cost
Averaging Options will never be less than 3% annually.

         You must  transfer  all of your  money out of the 6 or 12 Month  Dollar
Cost  Averaging   Options  to  the  Variable   Sub-Accounts   in  equal  monthly
installments.  If you  discontinue a 6 or 12 Month Dollar Cost Averaging  Option
prior  to  last  scheduled  transfer,  we  will  transfer  any  remaining  money
immediately  to the Money  Market  Variable  Sub-Account,  unless you  request a
different Variable Sub-Account.

         You may not transfer funds from other investment  alternatives to the 6
or 12 Month Dollar Cost Averaging Options.

         Transfers out of the Dollar Cost Averaging Fixed Account Options do not
count towards the 12 transfers you can make without paying a transfer fee.

         We may declare more than one interest rate for  different  monies based
upon the date of allocation to the Dollar Cost Averaging Fixed Account  Options.
For current interest rate  information,  please contact your Morgan Stanley Dean
Witter Financial Advisor or our customer support unit at 1-800-654-2397.


<PAGE>



              Investment Alternatives: Transfers




TRANSFERS DURING THE ACCUMULATION PHASE

During the  Accumulation  Phase,  you may transfer the Contract  Value among the
investment  alternatives.  You may not transfer  Contract  Value into any of the
Dollar Cost  Averaging  Fixed  Account  Options.  You may request  transfers  in
writing on a form that we provide or by  telephone  according  to the  procedure
described  below.  The minimum amount that you may transfer is $100 or the total
amount in the  investment  alternative,  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.  Transfers  from  the  Dollar  Cost
Averaging  Fixed Account Options do not count towards the 12 free transfers each
Contract Year.

         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  completed after 3:00 p.m. on any Valuation Date
using the  Accumulation  Unit Values for the next  Valuation  Date. The Contract
permits us to defer  transfers from the Fixed Account Options for up to 6 months
from the date we receive your request. If we decide to postpone transfers for 30
days or more, we will pay interest as required by  applicable  law. Any interest
would be payable  from the date we receive the  transfer  request to the date we
make the transfer.

         We reserve the right to waive any transfers fees and restrictions.

EXCESSIVE TRADING LIMITS

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:

     o    imposing a minimum time period between each transfer,

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

     o    limiting the dollar amount that a Contract owner may transfer  between
          the Variable  Sub-Accounts  and the Fixed  Account  Options 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.

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  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 income payments.  You may
not, however, convert any portion of your right to receive fixed income payments
into variable 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 income payments. Your transfers must be
at least 6 months apart.

TELEPHONE TRANSFERS

You may make  transfers by telephone  by calling  1-800-654-2397  if you have on
file a completed  authorization  form.  The cut off time for telephone  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 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 telephone transfer privilege at
any time without notice.

         We use procedures that we believe provide reasonable assurance that the
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  telephone  transfers.   However,  if  we  do  not  take
reasonable steps to help ensure that a 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 or the Dollar Cost Averaging  Fixed Account
Options  to  any  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.

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 not
include  money  you  allocate  to the Fixed  Account  Options  in the  Automatic
Portfolio Rebalancing Program.

         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 telephone.
The new  allocation  will be effective  with the first  rebalancing  that occurs
after we receive your  request.  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.

CONTRACT MAINTENANCE CHARGE

During the Accumulation  Phase, on each Contract  Anniversary,  we will deduct a
$35 contract  maintenance  charge from your Contract Value.  This charge will be
deducted on a pro-rata  basis from each Variable  Sub-Account  in the proportion
that your investment in each bears to your Contract Value. We also will deduct a
full contract  maintenance  charge if you withdraw your entire  Contract  Value.
During the Payout  Phase,  we will deduct the charge  proportionately  from each
income payment.

         The  charge  is to  compensate  us for the  cost of  administering  the
Contracts and the Variable Account.  Maintenance costs include expenses we incur
in billing and collecting purchase payments;  keeping records;  processing death
claims,  cash withdrawals,  and policy changes;  proxy  statements;  calculating
Accumulation  Unit Values and income  payments;  and issuing reports to Contract
owners and regulatory  agencies.  We cannot  increase the charge.  We will waive
this charge if:

     o    total purchase payments equal $50,000 or more, or

     o    all of your money is allocated to the Fixed Account  Options as of the
          Contract Anniversary.

     o    After the Payout Start Date, we will waive this charge if:

     o    the Contract Value is $50,000 or more as of the Payout Start Date, or

     o    all income payments are fixed amount income payments.

MORTALITY AND EXPENSE RISK CHARGE

We deduct a mortality  and expense  risk charge daily at an annual rate of 1.35%
of the average daily net assets you have  invested in the Variable  Sub-Accounts
(1.48% if you select the Performance  Death Benefit Option,  1.59% if you select
the Death Benefit  Combination  Option,  1.65% if you select the Income  Benefit
Combination  Option 2 and 1.85% if you  select  the  Income  and  Death  Benefit
Combination  Option 2). 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
charge an additional amount for the Death Benefit Options and the Income Benefit
Options to  compensate  us for the  additional  risk that we accept by providing
these Options.

         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
intend  this  charge to cover  actual  administrative  expenses  that exceed the
revenues  from  the  contract   maintenance   charge.   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.
We will not  increase  the  administrative  expense  charge  for the life of the
Contract.

TRANSFER FEE

We  do  not  currently   impose  a  fee  upon  transfers  among  the  investment
alternatives. 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  Program  or  Automatic
Portfolio Rebalancing Program.

WITHDRAWAL CHARGE

We may assess a withdrawal charge of 1% of the purchase  payment(s) you withdraw
if the amount being  withdrawn has been invested in the Contract for less than 1
year.  However,  during each  Contract  Year,  you can withdraw up to 15% of the
aggregate  amount of your purchase  payments as of the beginning of the Contract
Year without paying the charge.  Unused portions of this Free Withdrawal  Amount
are not carried forward to future Contract Years.

         We will deduct withdrawal charges, if applicable, from the amount paid,
unless you instruct  otherwise.  For purposes of the withdrawal  charge, we will
treat  withdrawals as coming from the oldest purchase  payments first.  However,
for federal income tax purposes,  please note that withdrawals are considered to
have come first from earnings, which means you pay taxes on the earnings portion
of your withdrawal.

         We do not apply a withdrawal charge in the following situations:

     o    on the Payout Start Date (a  withdrawal  charge may apply if you elect
          to receive  income  payments  for a specified  period of less than 120
          months);

     o    the death of the Contract  owner or Annuitant  (unless the  Settlement
          Value is used); and

     o    withdrawals  taken to satisfy IRS minimum  distribution  rules for the
          Contract.  This  waiver  does  not  apply  to  Contracts  owned  by an
          Individual Retirement Account.

         We use the amounts  obtained  from the  withdrawal  charge to pay sales
commissions  and other  promotional or  distribution  expenses  associated  with
marketing the Contracts. To the extent that the withdrawal charge does not cover
all sales commissions and other promotional or distribution expenses, we may use
any of our corporate assets, including potential profit which may arise from the
mortality and expense risk charge or any other  charges or fee described  above,
to make up any difference.

         Withdrawals  also may be subject to tax  penalties  or income tax.  You
should  consult  your  own tax  counsel  or other  tax  advisers  regarding  any
withdrawals.

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  from 0% to 4%,
depending on the state.

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

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 22.





         You can  withdraw  money  from the  Variable  Account  and/or the Fixed
Account  Options.  The amount payable upon  withdrawal is the Contract Value (or
portion  thereof) next computed after we receive the request for a withdrawal at
our headquarters,  less any withdrawal charges,  contract  maintenance  charges,
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.

         You must name the investment  alternative 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 $100 at a time.  You
also may withdraw a lesser amount if you are withdrawing your entire interest in
a Variable Sub-Account.

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

         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.

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.

         In addition,  we may delay payments or transfers from the Fixed Account
Options  for up to 6 months or shorter  period if  required  by law. If we delay
payment or  transfer  for 30 days or more,  we will pay  interest as required by
law.  Any  interest  would be payable  from the date we receive  the  withdrawal
request to the date we make the payment or transfer.

SYSTEMATIC WITHDRAWAL PROGRAM

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 $100.  We will deposit  systematic  withdrawal  payments into the
Contract  owner's  bank  account or Morgan  Stanley  Dean Witter  Active  Assets
Account.  Please consult with your Morgan Stanley Dean Witter Financial  Advisor
for details.

         Depending on fluctuations in the value of the Variable Sub-Accounts and
the value of the Fixed Account  Options,  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.

MINIMUM CONTRACT VALUE

If your request for a partial  withdrawal  would reduce your  Contract  Value to
less than $1000,  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 withdrawal and other  applicable  charges,  and applicable
taxes.



<PAGE>



              Income Payments




PAYOUT START DATE

The Payout Start Date is the day that your Contract Value less applicable  taxes
is applied to an Income Plan. The Payout Start Date must be:

     o    at least 30 days after the Issue Date;

     o    the first day of a calendar month; and

     o    no  later  than  the  first  day  of  the  calendar  month  after  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
payments  guaranteed for 10 years. 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:

         o        fixed income payments;

         o        variable income payments; or

         o        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 the Joint Annuitant
die before we have made all of the guaranteed income payments,  we will continue
to pay the remainder of the guaranteed payments as required by the Contract.

Income Plan 3. "  Guaranteed  Payments  for a Specified  Period (5 to 30 years).
Under  this  plan,  we make  periodic  income  payments  for the period you have
chosen.  These  payments do not depend on the  Annuitant's  life.  A  withdrawal
charge may apply if the specified  period is less than 10 years.  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.

         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  guarantee  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 may make other Income Plans available including ones that you and we
agree upon. You may obtain information about them by writing 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 variable 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. A withdrawal charge may apply.

         You may apply your Contract Value to an Income Plan. If you elected the
Income Benefit  Combination Option 2 or the Income and Death Benefit Combination
Option 2, you may be able to apply an amount greater than your Contract Value to
an Income Plan.  You must apply at least the Contract Value in the Fixed Account
Options on the Payout Start Date to fixed income payments.  If you wish to apply
any portion of your Fixed Account  Options  balance to provide  variable  income
payments,  you  should  plan  ahead and  transfer  that  amount to the  Variable
Sub-Accounts  prior  to the  Payout  Start  Date.  If you do not  tell us how to
allocate your Contract Value among fixed and variable income  payments,  we will
apply your Contract Value in the Variable  Account to variable  income  payments
and your Contract Value in the Fixed Account  Options to fixed income  payments.
We deduct  applicable  premium taxes from the Contract Value at the Payout Start
Date.

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

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

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

VARIABLE INCOME PAYMENTS

The amount of your variable 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  income  payments.
Your  variable  income  payments  may be more or less than your  total  purchase
payments  because (a) variable 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
income  payments  will  decrease.  The  dollar  amount of your  variable  income
payments will increase, however, if the actual net investment return exceeds the
assumed investment rate. The dollar amount of the variable 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 income  payments.  We reserve the right to make
other annual investment rates available under the Contract.

FIXED INCOME PAYMENTS

We guarantee  income payment  amounts  derived from any Fixed Account Option for
the duration of the Income Plan. We calculate the fixed 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  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.

INCOME BENEFIT COMBINATION OPTION 2

You have the option to add Income Benefit Combination Option 2 to your Contract.
This Option  guarantees  that the amount you apply to an Income Plan will not be
less than the income base ("Income Base") (which is the greater of Income Base A
or Income Base B), described below.

Eligibility.  If you select the Income Benefit Combination Option 2, the maximum
age of any owner on the date we issue the  Contract  Rider is 75. To qualify for
this  benefit,  you must meet the  following  conditions  as of the Payout Start
Date:

     o    You  must  elect a payout  Start  Date  that is on or  after  the 10th
          anniversary  of the date we  issued  the rider  for this  Option  (the
          "Rider Date");

     o    The Payout Start Date must occur during the 30 day period  following a
          Contract Anniversary.

     o    You must apply the Income  Base to fixed  income  payments or variable
          income payments as we may permit from time to time. Currently, you may
          apply the Income Base only to provide fixed income payments;

     o    The Income Plan you have selected must provide for payments guaranteed
          for either a single life or joint lives with a specified  period of at
          least:

1.   10 years,  if the  youngest  Annuitant's  age is 80 or less on the date the
     amount is applied; or

2.   5 years, if the youngest Annuitant's age is greater than 80 on the date the
     amount is applied.

         If your  current  Contract  Value is higher  than the value  calculated
under Income Benefit  Combination  Option 2, you can apply the Contract Value to
any Income Plan. The Income Benefit Combination Option 2 may not be available in
all states.

INCOME BASE

The Income Base is the greater of Income Base A or Income Base B.

         The Income  Base is used  solely for the  purpose  of  calculating  the
guaranteed  income benefit under this Option  ("guaranteed  income benefit") and
does not provide a Contract  Value or guarantee  performance  of any  investment
option.

Income Base A

On the Rider Date, Income Base A is equal to the Contract Value. After the Rider
Date, we recalculate  Income Base A as follows on the Contract  Anniversary  and
when a purchase  payment or withdrawal is made.  For purchase  payments,  Income
Base A is equal to the most recently  calculated Income Base A plus the purchase
payment. For withdrawals, Income Base A is equal to the most recently calculated
Income Base A reduced by a  withdrawal  adjustment  (described  below).  On each
Contract  Anniversary,  Income  Base A is equal to the  greater of the  Contract
Value or the most recently calculated Income Base A.

         In the absence of any withdrawals or purchase  payments,  Income Base A
will be the  greatest of the  Contract  Value on the Rider Date and all Contract
Anniversary Contract Values between the Rider Date and the Payout Start Date.

         We will  recalculate  Income Base A as described  above until the first
Contract  Anniversary  after the 85th birthday of the oldest  Contract  owner or
Annuitant (if the Contract owner is not a natural person). After age 85, we will
only  recalculate  Income Base A to reflect  additional  purchase  payments  and
withdrawals.

Income Base B

On the Rider Date, Income Base B is equal to the Contract Value. After the Rider
Date, Income Base B plus any subsequent  purchase payments and less a withdrawal
adjustment  (described  below) for any subsequent  withdrawals  will  accumulate
daily at a rate  equivalent to 5% per year until the first Contract  Anniversary
after the 85th  birthday  of the  oldest  Contract  owner or  Annuitant  (if the
Contract owner is not a natural person).

Withdrawal Adjustment

The  withdrawal  adjustment  is equal to (1)  divided  by (2),  with the  result
multiplied by (3) where:

(1)        =  the withdrawal amount
(2)        =  the Contract Value immediately prior to the withdrawal, and
(3)        =  the most recently calculated Income Base

         The  guaranteed  income  benefit  amount is  determined by applying the
Income Base less any  applicable  taxes to the  guaranteed  rates for the Income
Plan you elect. The Income Plan you elect must satisfy the conditions  described
above.

         As described  above,  you may  currently  apply the Income Base only to
receive  period  certain  fixed  income  payments.  If,  however,  you apply the
Contract  Value and not the Income Base to an Income  Plan,  then you may select
fixed and/or  variable  income  payments  under any Income Plan we offer at that
time. If you expect to apply your Contract Value to variable and/or fixed income
payment  options,  or you expect to apply your Contract Value to current annuity
payment rates then in effect,  electing the Income Benefit  Combination Option 2
may not be appropriate.

         You may also elect the Income and Death  Benefit  Combination  Option 2
which combines the features of the Income Benefit  Combination Option 2 with the
features of the Death Benefit Combination Option (described below).

         Please keep in mind, once you have selected an optional income or death
benefit  (each an  "Option"),  you ability to select a  different  Option may be
limited. Please consult with your representative concerning any such limitations
before selecting any Option. Further, if you select another Option, the benefits
under the new Option on the date we issue the new Option will equal the Contract
Value.  You will not retain or transfer  the benefits  from the earlier  Option.
Please  consult with your  representative  concerning  the effect of selecting a
different Option before doing so.

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:


1. any Contract owner dies, or

2. the Annuitant 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). In the case of the death of
an Annuitant, we will pay the death benefit to the current Contract owner.

         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:

     o    a certified copy of a death certificate,

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

     o    any other proof acceptable to us.

DEATH BENEFIT AMOUNT

Prior to the Payout Start Date, the death benefit is equal to the greatest 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  withdrawal
     charges or premium taxes), or

3.   the Contract  Value on the most recent Death Benefit  Anniversary  prior to
     the date we determine  the death  benefit,  plus any purchase  payments and
     less any amounts deducted in connection with any partial  withdrawals since
     that Death Benefit Anniversary.

         A  "Death  Benefit  Anniversary"  is  every  6th  Contract  Anniversary
beginning with the 6th Contract Anniversary. For example, the 6th, 12th and 18th
Contract Anniversaries are the first three Death Benefit Anniversaries.

         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 3:00 p.m.  Central  Time on a Valuation
Date, we will process the request as of the end of the following Valuation Date.

DEATH BENEFIT OPTIONS

The  Performance  Death Benefit  Option,  Death Benefit  Combination  Option and
Income and Death Benefit Combination Option 2 are optional benefits that you may
elect.  If the Contract owner is a natural  person,  these death benefit options
apply only on the death of the Contract  owner.  If the Contract  owner is not a
natural  person,  these  options apply only on the death of the  Annuitant.  For
Contracts with a death benefit option,  the death benefit will be the greater of
(1) through (3) above,  or (4) the death benefit option you selected.  The death
benefit options may not be available in all states.

         Please keep in mind, once you have selected an optional income or death
benefit  (each an  "Option"),  your ability to select a different  Option may be
limited. Please consult with your representative concerning any such limitations
before selecting any Option. Further, if you select another Option, the benefits
under the new Option on the date we issue the new Option will equal the Contract
Value.  You will not retain or transfer  the benefits  from the earlier  Option.
Please  consult with your  representative  concerning  the effect of selecting a
different Option before doing so.

PERFORMANCE DEATH BENEFIT OPTION

The  Performance  Death  Benefit on the date we issue the rider for this  option
("Rider Date") is equal to the Contract Value. On each Contract Anniversary,  we
will  recalculate  your  Performance  Death Benefit to equal the greater of your
Contract Value on that date, or the most recently  calculated  Performance Death
Benefit.  We also will recalculate  your Performance  Death Benefit whenever you
make an additional purchase payment or a partial withdrawal. Additional purchase
payments  will  increase  the  Performance   Death  Benefit   dollar-for-dollar.
Withdrawals will reduce the Performance Death Benefit by an amount equal to: (i)
the Performance Death Benefit  immediately before the withdrawal,  multiplied by
(ii) the ratio of the  withdrawal  amount to the Contract  Value just before the
withdrawal.  In the  absence  of  any  withdrawals  or  purchase  payments,  the
Performance  Death  Benefit will be the  greatest of the  Contract  Value on the
Rider Date and all Contract Anniversary Contract Values on or before the date we
calculate the death benefit.

         We will  recalculate the  Performance  Death Benefit as described above
until the oldest  Contract owner (the  Annuitant,  if the owner is not a natural
person), attains age 85. After age 85, we will recalculate the Performance Death
Benefit only to reflect additional purchase payments and withdrawals.

         If you select the Performance Death Benefit Option,  the maximum age of
any owner on the Rider Date is age 80.

DEATH BENEFIT COMBINATION OPTION

If you select the Death Benefit  Combination  Option,  the death benefit payable
will be the greater of the death  benefits  provided by Death Benefit A or Death
Benefit B. Death Benefit B is the  Performance  Death Benefit  Option  described
above.  DEATH BENEFIT A IS ONLY AVAILABLE THROUGH THE DEATH BENEFIT  COMBINATION
OPTION. We sometimes refer to the Death Benefit  Combination Option as the "Best
of the Best" death benefit option.

Death  Benefit A. Death Benefit A on the date we issue the rider for this option
("Rider Date") is equal to the Contract Value. On the first Contract Anniversary
after the Rider  Date,  Death  Benefit A is equal to the  Contract  Value on the
Rider Date plus interest at an annual rate of 5% per year for the portion of the
year since the Rider Date.  On each  subsequent  Contract  Anniversary,  we will
multiply  Death Benefit A as of the prior  Contract  Anniversary  by 1.05.  This
results in an increase of 5% annually.

         We will recalculate  Death Benefit A as described above, but not beyond
the Contract  Anniversary  preceding the oldest Contract owner's (the Annuitant,
if the owner is not a natural  person),  85th  birthday.  For all ages,  we will
recalculate Death Benefit A on each Contract  Anniversary,  or upon receipt of a
death claim, as follows:

     o    We will  reduce the Death  Benefit A by a  withdrawal  adjustment  (as
          described  above  under  Performance  Death  Benefit  Option)  for any
          withdrawals since the prior Contract Anniversary; and

     o    We will increase Death Benefit A by any additional  purchase  payments
          since the prior Contract Anniversary.

         If you select the Death Benefit  Combination Option, the maximum age of
any owner on the Contract Rider date is age 80.

INCOME AND DEATH BENEFIT COMBINATION OPTION 2

You may also  elect the  Income  and Death  Benefit  Combination  Option 2 which
combines the features of the Income Benefit  Combination  (described on page 24)
with the features of the Death Benefit Combination Option.

         If you select the Income and Death  Benefit  Combination  Option 2, the
maximum age of any owner on the date we issue the Contract  Rider for the option
is age 75.

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 a lump sum, 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:

     o    the life of the new Contract owner; or

     o    for a  guaranteed  number of payments  from 5 to 30 years,  but not to
          exceed the life expectancy of the Contract owner.

         Options  1 and 2 above are only  available  if the new  Contract  owner
elects one of these options within 180 days of the date of death. Otherwise, the
new Contract owner will receive the Settlement Value. The "Settlement  Value" is
the Contract Value, less any applicable withdrawal charge,  contract maintenance
charge and applicable  taxes.  The Settlement  Value paid will be the Settlement
Value next computed on or after the requested  distribution date for payment, or
on the  mandatory  distribution  date of 5 years  after the date of your  death,
whichever is earlier. We are currently waiving the 180 day limit, but we reserve
the right to enforce the limitation in the future.

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

         If the new Contract owner is your spouse,  then 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.  On the date the Contract is continued,
the Contract  Value will equal the amount of the death  benefit as determined as
of the Valuation Date on which we receive Due Proof of Death (the next Valuation
Date if we receive Due Proof of Death after 3:00 pm Central Time).  The Contract
may only be continued  once. If the surviving  spouse  continues the Contract in
the Accumulation Phase, the surviving spouse may make a single withdrawal of any
amount within 1 year of the date of death without incurring a withdrawal charge.
If the surviving  spouse is under age 591/2,  a 10% penalty tax may apply to the
withdrawal.

         If the new Contract owner is corporation,  trust, or other  non-natural
person, then the new Contract owner may elect, within 180 days of your death, to
receive  the death  benefit in lump sum or may elect to receive  the  Settlement
Value in a lump sum within 5 years of death.  We are  currently  waiving the 180
day limit, but we reserve the right to enforce the limitation in the future.

Death of Annuitant.  If any  Annuitant  who is not also the Contract  owner dies
prior to the  Payout  Start  Date,  the  Contract  owner  must  elect one of the
applicable options described below.

         If the Contract owner is a natural person, the Contract owner may elect
to continue the Contract as if the death had not occurred, or, if we receive Due
Proof  of  Death  within  180 days of the  date of the  Annuitant's  death,  the
Contract owner may choose to:

1.   receive the death benefit in a lump sum; or

2.   apply the death  benefit to an Income Plan that must begin within 1 year of
     the date of death and must be for a  guaranteed  number of  payments  for a
     period  from 5 to 30 years but not to  exceed  the life  expectancy  of the
     Contract owner.

         If the  Contract  owner elects to continue the Contract or to apply the
death benefit to an Income Plan, the new Annuitant will be the youngest Contract
owner, unless the Contract owner names a different Annuitant.

         If the Contract owner is a non-natural person, the non-natural Contract
owner may elect,  within 180 days of the  Annuitant's  date of death, to receive
the death  benefit in a lump sum or may elect to receive  the  Settlement  Value
payable in a lump sum within 5 years of the  Annuitant's  date of death.  If the
non-natural  Contract owner does not make one of the above described  elections,
the Settlement  Value must be withdrawn by the non-natural  Contract owner on or
before the mandatory distribution date 5 years after the Annuitant's death.

         We are currently waiving the 180 day limit, but we reserve the right to
enforce the limitation in the future.



<PAGE>



              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.

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 31 Variable Sub-Accounts,  31 of which
are  available  under the  Contract.  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.

         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  exclusively by their principal underwriter,  Dean
Witter Reynolds Inc. ("Dean Witter").  Dean Witter, a wholly owned subsidiary of
Morgan  Stanley  Dean Witter & Co., is located at Two World  Trade  Center,  New
York, New York 10048. Dean Witter is a member of the New York Stock Exchange and
the National Association of Securities Dealers, Inc.

         We may  pay up to a  maximum  sales  commission  of  2.0%  of  purchase
payments and an annual sales administration expense of up to 1.5% of the average
net assets of the  Contracts  to Dean Witter.  In addition,  Dean Witter may pay
annually to its representatives,  from its profits a persistency bonus that will
take into account among other things,  the length of time purchase payments have
been held under the Contract and Contract Values.

Administration.  We have primary  responsibility  for all  administration of the
Contracts and the Variable Account.

         We provide the following administrative services, among others:

         o        issuance of the Contracts;

         o        maintenance of Contract owner records;

         o        Contract owner services;

         o        calculation of unit values;

         o        maintenance of the Variable Account; and

         o        preparation of Contract owner reports.

         We will send you Contract  statements  at least  annually  prior to the
Payout Start Date.  Contract  statements are currently being sent on a quarterly
basis.  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  also  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,  waivers of withdrawal
charges, 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.

         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,  without regard to surrender charges,  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:

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

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

     o    attributable to the Contract owner being disabled, or

     o    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.

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.

TAX QUALIFIED CONTRACTS

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

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

     o    Roth IRAs under Section 408A of the Code;

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

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

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

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

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

         The income on qualified  plan and IRA  investments  is tax deferred and
variable  annuities  held  by such  plans  do 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.
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  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  12/31/88,  and  all  earnings  on  salary  reduction
contributions, may be made only:

1.   on or after the date of employee

         o        attains age 59 1/2,

         o        separates from service,

         o        dies,

         o        becomes disabled, or

2.   on account of hardship  (earnings on salary reduction  contributions may 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.

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.


<PAGE>



              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,  over 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
insurance  charges,  the contract  maintenance  charge,  and withdrawal  charge.
Performance  advertisements  also may include total return  figures that reflect
the  deduction  of  insurance  charges,  but not  the  contract  maintenance  or
withdrawal  charges.  The deduction of such charges would reduce the performance
shown. In addition,  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>

                                TABLE OF CONTENTS


Description                                                                Page


Additions, Deletions or Substitutions of Investments                         3
The Contract                                                                 4
         Purchase of Contracts                                               4
         Tax-free Exchanges (1035 Exchanges, Rollovers and                   4
               Transfers)
Performance Information                                                      5
Calculation of Accumulation Unit Values                                     16
        Net Investment Factor                                               16
        Calculation of Variable Amount Income Payments                      16
        Calculation of Annuity Unit Values                                  16
General Matters                                                             16
         Incontestability                                                   16
         Settlements                                                        16
         Safekeeping of the Variable Account's Assets                       17
         Premium Taxes                                                      17
         Tax Reserves                                                       17
Federal Tax Matters                                                         17
Qualified Plans                                                             18
Experts                                                                     19
Financial Statements                                                        19









                                   -----------

         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 VARIABLE ANNUITY 3 AssetManager

Northbrook Life Insurance Company           Statement of Additional Information
Northbrook Variable Annuity Account II           Dated September 12, 2000
Post Office Box 94040
Palatine, IL 60094-4040
1 (800) 654 - 2397

This  Statement of Additional  Information  supplements  the  information in the
prospectus  for the Morgan Stanley Dean Witter  Variable  Annuity 3 AssetManager
Contract  that we offer.  This  Statement  of  Additional  Information  is not a
prospectus.  You should read it with the  prospectus,  dated September 12, 2000,
for the  Contract.  You may obtain a prospectus  by calling or writing us at the
address or telephone  number listed above,  or by calling or writing your Morgan
Stanley Dean Witter Financial Advisor.

Except as otherwise  noted,  this Statement of Additional  Information  uses the
same defined terms as the prospectus for the Morgan Stanley Dean Witter Variable
Annuity 3 AssetManager Contract.


<PAGE>

                                TABLE OF CONTENTS


Description                                                                Page

Additions, Deletions or Substitutions of Investments                         3
The Contract                                                                 4
         Purchase of Contracts                                               4
         Tax-free Exchanges (1035 Exchanges, Rollovers and                   4
               Transfers)
Performance Information                                                      5
Calculation of Accumulation Unit Values                                     16
        Net Investment Factor                                               16
        Calculation of Variable Amount Income Payments                      16
        Calculation of Annuity Unit Values                                  16
General Matters                                                             16
         Incontestability                                                   16
         Settlements                                                        16
         Safekeeping of the Variable Account's Assets                       17
         Premium Taxes                                                      17
         Tax Reserves                                                       17
Federal Tax Matters                                                         17
Qualified Plans                                                             18
Experts                                                                     19
Financial Statements                                                        19


<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 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.

<PAGE>

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

Dean Witter  Reynolds Inc., is the principal  underwriter and distributor of the
Contracts.  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.


TAX-FREE EXCHANGES (1035 EXCHANGES, ROLLOVERS AND TRANSFERS)

We accept purchase payments that are the proceeds of a Contract in a transaction
qualifying for a tax-free  exchange  under Section 1035 of the Internal  Revenue
Code ("Code"). Except as required by federal law in calculating the basis of the
Contract,  we do not  differentiate  between Section 1035 purchase  payments and
non-Section 1035 purchase payments.

We  also  accept   "rollovers"  and  transfers  from  Contracts   qualifying  as
tax-sheltered  annuities ("TSAs"),  individual  retirement annuities or accounts
("IRAs"), or any other Qualified Contract that is eligible to "rollover" into an
IRA.  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 TSAs and 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.

<PAGE>

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


When factoring in the withdrawal charge assessed upon redemption, we exclude the
Free Withdrawal  Amount,  which is the amount you can withdraw from the Contract
without paying a withdrawal charge. We also use the withdrawal charge that would
apply  upon  redemption  at the end of each  period.  Thus,  for  example,  when
factoring  in the  withdrawal  charge for a one year  standardized  total return
calculation,  we would use the withdrawal charge that applies to a withdrawal of
a purchase payment made one year prior.

When  factoring  the  contract  maintenance  charge,  we pro rate the  charge by
dividing (a) the contract  maintenance  charge by (b) an assumed annual contract
size of $54,945.  We then  multiply the resulting  percentage by a  hypothetical
$1,000 investment.

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
January 31, 2000 or May 1, 2000 as indicated below.

The Morgan Stanley Dean Witter  Variable  Annuity 3 AssetManager  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  Morgan  Stanley  Dean  Witter   Variable   Annuity  3
AssetManager  Contracts  as  well as the  withdrawal  and  contract  maintenance
charges described above.

Variable Sub-Account Inception Dates:

Morgan Stanley Dean Witter Variable Investment Series:

Variable Sub-Account                                          Date

Quality Income Plus*                                          May 1, 2000
High Yield*                                                   May 1, 2000
Utilities*                                                    May 1, 2000
Dividend Growth*                                              May 1, 2000
Equity*                                                       May 1, 2000
Strategist*                                                   May 1, 2000
Capital Growth*                                               May 1, 2000
European Growth*                                              May 1, 2000
Global Dividend Growth*                                       May 1, 2000
Pacific Growth*                                               May 1, 2000
Income Builder*                                               May 1, 2000
Short-Term  Bond*                                             May 1, 2000
Aggressive  Equity*                                           May 1, 2000
S&P 500 Index*                                                May 1, 2000
Competitive Edge ("Best Ideas")*                              May 1, 2000

The Universal Institutional Fund, Inc.:

Variable Sub-Account                                          Date

Equity Growth                                                 March 16, 1998
International Magnum                                          March 16, 1998
Emerging Markets Equity                                       March 16, 1998
U.S. Real Estate                                              May 18,   1998
Mid-Cap Value*                                                January 31, 2000


Van Kampen Life Investment Trust:

Variable Sub-Account                                          Date

Emerging Growth                                               March 16, 1998

AIM Variable Insurance Funds:

Variable Sub-Account                                          Date

Capital Appreciation*                                         January 31, 2000
Growth*                                                       January 31, 2000
Value*                                                        January 31, 2000

Alliance Variable Products Series Fund:

Variable Sub-Account                                          Date

Growth*                                                       January 31, 2000
Growth and Income*                                            January 31, 2000
Premier Growth*                                               January 31, 2000

Putnam Variable Trust:

Variable Sub-Account                                          Date

Growth and Income*                                            January 31, 2000
International Growth*                                         January 31, 2000
Voyager*                                                      January 31, 2000


<TABLE>
<CAPTION>

(WITHOUT ANY DEATH OR INCOME BENEFIT OPTION)
                                                                     10 Years or
Variable Sub-Account            One Year          Five Years      Since Inception


<S>                             <C>               <C>               <C>
Emerging Markets Equity           90.99%              N/A               16.28%
Equity Growth                     36.53%              N/A               17.91%
International Magnum              22.48%              N/A                8.56%
U.S. Real Estate                  -3.80%              N/A              -11.84%
Van Kampen Emerging Growth       100.53%              N/A               61.82%


(WITH THE PERFORMANCE DEATH BENEFIT OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity            90.53%             N/A               15.99%
Equity Growth                      36.20%             N/A               17.62%
International Magnum               22.18%             N/A                8.29%
U.S. Real Estate                   -4.04%             N/A              -12.07%
Van Kampen Emerging Growth        100.05%             N/A               61.42%

(WITH THE DEATH BENEFIT COMBINATION OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity            90.04%             N/A               15.68%
Equity Growth                      35.85%             N/A               17.30%
International Magnum               21.86%             N/A                8.00%
U.S. Real Estate                   -4.29%             N/A              -12.31%
Van Kampen Emerging Growth         99.53%             N/A               61.00%

(WITH THE INCOME BENEFIT COMBINATION 2 OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity             90.42%             N/A            15.92%
Equity Growth                       36.12%             N/A            17.55%
International Magnum                22.11%             N/A             8.23%
U.S. Real Estate                    -4.09%             N/A           -12.12%
Van Kampen Emerging Growth          99.93%             N/A            61.33%

(WITH THE INCOME AND DEATH BENEFIT COMBINATION 2 OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity              90.74%            N/A            16.12%
Equity Growth                        36.35%            N/A            17.75%
International Magnum                 22.32%            N/A             8.42%
U.S. Real Estate                     -3.93%            N/A           -11.96%
Van Kampen Emerging Growth          100.27%            N/A            61.61%
</TABLE>

<PAGE>

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 as well as
the contract maintenance charge.  However, these rates of return do not reflect,
withdrawal  charges or any taxes. Such charges,  if reflected,  would reduce the
performance shown.

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.

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.

The non-standardized  average annual total returns for the Variable Sub-Accounts
for the periods ended December 31, 1999 are set out below.  No  non-standardized
total returns are shown for the Money Market Variable Sub-Account.  In addition,
no non-standardized  total returns are shown for the Variable Sub-Accounts which
commenced  operations  on January 31,  2000 or  May 1, 2000 respectively.

The Morgan Stanley Dean Witter  Variable  Annuity 3 AssetManager  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  Morgan  Stanley  Dean  Witter   Variable   Annuity  3
AssetManager  Contracts,  excluding  the  withdrawal  charge but  including  the
contract maintenance charges.

The inception  dates of each Variable  Sub-Account  appears under  "Standardized
Total Returns" above.

<TABLE>
<CAPTION>

(WITHOUT ANY DEATH OR INCOME BENEFIT OPTION)
                                                                     10 Years or
Variable Sub-Account            One Year          Five Years      Since Inception

<S>                             <C>                <C>            <C>
Emerging Markets Equity            91.90%              N/A            18.44%
Equity Growth                      37.44%              N/A            20.03%
International Magnum               23.39%              N/A            10.83%
U.S. Real Estate                   -2.89%              N/A            -8.95%
Van Kampen Emerging Growth        101.44%              N/A            63.44%


(WITH THE PERFORMANCE DEATH BENEFIT OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity            91.44%              N/A            18.16%
Equity Growth                      37.11%              N/A            19.74%
International Magnum               23.10%              N/A            10.57%
U.S. Real Estate                   -3.12%              N/A            -9.17%
Van Kampen Emerging Growth        100.96%              N/A            63.05%

(WITH THE DEATH BENEFIT COMBINATION OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity            90.95%              N/A            17.85%
Equity Growth                      36.76%              N/A            19.43%
International Magnum               22.78%              N/A            10.28%
U.S. Real Estate                   -3.37%              N/A            -9.41%
Van Kampen Emerging Growth        100.44%              N/A            62.63%

(WITH THE INCOME BENEFIT COMBINATION 2 OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity            91.33%              N/A            18.08%
Equity Growth                      37.03%              N/A            19.67%
International Magnum               23.02%              N/A            10.50%
U.S. Real Estate                   -3.18%              N/A            -9.22%
Van Kampen Emerging Growth        100.84%              N/A            62.95%

(WITH THE INCOME AND DEATH BENEFIT COMBINATION 2 OPTION)

                                                                      10 Years or
Variable Sub-Account                One Year        Five Years      Since Inception

Emerging Markets Equity            91.65%              N/A            18.29%
Equity Growth                      37.27%              N/A            19.88%
International Magnum               23.23%              N/A            10.69%
U.S. Real Estate                   -3.02%              N/A            -9.07%
Van Kampen Emerging Growth        101.18%              N/A            63.23%
</TABLE>

<PAGE>

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.

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

                                                        Inception Date of
Variable Sub-Account                                 Corresponding Portfolio
--------------------                                -----------------------
High Yield*                                          March 9, 1984
Equity*                                              March 9, 1984
Quality Income Plus*                                 March 1, 1987
Strategist*                                          March 1, 1987
Dividend Growth*                                     March 1, 1990
Utilities*                                           March 1, 1990
European Growth*                                     March 1, 1991
Capital Growth*                                      March 1, 1991
Pacific Growth*                                      February 22, 1994
Global Dividend Growth*                              February 24, 1994
Income Builder*                                      January 21, 1997
Equity Growth                                        January 2, 1997
International Magnum                                 January 2, 1997
Emerging Markets Equity                              October 1, 1996
Mid-Cap Value                                        January 2, 1997
U.S. Real Estate                                     March 4, 1997
Competitive Edge ("Best  Ideas")*                    May 18, 1998
S&P 500 Index*                                       May 18, 1998
Short-Term Bond*                                     May 2, 1999
Aggressive Equity*                                   May 1, 1999
Van Kampen Emerging Growth                           July 3, 1995
AIM V.I. Capital Appreciation                        May 5, 1993
AIM V.I. Growth                                      May 5, 1993
AIM V.I. Value                                       May 5, 1993
Alliance Growth**                                    September 15, 1994
Alliance Growth and Income**                         January 14, 1991
Alliance Premier Growth**                            July 14, 1999
Putnam VT Growth and Income***                       February 1, 1988
Putnam VT International Growth***                    January 2, 1997
Putnam VT Voyager***                                 February 1, 1988

* The  Portfolios'  Class  Y  shares  ("12b-1  class")  corresponding  to these
Variable  Sub-Accounts were first offered on May 1, 2000. For periods prior to
May 1, 2000, the performance  shown is based on the historical  performance of
the Portfolios'  Class X shares  ("non-12b-1  class"),  adjusted to reflect the
current  expenses of the  Portfolios'  12b-1 class.  The inception dates for the
Portfolios are shown above.

** The Portfolios'  Class B shares (12b-1 class")  corresponding to the Alliance
Growth and Alliance Growth and Income Variable  Sub-Accounts  were first offered
on June 1, 1999.  For periods  prior to these dates,  the  performance  shown is
based  on  the  historical   performance  of  the  Portfolios'  Class  A  shares
("non-12b-1 class"), adjusted to reflect the current expenses of the Portfolios'
12b-1 class. The inception dates for the Portfolios' are as shown above.

*** The Portfolios' Class IB shares ("12b-1 Class")  corresponding to the Putnam
VT Growth and Income,  International  Growth, and Voyager Variable  Sub-Accounts
were  first  offered  on April 6,  1998,  April 6,  1998,  and  April  30,  1998
respectively.  For periods prior to these dates, the performance  shown is based
on the  historical  performance of the  Portfolios'  Class 1A shares ("non 12b-1
class"),  adjusted  to reflect the current  expenses  of the  Portfolios'  12b-1
class. The inception dates for the Portfolios are as shown above.

<PAGE>

<TABLE>
<CAPTION>

(WITHOUT ANY DEATH OR INCOME BENEFIT OPTION)

                                                                                  10 Years or
Variable Sub-Account                      One Year            Five Year      Since Inception
--------------------                     ----------           ---------      ----------------
<S>                                      <C>                 <C>                    <C>
AIM Capital Appreciation                   41.62%             23.01%                 20.00%
AIM Growth                                 32.38%             25.96%                 19.85%
AIM Value                                  27.12%             24.12%                 20.36%
Alliance Growth*                           31.48%             29.15%                 28.35%
Alliance Growth and Income*                 8.74%             21.83%                 13.51%
Alliance Premier Growth*                   N/A                N/A                     7.18%**
MSDW Aggressive Equity*                    N/A                N/A                    39.28%**
MSDW Capital Growth*                       30.14%             22.09%                 13.35%
MSDW Competitive Edge*                     23.06%             N/A                     9.56%
MSDW Dividend Growth*                      -4.95%             16.65%                 11.09%
MSDW Equity*                               55.01%             33.39%                 20.94%
MSDW European Growth*                      26.03%             22.73%                 17.63%
MSDW Global Dividend Growth*               11.81%             13.75%                 11.20%
MSDW High Yield*                           -3.91%              4.03%                  6.43%
MSDW Income Builder*                        4.35%             N/A                     7.65%
MSDW Mid Cap                               17.95%             N/A                    21.52%
MSDW Pacific Growth*                       62.39%             -1.21%                 -2.96%
MSDW Quality Income*                       -6.84%              6.03%                  5.89%
MSDW Short Term Bond*                      N/A                N/A                    -4.75%**
MSDW S & P 500 Index*                      16.77%             N/A                    15.48%
MSDW Strategist*                           14.46%             14.24%                 11.09%
MSDW Utilities*                             9.90%             17.83%                 12.28%
Emerging Markets                           90.99%             N/A                     9.35%
Equity Growth                              36.53%             N/A                    27.61%
International Magnum                       22.48%             N/A                    10.60%
U.S. Real Estate                           -3.80%             N/A                    -2.64%
Putnam Growth and Income*                  -0.91%             17.36%                 12.01%
Putnam International Growth*               56.82%             N/A                    27.23%
Putnam Voyager*                            54.83%             29.41%                 20.19%
Van Kampen Emerging Growth                100.53%             N/A                    38.33%


+Please  refer to the table at the  beginning of this section for the  inception
dates of the Portfolios.

*The  performance  shown  for  the  Portfolios'  12b-1  class  is  based  on the
performance  of the non 12b-1 class,  as described in the table at the beginning
of this section.

** Performance shown is not annualized.

<PAGE>

(WITH THE PERFORMANCE DEATH BENEFIT OPTION)
                                                                                  10 Years or
Variable Sub-Account                      One Year            Five Year      Since Inception
--------------------                     ----------           ---------      ----------------

AIM Capital Appreciation                     41.28%              22.72%         19.72%
AIM Growth                                   32.06%              25.66%         19.56%
AIM Value                                    26.81%              23.82%         20.07%
Alliance Growth*                             31.17%              28.84%         28.04%
Alliance Growth and Income*                   8.48%              21.54%         13.24%
Alliance Premier Growth*                     N/A                 N/A             7.05%**
MSDW Aggressive Equity*                      N/A                 N/A            39.05%**
MSDW Capital Growth*                         29.82%              21.80%         13.08%
MSDW Competitive Edge*                       22.76%              N/A             9.29%
MSDW Dividend Growth*                        -5.18%              16.37%         10.82%
MSDW Equity*                                 54.64%              33.07%         20.65%
MSDW European Growth*                        25.72%              22.43%         17.34%
MSDW Global Dividend Growth*                 11.54%              13.48%         10.94%
MSDW High Yield*                             -4.14%               3.78%          6.18%
MSDW Income Builder*                          4.09%              N/A             7.38%
MSDW Mid Cap                                 17.66%              N/A            21.22%
MSDW Pacific Growth*                         62.00%              -1.45%         -3.20%
MSDW Quality Income*                         -7.07%               5.78%          5.64%
MSDW Short Term Bond*                        N/A                 N/A            -4.91%**
MSDW S & P 500 Index*                        16.49%              N/A            15.19%
MSDW Strategist*                             14.18%              13.97%         10.82%
MSDW Utilities*                               9.64%              17.55%         12.01%
Emerging Markets                             90.53%              N/A             9.08%
Equity Growth                                36.20%              N/A            27.30%
International Magnum                         22.18%              N/A            10.33%
U.S. Real Estate                             -4.04%              N/A            -2.89%
Putnam Growth and Income*                    -1.15%              17.08%         11.74%
Putnam International Growth*                 56.45%              N/A            26.92%
Putnam Voyager*                              54.46%              29.10%         19.90%
Van Kampen Emerging Growth                  100.05%              N/A            38.00%


+Please  refer to the table at the  beginning of this section for the  inception
dates of the Portfolios.

*The  performance  shown  for  the  Portfolios'  12b-1  class  is  based  on the
performance  of the non 12b-1 class,  as described in the table at the beginning
of this section.

** Performance shown is not annualized.

<PAGE>

(WITH THE DEATH BENEFIT COMBINATION OPTION)

                                                                                  10 Years or
Variable Sub-Account                      One Year            Five Year      Since Inception
--------------------                     ----------           ---------      ----------------

AIM Capital Appreciation                     40.91%              22.40%         19.41%
AIM Growth                                   31.71%              25.33%         19.25%
AIM Value                                    26.48%              23.50%         19.76%
Alliance Growth*                             30.82%              28.51%         27.71%
Alliance Growth and Income*                   8.19%              21.22%         12.95%
Alliance Premier Growth*                     N/A                 N/A             6.92%**
MSDW Aggressive Equity*                      N/A                 N/A            38.80%**
MSDW Capital Growth*                         29.49%              21.48%         12.78%
MSDW Competitive Edge*                       22.44%              N/A             8.99%
MSDW Dividend Growth*                        -5.43%              16.07%         10.53%
MSDW Equity*                                 54.23%              32.72%         20.33%
MSDW European Growth*                        25.39%              22.11%         17.04%
MSDW Global Dividend Growth*                 11.25%              13.18%         10.64%
MSDW High Yield*                             -4.39%               3.51%          5.90%
MSDW Income Builder*                          3.82%              N/A             7.09%
MSDW Mid Cap                                 17.35%              N/A            20.89%
MSDW Pacific Growth*                         61.57%              -1.70%         -3.46%
MSDW Quality Income*                         -7.31%               5.50%          5.36%
MSDW Short Term Bond*                        N/A                 N/A            -5.08%**
MSDW S & P 500 Index*                        16.18%              N/A            14.88%
MSDW Strategist*                             13.89%              13.67%         10.53%
MSDW Utilities*                               9.35%              17.25%         11.72%
Emerging Markets                             90.04%              N/A             8.79%
Equity Growth                                35.85%              N/A            26.96%
International Magnum                         21.86%              N/A            10.03%
U.S. Real Estate                             -4.29%              N/A            -3.15%
Putnam Growth and Income*                    -1.41%              16.77%          5.19%
Putnam International Growth*                 55.65%              N/A            26.34%
Putnam Voyager*                              54.06%              28.76%         19.59%
Van Kampen Emerging Growth                   99.53%              N/A            37.64%


+Please  refer to the table at the  beginning of this section for the  inception
dates of the Portfolios.

*The  performance  shown  for  the  Portfolios'  12b-1  class  is  based  on the
performance  of the non 12b-1 class,  as described in the table at the beginning
of this section.

** Performance shown is not annualized.

<PAGE>

(WITH THE INCOME BENEFIT COMBINATION 2 OPTION)

                                                                                  10 Years or
Variable Sub-Account                      One Year            Five Year      Since Inception
--------------------                     ----------           ---------      ----------------

AIM Capital Appreciation                     41.19%              22.65%         19.64%
AIM Growth                                   31.98%              25.58%         19.49%
AIM Value                                    26.73%              23.75%         20.00%
Alliance Growth*                             31.09%              28.76%         27.96%
Alliance Growth and Income*                   8.41%              21.46%         13.17%
Alliance Premier Growth*                     N/A                 N/A             7.02%**
MSDW Aggressive Equity*                      N/A                 N/A            38.99%**
MSDW Capital Growth*                         29.75%              21.73%         13.01%
MSDW Competitive Edge*                       22.69%              N/A             9.22%
MSDW Dividend Growth*                        -5.24%              16.30%         10.76%
MSDW Equity*                                 54.54%              32.99%         20.57%
MSDW European Growth*                        25.65%              22.36%         17.27%
MSDW Global Dividend Growth*                 11.47%              13.41%         10.87%
MSDW High Yield*                             -4.20%               3.71%          6.11%
MSDW Income Builder*                          4.03%              N/A             7.31%
MSDW Mid Cap                                 17.59%              N/A            21.14%
MSDW Pacific Growth*                         61.90%              -1.51%         -3.26%
MSDW Quality Income*                         -7.12%               5.71%          5.58%
MSDW Short Term Bond*                        N/A                 N/A            -4.95%**
MSDW S & P 500 Index*                        16.42%              N/A            15.12%
MSDW Strategist*                             14.11%              13.90%         10.75%
MSDW Utilities*                               9.57%              17.48%         11.94%
Emerging Markets                             90.42%              N/A             9.01%
Equity Growth                                36.12%              N/A            27.22%
International Magnum                         22.11%              N/A            10.26%
U.S. Real Estate                             -4.09%              N/A            -2.95%
Putnam Growth and Income*                    -1.21%              17.01%         11.68%
Putnam International Growth*                 56.35%              N/A            26.84%
Putnam Voyager*                              54.37%              29.02%         19.83%
Van Kampen Emerging Growth                   99.93%              N/A            37.92%


+Please  refer to the table at the  beginning of this section for the  inception
dates of the Portfolios.

*The  performance  shown  for  the  Portfolios'  12b-1  class  is  based  on the
performance  of the non 12b-1 class,  as described in the table at the beginning
of this section.

** Performance shown is not annualized.

<PAGE>

(WITH THE INCOME AND DEATH BENEFIT COMBINATION 2 OPTION)

                                                                                  10 Years or
Variable Sub-Account                      One Year            Five Year      Since Inception
--------------------                     ----------           ---------      ----------------

AIM Capital Appreciation                     41.44%              22.85%         19.85%
AIM Growth                                   32.20%              25.80%         19.70%
AIM Value                                    26.95%              23.96%         20.21%
Alliance Growth*                             31.31%              28.98%         28.18%
Alliance Growth and Income*                   8.60%              21.67%         13.37%
Alliance Premier Growth*                     N/A                 N/A             7.11%**
MSDW Aggressive Equity*                      N/A                 N/A            39.15%**
MSDW Capital Growth*                         29.97%              21.93%         13.20%
MSDW Competitive Edge*                       22.90%              N/A             9.41%
MSDW Dividend Growth*                        -5.07%              16.50%         10.94%
MSDW Equity*                                 54.81%              33.21%         20.78%
MSDW European Growth*                        25.86%              22.57%         17.47%
MSDW Global Dividend Growth*                 11.66%              13.60%         11.06%
MSDW High Yield*                             -4.03%               3.89%          6.29%
MSDW Income Builder*                          4.21%              N/A             7.50%
MSDW Mid Cap                                 17.79%              N/A            21.35%
MSDW Pacific Growth*                         62.17%              -1.34%         -3.09%
MSDW Quality Income*                         -6.97%               5.89%          5.76%
MSDW Short Term Bond*                        N/A                 N/A            -4.83%**
MSDW S & P 500 Index*                        16.61%              N/A            15.32%
MSDW Strategist*                             14.31%              14.09%         10.94%
MSDW Utilities*                               9.76%              17.68%         12.13%
Emerging Markets                             90.74%              N/A             9.20%
Equity Growth                                36.35%              N/A            27.44%
International Magnum                         22.32%              N/A            10.45%
U.S. Real Estate                             -3.93%              N/A            -2.78%
Putnam Growth and Income*                    -1.04%              17.21%         11.87%
Putnam International Growth*                 56.62%              N/A            27.06%
Putnam Voyager*                              54.63%              29.24%         20.03%
Van Kampen Emerging Growth                  100.27%              N/A            38.15%
</TABLE>


+Please  refer to the table at the  beginning of this section for the  inception
dates of the Portfolios.

*The  performance  shown  for  the  Portfolios'  12b-1  class  is  based  on the
performance  of the non 12b-1 class,  as described in the table at the beginning
of this section.

** Performance shown is not annualized.

<PAGE>

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.

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.

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.

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.

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.

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.

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.

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
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




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