-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 DLuyRnODgehMKt/ouVR8OEc/pM6CvObzV027bzMC6LTd7UwvaBpo1otAO2r8qlii
 PIIujHEigOBhVWTUBdR09A==

<SEC-DOCUMENT>0000945094-01-500058.txt : 20010509
<SEC-HEADER>0000945094-01-500058.hdr.sgml : 20010509
ACCESSION NUMBER:		0000945094-01-500058
CONFORMED SUBMISSION TYPE:	497
PUBLIC DOCUMENT COUNT:		1
FILED AS OF DATE:		20010507

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			NORTHBROOK VARIABLE ANNUITY ACCOUNT II
		CENTRAL INDEX KEY:			0000864922
		STANDARD INDUSTRIAL CLASSIFICATION:	UNKNOWN SIC - 0000 [0000]
		STATE OF INCORPORATION:			IL
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		497
		SEC ACT:		
		SEC FILE NUMBER:	333-38682
		FILM NUMBER:		1624360

	BUSINESS ADDRESS:	
		STREET 1:		3100 SANDERS RD
		STREET 2:		C/O NORTHBROOK LIFE INSURANCE CO
		CITY:			NORTHBROOK
		STATE:			IL
		ZIP:			60062
		BUSINESS PHONE:		8474022400

	MAIL ADDRESS:	
		STREET 1:		3100 SANDERS RD
		CITY:			NORTHBROOK
		STATE:			IL
		ZIP:			60062
</SEC-HEADER>
<DOCUMENT>
<TYPE>497
<SEQUENCE>1
<FILENAME>va3sai.txt
<DESCRIPTION>NLIC VA3
<TEXT>

MORGAN STANLEY DEAN WITTER VARIABLE ANNUITY 3 AssetManager

Northbrook Life Insurance Company           Statement of Additional Information
Northbrook Variable Annuity Account II           Dated May 1 2001
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 May 1, 2001 , 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.






                                       1

<PAGE>

                      STATEMENT OF ADDITIONAL INFORMATION
                                TABLE OF CONTENTS


Description                                                                Page

Additions, Deletions or Substitutions of Investments                          3
The Contract                                                                  3
         Purchase of Contracts                                                3
         Tax-free Exchanges (1035 Exchanges, Rollovers and
               Transfers)                                                     3
Performance Information                                                       3
Calculation of Accumulation Unit Values                                      22
        Net Investment Factor                                                22
        Calculation of Variable Amount Income Payments                       22
        Calculation of Annuity Unit Values                                   22
General Matters                                                              23
         Incontestability                                                    23
         Settlements                                                         23
         Safekeeping of the Variable Account's Assets                        23
         Premium Taxes                                                       23
         Tax Reserves                                                        23
Federal Tax Matters                                                          23
Qualified Plans                                                              24
Experts                                                                      25
Financial Statements                                                         25








                                       2

<PAGE>



ADDITIONS, DELETIONS OR SUBSTITUTIONS OF INVESTMENTS

We may add, delete, or substitute the 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.



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

Morgan  Stanley DW 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.


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.


                                       3

<PAGE>


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, 2000 are set out
below.  No  standardized  total returns are shown for the Money Market  Variable
Sub-Account.  The Morgan  Stanley Dean Witter  Variable  Annuity 3  AssetManager
Contracts   were  first  offered  to  the  public  as  of  September  12,  2000.
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                                          June 5, 2000
High Yield                                                   June 5, 2000
Utilities                                                    June 5, 2000
Dividend Growth                                              June 5, 2000
Equity                                                       June 5, 2000
Strategist                                                   June 5, 2000
Capital Growth                                               June 5, 2000
European Growth                                              June 5, 2000
Global Dividend Growth                                       June 5, 2000
Pacific Growth                                               June 5, 2000
Income Builder                                               June 5, 2000
Information                                                  November 6, 2000
Short-Term  Bond                                             June 5, 2000
Aggressive  Equity                                           June 5, 2000
S&P 500 Index                                                June 5, 2000
Competitive Edge ("Best Ideas")                              June 5, 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


                                       4

<PAGE>



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
                                                                              Since
Variable Sub-Account                                One Year     5 Years     Inception

<S>                                                  <C>          <C>         <C>
Aggressive Equity*                                     N/A         N/A         -4.65%
Capital Growth*                                        N/A         N/A         -8.85%
Competitive Edge "Best Ideas"*                         N/A         N/A        -18.13%
Dividend Growth*                                       N/A         N/A          7.90%
Equity*                                                N/A         N/A         -8.40%
European Growth*                                       N/A         N/A         -6.19%
Global Dividend Growth*                                N/A         N/A          1.98%
High Yield*                                            N/A         N/A        -31.77%
Income Builder*                                        N/A         N/A          0.31%
Information*                                           N/A         N/A         -7.15%
Pacific Growth*                                        N/A         N/A        -29.85%
Quality Income Plus*                                   N/A         N/A          8.36%
S&P 500 Index*                                         N/A         N/A        -10.58%
Short-Term Bond*                                       N/A         N/A          3.21%
Strategist*                                            N/A         N/A         -1.90%
Utilities*                                             N/A         N/A         -0.95%

AIM V.I. Capital Appreciation                          N/A         N/A        -11.56%
AIM V.I. Growth                                        N/A         N/A        -23.53%
AIM V.I. Value                                         N/A         N/A        -24.51%

Alliance Growth and Income                             N/A         N/A         18.28%
Alliance Growth                                        N/A         N/A        -16.42%
Alliance Premier Growth                                N/A         N/A        -14.78%

Morgan Stanley UIF Emerging Markets Equity          -39.84%        N/A         -7.10%
Morgan Stanley UIF Equity Growth                    -13.07%        N/A          6.92%
Morgan Stanley UIF International Magnum             -13.75%        N/A          1.28%
Morgan Stanley UIF Mid Cap Value                      N/A          N/A         14.51%
Morgan Stanley UIF U.S. Real Estate                  27.35%        N/A          3.43%

Putnam VT Growth and Income                           N/A          N/A         11.10%
Putnam VT International Growth                        N/A          N/A         -6.94%
Putnam VT Voyager                                     N/A          N/A        -16.58%

Van Kampen LIT Emerging Growth                      -11.51%        N/A         31.27%

*Performance shown is not annualized.


                                       5

<PAGE>


(WITH THE PERFORMANCE DEATH BENEFIT OPTION)



                                                                             10 Years or
                                                                                Since
Variable Sub-Account                                 One Year      5 Years    Inception

Aggressive Equity*                                     N/A          N/A         -4.73%
Capital Growth Portfolio*                              N/A          N/A         -5.93%
Competitive Edge "Best Ideas"*                         N/A          N/A        -18.20%
Dividend Growth*                                       N/A          N/A          7.80%
Equity*                                                N/A          N/A         -8.48%
European Growth*                                       N/A          N/A         -6.27%
Global Dividend Growth*                                N/A          N/A          1.89%
High Yield*                                            N/A          N/A        -31.83%
Income Builder*                                        N/A          N/A          0.22%
Information*                                           N/A          N/A         -7.17%
Pacific Growth*                                        N/A          N/A        -29.91%
Quality Income Plus*                                   N/A          N/A          8.26%
S&P 500 Index*                                         N/A          N/A        -10.66%
Short-Term Bond*                                       N/A          N/A          3.12%
Strategist*                                            N/A          N/A         -1.99%
Utilities*                                             N/A          N/A         -1.03%

AIM V.I. Capital Appreciation                          N/A          N/A        -11.68%
AIM V.I. Growth                                        N/A          N/A        -23.64%
AIM V.I. Value                                         N/A          N/A        -24.61%

Alliance Growth and Income                             N/A          N/A         18.13%
Alliance Growth                                        N/A          N/A        -16.53%
Alliance Premier Growth                                N/A          N/A        -14.89%

Morgan Stanley UIF Emerging Markets Equity           -39.92%        N/A         -7.22%
Morgan Stanley UIF Equity Growth                     -13.19%        N/A          6.78%
Morgan Stanley UIF International Magnum              -13.86%        N/A          1.15%
Morgan Stanley UIF Mid Cap Value                       N/A          N/A         14.36%
Morgan Stanley UIF U.S. Real Estate                   27.18%        N/A          3.29%

Putnam VT Growth and Income                            N/A          N/A         10.95%
Putnam VT International Growth                         N/A          N/A         -7.07%
Putnam VT Voyager                                      N/A          N/A        -16.69%

Van Kampen LIT Emerging Growth                       -11.62%        N/A         31.09%

*Performance shown is not annualized.


                                       6

<PAGE>



(WITH THE DEATH BENEFIT COMBINATION OPTION)


                                                                               10 Years or
                                                                                  Since
Variable Sub-Account                                   One Year     5 Years     Inception

Aggressive Equity*                                       N/A          N/A         -4.80%
Capital Growth*                                          N/A          N/A         -6.00%
Competitive Edge "Best Ideas"*                           N/A          N/A        -18.26%
Dividend Growth*                                         N/A          N/A          7.72%
Equity*                                                  N/A          N/A         -8.55%
European Growth*                                         N/A          N/A         -6.34%
Global Dividend Growth*                                  N/A          N/A          1.82%
High Yield*                                              N/A          N/A        -31.88%
Income Builder*                                          N/A          N/A          0.15%
Information*                                             N/A          N/A         -7.18%
Pacific Growth*                                          N/A          N/A        -29.97%
Quality Income Plus*                                     N/A          N/A          8.18%
S&P 500 Index*                                           N/A          N/A        -10.73%
Short-Term Bond*                                         N/A          N/A          3.05%
Strategist*                                              N/A          N/A         -2.06%
Utilities*                                               N/A          N/A         -1.10%

AIM V.I. Capital Appreciation                            N/A          N/A        -11.78%
AIM V.I. Growth                                          N/A          N/A        -23.73%
AIM V.I. Value                                           N/A          N/A        -24.70%

Alliance Growth and Income                               N/A          N/A         18.00%
Alliance Growth                                          N/A          N/A        -16.63%
Alliance Premier Growth                                  N/A          N/A        -14.98%

Morgan Stanley UIF Emerging Markets Equity             -39.99%        N/A         -7.33%
Morgan Stanley UIF Equity Growth                       -13.28%        N/A          6.66%
Morgan Stanley UIF International Magnum                -13.96%        N/A          1.04%
Morgan Stanley UIF Mid Cap Value                         N/A          N/A         14.23%
Morgan Stanley UIF U.S. Real Estate                     27.04%        N/A          3.18%

Putnam VT Growth and Income                              N/A          N/A         10.83%
Putnam VT International Growth                           N/A          N/A         -7.17%
Putnam VT Voyager                                        N/A          N/A        -16.78%

Van Kampen LIT Emerging Growth                         -11.72%        N/A         30.95%

*Performance shown is not annualized.


                                       7

<PAGE>


(WITH THE INCOME BENEFIT COMBINATION 2 OPTION)



                                                                                Ten Years or
                                                                                    Since
Variable Sub-Account                                    One Year     5 Years     Inception

Aggressive Equity*                                      N/A          N/A         -4.84%
Capital Growth*                                         N/A          N/A         -6.04%
Competitive Edge "Best Ideas"*                          N/A          N/A        -18.30%
Dividend Growth*                                        N/A          N/A          7.68%
Equity*                                                 N/A          N/A         -8.58%
European Growth*                                        N/A          N/A         -6.37%
Global Dividend Growth*                                 N/A          N/A          1.77%
High Yield*                                             N/A          N/A        -31.91%
Income Builder*                                         N/A          N/A          0.11%
Information*                                            N/A          N/A         -7.19%
Pacific Growth*                                         N/A          N/A        -29.99%
Quality Income Plus*                                    N/A          N/A          8.14%
S&P 500 Index*                                          N/A          N/A        -10.76%
Short-Term Bond*                                        N/A          N/A          3.01%
Strategist*                                             N/A          N/A         -2.10%
Utilities*                                              N/A          N/A         -1.14%

AIM V.I. Capital Appreciation                           N/A          N/A        -11.83%
AIM V.I. Growth                                         N/A          N/A        -23.78%
AIM V.I. Value                                          N/A          N/A        -24.74%

Alliance Growth and Income                              N/A          N/A         17.92%
Alliance Growth                                         N/A          N/A        -16.68%
Alliance Premier Growth                                 N/A          N/A        -15.03%

Morgan Stanley UIF Emerging Markets Equity            -40.02%        N/A         -7.39%
Morgan Stanley UIF Equity Growth                      -13.34%        N/A          6.59%
Morgan Stanley UIF International Magnum               -14.01%        N/A          0.97%
Morgan Stanley UIF Mid Cap Value                        N/A          N/A         14.16%
Morgan Stanley UIF U.S. Real Estate                    26.96%        N/A          3.12%

Putnam VT Growth and Income                             N/A          N/A         10.76%
Putnam VT International Growth                          N/A          N/A         -7.23%
Putnam VT Voyager                                       N/A          N/A        -16.83%

Van Kampen LIT Emerging Growth                        -11.77%        N/A         30.87%

*Performance shown is not annualized.


                                       8


<PAGE>



(WITH THE INCOME AND DEATH BENEFIT COMBINATION 2 OPTION)


                                                                                   10 Years or
                                                                                      Since
Variable Sub-Account                                       One Year      5 Years    Inception

Aggressive Equity*                                            N/A          N/A         -4.97%
Capital Growth*                                               N/A          N/A         -6.16%
Competitive Edge "Best Ideas"*                                N/A          N/A        -18.41%
Dividend Growth*                                              N/A          N/A          7.54%
Equity*                                                       N/A          N/A         -8.71%
European Growth*                                              N/A          N/A         -6.50%
Global Dividend Growth*                                       N/A          N/A          1.64%
High Yield*                                                   N/A          N/A        -32.00%
Income Builder*                                               N/A          N/A         -0.03%
Information*                                                  N/A          N/A         -7.22%
Pacific Growth*                                               N/A          N/A        -30.09%
Quality Income Plus*                                          N/A          N/A          7.99%
S&P 500 Index*                                                N/A          N/A        -10.88%
Short-Term Bond*                                              N/A          N/A          2.87%
Strategist*                                                   N/A          N/A         -2.23%
Utilities*                                                    N/A          N/A         -1.28%

AIM V.I. Capital Appreciation                                 N/A          N/A        -12.01%
AIM V.I. Growth                                               N/A          N/A        -23.95%
AIM V.I. Value                                                N/A          N/A        -24.90%

Alliance Growth and Income                                    N/A          N/A         17.69%
Alliance Growth                                               N/A          N/A        -16.85%
Alliance Premier Growth                                       N/A          N/A        -15.21%

Morgan Stanley UIF Emerging Markets Equity                 -40.15%         N/A         -7.57%
Morgan Stanley UIF Equity Growth                           -13.51%         N/A          6.38%
Morgan Stanley UIF International Magnum                    -14.18%         N/A          0.77%
Morgan Stanley UIF Mid Cap Value                              N/A          N/A         13.93%
Morgan Stanley UIF U.S. Real Estate                         26.71%         N/A          2.91%

Putnam VT Growth and Income                                   N/A          N/A         10.53%
Putnam VT International Growth                                N/A          N/A         -7.42%
Putnam VT Voyager                                             N/A          N/A        -17.00%

Van Kampen LIT Emerging Growth                             -11.95%         N/A         30.60%
</TABLE>

*Performance shown is not annualized.


                                       9


<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, 2000 are set out below.  No  non-standardized
total returns are shown for the Money Market Variable Sub-Account.

The Morgan Stanley Dean Witter  Variable  Annuity 3 AssetManager  Contracts were
first offered to the public as of September 12, 2000 . 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.



                                       10

<PAGE>



<TABLE>
<CAPTION>

(WITHOUT ANY DEATH OR INCOME BENEFIT OPTION)

                                                                           10 Years or
                                                                              Since
Variable Sub-Account                              One Year      5 Years    Inception

<S>                                                  <C>         <C>         <C>
Aggressive Equity*                                 N/A          N/A         -4.59%
Capital Growth*                                    N/A          N/A         -5.79%
Competitive Edge "Best Ideas"*                     N/A          N/A        -18.08%
Dividend Growth*                                   N/A          N/A          7.95%
Equity*                                            N/A          N/A         -8.35%
European Growth*                                   N/A          N/A         -6.13%
Global Dividend Growth*                            N/A          N/A          2.03%
High Yield*                                        N/A          N/A        -31.71%
Income Builder*                                    N/A          N/A          0.36%
Information*                                       N/A          N/A         -7.10%
Pacific Growth*                                    N/A          N/A        -29.80%
Quality Income Plus*                               N/A          N/A          8.41%
S&P 500 Index*                                     N/A          N/A        -10.53%
Short-Term Bond*                                   N/A          N/A          3.27%
Strategist*                                        N/A          N/A         -1.85%
Utilities*                                         N/A          N/A         -0.89%

AIM V.I. Capital Appreciation                      N/A          N/A        -11.49%
AIM V.I. Growth                                    N/A          N/A        -23.45%
AIM V.I. Value                                     N/A          N/A        -24.44%

Alliance Growth and Income                         N/A          N/A         18.33%
Alliance Growth                                    N/A          N/A        -16.36%
Alliance Premier Growth                            N/A          N/A        -14.71%

Morgan Stanley UIF Emerging Markets Equity       -39.79%        N/A         -7.04%
Morgan Stanley UIF Equity Growth                 -13.02%        N/A          6.96%
Morgan Stanley UIF International Magnum          -13.69%        N/A          1.34%
Morgan Stanley UIF Mid Cap Value                   N/A          N/A         14.56%
Morgan Stanley UIF U.S. Real Estate               27.40%        N/A          3.49%

Putnam VT Growth and Income                        N/A          N/A         11.15%
Putnam VT International Growth                     N/A          N/A         -6.88%
Putnam VT Voyager                                  N/A          N/A        -16.51%

Van Kampen LIT Emerging Growth                   -11.45%        N/A         31.28%

*Performance shown is not annualized.


                                       11


<PAGE>

(WITH THE PERFORMANCE DEATH BENEFIT OPTION)


                                                                            10 Years or
                                                                               Since
Variable Sub-Account                                One Year     5 Years     Inception

Aggressive Equity*                                  N/A          N/A         -4.68%
Capital Growth*                                     N/A          N/A         -5.87%
Competitive Edge "Best Ideas"*                      N/A          N/A        -18.15%
Dividend Growth*                                    N/A          N/A          7.86%
Equity*                                             N/A          N/A         -8.43%
European Growth*                                    N/A          N/A         -6.21%
Global Dividend Growth*                             N/A          N/A          1.95%
High Yield*                                         N/A          N/A        -31.77%
Income Builder*                                     N/A          N/A          0.28%
Information*                                        N/A          N/A         -7.11%
Pacific Growth*                                     N/A          N/A        -29.86%
Quality Income Plus*                                N/A          N/A          8.32%
S&P 500 Index*                                      N/A          N/A        -10.61%
Short-Term Bond*                                    N/A          N/A          3.18%
Strategist*                                         N/A          N/A         -1.93%
Utilities*                                          N/A          N/A         -0.98%

AIM V.I. Capital Appreciation                       N/A          N/A         18.18%
AIM V.I. Growth                                     N/A          N/A        -11.61%
AIM V.I. Value                                      N/A          N/A        -23.57%

Alliance Growth and Income                          N/A          N/A        -16.47%
Alliance Growth                                     N/A          N/A        -14.82%
Alliance Premier Growth                            3.98%         N/A          2.68%

Morgan Stanley UIF Emerging Markets Equity       -13.81%         N/A          1.20%
Morgan Stanley UIF Equity Growth                  -1.56%         N/A          6.26%
Morgan Stanley UIF International Magnum          -13.13%         N/A          6.82%
Morgan Stanley UIF Mid Cap Value                    N/A          N/A         11.00%
Morgan Stanley UIF U.S. Real Estate              -11.57%         N/A         31.11%

Putnam VT Growth and Income                         N/A          N/A        -16.62%
Putnam VT International Growth                      N/A          N/A        -24.54%
Putnam VT Voyager                                   N/A          N/A         -7.00%

Van Kampen LIT Emerging Growth                   -39.87%         N/A         -7.16%


 *Performance shown is not annualized.

                                       12

<PAGE>

(WITH THE DEATH BENEFIT COMBINATION OPTION)


                                                                               10 Years or
                                                                                  Since
Variable Sub-Account                                   One Year     5 Years     Inception

Aggressive Equity*                                     N/A          N/A        -4.75%
Capital Growth*                                        N/A          N/A        -5.94%
Competitive Edge "Best Ideas"*                         N/A          N/A       -18.21%
Dividend Growth*                                       N/A          N/A         7.78%
Equity*                                                N/A          N/A        -8.49%
European Growth*                                       N/A          N/A        -6.28%
Global Dividend Growth*                                N/A          N/A         1.87%
High Yield*                                            N/A          N/A       -31.82%
Income Builder*                                        N/A          N/A         0.20%
Information*                                           N/A          N/A        -7.13%
Pacific Growth*                                        N/A          N/A       -29.91%
Quality Income Plus*                                   N/A          N/A         8.24%
S&P 500 Index*                                         N/A          N/A       -10.67%
Short-Term Bond*                                       N/A          N/A         3.10%
Strategist*                                            N/A          N/A        -2.00%
Utilities*                                             N/A          N/A        -1.05%

AIM V.I. Capital Appreciation                          N/A          N/A       -11.71%
AIM V.I. Growth                                        N/A          N/A       -23.66%
AIM V.I. Value                                         N/A          N/A       -24.62%

Alliance Growth and Income                             N/A          N/A        18.04%
Alliance Growth                                        N/A          N/A       -16.56%
Alliance Premier Growth                                N/A          N/A       -14.91%

Morgan Stanley UIF Emerging Markets Equity           -39.93%        N/A        -7.27%
Morgan Stanley UIF Equity Growth                     -13.23%        N/A         6.70%
Morgan Stanley UIF International Magnum              -13.90%        N/A         1.09%
Morgan Stanley UIF Mid Cap Value                       N/A          N/A        14.28%
Morgan Stanley UIF U.S. Real Estate                   27.10%        N/A         3.24%

Putnam VT Growth and Income                            N/A          N/A        10.88%
Putnam VT International Growth                         N/A          N/A        -7.11%
Putnam VT Voyager                                      N/A          N/A       -16.71%

Van Kampen LIT Emerging Growth                       -11.67%        N/A        30.96%

*Performance shown is not annualized.


                                       13

<PAGE>

(WITH THE INCOME BENEFIT COMBINATION 2 OPTION)


                                                                                 10 Years or
                                                                                    Since
Variable Sub-Account                                    One Year    5 Years      Inception

Aggressive Equity*                                       N/A          N/A         -4.79%
Capital Growth*                                          N/A          N/A         -5.98%
Competitive Edge "Best Ideas"*                           N/A          N/A        -18.24%
Dividend Growth*                                         N/A          N/A          7.74%
Equity*                                                  N/A          N/A         -8.53%
European Growth*                                         N/A          N/A         -6.32%
Global Dividend Growth*                                  N/A          N/A          1.83%
High Yield*                                              N/A          N/A        -31.85%
Income Builder*                                          N/A          N/A          0.16%
Information*                                             N/A          N/A         -7.14%
Pacific Growth*                                          N/A          N/A        -29.94%
Quality Income Plus*                                     N/A          N/A          8.19%
S&P 500 Index*                                           N/A          N/A        -10.71%
Short-Term Bond*                                         N/A          N/A          3.06%
Strategist*                                              N/A          N/A         -2.04%
Utilities*                                               N/A          N/A         -1.09%

AIM V.I. Capital Appreciation                            N/A          N/A        -11.76%
AIM V.I. Growth                                          N/A          N/A        -23.71%
AIM V.I. Value                                           N/A          N/A        -24.67%

Alliance Growth and Income                               N/A          N/A         17.97%
Alliance Growth                                          N/A          N/A        -16.61%
Alliance Premier Growth                                  N/A          N/A        -14.97%

Morgan Stanley UIF Emerging Markets Equity             -39.97%        N/A         -7.32%
Morgan Stanley UIF Equity Growth                       -13.28%        N/A          6.64%
Morgan Stanley UIF International Magnum                -13.96%        N/A          1.03%
Morgan Stanley UIF Mid Cap Value                         N/A          N/A         14.22%
Morgan Stanley UIF U.S. Real Estate                     27.02%        N/A          3.18%

Putnam VT Growth and Income                              N/A          N/A         10.81%
Putnam VT International Growth                           N/A          N/A         -7.16%
Putnam VT Voyager                                        N/A          N/A        -16.76%

Van Kampen LIT Emerging Growth                         -11.72%        N/A         30.88%


 *Performance shown is not annualized.


                                       14

<PAGE>


(WITH THE INCOME AND DEATH BENEFIT COMBINATION 2 OPTION)


                                                                                   10 Years or
                                                                                      Since
Variable Sub-Account                                       One Year     5 Years     Inception

Aggressive Equity*                                           N/A          N/A         -4.91%
Capital Growth*                                              N/A          N/A         -6.11%
Competitive Edge "Best Ideas"*                               N/A          N/A        -18.35%
Dividend Growth*                                             N/A          N/A          7.59%
Equity*                                                      N/A          N/A         -8.65%
European Growth*                                             N/A          N/A         -6.45%
Global Dividend Growth*                                      N/A          N/A          1.69%
High Yield*                                                  N/A          N/A        -31.94%
Income Builder*                                              N/A          N/A          0.03%
Information*                                                 N/A          N/A         -7.17%
Pacific Growth*                                              N/A          N/A        -30.03%
Quality Income Plus*                                         N/A          N/A          8.05%
S&P 500 Index*                                               N/A          N/A        -10.83%
Short-Term Bond*                                             N/A          N/A          2.92%
Strategist*                                                  N/A          N/A         -2.17%
Utilities*                                                   N/A          N/A         -1.22%

AIM V.I. Capital Appreciation                                N/A          N/A        -11.94%
AIM V.I. Growth                                              N/A          N/A        -23.88%
AIM V.I. Value                                               N/A          N/A        -24.82%

Alliance Growth and Income                                   N/A          N/A         17.73%
Alliance Growth                                              N/A          N/A        -16.78%
Alliance Premier Growth                                      N/A          N/A        -15.14%

Morgan Stanley UIF Emerging Markets Equity                 -40.09%        N/A         -7.51%
Morgan Stanley UIF Equity Growth                           -13.46%        N/A          6.42%
Morgan Stanley UIF International Magnum                    -14.13%        N/A          0.82%
Morgan Stanley UIF Mid Cap Value                             N/A          N/A         13.98%
Morgan Stanley UIF U.S. Real Estate                         26.76%        N/A          2.97%

Putnam VT Growth and Income                                  N/A          N/A         10.59%
Putnam VT International Growth                               N/A          N/A         -7.35%
Putnam VT Voyager                                            N/A          N/A        -16.93%

Van Kampen LIT Emerging Growth                             -11.90%        N/A         30.62%

*Performance shown is not annualized.

</TABLE>

                                       15
<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, 2000 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
Information                                          November 6, 2000
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 June 5, 2000.  For periods prior to June 5,
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.

                                       16

<PAGE>



<TABLE>
<CAPTION>

(WITHOUT ANY DEATH OR INCOME BENEFIT OPTION)

                                                                                        10 Years
                                                                                        or Since
                                                               One Year     5 Years     Inception

<S>                                                               <C>          <C>        <C>
Aggressive Equity                                              -3.35%        N/A        22.37%
Capital Growth                                                 -0.38%       15.76%      12.13%
Competitive Edge "Best Ideas"                                 -18.79%        N/A        -0.53%
Dividend Growth                                                 3.59%       11.13%      12.62%
Equity                                                        -13.78%       21.02%      20.08%
European Growth                                                -6.49%       16.30%      15.18%
Global Dividend Growth                                         -4.11%        8.95%       9.20%
High Yield                                                    -33.35%       -6.16%       5.88%
Income Builder                                                 -1.49%        N/A         6.36%
Information*                                                    N/A          N/A        -7.15%
Pacific Growth                                                -34.48%       -9.91%      -7.91%
Quality Income Plus                                             9.22%        3.82%       6.55%
S&P 500 Index                                                 -10.82%        N/A         6.32%
Short-Term Bond                                                 4.06%        N/A         2.75%
Strategist                                                     -0.02%       12.84%      11.36%
Utilities                                                       1.41%       12.99%      12.14%

AIM V.I. Capital Appreciation                                 -12.25%       13.74%      15.65%
AIM V.I. Growth                                               -21.69%       14.94%      14.42%
AIM V.I. Value                                                -24.61%       11.70%      13.97%

Alliance Growth and Income                                     11.74%       17.77%      13.58%
Alliance Growth                                               -19.12%       17.13%      19.59%
Alliance Premier Growth                                       -18.04%        N/A        -5.52%

Morgan Stanley UIF Emerging Markets Equity                    -39.84%        N/A        -4.44%
Morgan Stanley UIF Equity Growth                              -13.07%        N/A        16.52%
Morgan Stanley UIF International Magnum                       -13.75%        N/A         4.74%
Morgan Stanley UIF Mid Cap Value                                9.10%        N/A        19.00%
Morgan Stanley UIF U.S. Real Estate                            27.35%        N/A         5.67%

Putnam VT Growth and Income                                     6.31%       12.07%      12.81%
Putnam VT International Growth                                -10.93%        N/A        17.04%
Putnam VT Voyager                                             -17.80%       16.72%      18.44%

Van Kampen LIT Emerging Growth                                -11.51%       26.92%      27.69%


* Performance shown is not annualized.


                                       17
<PAGE>




(WITH THE PERFORMANCE DEATH BENEFIT OPTION)

                                                                                      10 Years
                                                                                      or Since
                                                             One Year     5 Years     Inception

Aggressive Equity                                            -3.48%        N/A        22.21%
Capital Growth                                               -0.51%       15.61%      11.98%
Competitive Edge "Best Ideas"                               -18.90%        N/A        -0.66%
Dividend Growth                                               3.45%       10.98%      12.47%
Equity                                                      -13.89%       20.86%      19.92%
European Growth                                              -6.62%       16.15%      15.02%
Global Dividend Growth                                       -4.23%        8.81%       9.06%
High Yield                                                  -33.43%       -6.29%       5.74%
Income Builder                                               -1.62%        N/A         6.22%
Information*                                                  N/A          N/A        -7.17%
Pacific Growth                                              -34.56%      -10.03%      -8.03%
Quality Income Plus                                           9.08%        3.69%       6.41%
S&P 500 Index                                               -10.94%        N/A         6.18%
Short-Term Bond                                               3.93%        N/A         2.62%
Strategist                                                   -0.15%       12.69%      11.21%
Utilities                                                     1.28%       12.84%      11.99%

AIM V.I. Capital Appreciation                               -12.36%       13.59%      15.49%
AIM V.I. Growth                                             -21.80%       14.78%      14.27%
AIM V.I. Value                                              -24.71%       11.55%      13.82%

Alliance Growth and Income                                   11.60%       17.61%      13.43%
Alliance Growth                                             -19.22%       16.97%      19.43%
Alliance Premier Growth                                     -18.15%        N/A        -5.64%

Morgan Stanley UIF Emerging Markets Equity                  -39.92%        N/A        -4.56%
Morgan Stanley UIF Equity Growth                            -13.19%        N/A        16.37%
Morgan Stanley UIF International Magnum                     -13.86%        N/A         4.60%
Morgan Stanley UIF Mid Cap Value                              8.95%        N/A        18.84%
Morgan Stanley UIF U.S. Real Estate                          27.18%        N/A         5.53%

Putnam VT Growth and Income                                   6.17%       11.92%      12.66%
Putnam VT International Growth                              -11.04%        N/A        16.88%
Putnam VT Voyager                                           -17.90%       16.56%      18.29%

Van Kampen LIT Emerging Growth                              -11.62%       26.75%      27.53%



* Performance shown is not annualized.



                                       18
<PAGE>




(WITH THE DEATH BENEFIT COMBINATION OPTION)

                                                                                    10 Years
                                                                                    or Since
                                                           One Year     5 Years     Inception

Aggressive Equity                                          -3.59%        N/A        22.08%
Capital Growth                                             -0.62%       15.48%      11.85%
Competitive Edge "Best Ideas"                             -18.99%        N/A        -0.77%
Dividend Growth                                             3.33%       10.86%      12.34%
Equity                                                    -13.98%       20.73%      19.79%
European Growth                                            -6.72%       16.02%      14.90%
Global Dividend Growth                                     -4.34%        8.69%       8.94%
High Yield                                                -33.51%       -6.39%       5.62%
Income Builder                                             -1.73%        N/A         6.10%
Information*                                                 N/A         N/A        -7.18%
Pacific Growth                                            -34.64%      -10.13%      -8.13%
Quality Income Plus                                         8.96%        3.57%       6.29%
S&P 500 Index                                             -11.03%        N/A         6.06%
Short-Term Bond                                             3.81%        N/A         2.50%
Strategist                                                 -0.26%       12.57%      11.09%
Utilities                                                   1.17%       12.71%      11.87%

AIM V.I. Capital Appreciation                             -12.46%       13.47%      15.37%
AIM V.I. Growth                                           -21.88%       14.66%      14.14%
AIM V.I. Value                                            -24.80%       11.42%      13.69%

Alliance Growth and Income                                 11.47%       17.48%      13.30%
Alliance Growth                                           -19.31%       16.84%      19.30%
Alliance Premier Growth                                   -18.24%        N/A        -5.75%

Morgan Stanley UIF Emerging Markets Equity                -39.99%        N/A        -4.67%
Morgan Stanley UIF Equity Growth                          -13.28%        N/A        16.24%
Morgan Stanley UIF International Magnum                   -13.96%        N/A         4.48%
Morgan Stanley UIF Mid Cap Value                            8.83%        N/A        18.71%
Morgan Stanley UIF U.S. Real Estate                        27.04%        N/A         5.41%

Putnam VT Growth and Income                                 6.06%       11.80%      12.53%
Putnam VT International Growth                            -11.14%        N/A        16.75%
Putnam VT Voyager                                         -18.00%       16.43%      18.15%

Van Kampen LIT Emerging Growth                            -11.72%       26.61%      27.38%


* Performance shown is not annualized.



                                       19
<PAGE>

(WITH THE INCOME BENEFIT COMBINATION 2 OPTION)
                                                                                        10 Years
                                                                                        or Since
                                                                One Year    5 Years     Inception

Aggressive Equity                                               -3.65%        N/A        22.00%
Capital Growth                                                  -0.68%      15.41%       11.79%
Competitive Edge "Best Ideas"                                  -19.04%        N/A        -0.83%
Dividend Growth                                                  3.27%      10.79%       12.27%
Equity                                                         -14.04%      20.65%       19.71%
European Growth                                                 -6.78%      15.95%       14.83%
Global Dividend Growth                                          -4.40%       8.62%        8.87%
High Yield                                                     -33.55%      -6.45%        5.56%
Income Builder                                                  -1.79%        N/A         6.03%
Information*                                                     N/A          N/A        -7.19%
Pacific Growth                                                 -34.68%     -10.19%       -8.19%
Quality Income Plus                                              8.89%       3.51%        6.23%
S&P 500 Index                                                  -11.09%       N/A          6.00%
Short-Term Bond                                                  3.75%       N/A          2.44%
Strategist                                                      -0.32%      12.50%       11.02%
Utilities                                                        1.10%      12.64%       11.80%

AIM V.I. Capital Appreciation                                  -12.52%      13.40%       15.29%
AIM V.I. Growth                                                -21.93%      14.59%       14.07%
AIM V.I. Value                                                 -24.84%      11.36%       13.62%

Alliance Growth and Income                                      11.40%      17.41%       13.23%
Alliance Growth                                                -19.36%      16.77%       19.23%
Alliance Premier Growth                                        -18.29%       N/A         -5.81%

Morgan Stanley UIF Emerging Markets Equity                     -40.02%       N/A         -4.73%
Morgan Stanley UIF Equity Growth                               -13.34%       N/A         16.17%
Morgan Stanley UIF International Magnum                        -14.01%       N/A          4.42%
Morgan Stanley UIF Mid Cap Value                                 8.77%       N/A         18.63%
Morgan Stanley UIF U.S. Real Estate                             26.96%       N/A          5.35%

Putnam VT Growth and Income                                      5.99%     11.73%        12.46%
Putnam VT International Growth                                 -11.20%       N/A         16.68%
Putnam VT Voyager                                              -18.05%     16.36%        18.08%

Van Kampen LIT Emerging Growth                                 -11.77%     26.53%        27.31%



* Performance shown is not annualized.



                                       20
<PAGE>

(WITH THE INCOME AND DEATH BENEFIT COMBINATION 2 OPTION)
                                                                                        10 Years or
                                                                                           Since
                                                                One Year    5 Years     Inception

Aggressive Equity                                               -3.84%        N/A        21.75%
Capital Growth                                                  -0.88%      15.18%       11.56%
Competitive Edge "Best Ideas"                                  -19.20%        N/A        -1.03%
Dividend Growth                                                  3.06%      10.56%       12.04%
Equity                                                         -14.21%      20.41%       19.47%
European Growth                                                 -6.97%      15.71%       14.59%
Global Dividend Growth                                          -4.59%       8.40%        8.65%
High Yield                                                     -33.68%      -6.64%        5.34%
Income Builder                                                  -1.99%        N/A         5.82%
Information*                                                     N/A          N/A        -7.22%
Pacific Growth                                                 -34.81%     -10.37%       -8.38%
Quality Income Plus                                              8.67%       3.30%        6.01%
S&P 500 Index                                                  -11.27%        N/A         5.78%
Short-Term Bond                                                  3.54%        N/A         2.23%
Strategist                                                      -0.52%      12.27%       10.79%
Utilities                                                        0.90%      12.41%       11.57%

AIM V.I. Capital Appreciation                                  -12.69%      13.17%       15.06%
AIM V.I. Growth                                                -22.09%      14.35%       13.84%
AIM V.I. Value                                                 -25.00%      11.13%       13.39%

Alliance Growth and Income                                      11.18%      17.17%       13.00%
Alliance Growth                                                -19.53%      16.53%       18.99%
Alliance Premier Growth                                        -18.45%        N/A        -6.00%

Morgan Stanley UIF Emerging Markets Equity                     -40.15%        N/A        -4.92%
Morgan Stanley UIF Equity Growth                               -13.51%        N/A        15.93%
Morgan Stanley UIF International Magnum                        -14.18%        N/A         4.21%
Morgan Stanley UIF Mid Cap Value                                 8.54%        N/A        18.39%
Morgan Stanley UIF U.S. Real Estate                             26.71%        N/A         5.13%

Putnam VT Growth and Income                                     5.78%      11.50%       12.24%
Putnam VT International Growth                                -11.38%        N/A        16.44%
Putnam VT Voyager                                             -18.21%      16.12%       17.84%

Van Kampen LIT Emerging Growth                                -11.95%      26.28%       27.05%




* Performance shown is not annualized.

</TABLE>


                                       21
<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.


                                       22


<PAGE>


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.


                                       23

<PAGE>


IRS REQUIRED DISTRIBUTION AT DEATH RULES

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

QUALIFIED PLANS

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

IRAs

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

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.


                                       24

<PAGE>


TAX SHELTERED ANNUITIES

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

CORPORATE AND SELF-EMPLOYED PENSION AND PROFIT SHARING PLANS

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

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

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

EXPERTS

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

The financial  statements of Northbrook as of December 31, 2000 and 1999 and for
each of the three years in the period  ended  December  31, 2000 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 have been so 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, 2000 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 have been so 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, 2000 and for
each of the periods in the two years then ended,  the  financial  statements  of
Northbrook  as of December  31, 2000 and 1999 and for each of the three years in
the period ended December 31, 2000 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.






                                       25

</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----