VARIABLE ANNUITY ACCOUNT B OF AETNA LIFE INS & ANNUITY CO
485BPOS, 1996-04-22
Previous: VARIABLE ANNUITY ACCOUNT B OF AETNA LIFE INS & ANNUITY CO, 485APOS, 1996-04-22
Next: VARIABLE ANNUITY ACCOUNT B OF AETNA LIFE INS & ANNUITY CO, 485BPOS, 1996-04-22



<PAGE>

As filed with the Securities and Exchange       Registration No. 33-79122
Commission on April 22, 1996                    Registration No. 811-2512

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

                     SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                  FORM N-4
- -------------------------------------------------------------------------------
                      Post-Effective Amendment No. 5 To
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                              and Amendment To

        REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
- -------------------------------------------------------------------------------
   Variable Annuity Account B of Aetna Life Insurance and Annuity Company
                         (EXACT NAME OF REGISTRANT)

                  Aetna Life Insurance and Annuity Company
                            (NAME OF DEPOSITOR)

           151 Farmington Avenue, RE4C, Hartford, Connecticut 06156
        (ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

     Depositor's Telephone Number, including Area Code:  (860) 273-7834

                        Susan E. Bryant, Counsel
                Aetna Life Insurance and Annuity Company
        151 Farmington Avenue, RE4C, Hartford, Connecticut  06156
                 (NAME AND ADDRESS OF AGENT FOR SERVICE)

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

It is proposed that this filing will become effective (CHECK APPROPRIATE SPACE):

 ___  immediately upon filing pursuant to paragraph (b) of Rule 485
  X   on May 1, 1996 pursuant to paragraph (b) of Rule 485
 ___
Pursuant to Rule 24f-2 under the Investment Company Act of 1940, Registrant has 
registered an indefinite number of securities under the Securities Act of 
1933. The Registrant filed a Rule 24f-2 Notice for the fiscal year ended 
December 31, 1995 on February 29, 1996.

<PAGE>

                          VARIABLE ANNUITY ACCOUNT B
                             CROSS REFERENCE SHEET
<TABLE>
<CAPTION>

Form N-4
Item No.      Part A (Prospectus)                                       Location
- --------      -------------------                                       --------

<S>           <C>                                             <C>

1             Cover Page . . . . . . . . . . . . . . . . .    Cover Page

2             Definitions  . . . . . . . . . . . . . . . .    Definitions

3             Synopsis or Highlights . . . . . . . . . . .    Prospectus Summary; Fee Table

4             Condensed Financial Information  . . . . . .    Condensed Financial
                                                              Information

5             General Description of Registrant,
              Depositor, and Portfolio Companies . . . . .    The Company; Variable Annuity
                                                              Account B; The Funds

6             Deductions and Expenses  . . . . . . . . . .    Charges and Deductions;
                                                              Distribution
7             General Description of Variable
              Annuity Contracts  . . . . . . . . . . . . .    Contract Rights; Miscellaneous

8             Annuity Period . . . . . . . . . . . . . . .    Annuity Period

9             Death Benefit  . . . . . . . . . . . . . . .    Death Benefit

10            Purchases and Contract Value . . . . . . . .    Contract Purchase

11            Redemptions  . . . . . . . . . . . . . . . .    Contract Rights - Withdrawals; 
                                                              Right to Cancel

12            Taxes  . . . . . . . . . . . . . . . . . . .    Tax Status

13            Legal Proceedings  . . . . . . . . . . . . .    Miscellaneous - Legal
                                                              Proceedings

14            Table of Contents of the Statement of
              Additional Information . . . . . . . . . . .    Statement of Additional
                                                              Information - Table of Contents
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

Form N-4
Item No.      Part B (Statement of Additional Information)          Location
- --------      --------------------------------------------          --------
<S>           <C>                                             <C>
15            Cover Page . . . . . . . . . . . . . . . . .    Cover page

16            Table of Contents. . . . . . . . . . . . . .    Table of Contents

17            General Information and History. . . . . . .    General Information and
                                                              History

18            Services . . . . . . . . . . . . . . . . . .    General Information and
                                                              History; Independent Auditors

19            Purchase of Securities Being Offered . . . .    Offering and Purchase of
                                                              Contracts

20            Underwriters . . . . . . . . . . . . . . . .    Offering and Purchase of
                                                              Contracts

21            Calculation of Performance Data. . . . . . .    Performance Data; Average
                                                              Annual Total Return Quotations

22            Annuity Payments . . . . . . . . . . . . . .    Annuity Payments

23            Financial Statements . . . . . . . . . . . .    Financial Statements

</TABLE>

                        Part C (Other Information)
                        --------------------------

Information required to be included in Part C is set forth under the
appropriate item, so numbered, in Part C to this Registration Statement.

<PAGE>
                                   PROSPECTUS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
   
This  Prospectus  describes  the  "Growth Plus"  group  and  individual deferred
variable annuity  contracts ("Contracts")  issued by  Aetna Life  Insurance  and
Annuity Company (the "Company"). The Contracts are available as (1) nonqualified
deferred  variable annuity contracts; (2)  Individual Retirement Annuities under
Section 408(b)  of  the Internal  Revenue  Code;  and (3)  contracts  issued  in
connection  with  certain employer  sponsored  qualified retirement  plans under
Sections 401(a), 403(b) and 457 of  the Code. (Availability of Contracts of  the
type  identified  in  items (2)  and  (3)  may be  subject  to  state regulatory
approval.) In most states, group Contracts are offered to certain broker-dealers
or banks which have agreed to act as Distributors of the Contracts.  Individuals
who have established accounts with those broker-dealers or banks are eligible to
participate  in the  Contract. Individual  Contracts are  offered only  in those
states where the group Contracts are not authorized for sale. (See "Purchase.")
    
 
   
The securities offered  in this  Prospectus are distributed  through Aetna  Life
Insurance   and   Annuity  Company   as  the   Underwriter  and   by  registered
broker-dealers or banks selected by it as Distributors. See "Purchase."
    
 
The  Contracts  provide  that  contributions  may  be  allocated  to  the  ALIAC
Guaranteed Account (the "Guaranteed Account"), a credited interest option, or to
one or more of the Subaccounts of Variable Annuity Account B, a separate account
of  the  Company. The  Subaccounts invest  directly in  shares of  the following
investment series of the Federated  Insurance Series ("Trust"), a  Massachusetts
business trust that is not affiliated with the Company:
 
    - Federated American Leaders Fund II
    - Federated Fund for U.S. Government Securities II
    - Federated Growth Strategies Fund II
    - Federated High Income Bond Fund II
    - Federated International Equity Fund II
    - Federated Prime Money Fund II
    - Federated Utility Fund II
 
Except  as specifically  mentioned, this  Prospectus describes  only investments
through the  Separate  Account.  The  Guaranteed Account  is  described  in  the
Appendix to this Prospectus, as well as in the Guaranteed Account's prospectus.
 
This  Prospectus  provides investors  with  the information  about  the Separate
Account that  they should  know before  investing in  the Contracts.  Additional
information about the Separate Account is contained in a Statement of Additional
Information ("SAI") which is available at no charge. The SAI has been filed with
the  Securities and Exchange Commission and is incorporated herein by reference.
The Table of Contents for the SAI is  printed on page 21 of this Prospectus.  An
SAI  may be obtained by indicating the request on your application or enrollment
form or  by calling  the number  listed  under the  "Inquiries" section  of  the
Prospectus Summary.
 
THIS  PROSPECTUS IS VALID  ONLY WHEN ACCOMPANIED BY  THE CURRENT PROSPECTUSES OF
THE FUNDS AND THE ALIAC GUARANTEED ACCOUNT. ALL PROSPECTUSES SHOULD BE READ  AND
RETAINED FOR FUTURE REFERENCE.
 
THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE  SECURITIES
AND  EXCHANGE  COMMISSION OR  ANY STATE  SECURITIES  COMMISSION PASSED  UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
 
  THIS PROSPECTUS AND THE STATEMENT OF ADDITIONAL INFORMATION ARE DATED MAY 1,
                                      1996
<PAGE>
                               TABLE OF CONTENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
   
<TABLE>
<S>                                                                <C>
DEFINITIONS......................................................     DEFINITIONS - 1
PROSPECTUS SUMMARY...............................................         SUMMARY - 1
FEE TABLE........................................................       FEE TABLE - 1
CONDENSED FINANCIAL INFORMATION..................................     AUV HISTORY - 1
THE COMPANY......................................................                   1
VARIABLE ANNUITY ACCOUNT B.......................................                   1
INVESTMENT OPTIONS...............................................                   1
    The Funds....................................................                   1
    Credited Interest Option.....................................                   3
PURCHASE.........................................................                   3
    Contract Availability........................................                   3
    Purchasing Interests in the Contract.........................                   3
    General......................................................                   3
    Purchase Payments............................................                   4
    Contract Rights..............................................                   4
    Designations of Beneficiary and Annuitant....................                   4
    Right to Cancel..............................................                   4
CHARGES AND DEDUCTIONS...........................................                   5
    Daily Deductions from the Separate Account...................                   5
         Mortality and Expense Risk Charge.......................                   5
         Administrative Charge...................................                   5
    Maintenance Fee..............................................                   5
    Deferred Sales Charge........................................                   5
    Fund Expenses................................................                   6
    Premium and Other Taxes......................................                   6
CONTRACT VALUATION...............................................                   7
    Account Value................................................                   7
    Accumulation Units...........................................                   7
    Net Investment Factor........................................                   7
TRANSFERS........................................................                   7
    Dollar Cost Averaging Program................................                   7
    Account Rebalancing Program..................................                   8
WITHDRAWALS......................................................                   8
ADDITIONAL WITHDRAWAL OPTIONS....................................                   9
DEATH BENEFIT DURING ACCUMULATION PERIOD.........................                   9
    Death Benefit Amount.........................................                   9
    Death Benefit Payment Options................................                  10
    Death of the Annuitant.......................................                  11
ANNUITY PERIOD...................................................                  11
    Annuity Period Elections.....................................                  11
    Partial Annuitization........................................                  11
    Annuity Options..............................................                  12
    Annuity Payments.............................................                  12
    Charges Deducted During the Annuity Period...................                  12
    Death Benefit Payable During the Annuity Period..............                  13
    Death of the Certificate Holder During the Annuity Period....                  13
</TABLE>
    
<PAGE>
   
<TABLE>
<S>                                                                <C>
TAX STATUS.......................................................                  13
    Introduction.................................................                  13
    Taxation of the Company......................................                  13
    Tax Status of the Contract...................................                  14
    Taxation of Annuity Contracts................................                  15
    Contracts Used with Certain Retirement Plans.................                  17
    Withholding..................................................                  18
MISCELLANEOUS....................................................                  19
    Distribution.................................................                  19
    Delay or Suspension of Payments..............................                  19
    Performance Reporting........................................                  19
    Voting Rights................................................                  20
    Modification of the Contract.................................                  20
    Transfers of Ownership; Assignment...........................                  20
    Involuntary Terminations.....................................                  20
    Legal Matters and Proceedings................................                  20
CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION..............                  21
APPENDIX--ALIAC GUARANTEED ACCOUNT...............................                  22
</TABLE>
    
 
THIS  PROSPECTUS DOES  NOT CONSTITUTE AN  OFFERING IN ANY  JURISDICTION IN WHICH
SUCH OFFERING  MAY NOT  LAWFULLY BE  MADE. THE  COMPANY DOES  NOT AUTHORIZE  ANY
PERSON TO GIVE INFORMATION OR TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THE
OFFERING CONTAINED IN THIS PROSPECTUS EXCEPT AS OTHERWISE CONTAINED HEREIN.
<PAGE>
                                  DEFINITIONS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
The following terms are defined as they are used in this Prospectus:
 
ACCOUNT:   A  record  that  identifies   contract  values  accumulated  on  each
Certificate Holder's behalf during the Accumulation Period.
 
ACCOUNT VALUE: The total dollar value of  amounts held in an Account as of  each
Valuation Date during the Accumulation Period.
 
ACCOUNT  YEAR: A  period of  twelve months  measured from  the date  on which an
Account is  established (the  effective date)  or from  an anniversary  of  such
effective date.
 
ACCUMULATION  PERIOD: The period during which Purchase Payment(s) credited to an
Account are invested to fund future annuity payments.
 
ACCUMULATION UNIT: A  measure of  the value  of each  Subaccount before  annuity
payments begin.
 
ADJUSTED  ACCOUNT VALUE: The  Account Value, plus or  minus the aggregate market
value adjustment for amounts allocated to the Guaranteed Account.
 
ADVISER: Federated Advisers, the investment adviser of the Funds.
 
ANNUITANT: The person on whose life or life expectancy the annuity payments  are
based.
 
ANNUITY:  A series of payments  for life, a definite  period or a combination of
the two.
 
ANNUITY DATE: The date on which annuity payments begin.
 
ANNUITY PERIOD: The period during which annuity payments are made.
 
ANNUITY UNIT: A  measure of  the value of  each Subaccount  selected during  the
Annuity Period.
 
   
BENEFICIARY(IES):  The person or  persons who are entitled  to receive any death
benefit proceeds. Under Nonqualified Contracts, Individual Retirement Annuities,
and Section 403(b) Contracts, Beneficiary refers to the beneficiary named  under
the  Contract. Under Qualified Contracts sold  in conjunction with 401(a) or 457
Plans, Beneficiary refers to the beneficiary under the plan.
    
 
CERTIFICATE: The  document  issued  to  a  Certificate  Holder  for  an  Account
established under a group contract.
 
CERTIFICATE  HOLDER  (YOU): A  person  or entity  who  purchases or  acquires an
interest under a Contract.  We reserve the right  to limit ownership to  natural
persons.
 
COMPANY (WE, US): Aetna Life Insurance and Annuity Company.
 
CONTRACT:  The group and individual deferred, variable annuity contracts offered
by this Prospectus.
 
   
DISTRIBUTOR(S): The registered broker-dealers,  or banks that  may be acting  as
broker-dealers  without separate registration under  the Securities Exchange Act
of 1934, which  have entered  into selling  agreements with  the Underwriter  to
distribute  interests  in the  Contracts. The  Underwriter may  also serve  as a
Distributor.
    
 
FUND(S): An open-end registered management  investment company whose shares  are
purchased by the Separate Account to fund the benefits provided by the Contract.
 
GROUP CONTRACT HOLDER: The entity to which a group Contract is issued.
 
HOME OFFICE: The Company's principal executive offices located at 151 Farmington
Avenue, Hartford, Connecticut 06156.
 
- --------------------------------------------------------------------------------
                                DEFINITIONS - 1
<PAGE>
INDIVIDUAL  CONTRACT HOLDER: A person or  entity who has purchased an individual
variable annuity  Contract (also  referred  to as  a "Certificate  Holder").  We
reserve the right to limit ownership to natural persons.
 
INDIVIDUAL  RETIREMENT ANNUITY: An individual or group variable deferred annuity
intended to qualify under Code Section 408(b).
 
NONQUALIFIED CONTRACT:  A Contract  established  to supplement  an  individual's
retirement  income,  or to  provide an  alternative  investment option  under an
Individual Retirement Account qualified under Code Section 408(a).
 
1940 ACT: The Investment Company Act of 1940, as amended.
 
PURCHASE PAYMENT(S): The gross payment(s) made to the Company under an Account.
 
   
QUALIFIED CONTRACTS: Contracts available for use with plans entitled to  special
federal income tax treatment under Code Sections 401(a), 403(b), 408(b) or 457.
    
 
   
REGISTERED REPRESENTATIVE: The individual who is registered with a broker-dealer
acting  as Distributor to offer and sell securities,  or who is an employee of a
bank acting as Distributor that is exempt from broker-dealer registration  under
the  Securities Exchange  Act of 1934.  Registered Representatives  must also be
licensed as insurance agents to sell variable annuity contracts.
    
 
SEPARATE ACCOUNT: Variable Annuity Account B, a separate account established for
the purpose of funding variable annuity contracts issued by the Company.
 
SUBACCOUNT(S): The  portion  of the  assets  of  the Separate  Account  that  is
allocated  to a particular Fund.  Each Subaccount invests in  the shares of only
one corresponding Fund.
 
SURRENDER VALUE: The amount payable upon the withdrawal of all or any portion of
an Account Value.
 
   
UNDERWRITER: The registered broker-dealer which contracts with other  registered
broker-dealers  or banks to offer and sell the Contracts. The Company will serve
as Underwriter.
    
 
VALUATION DATE:  The date  and time  at which  the value  of the  Subaccount  is
calculated.  Currently, this calculation occurs at  the close of business of the
New York Stock Exchange on any normal business day, Monday through Friday,  that
the New York Stock Exchange is open.
 
- --------------------------------------------------------------------------------
                                DEFINITIONS - 2
<PAGE>
                               PROSPECTUS SUMMARY
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
   
CONTRACTS OFFERED
    
 
   
    The Contracts described in this Prospectus are group and individual deferred
variable  annuity contracts issued  by Aetna Life  Insurance and Annuity Company
(the "Company"). The  purpose of  the Contract is  to accumulate  values and  to
provide  benefits upon retirement. The Contracts are currently available for use
as (1) individual  nonqualified purchases; (2)  Individual Retirement  Annuities
pursuant  to Section 408(b) of the Code; and (3) contracts issued in conjunction
with employer sponsored retirement plans under Sections 401(a), 403(b) or 457 of
the Code. (Availability of  Contracts of the typed  identified in items (2)  and
(3) may be subject to state regulatory approval. See "Purchase.")
    
 
    The  Contracts are  generally group  variable annuity  contracts under which
accounts are  established for  persons in  the group.  Individual Contracts  are
offered  only in those states  where the group Contracts  are not authorized for
sale.
 
CONTRACT PURCHASE
 
    You may purchase an interest in the Contract by completing an application or
enrollment form and submitting it to the Company. Contracts may be purchased  by
two  individuals  as joint  Certificate Holders.  Joint Certificate  Holders are
allowed only on Nonqualified Contracts. A  joint Certificate Holder must be  the
spouse  of the  other joint Certificate  Holder (unless  otherwise prohibited by
state law). References to "Certificate Holders" in this Prospectus mean both  of
the  Certificate Holders on joint Accounts.  Purchase Payments can be applied to
the Contract through a lump-sum  payment or through ongoing contributions.  (See
"Purchase--Right to Cancel.")
 
FREE LOOK PERIOD
 
    You  may cancel the Contract or Certificate within 10 days after you receive
it (or longer if  required by state  law) by returning it  to the Company  along
with  a written notice of cancellation. Unless state law requires otherwise, the
amount  you  will  receive  upon   cancellation  will  reflect  the   investment
performance of the Subaccounts into which your Purchase Payments were deposited.
In  some  cases this  may  be more  or  less than  the  amount of  your Purchase
Payments. Under a Contract issued as an Individual Retirement Annuity, you  will
receive a refund of your Purchase Payment. (See "Purchase--Right to Cancel.")
 
INVESTMENT OPTIONS
 
    The  Company has established  Variable Annuity Account  B, a registered unit
investment trust,  for  the purpose  of  funding  the variable  portion  of  the
Contracts.  The  Separate  Account  is  divided  into  Subaccounts  which invest
directly in shares of the Funds described herein. The Contract allows investment
in any or all of the Subaccounts, as well as in the Guaranteed Account described
below. For a complete  list of the  Funds available under  the Contracts, and  a
description  of  the  investment  objectives  of each  of  the  Funds  and their
investment adviser, see "Investment Options--The  Funds" in this Prospectus,  as
well as the prospectuses for each of the Funds.
 
    The  Guaranteed Account is the credited  interest option available under the
Contract which allows  you to  earn fixed  rates of  interest, if  held for  the
guaranteed term. (See the Appendix to this Prospectus.)
 
CHARGES AND DEDUCTIONS
 
    Certain  charges are associated with  these Contracts. These charges include
daily deductions  from the  Separate  Account (the  mortality and  expense  risk
charges  and an administrative  charge), as well as  any annual maintenance fee,
transfer fees and premium and other taxes. The Funds also incur certain fees and
expenses which are deducted directly from the Funds. A deferred sales charge may
apply upon a full or partial withdrawal of the Account Value. (See the Fee Table
and "Charges and Deductions.")
 
TRANSFERS
 
    Prior to  the Annuity  Date,  and subject  to certain  limitations,  Account
Values  may be  transferred among  the Subaccounts  and the  Guaranteed Account.
Currently transfers  are  without  charge. However,  the  Company  reserves  the
 
- --------------------------------------------------------------------------------
                                  SUMMARY - 1
<PAGE>
right to charge up to $10 if more than 12 transfers are made in a calendar year.
Transfers  can be requested  in writing or  by telephone in  accordance with the
Company's transfer procedures.  (Transfers from  the Guaranteed  Account may  be
restricted and subject to a market value adjustment. See the Appendix.)
 
    The  Company  also offers  a Dollar  Cost Averaging  Program and  an Account
Rebalancing Program. The  Dollar Cost  Averaging Program  permits the  automatic
transfer of amounts from any of the Subaccounts and the one-year Guaranteed Term
to  any of the  other Subaccounts on  a monthly or  quarterly basis. The Account
Rebalancing Program allows Certificate Holders to have portions of their Account
Value  automatically  reallocated  annually  to  a  specified  percentage.  (See
"Transfers.")
 
WITHDRAWALS
 
    All  or a part  of the Account Value  may be withdrawn  prior to the Annuity
Date by properly completing a disbursement  form and sending it to the  Company.
Certain  charges may  be assessed  upon withdrawal.  Amounts withdrawn  from the
Guaranteed Account may be subject to a market value adjustment ("MVA"). (See the
Appendix.) The taxable portion of the  withdrawal may also be subject to  income
tax and a federal tax penalty. (See "Withdrawals.")
 
    The  Contract also offers  certain Additional Withdrawal  Options during the
Accumulation Period to persons  meeting certain criteria. Additional  Withdrawal
Options  are  not available  in  all states  and may  not  be suitable  in every
situation. (See "Additional Withdrawal Options.")
 
GUARANTEED DEATH BENEFIT
 
    These Contracts contain a guaranteed  death benefit feature. Upon the  death
of  the Certificate  Holder, or  the Annuitant  if the  Certificate Holder  is a
non-natural  person,  the   Account  Value  may   be  increased  under   certain
circumstances. (See "Death Benefit During Accumulation Period.")
 
    After Annuity Payments have commenced, a death benefit may be payable to the
Beneficiary  depending upon  the terms  of the  Contract and  the Annuity Option
selected. (See "Death Benefit Payable During the Annuity Period.")
 
THE ANNUITY PERIOD
 
    On the Annuity  Date, you  may elect  to begin  receiving Annuity  Payments.
Annuity  Payments can be made  on either a fixed,  variable or combination fixed
and variable basis. If a variable payout is selected, the payments will continue
to vary  with the  investment  performance of  the Subaccount(s)  selected.  The
Company  reserves  the right  to limit  the  number of  Subaccounts that  may be
available during the Annuity Period. (See "Annuity Period.")
 
TAXES
 
    Earnings are not generally taxed until you or your Beneficiary(ies) actually
receive a  distribution from  the Contract.  A 10%  federal tax  penalty may  be
imposed on certain withdrawals. (See "Tax Status.")
 
INQUIRIES
 
    Questions,  inquiries or requests for additional information can be directed
to your  agent  or local  representative,  or you  may  contact the  Company  as
follows:
 
<TABLE>
 <S>                                                      <C>
 -  Write to:                                             Aetna Life Insurance and Annuity Company
                                                          151 Farmington Avenue
                                                          Hartford, Connecticut 06156-5996
                                                          Attention: Customer Service
 
 -  Call Customer Service:                                1-800-531-4547 (for automated transfers or changes
                                                          in the allocation of Account Values, call:
                                                          1-800-262-3862)
</TABLE>
 
- --------------------------------------------------------------------------------
                                  SUMMARY - 2
<PAGE>
                                   FEE TABLE
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
This  Fee Table describes  the various charges and  expenses associated with the
Contract. No sales charge is paid upon purchase of the Contract. All costs  that
are  borne  directly or  indirectly under  the Subaccounts  and Funds  are shown
below. The charges and  expenses shown below do  not include premium taxes  that
may be applicable. For more information regarding expenses paid out of assets of
a particular Fund, see the Fund's prospectus.
 
DIRECT CHARGES. These charges are deducted directly from the Account Value. They
include:
 
      DEFERRED  SALES  CHARGE.  The  deferred  sales  charge  is  deducted  as a
      percentage of each Purchase Payment withdrawn. The amount of the  deferred
      sales charge is calculated as follows:
 
<TABLE>
<S>                                       <C>
YEARS FROM RECEIPT OF                        DEFERRED SALES
PURCHASE PAYMENT                          CHARGE DEDUCTION(1)
- ----------------------------------------  --------------------
Less than 1                                        7%
1 or more but less than 2                          6%
2 or more but less than 3                          5%
3 or more but less than 4                          4%
4 or more but less than 5                          3%
5 or more but less than 6                          2%
6 or more but less than 7                          1%
7 or more                                          0%
</TABLE>
 
<TABLE>
<S>                                                                                         <C>
ANNUAL MAINTENANCE FEE....................................................................  $   30.00
The maintenance fee will generally be deducted annually from each Account. The maintenance
fee is waived when the Account Value is $50,000 or more on the date the maintenance fee is
due.
TRANSFER CHARGE...........................................................................  $    0.00
We currently allow an unlimited number of transfers without charge. However, we reserve
the right to impose a fee of $10 for each transfer in excess of 12 per year.
</TABLE>
 
INDIRECT  CHARGES. Each  Subaccount pays these  expenses out of  its assets. The
charges are reflected in the Subaccount's daily Accumulation Unit Value and  are
not charged directly to an Account. They include:
 
DURING THE ACCUMULATION PERIOD:
 
<TABLE>
<S>                                                                                         <C>
MORTALITY AND EXPENSE RISK CHARGE.........................................................      1.25%
ADMINISTRATIVE CHARGE.....................................................................      0.15%
                                                                                            ---------
TOTAL SUBACCOUNT ANNUAL EXPENSES..........................................................      1.40%
                                                                                            ---------
                                                                                            ---------
</TABLE>
 
DURING THE ANNUITY PERIOD:
 
<TABLE>
<S>                                                                                         <C>
MORTALITY AND EXPENSE RISK CHARGE.........................................................      1.25%
ADMINISTRATIVE CHARGE.....................................................................      0.00%
                                                                                            ---------
We currently do not impose an Administrative Charge during the Annuity Period. However, we
reserve the right to deduct a daily charge of not more than 0.25% per year from the
Subaccounts.
TOTAL SUBACCOUNT ANNUAL EXPENSES..........................................................      1.25%
                                                                                            ---------
                                                                                            ---------
</TABLE>
 
(1) Reduced charges apply to Purchase Payments in excess of $1.5 million.
 
- --------------------------------------------------------------------------------
                                 FEE TABLE - 1
<PAGE>
ANNUAL EXPENSES OF THE FUNDS
 
The  following table illustrates the advisory fees and other expenses applicable
to the Funds. Except as noted, the following figures are a percentage of average
net assets and, except where otherwise  indicated, are based on figures for  the
year  ended December 31, 1995. A Fund's "Other Expenses" include operating costs
of the Fund. These expenses are reflected in the Fund's net asset value and  are
not deducted from the Account Value.
 
   
<TABLE>
<CAPTION>
                                           INVESTMENT
                                            ADVISORY
                                            FEES(1)       OTHER EXPENSES      TOTAL
                                         (AFTER EXPENSE   (AFTER EXPENSE   FUND ANNUAL
                                         REIMBURSEMENT)   REIMBURSEMENT)    EXPENSES
                                         --------------   --------------   -----------
 <S>                                     <C>              <C>              <C>
 Federated American Leaders Fund II(2)        0.00%            0.85%          0.85%
 Federated Fund for U.S. Government
  Securities II(2)                            0.00%            0.80%          0.80%
 Federated Growth Strategies Fund II(2)       0.00%            0.85%          0.85%
 Federated High Income Bond Fund II(2)        0.00%            0.80%          0.80%
 Federated International Equity Fund
  II(2)                                       0.00%            1.25%          1.25%
 Federated Prime Money Fund II(2)             0.00%            0.80%          0.80%
 Federated Utility Fund II(2)                 0.00%            0.85%          0.85%
</TABLE>
    
 
- --------------------------
   
(1) The  Fund's Adviser  has agreed to  reimburse the Company  for certain costs
    incurred in connection with administering the Funds by payment of an  amount
    based  on assets in  the Funds attributable to  the Contracts. These amounts
    are not charged to the Funds or Certificate Holders, but are paid from other
    assets of the Adviser.
    
   
(2) The management fee  for each  of the  Funds has  been reduced  to reflect  a
    voluntary  waiver  of the  management fee.  The  Adviser can  terminate this
    voluntary waiver at any time in its sole discretion. The maximum  management
    fee  for  each of  the  Funds is  as  follows: 0.50%--Prime  Money  Fund II;
    0.60%--High Income Bond Fund II and the Fund for U.S. Government  Securities
    II;  0.75%-- American Leaders Fund II, Growth Strategies Fund II and Utility
    Fund II; and 1.00%--International Equity Fund II.
    
 
   
    The total operating  expenses of  each of  the Funds,  absent the  voluntary
    waiver  of the  management fee  and the  voluntary reimbursement  of certain
    other operating expenses, would  have been: 2.21%  for the American  Leaders
    Fund  II; 5.61% for the  Fund for U.S. Government  Securities II; 77.81% for
    the Growth Strategies Fund II; 4.20% for the High Income Bond Fund II; 3.49%
    for the Prime Money Fund  II; and 3.09% for the  Utility Fund II. The  total
    operating expenses of the International Equity Fund II are based on expenses
    expected  during  the  fiscal  year  ending  December  31,  1996.  The total
    operating expenses for the fiscal year  ended December 31, 1995 were  1.22%,
    and would have been 12.64% absent the voluntary waiver of the management fee
    and the voluntary reimbursement of certain other operating expenses.
    
 
- --------------------------------------------------------------------------------
                                 FEE TABLE - 2
<PAGE>
HYPOTHETICAL ILLUSTRATION (EXAMPLE)
 
THIS   EXAMPLE  IS   PURELY  HYPOTHETICAL.  IT   SHOULD  NOT   BE  CONSIDERED  A
REPRESENTATION OF PAST OR  FUTURE EXPENSES OR  EXPECTED RETURN. ACTUAL  EXPENSES
AND/OR RETURN MAY BE MORE OR LESS THAN THOSE SHOWN BELOW.
 
   
The  following  Examples  illustrate  the expenses  that  would  have  been paid
assuming a $1,000 investment in the Contract and a 5% return on assets. For  the
purposes  of these Examples, the  maximum maintenance fee of  $30.00 that can be
deducted under the Contract has been  converted to a percentage of assets  equal
to 0.059%.
    
 
   
<TABLE>
<CAPTION>
                                                         EXAMPLE A                               EXAMPLE B
                                           -------------------------------------   -------------------------------------
                                           IF  YOU  WITHDRAW THE  ENTIRE ACCOUNT   IF YOU  DO NOT  WITHDRAW THE  ACCOUNT
                                           VALUE  AT  THE  END  OF  THE  PERIODS   VALUE, OR IF YOU ANNUITIZE AT THE END
                                           SHOWN, YOU  WOULD PAY  THE  FOLLOWING   OF  THE PERIODS SHOWN,  YOU WOULD PAY
                                           EXPENSES,  INCLUDING  ANY  APPLICABLE   THE  FOLLOWING EXPENSES  (NO DEFERRED
                                           DEFERRED SALES CHARGE:                  SALES CHARGE IS REFLECTED):
                                           1 YEAR   3 YEARS   5 YEARS   10 YEARS   1 YEAR   3 YEARS   5 YEARS   10 YEARS
                                           ------   -------   -------   --------   ------   -------   -------   --------
 <S>                                       <C>      <C>       <C>       <C>        <C>      <C>       <C>       <C>
 Federated American Leaders Fund II          $85      $106      $140      $264       $23      $72       $123      $264
 Federated Fund for U.S. Government
  Securities II                              $85      $104      $138      $259       $23      $71       $121      $259
 Federated Growth Strategies Fund II         $85      $106      $140      $264       $23      $72       $123      $264
 Federated High Income Bond Fund II          $85      $104      $138      $259       $23      $71       $121      $259
 Federated International Equity Fund II      $89      $118      $160      $304       $27      $84       $143      $304
 Federated Prime Money Fund II               $85      $104      $138      $259       $23      $71       $121      $259
 Federated Utility Fund II                   $85      $106      $140      $264       $23      $72       $123      $264
</TABLE>
    
 
   
- --------------------------------------------------------------------------------
    
                                 FEE TABLE - 3
<PAGE>
                        CONDENSED FINANCIAL INFORMATION
   (SELECTED DATA FOR ACCUMULATION UNITS OUTSTANDING THROUGHOUT EACH PERIOD)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
THE CONDENSED  FINANCIAL INFORMATION  PRESENTED BELOW  FOR THE  TWO YEARS  ENDED
DECEMBER  31,  1995 IS  DERIVED FROM  THE FINANCIAL  STATEMENTS OF  THE SEPARATE
ACCOUNT, WHICH FINANCIAL STATEMENTS HAVE BEEN AUDITED BY KPMG PEAT MARWICK  LLP,
INDEPENDENT  AUDITORS. THE  FINANCIAL STATEMENTS  AS OF  AND FOR  THE YEAR ENDED
DECEMBER 31, 1995 AND THE INDEPENDENT AUDITORS' REPORT THEREON, ARE INCLUDED  IN
THE STATEMENT OF ADDITIONAL INFORMATION.
 
   
<TABLE>
<CAPTION>
                                                                                              1995         1994
                                                                                           -----------  -----------
<S>                                                                                        <C>          <C>
FEDERATED AMERICAN LEADERS FUND II
Value at beginning of period                                                                 $ 9.838      $10.000
Value at end of period                                                                       $12.971      $ 9.838
Increase (decrease) in value of accumulation units(1)                                          31.84%       (1.62)%(2)
Number of accumulation units outstanding at end of period                                  2,057,364      188,708
FEDERATED FUND FOR U.S. GOVERNMENT SECURITIES II
Value at beginning of period                                                                 $10.073      $10.000
Value at end of period                                                                       $10.804      $10.073
Increase (decrease) in value of accumulation units(1)                                           7.25%        0.73%(2)
Number of accumulation units outstanding at end of period                                    417,293       12,714
FEDERATED GROWTH STRATEGIES FUND II
Value at beginning of period                                                                 $10.000
Value at end of period                                                                       $10.277
Increase (decrease) in value of accumulation unit(1)                                            2.77   (3)
Number of accumulation units outstanding at end of period                                     17,503
FEDERATED HIGH INCOME BOND FUND II
Value at beginning of period                                                                 $ 9.814      $10.000
Value at end of period                                                                       $11.640      $ 9.814
Increase (decrease) in value of accumulation units(1)                                          18.61%       (1.86)%(2)
Number of accumulation units outstanding at end of period                                  1,020,321       31,309
FEDERATED INTERNATIONAL EQUITY FUND II
Value at beginning of period                                                                 $10.000
Value at end of period                                                                       $10.255
Increase (decrease) in value of accumulation unit(1)                                            2.55%(4)
Number of accumulation units outstanding at end of period                                    158,319
FEDERATED PRIME MONEY FUND II
Value at beginning of period                                                                 $10.033      $10.000
Value at end of period                                                                       $10.406      $10.033
Increase (decrease) in value of accumulation unit(1)                                            3.71%        0.33  %(5)
Number of accumulation units outstanding at end of period                                    554,934       51.949
FEDERATED UTILITY FUND II
Value at beginning of period                                                                 $ 9.881      $10.000
Value at end of period                                                                       $12.095      $ 9.881
Increase (decrease) in value of accumulation units(1)                                          22.40%       (1.19)%(2)
Number of accumulation units outstanding at end of period                                    727,601       41,191
</TABLE>
    
 
   
(1) The  above figures are calculated  by subtracting the beginning Accumulation
    Unit value from the ending Accumulation  Unit value during a calendar  year,
    and  dividing the  result by  the beginning  Accumulation Unit  value. These
    figures do not reflect the deferred sales charge or the fixed dollar  annual
    maintenance  fee,  if  any.  Inclusion of  these  charges  would  reduce the
    investment results shown.
    
   
(2) Reflects less than  a full year  of performance activity.  Funds were  first
    received in this option during September 1994.
    
   
(3) Reflects  less  than  a  full  year  of  performance  activity.  The initial
    Accumulation Unit value  was established  at $10.000  during November  1995,
    when the Fund became available under Contract.
    
   
(4) Reflects  less  than  a  full  year  of  performance  activity.  The initial
    Accumulation Unit value was established at $10.000 during May 1995, when the
    Fund became available under Contract.
    
   
(5) Reflects less than  a full year  of performance activity.  Funds were  first
    received in this option during November 1994.
    
 
- --------------------------------------------------------------------------------
                                AUV HISTORY - 1
<PAGE>
                                  THE COMPANY
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    Aetna  Life Insurance and  Annuity Company (the "Company")  is the issuer of
the Contract, and  as such, it  is responsible for  providing the insurance  and
annuity  benefits  under the  Contract. The  Company is  a stock  life insurance
company organized under the insurance laws of the State of Connecticut in  1976.
Through  a merger, it succeeded  to the business of  Aetna Variable Annuity Life
Insurance Company  (formerly Participating  Annuity Life  Insurance Company,  an
Arkansas  life insurance company  organized in 1954). The  Company is engaged in
the business of issuing life  insurance policies and variable annuity  contracts
in  all states of  the United States. The  Company's principal executive offices
are located at 151 Farmington Avenue, Hartford, Connecticut 06156.
 
   
    The Company is a wholly owned subsidiary of Aetna Retirement Holdings, Inc.,
which is in turn  a wholly owned subsidiary  of Aetna Retirement Services,  Inc.
and an indirect wholly owned subsidiary of Aetna Life and Casualty Company.
    
 
                           VARIABLE ANNUITY ACCOUNT B
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    The  Company established Variable Annuity Account B (the "Separate Account")
in 1976 as a segregated  asset account for the  purpose of funding its  variable
annuity contracts. The Separate Account is registered as a unit investment trust
under  the  Investment Company  Act  of 1940  (the  "1940 Act"),  and  meets the
definition of "separate  account" under  federal securities  laws. The  Separate
Account  is divided into  "subaccounts" which do not  invest directly in stocks,
bonds or other investments. Instead, each Subaccount buys and sells shares of  a
corresponding Fund.
 
    Although the Company holds title to the assets of the Separate Account, such
assets  are not chargeable  with liabilities of any  other business conducted by
the Company. Income, gains or losses of the Separate Account are credited to  or
charged  against  the assets  of the  Separate Account  without regard  to other
income, gains  or losses  of  the Company.  All  obligations arising  under  the
Contracts are general corporate obligations of the Company.
 
                               INVESTMENT OPTIONS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
THE FUNDS
 
    Purchase  Payments may be allocated to one or more of the Subaccounts of the
Federated Insurance Series  (the "Trust")  as designated on  the application  or
enrollment  form. In turn, the Subaccounts  invest in the corresponding Funds at
net asset value.
 
    The availability of  Funds may  be subject to  regulatory authorization.  In
addition, the Company may add or withdraw Funds, as permitted by applicable law.
 
    If  the shares of any  Fund should no longer  be available for investment by
the Separate Account or if in the judgment of the Company, further investment in
such shares should become inappropriate in view of the purpose of the  Contract,
we  may  cease to  make  such Fund  shares  available for  investment  under the
Contract prospectively.  The Company  may, alternatively,  substitute shares  of
another  Fund for  shares already  acquired. The  Company reserves  the right to
substitute shares of another  Fund for shares already  acquired without a  proxy
vote.  Any  elimination,  substitution or  addition  of  Funds will  be  done in
accordance with applicable state and federal securities laws.
 
   
- -FEDERATED INSURANCE SERIES--FEDERATED  AMERICAN LEADERS FUND  II (FORMERLY  IMS
 EQUITY GROWTH AND INCOME FUND) seeks to achieve long-term growth of capital and
 to  provide income.  The Fund  pursues its  investment objective  by investing,
 under normal circumstances, at least 65% of its total assets in common stock of
 "blue-chip"  companies.  "Blue-chip"   companies  generally  are   top-quality,
 established  growth companies which, in the opinion of the Adviser meet certain
 criteria.
    
 
   
- -FEDERATED INSURANCE SERIES--FEDERATED  FUND FOR U.S.  GOVERNMENT SECURITIES  II
 (FORMERLY  IMS U.S. GOVERNMENT BOND FUND)  seeks to provide current income. The
 Fund pursues its investment objective by
    
 
- --------------------------------------------------------------------------------
                                       1
<PAGE>
 investing at least 65% of the value of its total assets in securities issued or
 guaranteed as to payment of principal and interest by the U.S. government,  its
 agencies or instrumentalities.
 
   
- -FEDERATED  INSURANCE SERIES--FEDERATED HIGH  INCOME BOND FUND  II (FORMERLY IMS
 CORPORATE BOND FUND)  seeks high  current income  by investing  primarily in  a
 diversified  portfolio of  professionally managed fixed  income securities. The
 fixed-income securities in  which the  Fund intends to  invest are  lower-rated
 corporate debt obligations (commonly known as "junk bonds" or "high yield, high
 risk  bonds"  which  involve  significant  degree  of  risk).  (See  the Fund's
 prospectus for  a discussion  of  the risk  factors  involved in  investing  in
 lower-rated corporate debt obligations).
    
 
   
- -FEDERATED  INSURANCE SERIES--FEDERATED GROWTH STRATEGIES  FUND II (FORMERLY IMS
 GROWTH STOCK FUND) seeks capital  appreciation. The Fund pursues its  objective
 by  investing at least 65% of its assets in equity securities of companies with
 prospects for above-average growth in earnings and dividends or companies where
 significant fundamental  changes are  taking place.  Equity securities  include
 common  stocks, preferred  stocks, and  securities (including  debt securities)
 that are convertible into common stocks.
    
 
   
- -FEDERATED INSURANCE SERIES--FEDERATED  INTERNATIONAL EQUITY  FUND II  (FORMERLY
 IMS  INTERNATIONAL STOCK FUND) seeks total return on its assets by investing at
 least 65% of its assets (and under normal market conditions, substantially  all
 of  its  assets) in  equity securities  of  issuers located  in at  least three
 different countries  outside  of  the  United  States,  investing  in  non-U.S.
 securities  carries  substantial risks  in  addition to  those  associated with
 domestic investments.
    
 
   
- -FEDERATED INSURANCE SERIES--FEDERATED PRIME MONEY  FUND II (FORMERLY IMS  PRIME
 MONEY  FUND)  seeks  to provide  current  income consistent  with  stability of
 principal and liquidity. The Fund pursues its investment objective by investing
 exclusively in a portfolio of money market instruments maturing in 397 days  or
 less.  The  average maturity  of  the money  market  instruments in  the Fund's
 portfolio, computed on  a dollar-weighted basis,  will be 90  days or less.  An
 investment  in  this  Fund  is  neither  insured  nor  guaranteed  by  the U.S.
 government.
    
 
   
- -FEDERATED INSURANCE  SERIES--FEDERATED UTILITY  FUND II  (FORMERLY IMS  UTILITY
 FUND) seeks to achieve high current income and moderate capital appreciation by
 investing  primarily in a  professionally managed and  diversified portfolio of
 equity  and  debt  securities  of   utility  companies.  Under  normal   market
 conditions, the Fund will invest at least 65% of its total assets in securities
 of utility companies.
    
 
    The  Trust  is  managed by  Federated  Advisers, a  Delaware  business trust
organized on April 11, 1989, with its principal place of business in Pittsburgh,
Pennsylvania. Federated Advisers  is a registered  investment adviser under  the
Investment Advisers Act of 1940, as amended.
 
    RISKS  ASSOCIATED WITH INVESTMENT  IN THE FUNDS.  Some of the  Funds may use
instruments known as derivatives as part of their investment strategies. The use
of certain derivatives may involve  high risk of volatility  to a Fund, and  the
use  of leverage in connection  with such derivatives can  also increase risk of
losses. Some of the Funds may also invest in foreign or international securities
which involve greater risks than U.S. investments.
 
    More comprehensive information, including  a discussion of potential  risks,
is  found in the  respective Fund prospectuses  which accompany this prospectus.
You should  read  the  Fund  prospectuses  and  consider  carefully,  and  on  a
continuing  basis, which  Fund or  combination of Funds  is best  suited to your
long-term investment objectives.
 
    CONFLICTS OF INTEREST (MIXED  AND SHARED FUNDING). Shares  of the Funds  are
sold  to  each of  the Subaccounts  for funding  the variable  annuity contracts
issued by the Company. Shares of the  Funds may also be sold to other  insurance
companies  for the same purpose. This is referred to as "shared funding." Shares
of the Funds  may also  be used for  funding variable  life insurance  contracts
issued  by  the Company  or  by third  parties. This  is  referred to  as "mixed
funding."
 
    Because the Funds  available under the  Contract are sold  to fund  variable
annuity  contracts and variable life insurance policies issued by us or by other
companies, certain conflicts of interest could arise. If a conflict of  interest
were to occur, one of the separate accounts might withdraw its investment in the
Trust,   which  might   force  the  Trust   to  sell   portfolio  securities  at
disadvantageous prices, causing its  per share value to  decrease. The Board  of
Trustees  of the  Trust has agreed  to monitor  events in order  to identify any
material irreconcilable  conflicts  which  might arise  and  to  determine  what
action, if any, should be taken to address such conflict.
 
- --------------------------------------------------------------------------------
                                       2
<PAGE>
CREDITED INTEREST OPTION
 
    Purchase  Payments may  be allocated  to the  ALIAC Guaranteed  Account (the
"Guaranteed Account"). Through the  Guaranteed Account, we guarantee  stipulated
rates  of  interest for  stated  periods of  time.  Amounts must  remain  in the
Guaranteed Account for specified periods of  the guaranteed term to receive  the
quoted  interest rates, or a  market value adjustment (which  may be positive or
negative) will be applied. (See the Appendix.)
 
                                    PURCHASE
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
   
CONTRACT AVAILABILITY
    
 
   
    The Contracts are  offered as (1)  nonqualified deferred annuity  contracts,
(2)  Individual  Retirement Annuities  which meet  the requirements  of Sections
408(b) of the Code, or (3) qualified contracts used in conjunction with  certain
employer  sponsored retirement plans pursuant to  Section 401(a), 403(b) and 457
of  the  Code.  Individual  Retirement  Annuities  are  currently  available  as
rollovers,  and may  permit ongoing  contributions, subject  to state regulatory
approval. Additionally, availability of the Qualified Contracts described  under
item (3) is subject to state regulatory approval.
    
 
    The  maximum issue  age for a  Certificate Holder is  generally 90; however,
some states may require a lower maximum issue age.
 
    JOINT CERTIFICATE HOLDERS.  Contracts may be purchased by two individuals as
Joint Certificate Holders. A Joint Certificate Holder must be the spouse of  the
other Joint Certificate Holder unless otherwise prohibited by state law. Tax law
prohibits the purchase of Qualified Contracts by Joint Certificate Holders.
 
PURCHASING INTERESTS IN THE CONTRACT
 
   
    GROUP   CONTRACTS.    Groups  will   generally  consist  of  those  eligible
individuals who have established an Account with a broker-dealer or bank who has
agreed to  act  as a  Distributor  for the  Contracts.  The Distributor  or  its
designee  will execute a  master application and  return it to  the Company. The
master application will then be delivered to the Company for its approval.  Once
the application is approved, the Contract will be issued and the Contract Holder
will  be entitled  to exercise certain  limited rights under  the Contract. (See
"Contract Rights.") Under certain circumstances, the person who would  otherwise
be  the Contract Holder may  designate a trustee or other  third party to act as
Contract Holder  in its  place subject  to applicable  insurance laws.  In  that
event,  the  third  party  would  exercise the  Contract  rights  for  the group
Contract.
    
 
    Eligible individuals who want to purchase an interest in a Contract as  part
of  the group will fill out an enrollment  form and return it with their initial
Purchase Payment to their  Registered Representative or  to the Underwriter  for
delivery  to the Company. Once the enrollment is accepted, a Certificate will be
issued to the individual evidencing his or her interest in the group Contract.
 
    INDIVIDUAL CONTRACTS.  Certain states will not allow a group Contract to  be
offered  due  to  provisions  in  their  insurance  laws.  In  those  states, an
individual will be issued a Contract rather than a Certificate. Individuals  who
want  to purchase  a Contract must  fill out  an application and  return it with
their initial  Purchase Payment  to their  Registered Representative  or to  the
Underwriter  for delivery to  the Company. Once the  application is accepted, an
individual Contract will be issued to the purchaser.
 
    REJECTION.  Any application or enrollment form and initial Purchase  Payment
tendered  by a prospective Certificate Holder may  be rejected for any reason by
the Company. The Company will also return any forms that are incomplete or  that
do not include sufficient information to set up an Account, unless the forms are
completed  within five  business days from  the date the  Company receives them.
Purchase Payments may be held  for longer periods only  with the consent of  the
Certificate  Holder. All forms that are rejected  will be returned with a refund
of all Purchase payments submitted with them.
 
GENERAL
 
    CERTIFICATE HOLDERS.    The Term  "Certificate  Holders," as  used  in  this
Prospectus,  includes individuals purchasing an interest in the Contract as part
of a group
 
- --------------------------------------------------------------------------------
                                       3
<PAGE>
and  individuals  who  acquire  individual  Contracts.  Generally,  Nonqualified
Certificate Holders must be natural persons.
 
    JOINT CERTIFICATE HOLDERS.  Contracts may be purchased by two individuals as
joint  Certificate  Holders, except  for Contracts  acquired by  individuals for
purposes of establishing a Qualified  Contract. A joint Certificate Holder  must
be  the spouse of the other joint Certificate Holder unless otherwise prohibited
by state law. (See "Tax Status" and "Contract Rights.")
 
PURCHASE PAYMENTS
 
    You may make Purchase Payments under  the Contract in one lump sum,  through
periodic payments or as a transfer from a pre-existing plan.
 
   
    The  minimum initial Purchase Payment  amount is $1,500. Additional Purchase
Payments must be  at least $500,  or if made  by automatic check  plan, $50  per
month.  Additional Purchase Payments made to an existing Contract are subject to
the terms and conditions published by us at the time of the subsequent  payment.
A  Purchase  Payment of  more  than $1,000,000  will  be allowed  only  with the
Company's consent. We also reserve the right to reject any Purchase Payment to a
prospective or existing  Account without  advance notice,  unless prohibited  by
state law.
    
 
    For Qualified Contracts, the Code imposes a maximum limit on annual Purchase
Payments  which may be  excluded from a Certificate  Holder's gross income. (See
"Tax Status.")
 
    ALLOCATION OF  PURCHASE  PAYMENTS.   Purchase  Payments  will  initially  be
allocated  to  the Subaccounts  or the  Guaranteed Account  as specified  on the
application or  enrollment form.  Changes  in such  allocation  may be  made  in
writing  or by telephone transfer. Allocations must be in whole percentages, and
there may  be  limitations on  the  number of  investment  options that  can  be
selected during the Accumulation Period. (See "Transfers.")
 
CONTRACT RIGHTS
 
    The Contract Holder has title to the Contract and has the right to accept or
reject  any modifications to the Contract. For group Contracts, this is the only
right the Contract Holder has. All other rights, specifically those relating  to
the  Account under the Contract, are held by the Certificate Holder. Certificate
Holders' rights are subject to rights of any assignee under an assignment  filed
with the Company and to the rights of any irrevocably named beneficiary.
 
    Joint  Certificate Holders  have equal  rights under  the Contract  and with
respect to their Account. On  the death of a  Joint Certificate Holder prior  to
the  Annuity Date,  the surviving  Certificate Holder  may retain  all ownership
rights under the Contract or elect to have the proceeds distributed. (See "Death
Benefits.") All  rights under  the  Contract must  be  exercised by  both  Joint
Certificate Holders with the exception of transfers among investment options; at
our  discretion, one Joint  Certificate Holder can  select additional investment
options after the Account has been established.
 
DESIGNATIONS OF BENEFICIARY AND ANNUITANT
 
   
    You  generally  designate  the  beneficiary   under  the  Contract  on   the
application  or  enrollment form.  However,  for Qualified  Contracts  issued in
conjunction with a Code Section 401(a) qualified pension or profit sharing  plan
or  a Code Section 457 deferred compensation  plan, the employer or trustee must
be both the Certificate Holder and  the beneficiary under the Contract, and  the
participant  on whose behalf the Account  was established must be the Annuitant.
Under  such  plans,  the  participant  is  generally  allowed  to  designate   a
beneficiary  under the plan, and  the Certificate Holder may  direct that we pay
any death proceeds to the plan beneficiary. "Beneficiary" as used refers to  the
person who is ultimately entitled to receive such proceeds.
    
 
   
    For Qualified Contracts issued in conjunction with a Code Section 403(b) tax
deferred  annuity program subject to the Employee Retirement Income Security Act
(ERISA), the spouse of a married participant must be the beneficiary of at least
50% of the Account  Value. If the  married participant is age  35 or older,  the
participant  may name  an alternate beneficiary  provided he or  she furnishes a
waiver and spousal consent  which meets the requirements  of ERISA Section  205.
The  participant  on  whose  behalf  the Account  was  established  must  be the
Annuitant.
    
 
    For Qualified Contracts issued as an Individual Retirement Annuity, you must
be the Annuitant. For  Nonqualified Contracts, you may  (but need not) select  a
different person as the Annuitant.
 
RIGHT TO CANCEL
 
    You  may cancel the Contract or  Certificate without penalty by returning it
to the Company or to the person
 
- --------------------------------------------------------------------------------
                                       4
<PAGE>
   
from whom the Contract  was purchased with  a written notice  of your intent  to
cancel.  In most states, you  have ten days to  exercise this right; some states
allow you  longer. Unless  state law  requires otherwise,  the amount  you  will
receive  upon  cancellation  will  reflect  the  investment  performance  of the
Subaccounts into which your Purchase Payments were deposited. In some cases this
may be more or less  than the amount of  your Purchase Payments; therefore,  you
bear  the entire  investment risk  for amounts  allocated among  the Subaccounts
during the free  look period.  Under Contracts issued  as Individual  Retirement
Annuities,  you will receive  a refund of your  Purchase Payment. Account Values
will be determined as of the Valuation Date on which we receive your request for
cancellation at our Home Office.
    
 
                             CHARGES AND DEDUCTIONS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
DAILY DEDUCTIONS FROM THE SEPARATE ACCOUNT
 
    MORTALITY AND EXPENSE RISK CHARGE.  The Company makes a daily deduction from
each of the Subaccounts for the mortality and expense risk charge. The charge is
equal, on an annual basis, to 1.25%  of the daily net assets of the  Subaccounts
and  compensates the  Company for  the assumption  of the  mortality and expense
risks under the Contract. The mortality risks are those assumed for our  promise
to  make lifetime payments according to annuity rates specified in the Contract.
The expense risk is the risk that  the actual expenses for costs incurred  under
the  Contract  will exceed  the  maximum costs  that  can be  charged  under the
Contract.
 
    If the amount deducted for mortality and expense risks is not sufficient  to
cover  the mortality  costs and  expense shortfalls,  the loss  is borne  by the
Company. If the deduction  is more than  sufficient, the excess  may be used  to
recover  distribution  expenses relating  to the  Contracts and  as a  source of
profit to the Company. The Company expects  to make a profit from the  mortality
and expense risk charge.
 
    ADMINISTRATIVE  CHARGE.  During the Accumulation Period, the Company makes a
daily deduction from each of the  Subaccounts for an administrative charge.  The
charge  is equal, on  an annual basis, to  0.15% of the daily  net assets of the
Subaccounts and compensates the Company for administrative expenses that  exceed
revenues  from the maintenance fee described below. The charge is set at a level
which does not exceed the average  expected cost of the administrative  services
to  be provided while the  Contract is in force. The  Company does not expect to
make a profit from this charge.
 
    During the  Annuity  Period,  the  Company reserves  the  right  to  make  a
deduction  for the administrative charge of an amount equal, on an annual basis,
up to 0.25% of the  daily net assets of the  Subaccounts. There is currently  no
administrative  charge  during the  Annuity Period.  Once  an Annuity  Option is
elected, the charge will be established and will be effective during the  entire
Annuity Period.
 
MAINTENANCE FEE
 
    During   the  Accumulation  Period,  the   Company  will  deduct  an  annual
maintenance fee from the Account Value. The maintenance fee is to reimburse  the
Company  for some of  its administrative expenses  relating to the establishment
and maintenance of the Accounts.
 
    The maintenance fee deducted under the Contract is $30. The maintenance  fee
will  be deducted on a  pro rata basis from each  investment option in which you
have  an  interest.  If  your  entire  Account  Value  is  withdrawn,  the  full
maintenance  fee will be deducted at the time of withdrawal. The maintenance fee
will not be deducted (either annually or upon withdrawal) if your Account  Value
is $50,000 or more on the day the maintenance fee is due.
 
DEFERRED SALES CHARGE
 
    Withdrawals  of all or  a portion of the  Account Value may  be subject to a
deferred sales charge. The deferred sales charge is a percentage of the Purchase
Payments withdrawn from the Subaccounts and the Guaranteed Account and is  based
on  the number of years which have  elapsed since the Purchase Payment was made.
The deferred sales charge for each Purchase Payment is determined by multiplying
the Purchase Payment withdrawn by the appropriate percentage, in accordance with
the schedule set forth in the table below.
 
    The charge  only applies  to the  Purchase Payment  (not to  any  associated
changes in value). To satisfy a partial withdrawal, the deferred sales charge is
calculated as if the Purchase Payments are withdrawn in the same order they were
applied  to the Account. Partial withdrawals from the Guaranteed Account will be
treated
 
- --------------------------------------------------------------------------------
                                       5
<PAGE>
as described in the Appendix and the prospectus for the Guaranteed Account.  The
total  charge will be the sum of the  charges applicable for all of the Purchase
Payments withdrawn. Reduced charges apply to Purchase Payments in excess of $1.5
million.
 
<TABLE>
<CAPTION>
YEARS SINCE RECEIPT OF           DEFERRED SALES
PURCHASE PAYMENT                CHARGE DEDUCTION
- ----------------------------  ---------------------
<S>                           <C>
Less than 1                                7%
1 or more but less than 2                  6%
2 or more but less than 3                  5%
3 or more but less than 4                  4%
4 or more but less than 5                  3%
5 or more but less than 6                  2%
6 or more but less than 7                  1%
7 or more                                  0%
</TABLE>
 
    A deferred sales charge will not be deducted from any portion of a  Purchase
Payment withdrawn if the withdrawal is:
 
- -  applied to provide Annuity benefits;
 
- -  paid  to a Beneficiary  due to the Certificate  Holder's death before Annuity
   Payments start, up to a maximum of the Purchase Payment(s) in the Account  on
   the  Certificate  Holder's date  of  death (if  the  Certificate Holder  is a
   non-natural person, death benefits are paid at the death of the Annuitant);
 
- -  made due to the election of an Additional Withdrawal Option (see  "Additional
   Withdrawal Options");
 
- -  paid  upon a full withdrawal where the Account Value is $2,500 or less and no
   amount has been withdrawn during the prior 12 months; or
 
- -  paid if we close out your Account when the value is less than $2,500.
 
   
    After the first  Account Year, you  may withdraw  all or a  portion of  your
Purchase  Payments  without  a deferred  sales  charge, provided  that  (1) such
withdrawal occurs within  three years of  your admission to  a licensed  nursing
care  facility (including non-licensed facilities in New Hampshire), and (2) you
have spent  at  least 45  consecutive  days in  such  facility. This  waiver  of
deferred  sales charge does not  apply if you are in  a nursing care facility at
the time  the  Account is  established.  It will  also  not apply  if  otherwise
prohibited by state law.
    
 
    The  Company does not  anticipate that the deferred  sales charge will cover
all sales and  administrative expenses which  it incurs in  connection with  the
Contract.  The difference will be  covered by the general  assets of the Company
which are attributable, in part, to mortality and expense risk charges under the
Contract described above.
 
    FREE WITHDRAWALS.   At least  12 months after  the date  the first  Purchase
Payment  is applied to your Account, you may  withdraw up to 15% of your current
Account Value during each calendar year  without imposition of a deferred  sales
charge. The free withdrawal applies only to the first partial or full withdrawal
in  each calendar year. The free withdrawal  amount will be based on the Account
Value calculated  on the  Valuation  Date next  following  our receipt  of  your
request   for  withdrawal.  If  your  withdrawal  exceeds  the  free  withdrawal
allowance, we will deduct a deferred sales charge on the excess amount. (See the
Appendix for  a discussion  of withdrawals  from the  Guaranteed Account.)  This
provision  may not  be exercised if  you have elected  the Systematic Withdrawal
Option or Estate Conservation Option. (See "Additional Withdrawal Options.")
 
FUND EXPENSES
 
    Each Fund incurs  certain expenses  which are paid  out of  its net  assets.
These   expenses  include,  among  other  things,  the  investment  advisory  or
"management" fee. The expenses of  the Funds are set forth  in the Fee Table  in
this Prospectus and described more fully in the accompanying Fund prospectuses.
 
PREMIUM AND OTHER TAXES
 
    Several  states and municipalities impose a  premium tax on Annuities. These
taxes currently range from 0% to 4%.  Ordinarily, any state premium tax will  be
deducted  from  the Account  Value  when it  is  applied to  an  Annuity option.
However, we reserve the right to deduct  state premium tax at any time from  the
Purchase  Payment(s) or from the Account Value, but no earlier than when we have
a tax liability under state law.
 
    Any municipal  premium tax  assessed  at a  rate in  excess  of 1%  will  be
deducted  from the Purchase Payment(s) or from  the amount applied to an Annuity
option based on our determination  of when such tax is  due. We will absorb  any
municipal  premium tax which  is assessed at  1% or less.  We reserve the right,
however, to  reflect  this added  expense  in  our Annuity  purchase  rates  for
residents of such municipalities.
 
- --------------------------------------------------------------------------------
                                       6
<PAGE>
                               CONTRACT VALUATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
ACCOUNT VALUE
 
    Until  the Annuity  Date, the  Account Value  is the  total dollar  value of
amounts held in the Account as of  any Valuation Date. The Account Value at  any
given  time is based on the value of the units held in each Subaccount, plus the
value of amounts held in the Guaranteed Account.
 
ACCUMULATION UNITS
 
    The value of your interests  in a Subaccount is  expressed as the number  of
"Accumulation  Units" that you  hold multiplied by  an "Accumulation Unit Value"
(or "AUV")  for each  unit.  The AUV  on any  Valuation  Date is  determined  by
multiplying  the value  on the immediately  preceding Valuation Date  by the net
investment factor  of that  Subaccount for  the period  between the  immediately
preceding  Valuation Date and  the current Valuation  Date. (See "Net Investment
Factor" below.) The Accumulation Unit Value  will be affected by the  investment
performance, expenses and charges of the applicable Fund and is reduced each day
by  a percentage that accounts for the daily assessment of mortality and expense
risk charges and the administrative charge.
 
    Initial Purchase  Payments will  be credited  to your  Account as  described
under  "Purchasing Interests in the  Contract." Each subsequent Purchase Payment
(or amount transferred) will be credited to your Account at the AUV computed  on
the  next  Valuation Date  following  our receipt  of  your payment  or transfer
request. The value of an Accumulation Unit may increase or decrease.
 
NET INVESTMENT FACTOR
 
    The net investment factor is used to measure the investment performance of a
Subaccount from one Valuation Date to the next. The net investment factor for  a
Subaccount  for any valuation period is equal to  the sum of 1.0000 plus the net
investment rate. The net investment rate equals:
 
(a)  the net assets of the Fund held by the Subaccount on the current  Valuation
     Date, minus
 
(b)  the  net  assets  of the  Fund  held  by the  Subaccount  on  the preceding
     Valuation Date, plus or minus
 
(c)  taxes or provisions for taxes, if any, attributable to the operation of the
     Subaccount;
 
(d)  divided by the  total value  of the Subaccount's  Accumulation and  Annuity
     Units on the preceding Valuation Date;
 
(e)  minus  a daily charge at  the annual effective rate  of 1.25% for mortality
     and expense  risks,  and  an  administrative charge  of  0.15%  during  the
     Accumulation Period and up to 0.25% during the Annuity Period (currently 0%
     during the Annuity Period).
 
    The net investment rate may be either positive or negative.
 
                                   TRANSFERS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    At  any time prior to the Annuity  Date, you can transfer amounts held under
your Account  from one  Subaccount  to another.  Transfers from  the  Guaranteed
Account  may be  subject to  a market  value adjustment.  (See the  Appendix.) A
request for  transfer  can  be made  either  in  writing or  by  telephone.  The
telephone  transfer privilege is available automatically; no special election is
necessary. All transfers must be in accordance with the terms of the Contract.
 
    The Company currently allows unlimited  transfers of accumulated amounts  to
available  investment options.  Twelve free  transfers are  allowed per calendar
year. Thereafter, the Company reserves  the right to charge  up to $10 for  each
additional  transfer. The  Company currently  does not  impose this  charge. The
total number of investment options that  you may select during the  Accumulation
Period  may be limited, as set forth on your application or enrollment form. Any
transfer will be based on the Accumulation Unit Value next determined after  the
Company  receives a  valid transfer  request at  its Home  Office. Transfers are
currently not  available during  the Annuity  Period; however,  they may  become
available during the second half of 1996. (See "Annuity Options.")
 
DOLLAR COST AVERAGING PROGRAM
 
    You  may establish  automated transfers  of Account  Values on  a monthly or
quarterly basis through the Company's Dollar Cost Averaging Program. Dollar cost
averaging is a system for investing a fixed amount of money at regular intervals
over a period of time. The
 
- --------------------------------------------------------------------------------
                                       7
<PAGE>
Dollar Cost Averaging Program  permits the transfer of  amounts from any of  the
variable  funding options and the one-year Guaranteed Account Term to any of the
variable investment options. A  market value adjustment will  not be applied  to
dollar  cost averaging  transfers from  the one-year  Guaranteed Term.  (See the
Appendix for a discussion of the  restrictions and features attributable to  the
Guaranteed Account.)
 
    Dollar Cost Averaging does not ensure a profit nor guarantee against loss in
a  declining  market. You  should consider  your  financial ability  to continue
purchases through  periods  of low  price  levels. For  additional  information,
please  refer  to  the  "Inquiries" section  of  the  Prospectus  Summary, which
describes how you can obtain further information.
 
    Dollar Cost Averaging is  not available to individuals  who have elected  an
Additional Withdrawal Option or the Account Rebalancing Program.
 
ACCOUNT REBALANCING PROGRAM
 
    The  Account Rebalancing Program allows you to have portions of your Account
Value automatically reallocated annually to a specified percentage. Only Account
Values accumulating in the Subaccounts can be rebalanced. You may participate in
this program by completing the Account Rebalancing section of the application or
enrollment form, or  by sending a  written request  to the Company  at its  Home
Office.
 
    Account Rebalancing is not available to Certificate Holders who have elected
the  Dollar Cost  Averaging Program, and  Account Rebalancing does  not ensure a
profit nor guarantee against loss in a declining market.
 
                                  WITHDRAWALS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
   
    All or a portion of your Account  Value may be withdrawn at any time  during
the  Accumulation Period, subject  to the withdrawal  restrictions under Section
403(b) Contracts described  below. To  request a withdrawal,  you must  properly
complete  a  disbursement form  and send  it  to our  Home Office.  Payments for
withdrawal requests  will  be made  in  accordance with  SEC  requirements,  but
normally  not  later  than  seven  calendar  days  following  our  receipt  of a
disbursement form.
    
 
    Withdrawals may be requested in one of the following forms:
 
- -FULL WITHDRAWAL OF AN ACCOUNT:  The amount paid for  a full withdrawal will  be
 the  Adjusted  Account Value  minus any  applicable  deferred sales  charge and
 maintenance fee due.
 
- -PARTIAL WITHDRAWALS (PERCENTAGE): The amount paid will be the percentage of the
 Adjusted Account Value requested minus any applicable deferred sales charge.
 
- -PARTIAL WITHDRAWALS  (SPECIFIED DOLLAR  AMOUNT): The  amount paid  will be  the
 dollar  amount requested. However, the amount  withdrawn from your Account will
 equal the amount you request plus any applicable deferred sales charge and plus
 or minus any applicable market value adjustment.
 
    For any partial  withdrawal, the  value of the  Accumulation Units  canceled
will be withdrawn proportionately from the Guaranteed Account or each Subaccount
in  which your Account is invested, unless you request otherwise in writing. All
amounts paid will be based on your  Account Value as of the next Valuation  Date
after  we receive a request for withdrawal at  our Home Office, or on such later
date as the disbursement form may specify. Taxes or tax penalties may be due  on
the  amount withdrawn. (See "Tax  Status--Contracts Used with Certain Retirement
Plans.")
 
    The tax  treatment of  withdrawals from  each Nonqualified  Contract may  be
affected  if you own  other annuity contracts  issued by us  (or our affiliates)
that were purchased on or after October 21, 1988. (See "Tax Status.")
 
   
    WITHDRAWAL RESTRICTIONS FROM 403(B)  PLANS. Under Section 403(b)  Contracts,
the   withdrawal  of  salary  reduction   contributions  and  earnings  on  such
contributions  is  generally  prohibited  prior  to  the  participant's   death,
disability,  attainment  of age  59 1/2,  separation  from service  or financial
hardship. (See "Tax Status.")
    
 
- --------------------------------------------------------------------------------
                                       8
<PAGE>
                         ADDITIONAL WITHDRAWAL OPTIONS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    The Company offers certain  withdrawal options under  the Contract that  are
not  considered annuity  options ("Additional Withdrawal  Options"). To exercise
these options, your Account Value must  meet the minimum dollar amounts and  age
criteria applicable to that option.
 
    The  Additional Withdrawal  Options currently  available under  the Contract
include the following:
 
- -SWO--SYSTEMATIC WITHDRAWAL OPTION.  SWO is a series of partial withdrawals from
 your Account based on a payment method you select. It is designed for those who
 want a  periodic  income while  retaining  investment flexibility  for  amounts
 accumulated under a Contract.
 
- -ECO--ESTATE CONSERVATION OPTION.  ECO offers the same investment flexibility as
 SWO but is designed for those who want to receive only the minimum distribution
 that  the  Code  requires each  year.  ECO  is only  available  under Qualified
 Contracts. Under ECO,  the Company calculates  the minimum distribution  amount
 required  by law at age 70 1/2, and pays you that amount once a year. (See "Tax
 Status.")
 
    Other Additional  Withdrawal  Options  may  be  added  from  time  to  time.
Additional  information relating to any of the Additional Withdrawal Options may
be obtained  from your  local representative  or from  the Company  at its  Home
Office.
 
    If  you select one of the Additional Withdrawal Options, you will retain all
of  the  rights  and  flexibility  permitted  under  the  Contract  during   the
Accumulation  Period.  Your Account  Value will  continue to  be subject  to the
charges and deductions described in this Prospectus.
 
    Once you elect an Additional Withdrawal  Option, you may revoke it any  time
by  submitting a written request to our  Home Office. Once an option is revoked,
it may not be elected again, nor may any other Additional Withdrawal Options  be
elected  unless  permitted  by  the  Code. The  Company  reserves  the  right to
discontinue the  availability  of one  or  all of  these  Additional  Withdrawal
Options at any time, and/or to change the terms of future elections.
 
                    DEATH BENEFIT DURING ACCUMULATION PERIOD
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    A  death benefit will be payable  to the Beneficiary(ies) if the Certificate
Holder dies before Annuity  Payments have commenced. Upon  the death of a  Joint
Certificate  Holder prior to the Annuity Date, the surviving Certificate Holder,
if  any,  will  become  the   designated  Beneficiary.  Any  other   Beneficiary
designation on record with the Company at the time of death will be treated as a
contingent  Beneficiary. If the Certificate Holder  is a non-natural person, the
death benefit  will  be  paid  to  the Beneficiary(ies)  at  the  death  of  the
Annuitant.
 
    A  Beneficiary  may elect  the death  benefit to  be paid  under one  of the
options described below or  if the designated Beneficiary  is the spouse of  the
Certificate  Holder, he or she may continue as a Certificate Holder and exercise
all the deceased Certificate Holder's rights under the Contract.
 
DEATH BENEFIT AMOUNT
 
    Upon the  death  of  the  Certificate Holder  (or  the  Annuitant  when  the
Certificate  Holder is a non-natural person), the death benefit proceeds will be
the greatest of:
 
(1) The Account Value as of the Valuation Date next following our receipt at our
    Home Office of proof of death and  election of the payment type to be  made;
    or
 
(2)  The  Account Value  on  the most  recent  seventh year  anniversary  of the
    Effective Date plus  any Purchase  Payments made after  such Effective  Date
    anniversary less any withdrawals and any amounts annuitized; or
 
(3)  The  amount  of the  death  benefit  determined as  of  the  Valuation Date
    corresponding to the date of death as follows:
 
  (i)  Until the first Effective Date anniversary, the death benefit is equal to
       the Purchase Payments made  by the Certificate  Holder during that  year,
       less any withdrawals and any amounts annuitized.
 
       For  each year thereafter, the death benefit  during the year is equal to
       the death benefit at the
 
- --------------------------------------------------------------------------------
                                       9
<PAGE>
       beginning of the year  (see (ii) below) plus  all Purchase Payments  made
       during  the year  less any  withdrawals and  any amounts  annuitized that
       year.
 
  (ii)  On the anniversary of the Effective Date each year, the death benefit is
        determined as follows:
 
    (a)  The death benefit on the previous Effective Date anniversary  increased
         by the death benefit factor of 4%; plus
 
    (b)  Purchase  Payments made by the Certificate Holder during the year since
         the last  anniversary of  the  Effective Date  increased by  the  death
         benefit  factor of 4%  for the portion  of the year  since the Purchase
         Payment was made; less
 
    (c)  Any withdrawals or amounts applied to an Annuity Option during the year
         increased by the death benefit factor of 4% for the portion of the year
         since the withdrawal or election of an Annuity Option.
 
    Currently there  is no  limitation  on the  maximum death  benefit  payable;
however,  we reserve  the right, in  the future,  to impose a  limitation on the
maximum allowable death benefit under sections  (2) and (3) above. We  currently
do not anticipate imposing such a limitation prior to May 1, 1997.
 
    The  death benefit  calculation described in  (2) and (3)  applies until the
Certificate Holder  attains  age  85.  Thereafter, the  death  benefit  is  only
adjusted   for  Purchase   Payments,  withdrawals  and   anuitizations.  If  the
Certificate Holder  attains age  85  prior to  the  seventh anniversary  of  the
Effective  Date, the death benefit  will be the greater of  (1) or (3) above. If
the Certificate Holder  is a  non-natural person the  Death Benefit  calculation
will be based on the age of the Annuitant.
 
    The  excess, if any, of the guaranteed  death benefit value over the Account
Value is determined  when we  receive proof  of death  at our  Home Office.  Any
excess  amount is allocated to the Federated Prime Money Fund II Subaccount. The
Account Value plus any excess amount deposited becomes the Account Value.
 
    In the case of a spousal Beneficiary who continues the Account in his or her
own name, the death benefit  shall be equal to  the Adjusted Account Value  less
any  applicable  deferred sales  charge on  any Purchase  Payment made  after we
receive proof of death.
 
    For amounts  held  in  the  Guaranteed  Account,  see  the  Appendix  for  a
discussion of the calculation of death benefit proceeds.
 
DEATH BENEFIT PAYMENT OPTIONS
 
    Death  benefit proceeds may  be paid to the  Beneficiary as described below.
Prior to any  election, the Account  Value will  remain in the  Account and  the
Account  Value will continue to be affected by the investment performance of the
investment option(s)  selected. The  Beneficiary has  the right  to allocate  or
transfer  any amount to any  available investment option (subject  to an MVA, as
applicable). The Code requires  that distributions begin  within a certain  time
period,  as described below. If no elections  are made, no distributions will be
made. Failure to commence distribution within  those time periods can result  in
tax penalties.
 
    NONQUALIFIED  CONTRACTS.  If the  Certificate  Holder (or  Annuitant  if the
Certificate Holder is  a non-natural  person) dies  and the  Beneficiary is  the
surviving  spouse, he or she will automatically become the successor Certificate
Holder. The  successor Certificate  Holder  may exercise  all rights  under  the
Contract and elect to (1) continue in the Accumulation Period, or (2) apply some
or  all of  the Adjusted  Account Value  to any  of the  Annuity Options  or (3)
receive, at any time, a lump sum  payment of the death benefit. Under the  Code,
distributions are not required until the successor Certificate Holder's death.
 
   
    If  the  Certificate Holder  (or Annuitant  if the  Certificate Holder  is a
non-natural person) dies and the Beneficiary is not the surviving spouse, he  or
she may elect Option (2) or (3) above. According to the Code, any portion of the
death  benefit not distributed in installments  over the life or life expectancy
beginning within one year of the date of death, must be distributed within  five
years  of the date of death. (See "Tax  Status of the Contract.") A market value
adjustment will apply at the time the death benefit is paid.
    
 
   
    QUALIFIED CONTRACTS. Under a Qualified Contract where the Certificate Holder
is a  trust or  an employer,  the death  benefit is  paid at  the death  of  the
Annuitant.  The Beneficiary has the following options:  (1) apply some or all of
the Adjusted  Account  Value to  any  of the  Annuity  Options, subject  to  the
distribution  rules in Code Section 401(a)(9), or (2) receive at any time a lump
sum payment equal  to all or  a portion of  the Adjusted Account  Value. If  the
Account was established in conjunction with a
    
 
- --------------------------------------------------------------------------------
                                       10
<PAGE>
   
Section  401(a)  qualified  pension or  profit  sharing  plan or  a  Section 457
deferred compensation plan, payment will be made, as directed by the Certificate
Holder, to either the Certificate Holder or to the plan beneficiary.
    
 
    If ECO or  SWO is in  effect and  the participant dies  before the  required
beginning date for minimum distributions, payments will cease. A Beneficiary may
receive  distributions under ECO or SWO  provided the election would satisfy the
Code minimum distribution rules and would be permitted under the Plan.
 
    If ECO or  SWO is  in effect  and the  participant dies  after the  required
beginning  date for minimum  distributions, payments will  continue as permitted
under the Code minimum distribution rules, unless revoked.
 
    Death benefit payments must satisfy  the distribution rules in Code  Section
401(a)(9). (See "Tax Status of the Contract.")
 
DEATH OF THE ANNUITANT
 
    If  the Certificate Holder is a non-natural  person, a death benefit is paid
at the death of the Annuitant and a new Annuitant may not be named. In all other
circumstances, if  the Annuitant  who is  not a  Certificate Holder  dies on  or
before  the Annuity  Date, no Death  Benefit is due  and a new  Annuitant may be
named. If no Annuitant is named,  the Certificate Holder will be the  Annuitant.
If the Annuitant dies after the Annuity Date, the death benefit, if any, will be
payable  to the Beneficiary as specified in  the Annuity Option elected. We will
require proof of the Annuitant's death. Death benefits will be paid at least  as
rapidly  as would have been  paid under the method  of distribution in effect at
the time of the Annuitant's death.
 
                                 ANNUITY PERIOD
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
ANNUITY PERIOD ELECTIONS
 
   
    You must notify us in writing of the date you want Annuity Payments to start
(the "Annuity Date")  and the  Annuity Option  elected. Payments  may not  begin
earlier  than one  year after  purchase, or, unless  we consent,  later than the
later of (a) first day of the  month following the Annuitant's 90th birthday  or
(b)  the  tenth anniversary  (fifth  anniversary for  Contracts  or Certificates
issued in Pennsylvania) of the last Purchase Payment.
    
 
    The Code generally  requires that  for Qualified  Contracts, minimum  annual
distributions  of the Account Value must begin by April 1st of the calendar year
following the  calendar year  in which  a  participant attains  age 70  1/2.  In
addition,  distributions must be in a form  and amount sufficient to satisfy the
Code requirements.  These  requirements may  be  satisfied by  the  election  of
certain  Annuity Options or  Additional Withdrawal Options.  (See "Tax Status.")
For Nonqualified Contracts, failure to select  an Annuity Option and an  Annuity
Date,  or postponement of the Annuity Date past the Annuitant's 90th birthday or
tenth  anniversary  of  the  last   Purchase  Payment,  may  have  adverse   tax
consequences.  You  should  consult with  a  qualified  tax adviser  if  you are
considering such a course of action.
 
    At least 30 days prior to the Annuity Date, you must notify us in writing of
the following:
 
- - the date on which you would like annuity payments to begin;
 
- - the Annuity Option under which you want payments to be calculated and paid;
 
- - whether the  payments are  to  be made  monthly, quarterly,  semi-annually  or
  annually; and
 
- - the  investment  option(s) used  to provide  annuity  payments (i.e.,  a fixed
  annuity using the general account or  any of the Subaccounts available at  the
  time of annuitization).
 
    Annuity  Payments will not begin until  you have selected an Annuity Option.
Until a  date  and  option  are  elected,  the  Account  will  continue  in  the
Accumulation  Period. Once annuity payments begin, the Annuity Option may not be
changed, nor  may transfers  currently be  made among  the investment  option(s)
selected.  (See  "Annuity Options"  below for  more information  about transfers
during the Annuity Period.)
 
   
PARTIAL ANNUITIZATION
    
 
   
    You may elect an  Annuity Option with  respect to a  portion of the  Account
Value,  while leaving the remaining portion of the Account Value invested in the
Accumulation Period. The Code and the regulations thereunder do not specifically
address the  tax  treatment applicable  to  payments provided  pursuant  to  the
exercise of this option.
    
 
- --------------------------------------------------------------------------------
                                       11
<PAGE>
   
The  Company takes the  position that payments provided  pursuant to this option
are taxable as annuity payments, and  not as a withdrawal. However, because  the
tax  treatment of such payments is currently  unclear, you should consult with a
qualified tax adviser  if you are  considering a partial  annuitization of  your
Account.
    
 
ANNUITY OPTIONS
 
    You may choose one of the following Annuity Options.
 
LIFETIME ANNUITY OPTIONS:
 
- -OPTION  1--Life  Annuity--An Annuity  with payments  ending on  the Annuitant's
 Death.
 
- -OPTION 2--Life  Annuity with  Guaranteed Payments--  An Annuity  with  payments
 guaranteed  for 5, 10, 15 or 20 years  or such other periods as the Company may
 offer at the time of annuitization.
 
- -OPTION 3--Life Income Based Upon the  Lives of Two Annuitants--An Annuity  will
 be  paid during the lives  of the Annuitant and  a second Annuitant, with 100%,
 66 2/3% or 50% of the payment to continue after the first death, or 100% of the
 payment to continue at the death of the second Annuitant and 50% of the payment
 to continue at the death of the Annuitant.
 
    If Option 1 or 3  is elected, it is possible  that only one Annuity  Payment
will  be made if the Annuitant under  Option 1, or the surviving Annuitant under
Option 3, should die prior to the due date of the second Annuity Payment.
 
NONLIFETIME ANNUITY OPTION:
 
   
    Under this option, payments may be made for 5-30 years, as selected. If this
option is elected on a  variable basis, you may request  at any time during  the
payment  period that the  present value of  all or any  portion of the remaining
variable payments be paid in  one sum. If elected on  a fixed basis, you  cannot
elect to receive a lump-sum settlement.
    
 
   
    We  may also offer additional Annuity  Options under your Contract from time
to time. Beginning  later in  1996, subject  to state  regulatory approval,  the
Company expects to offer additional Annuity Options and enhanced versions of the
Annuity  Options listed  above. Such additional  or enhanced  options will allow
transfers between Subaccounts  during the  Annuity Period. Please  refer to  the
Contract or Certificate, or call the number listed in the "Inquiries" section of
the  Prospectus Summary, to determine which  options are available and the terms
of such options. It  is not expected that  these additional or enhanced  options
will  be made  available to those  who have already  commenced receiving Annuity
Payments.
    
 
ANNUITY PAYMENTS
 
    DURATION OF PAYOUTS.  For Qualified Contracts only, Annuity payments may not
extend beyond  (a)  the life  of  the Annuitant,  (b)  the joint  lives  of  the
Annuitant  and beneficiary,  (c) a period  certain greater  than the Annuitant's
life  expectancy,  or  (d)  a  period  certain  greater  than  the  joint   life
expectancies of the Annuitant and beneficiary.
 
    AMOUNT  OF EACH ANNUITY PAYMENT.  The  amount of each payment depends on how
you allocate your Account Value between fixed and variable payouts. No  election
may  be made that would result in the first Annuity Payment of less than $50, or
$250 per year for total yearly Annuity Payments (less if required by state law).
If the Account Value on the Annuity Date is insufficient to elect an option  for
the minimum amount specified, a lump-sum payment must be elected.
 
    If  Annuity  Payments are  to be  made on  a variable  basis, the  first and
subsequent payments  will vary  depending  on the  assumed net  investment  rate
selected  (3 1/2% or 5% per annum). Selection of a 5% rate causes a higher first
payment, but Annuity Payments will increase  thereafter only to the extent  that
the  net investment rate exceeds 5% on an  annualized basis (plus up to 0.25% to
offset any applicable administrative charge). Annuity Payments would decline  if
the  rate were below  5%. Use of  the 3 1/2%  assumed rate causes  a lower first
payment, but subsequent  payments would  increase more rapidly  or decline  more
slowly  as  changes occur  in the  net  investment rate.  (See the  Statement of
Additional Information  for further  discussion on  the impact  of selecting  an
assumed net investment rate.)
 
CHARGES DEDUCTED DURING THE ANNUITY PERIOD
 
    We  make a daily deduction for mortality  and expense risks from any amounts
held on  a variable  basis.  Therefore, electing  the  nonlifetime option  on  a
variable  basis will result in  a deduction being made  even though we assume no
mortality risk. We may  also deduct a daily  administrative charge from  amounts
held  under  the  variable options.  This  charge, established  when  a variable
Annuity   Option    is   elected,    will   not    exceed   0.25%    per    year
 
- --------------------------------------------------------------------------------
                                       12
<PAGE>
of  amounts  held on  a variable  basis.  Once established,  the charge  will be
effective during the entire Annuity Period. (See "Charges and Deductions.")
 
DEATH BENEFIT PAYABLE DURING THE
ANNUITY PERIOD
 
    If an Annuitant dies  after Annuity Payments have  begun, any death  benefit
payable  will  depend  on the  terms  of  the Contract  and  the  Annuity Option
selected. If Option 1 or  Option 3 was elected,  Annuity Payments will cease  on
the  death  of  the Annuitant  under  Option 1  or  the death  of  the surviving
Annuitant under Option 3.
 
    If Option 2 was elected, and the death of the Annuitant occurs prior to  the
end  of the guaranteed minimum payment period, we will pay to the Beneficiary in
a lump sum,  unless otherwise  requested, the  present value  of the  guaranteed
annuity payments remaining.
 
    If  the nonlifetime  option was elected,  and the Annuitant  dies before all
payments are made, the value of any remaining payments may be paid in a lump-sum
to the Beneficiary (unless  otherwise requested), and  no deferred sales  charge
will be imposed.
 
    If  the Annuitant dies after  Annuity payments have begun  and if there is a
death benefit payable under the Annuity option elected, the remaining value must
be distributed to  the Beneficiary  at least as  rapidly as  under the  original
method of distribution.
 
    Any  lump-sum payment paid under the applicable Annuity options will be made
within seven calendar days after proof of death acceptable to us, and a  request
for  payment are  received at our  Home Office.  The value of  any death benefit
proceeds will  be determined  as of  the next  Valuation Date  after we  receive
acceptable proof of death and a request for payment.
 
DEATH OF THE CERTIFICATE HOLDER DURING THE ANNUITY PERIOD
 
    If  the Certificate  Holder is the  Annuitant, and the  Annuity Payments are
solely life contingent, the  death of the Certificate  Holder after the  Annuity
Date  terminates  the Annuity  payments. If  the Certificate  Holder is  not the
Annuitant, or  if  Annuity  Payments  are  for a  stated  period  of  time,  the
Certificate  Holder's death after  the Annuity Date will  not affect the Annuity
payment except  as  provided  under  "Death of  the  Annuitant."  The  remaining
payments  under the Annuity  Option elected will  be made to  the Beneficiary at
least as rapidly as under  the method of distribution in  effect at the time  of
the Certificate Holder's death.
 
                                   TAX STATUS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
INTRODUCTION
 
    The  following  provides a  general discussion  and is  not intended  as tax
advice. This discussion reflects the Company's understanding of current  federal
income  tax law. Such laws may change in the future, and it is possible that any
change could be retroactive (i.e., effective  prior to the date of the  change).
The  Company makes no guarantee  regarding the tax treatment  of any contract or
transaction involving a Contract.
 
    The Contract may be  purchased on a  non-tax qualified basis  ("Nonqualified
Contract")   or  purchased  and  used  in  connection  with  certain  retirement
arrangements entitled  to special  income tax  treatment under  Section  401(a),
403(b),  408(b) or 457 of the  Code ("Qualified Contracts"). The ultimate effect
of federal  income  taxes on  the  amounts held  under  a Contract,  on  Annuity
Payments, and on the economic benefit to the Contract Holder, Certificate Holder
or  Beneficiary may depend upon the tax  status of the individual concerned. Any
person concerned about  these tax  implications should consult  a competent  tax
adviser before initiating any transaction.
 
TAXATION OF THE COMPANY
 
    The  Company is taxed as a life  insurance company under the Code. Since the
Separate Account is  not an entity  separate from  the Company, it  will not  be
taxed  separately as a "regulated investment company" under the Code. Investment
income and realized capital gains are automatically applied to increase reserves
under the Contracts. Under existing federal income tax law, the Company believes
that the Separate Account investment income and realized net capital gains  will
not  be taxed to the  extent that such income and  gains are applied to increase
the reserves under the Contracts.
 
    Accordingly, the Company does not anticipate that it will incur any  federal
income  tax liability attributable  to the Separate  Account and, therefore, the
Company  does   not   intend   to   make  provisions   for   any   such   taxes.
 
- --------------------------------------------------------------------------------
                                       13
<PAGE>
However,  if changes in the federal tax laws or interpretation thereof result in
the Company being taxed on income or gains attributable to the Separate Account,
then the Company may impose a charge against the Separate Account (with  respect
to some or all Contracts) in order to set aside provisions to pay such taxes.
 
TAX STATUS OF THE CONTRACT
 
    DIVERSIFICATION.   Section 817(h) of the  Code requires that with respect to
Nonqualified Contracts, the investments of the Funds be "adequately diversified"
in accordance with Treasury Regulations in order for the Contracts to qualify as
annuity contracts  under federal  tax  law. The  Separate Account,  through  the
Funds, intends to comply with the diversification requirements prescribed by the
Treasury  in  Reg. Sec.  1.817-5, which  affects  how the  Funds' assets  may be
invested.
 
    In addition, in certain circumstances, owners of variable annuity  contracts
may  be considered the owners, for federal income tax purposes, of the assets of
the separate accounts used to  support their contracts. In these  circumstances,
income  and gains from  the separate account  assets would be  includible in the
variable contract owner's gross income. The IRS has stated in published  rulings
that  a variable contract owner will be considered the owner of separate account
assets if the owner possesses incidents  of investment control over the  assets.
The ownership rights under the contract are similar to, but different in certain
respects  from those described by the IRS  in rulings in which it was determined
that owners  were  not  owners  of  separate  account  assets.  For  example,  a
Certificate Holder has additional flexibility in allocating premium payments and
account  values. In addition, the number of funds provided under the Contract is
greater than the number of funds offered in contracts on which rulings have been
issued. These differences could result in a Certificate Holder being treated  as
the  owner of  a pro  rata portion of  the assets  of the  Separate Account. The
Company reserves the  right to modify  the Contract as  necessary to attempt  to
prevent a Certificate Holder from being considered the owner of a pro rata share
of the assets of the Separate Account.
    REQUIRED DISTRIBUTIONS--NONQUALIFIED CONTRACTS: In order to be treated as an
annuity  contract for  federal income  tax purposes,  Section 72(s)  of the Code
requires Nonqualified Contracts to  provide that (a)  if any Certificate  Holder
dies  on or after the Annuity Date but  prior to the time the entire interest in
the Contract has been distributed, the  remaining portion of such interest  will
be distributed at least as rapidly as under the method of distribution in effect
at the time of the Certificate Holder's death, and (b) if any Certificate Holder
dies  prior to  the annuity date,  the entire  interest in the  Contract will be
distributed within five years after the date of such Certificate Holder's death.
These requirements  will  be  considered  satisfied  as  to  any  portion  of  a
Certificate  Holder's  interest which  is payable  to  or for  the benefit  of a
"designated beneficiary"  and  which  is  distributed  over  the  life  of  such
"designated  beneficiary"  or  over  a  period  not  extending  beyond  the life
expectancy of that  beneficiary, provided that  such distributions begin  within
one  year of the Certificate Holder's death. The "designated beneficiary" refers
to a natural person designated by the Certificate Holder as a Beneficiary and to
whom ownership  of the  contract passes  by  reason of  death. However,  if  the
"designated  beneficiary" is  the surviving  spouse of  the deceased Certificate
Holder, the Certificate may  be continued with the  surviving spouse as the  new
Certificate Holder.
 
    The  Nonqualifed Contracts contain  provisions which are  intended to comply
with the requirements  of Section  72(s) of  the Code,  although no  regulations
interpreting  these requirements  have yet been  issued. The  Company intends to
review such provisions and modify them  if necessary to assure that they  comply
with  the requirements  of Code  Section 72(s)  when clarified  by regulation or
otherwise.
 
    The  discussion  under  "Taxation  of  Annuities"  below  is  based  on  the
assumption that the Contract qualifies as an annuity contract for federal income
tax purposes.
 
   
    REQUIRED   DISTRIBUTIONS--QUALIFIED   CONTRACTS.  The   Code   has  required
distribution rules  for Section  401(a),  403(b) and  457 Plans  and  Individual
Retirement  Annuities.  Distributions must  generally begin  by  April 1  of the
calendar year following the calendar year  in which the participant attains  age
70  1/2. For governmental  or church 401(a), 403(b)  or 457 plans, distributions
must begin by  April 1  of the  calendar year  following the  calendar year  the
participant  attains age 70 1/2 or retires, whichever occurs later. Under 403(b)
plans, if the Company maintains  separate records, distribution of amounts  held
as  of December 31, 1986 must generally begin by the end of the calendar year in
which the participant attains age 75 (or retires, if later, for governmental  or
church plans). However, special rules require that some or all of the balance be
distributed  earlier if  any distributions  are taken  in excess  of the minimum
required amount.
    
 
- --------------------------------------------------------------------------------
                                       14
<PAGE>
   
    To comply with these provisions, distributions must be in a form and  amount
sufficient   to  satisfy  the  minimum  distribution  and  minimum  distribution
incidental death benefit rules specified in Section 401(a)(9) of the Code.
    
 
   
    In general, annuity payments must be distributed over the participant's life
or the joint  lives of the  participant and  beneficiary, or over  a period  not
greater than the participant's life expectancy or the joint life expectancies of
the participant and beneficiary. Also, any distribution under a Section 457 Plan
payable  over  a period  of more  than one  year must  be made  in substantially
nonincreasing amounts.
    
 
   
    If the participant dies on or after the required beginning date for  minimum
distributions, distributions to the beneficiary must be made at least as rapidly
as  the method of distribution in effect at the time of the participant's death.
However, if the required minimum distribution  is calculated each year based  on
the  participant's single life expectancy or  the joint life expectancies of the
participant and beneficiary, the regulations for Code Section 401(a)(9)  provide
specific  rules  for  calculating  the  required  minimum  distributions  at the
participant's death. For example, if ECO was elected with the calculation  based
on  the  participant's  single  life  expectancy,  and  the  life  expectancy is
recalculated each year,  the recalculated  life expectancy becomes  zero in  the
calendar  year  following  the  participant's  death  and  the  entire remaining
interest must  be distributed  to the  beneficiary by  December 31  of the  year
following  the participant's death.  However, a spousal  beneficiary, other than
under a  Section  457  Plan, has  certain  rollover  rights which  can  only  be
exercised  in the year of the participant's death. The rules are complex and the
participant  should  consult  a  tax  adviser  before  electing  the  method  of
calculation to satisfy the minimum distribution requirements.
    
 
   
    If  the  participant dies  before the  required  beginning date  for minimum
distributions, the entire  interest must be  distributed by December  31 of  the
calendar  year containing the fifth anniversary of the date of the participant's
death. Alternatively, payments may be made  over the life of the beneficiary  or
over  a period not extending beyond the  life expectancy of the beneficiary, not
to exceed  15 years  for a  non-spousal beneficiary  under a  Section 457  Plan,
provided  the distribution begins to a  non-spouse beneficiary by December 31 of
the calendar year  following the calendar  year of the  participant's death.  If
payments are made to a spousal beneficiary, distribution must begin by the later
of  December 31 of the calendar year following the calendar year of the death or
December 31 of the  calendar year in which  the participant would have  attained
age 70 1/2.
    
 
    An   exception  applies  for  a  spousal  beneficiary  under  an  Individual
Retirement Annuity.  In lieu  of  taking a  distribution  under these  rules,  a
spousal  beneficiary may elect  to treat the Account  as his or  her own IRA and
defer taking a distribution until his or her age 70 1/2. The surviving spouse is
deemed to have made such an election if the surviving spouse makes a rollover to
or from the Account  or fails to  take a distribution  within the required  time
period.
 
    If  the  participant  or  beneficiary fails  to  take  the  required minimum
distribution for any  tax year,  a 50%  excise tax  is imposed  on the  required
amount that was not distributed.
 
TAXATION OF ANNUITY CONTRACTS
 
    IN  GENERAL:   Section  72  of the  Code  governs taxation  of  annuities in
general. The Company  believes that  a Certificate Holder  under a  Nonqualified
Contract  who is  a natural person  generally is  not taxed on  increases in the
Account Value  until distribution  occurs by  withdrawing all  or part  of  such
Account  Value (e.g., withdrawals  or Annuity Payments  under the Annuity Option
elected). The taxable portion  of a distribution  (in the form  of a single  sum
payment or an annuity) is taxable as ordinary income.
 
    NON-NATURAL HOLDERS OF A NONQUALIFIED CONTRACT: If the Certificate Holder is
not  a natural person, a Nonqualified Contract  is not treated as an annuity for
income tax purposes and  the "income on  the contract" for  the taxable year  is
currently  taxable as ordinary income. "Income  on the contract" is any increase
over  the  year  in  the  Surrender  Value,  adjusted  for  amounts   previously
distributed and amounts previously included in income. There are some exceptions
to  the rule and a non-natural person  should consult with its tax advisor prior
to purchasing this  Contract. A  non-natural person exempt  from federal  income
taxes  should consult with its tax advisor regarding treatment of "income on the
contract" for purposes of the unrelated business income tax.
 
    The  following  discussion  generally  applies  to  Qualified  Contracts  or
Nonqualified Contracts owned by a natural person.
 
- --------------------------------------------------------------------------------
                                       15
<PAGE>
    WITHDRAWALS:    In the  case  of a  withdrawal  under a  Qualified Contract,
including withdrawals under SWO or ECO, the amount taxable is generally based on
the ratio of the "investment in the contract" to Account Value. The  "investment
in  the  contract" generally  equals the  amount  of any  nondeductible Purchase
Payments paid  by  or on  behalf  of any  individual  less any  amount  received
previously which was excludable from gross income. For a Qualified Contract, the
"investment in the contract" can be zero. Special tax rules may be available for
certain distributions from a Qualified Contract.
 
    With  respect  to  Nonqualified  Contracts,  partial  withdrawals, including
withdrawals under SWO,  are generally treated  as taxable income  to the  extent
that the Account Value immediately before the withdrawal exceeds the "investment
in the contract" at that time. The Account Value immediately before a withdrawal
may  have to  be increased  by any positive  market value  adjustment (MVA) that
results from such a withdrawal. There is, however, no definitive guidance on the
proper tax treatment of  MVAs in these circumstances,  and a Certificate  Holder
should  contact  a  competent tax  adviser  with  respect to  the  potential tax
consequences of any MVA that arises as a result of a partial withdrawal.
 
    Full withdrawals of a Nonqualified Contract are treated as taxable income to
the extent that the amount received exceeds the "investment in the contract."
 
    ANNUITY PAYMENTS:  Although the tax  consequences may vary depending on  the
Annuity  Payment elected under the Contract, in general, only the portion of the
Annuity Payment that represents  the amount by which  the Account Value  exceeds
the  "investment in the  contract" will be  taxed; after the  "investment in the
contract" is recovered, the  full amount of any  additional annuity payments  is
taxable.  For  variable  Annuity  Payments,  the  taxable  portion  is generally
determined by an  equation that  establishes a  specific dollar  amount of  each
payment  that is  not taxed.  The dollar  amount is  determined by  dividing the
"investment in the contract" by the total number of expected periodic  payments.
However,  the  entire  distribution  will  be  taxable  once  the  recipient has
recovered the dollar  amount of  his or her  "investment in  the contract."  For
fixed  annuity  payments, in  general there  is no  tax on  the portion  of each
payment which represents the  same ratio that the  "investment in the  contract"
bears  to the total expected  value of the Annuity Payments  for the term of the
payments; however, the remainder  of each Annuity Payment  is taxable. Once  the
"investment  in the contract" has  been fully recovered, the  full amount of any
additional Annuity Payments is taxable. If Annuity Payments cease as a result of
an Annuitant's death before full recovery  of the "investment in the  contract,"
consult  a  competent tax  adviser  regarding deductibility  of  the unrecovered
amount.
 
   
    PENALTY TAX:   In  the case  of a  distribution pursuant  to a  Nonqualified
Contract,  or  a Qualified  Contract  other than  a  Qualified Contract  sold in
conjunction with a Code Section 457 Plan, there may be imposed a federal  income
tax penalty equal to 10% of the amount treated as taxable income.
    
 
   
    In  general, there  is no penalty  tax on distributions  from a Nonqualified
Contract: (1)  made on  or after  the date  on which  the taxpayer  attains  age
59  1/2;  (2) made  as a  result of  the  death of  the Certificate  Holder; (3)
attributable to the taxpayer's total  and permanent disability; (4) received  in
substantially  equal periodic payments (at least annually) over the life or life
expectancy of the taxpayer or the joint lives or joint life expectancies of  the
taxpayer  and a "designated beneficiary"; or (5) allocable to "investment in the
contract" before August 14, 1982.
    
 
   
    If a distribution is made from a Qualified Contract sold in conjunction with
a Section 401(a) Plan or Section 403(b) Plan, the penalty tax will not apply  on
distributions  made when  the participant  (a) attains  age 59  1/2, (b) becomes
permanently and totally disabled, (c) dies, (d) separates from service with  the
plan  sponsor at  or after  age 55,  (e) rolls  over the  distribution amount to
another plan of the same type in accordance  with the terms of the Code, or  (f)
takes  the  distributions in  substantially  equal periodic  payments  (at least
annually) over his or her  life or life expectancy or  the joint lives or  joint
life  expectancies  of  the  participant  and  plan  beneficiary,  provided  the
participant has separated from service with  the plan sponsor. In addition,  the
penalty  tax  does  not  apply  for  the  amount  of  a  distribution  equal  to
unreimbursed medical  expenses  incurred by  the  participant that  qualify  for
deduction  as specified in the Code. The  Code may impose other penalty taxes in
other circumstances.
    
 
    In general, the same  exceptions described in  the preceding paragraph  will
apply  to distributions made from an Individual Retirement Annuity. However, the
exceptions for separation from service under (d) above and unreimbursed  medical
expenses will not apply.
 
- --------------------------------------------------------------------------------
                                       16
<PAGE>
    TAXATION  OF DEATH  BENEFIT PROCEEDS:   Amounts may be  distributed from the
Contract because  of  the  death  of a  Certificate  Holder  or  the  Annuitant.
Generally,  such  amounts  are includible  in  the  income of  the  recipient as
follows: (1) if distributed in a lump sum, they are taxed in the same manner  as
a  full surrender  as described  above, or (2)  if distributed  under an Annuity
Option, they are  taxed in  the same manner  as Annuity  Payments, as  described
above.
 
    TRANSFERS,  ASSIGNMENTS  OR  EXCHANGES  OF  THE  CONTRACT:    A  transfer of
ownership of  a  Contract, the  designation  of  an Annuitant,  payee  or  other
beneficiary  who  is not  also a  Certificate Holder,  the selection  of certain
Annuity Dates,  or  the  exchange  of  a Contract  may  result  in  certain  tax
consequences.  The  assignment, pledge,  or agreement  to  assign or  pledge any
portion of the Account  Value generally will be  treated as a distribution.  The
assignment  or transfer  of ownership of  a Qualified Contract  generally is not
allowed.  Anyone  contemplating  any  such  designation,  transfer,  assignment,
selection,  or exchange should  contact a competent tax  adviser with respect to
the potential tax effects of such a transaction.
 
    MULTIPLE CONTRACTS:   All deferred nonqualified  annuity contracts that  are
issued  by the Company (or its affiliates) to the same owner during any calendar
year are treated as one annuity contract for purposes of determining the  amount
includible  in gross income  under Section 72(e)  of the Code.  In addition, the
Treasury Department has specific authority to issue regulations that prevent the
avoidance of Section 72(e) through the  serial purchase of annuity contracts  or
otherwise.  Congress has  also indicated that  the Treasury  Department may have
authority to treat the combination purchase of an immediate annuity contract and
separate deferred  annuity contracts  as  a single  annuity contract  under  its
general  authority to prescribe rules as may  be necessary to enforce the income
tax laws.
 
CONTRACTS USED WITH CERTAIN
RETIREMENT PLANS
QUALIFIED CONTRACTS IN GENERAL
 
   
    The Qualified  Contract is  designed  for use  as an  Individual  Retirement
Annuity  or as  a Contract  used in  connection with  certain employer sponsored
retirement plans. The tax rules applicable to participants and beneficiaries  in
Qualified  Contracts  are  complex.  Special  favorable  tax  treatment  may  be
available for  certain types  of contributions  and distributions.  Adverse  tax
consequences  may  result  from  contributions in  excess  of  specified limits;
distributions prior to age 59 1/2 (subject to certain exceptions); distributions
that do not conform  to specified commencement  and minimum distribution  rules;
aggregate  distributions in  excess of a  specified annual amount;  and in other
specified circumstances.
    
 
    The Company makes no attempt to provide more than general information  about
use  of the Contracts  with the various types  of retirement plans. Participants
and beneficiaries under  Qualified Contracts  may be  subject to  the terms  and
conditions  of the  retirement plans  themselves, in  addition to  the terms and
conditions of the Contract issued in connection with such plans. Some retirement
plans  are  subject  to  distribution  and  other  requirements  that  are   not
incorporated  in the provisions of the Contracts. Purchasers are responsible for
determining  that  contributions,  distributions  and  other  transactions  with
respect to the Contracts satisfy applicable laws, and should consult their legal
counsel and tax adviser regarding the suitability of the Contract.
 
   
    SECTION  457  PLANS.    Code  Section  457  provides  for  certain  deferred
compensation plans. These plans may be offered with respect to service for state
governments, local governments, political subdivisions, agencies,
instrumentalities and  certain  affiliates  of such  entities,  and  tax  exempt
organizations.  These plans are subject to various restrictions on contributions
and distributions. The  plans may  permit participants  to specify  the form  of
investment  for their deferred compensation account. In general, all investments
are owned  by the  sponsoring employer  and are  subject to  the claims  of  the
general  creditors of  the employer.  Depending on  the terms  of the particular
plan, the employer  may be  entitled to draw  on deferred  amounts for  purposes
unrelated  to its Section 457 plan obligations. In general, all amounts received
under a  Section 457  plan are  taxable and  reportable to  the IRS  as  taxable
income.  Also, all amounts except death  benefit proceeds are subject to federal
income tax withholding as wages. If  we make payments directly to a  participant
on  behalf of the employer  as owner, we will  withhold federal taxes (and state
taxes, if applicable).
    
 
   
    The Code imposes a  maximum limit on annual  Purchase Payments which may  be
excluded from the participant's gross income. Such limit is generally the lesser
of  $7,500 or 33 1/3% of the participant's includible compensation (25% of gross
compensation).
    
 
- --------------------------------------------------------------------------------
                                       17
<PAGE>
   
    SECTION 401(A)  PLANS.    Section  401(a)  permits  corporate  employers  to
establish  various types  of retirement plans  for employees,  and permits self-
employed  individuals  to  establish  various  types  of  retirement  plans  for
themselves  and  for  their employees.  These  retirement plans  may  permit the
purchase of  the Contract  to  accumulate retirement  savings under  the  plans.
Adverse  tax consequences to the plan, to  the participant or to both may result
if this  Contract  is assigned  or  transferred to  an  individual except  to  a
participant as a means to provide benefit payments.
    
 
   
    The  Code imposes a  maximum limit on  annual Purchase Payments  that may be
excluded from a participant's gross income. Such limit must be calculated  under
the  Plan by the employer in accordance with Section 415 of the Code. This limit
is generally the lesser of 25% of the participant's compensation or $30,000.  In
addition,  Purchase Payments will be excluded  from a participant's gross income
only if the Section 401(a) Plan meets certain nondiscrimination requirements.
    
 
   
    All distributions will be taxed as they are received unless the distribution
is rolled over to another plan of  the same type or to an individual  retirement
annuity/account  ("IRA") in accordance with the  Code, or unless the participant
has made  after-tax  contributions  to  the  plan,  which  are  not  taxed  upon
distribution.  The Code has specific rules that  apply, depending on the type of
distribution received, if after-tax contributions were made.
    
 
   
    In general, payments received by a beneficiary after the participant's death
are taxed in the same manner as if the participant had received those  payments,
except that a limited death benefit exclusion may apply.
    
 
   
    SECTION  403(B) PLANS.   Under Section 403(b),  contributions made by public
school systems or nonprofit healthcare organizations and other Section 501(c)(3)
tax exempt organizations to purchase  annuity contracts for their employees  are
generally excludable from the gross income of the employee.
    
 
   
    In  order to be  excludable from taxable  income, total annual contributions
made by the  participant and his  or her  employer cannot exceed  either of  two
limits  set by the  Code. The first  limit, under Section  415, is generally the
lesser of 25% of includible compensation or $30,000. The second limit, which  is
the exclusion allowance under Section 403(b), is usually calculated according to
a formula that takes into account the participant's length of employment and any
pretax  contributions to certain other retirement  plans. These two limits apply
to the participant's contributions as well  as to any contributions made by  the
employer  on  behalf  of the  participant.  There  is an  additional  limit that
specifically limits salary  reduction contributions  to generally  no more  than
$9,500  annually (subject to indexing); a  participant's own limit may be higher
or lower, depending on certain conditions. In addition Purchase Payments will be
excluded from  a participant's  gross  income only  if  the Plan  meets  certain
nondiscrimination requirements.
    
 
   
    Section 403(b)(11) restricts the distribution under Section 403(b) contracts
of:  (1)  salary  reduction  contributions made  after  December  31,  1988; (2)
earnings on those contributions; and (3) earnings during such period on  amounts
held  as of December 31, 1988. Distribution of those amounts may only occur upon
death of the  participant, attainment of  age 59 1/2,  separation from  service,
total  and  permanent disability,  or  financial hardship.  In  addition, income
attributable to salary  reduction contributions  may not be  distributed in  the
case of hardship.
    
 
   
    INDIVIDUAL    RETIREMENT   ANNUITIES   AND   SIMPLIFIED   EMPLOYEE   PENSION
PLANS.  Section 408 of the Code permits eligible individuals to contribute to an
individual  retirement  program  known  as  an  Individual  Retirement  Annuity,
hereinafter  referred to  as an  "IRA." Also,  distributions from  certain other
types of qualified plans may  be "rolled over" on  a tax-deferred basis into  an
IRA.  Employers  may  establish  Simplified  Employee  Pension  (SEP)  Plans and
contribute to an IRA owned by  the employee. Purchasers of a Qualified  Contract
for use with IRAs will be provided with supplemental information required by the
Internal  Revenue Service.  Purchasers should  seek competent  advice as  to the
suitability of the Contract for use with IRAs.
    
 
WITHHOLDING
 
   
    Pension and annuity distributions generally  are subject to withholding  for
the recipient's federal income tax liability at rates that vary according to the
type  of distribution and the recipient's tax status. Recipients may be provided
the opportunity to elect not to  have tax withheld from distributions;  however,
certain  distributions from Section 401(a) Plans and Section 403(b) tax-deferred
annuities are subject to mandatory 20%  federal income tax withholding. We  will
report to the IRS the taxable portion of all distributions.
    
 
- --------------------------------------------------------------------------------
                                       18
<PAGE>
                                 MISCELLANEOUS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
   
DISTRIBUTION
    
 
   
    The  Company will serve as  the Underwriter for the  securities sold by this
Prospectus. The Company is registered as a broker-dealer with the Securities and
Exchange Commission  ("SEC") and  is a  member of  the National  Association  of
Securities  Dealers, Inc.  ("NASD"). As  Underwriter, the  Company will contract
with one or more registered broker-dealers, or with banks that may be acting  as
broker-dealers  without separate registration under  the Securities Exchange Act
of 1934 pursuant to legal  and regulatory exceptions ("Distributors"), to  offer
and  sell the Contracts. All individuals offering and selling the Contracts must
either be registered representatives of a broker-dealer, or employees of a  bank
exempt  from registration  under the Securities  Exchange Act of  1934, and must
also be licensed as insurance agents to sell variable annuity contracts.
    
 
    Federated Securities Corp. ("FSC"), an  affiliate of the Adviser, may  enter
into  agreements with some of the  Distributors to provide services to customers
in connection with the Funds acquired through the Contracts. These services will
include  providing  customers  with  information  concerning  the  Funds,  their
investment   objectives,   policies  and   limitations;   portfolio  securities;
performance, responding to customer inquiries and providing such other  services
as  the parties  may agree. Fees  for these services  may be based  on the total
number of assets in the Funds attributable to the Distributors' customers.
 
   
    PAYMENT OF COMMISSIONS.  Commissions will  be paid to Distributors who  sell
the  Contracts. Distributors will be paid commissions, up to an amount currently
equal to  6.5% of  Purchase Payments  for promotional  or distribution  expenses
associated with the marketing of the Contracts.
    
 
    Other  than the mortality and expense risk charge, the administrative charge
and the reimbursements  by Federated  Advisers for  administrative charges,  all
expenses  incurred in the  operations of the  Separate Account are  borne by the
Company.
 
DELAY OR SUSPENSION OF PAYMENTS
 
    The Company reserves the  right to suspend or  postpone the date of  payment
for  any benefit or values (a) on any Valuation Date on which the New York Stock
Exchange ("Exchange")  is  closed  (other than  customary  weekend  and  holiday
closings)  or when trading on the Exchange  is restricted; (b) when an emergency
exists, as determined by  the SEC, so  that disposal of  securities held in  the
Subaccounts  is not reasonably practicable or  is not reasonably practicable for
the value of the Subaccount's  assets; or (c) during  such other periods as  the
SEC  may by order permit  for the protection of  investors. The conditions under
which restricted trading or an emergency exists shall be determined by the rules
and regulations of the SEC.
 
PERFORMANCE REPORTING
 
    From time to time, the Company  may advertise different types of  historical
performance  for  the  Subaccounts  of the  Separate  Account.  The  Company may
advertise the "standardized  average annual total  returns" of the  Subaccounts,
calculated  in a manner prescribed by the  SEC, as well as the "non-standardized
returns." "Standardized average annual total returns" are computed according  to
a  formula  in which  a  hypothetical investment  of  $1,000 is  applied  to the
Subaccount and then related to the ending redeemable values over the most recent
one, five and  ten-year periods (or  since inception, if  less than ten  years).
Standardized  returns will reflect the reduction of all recurring charges during
each period (e.g., mortality and expense risk charges, annual maintenance  fees,
the   administrative  charge   and  any   applicable  deferred   sales  charge).
"Non-standardized returns" will be calculated  in a similar manner, except  that
non-standardized  figures  will  not  reflect the  deduction  of  any applicable
deferred sales charge (which  would decrease the level  of performance shown  if
reflected  in these calculations). The non-standardized figures may also include
monthly, quarterly, year-to-date and three-year periods.
 
    The  Company  may  also  advertise   certain  ratings,  rankings  or   other
information  related  to  the Company,  the  Subaccounts or  the  Funds. Further
details regarding performance  reporting and  advertising are  described in  the
Statement of Additional Information.
 
VOTING RIGHTS
 
    Each  Contract Holder may direct us in the voting of shares at shareholders'
meetings of the appropriate Funds(s). The number of votes to which each Contract
Holder may give direction will be determined  as of the record date. The  number
of votes each Contract Holder is
 
- --------------------------------------------------------------------------------
                                       19
<PAGE>
entitled  to direct  with respect to  a particular Fund  during the Accumulation
Period  equals  the  portion  of  the  Account  Values(s)  attributable  to  the
Certificate  Holder's interest in that  Fund, divided by the  net asset value of
one share of that Fund. During the Annuity Period, the number of votes is  equal
to  the valuation reserve  for the portion  of the Contract  attributable to the
Certificate Holder's interest in  that Fund, divided by  the net asset value  of
one  share of that  Fund. In determining  the number of  votes, fractional votes
will be recognized. Where the value of the Contract or valuation reserve relates
to more than one Fund, the calculation of votes will be performed separately for
each Fund.
 
    Certificate Holders  under  a group  Contract  have a  fully  vested  (100%)
interest  in  the  benefits provided  to  them under  their  Account. Therefore,
Certificate Holders may  instruct the group  Contract Holder how  to direct  the
Company  to cast  the votes for  the portion  of the value  or valuation reserve
attributable to their Account. Votes  attributable to those Certificate  Holders
who do not instruct the group Contract Holder will be cast by the Company in the
same  proportion as votes for which instructions have been received by the group
Contract Holder. Votes attributable to individual or group Contract Holders  who
do  not direct us will be  cast by us in the  same proportion as votes for which
directions the Company has received.
 
    You will receive a notice of each meeting of shareholders, together with any
proxy  solicitation  materials,  and  a   statement  of  the  number  of   votes
attributable to your Account.
 
MODIFICATION OF THE CONTRACT
 
    The  Company may change the Contract as required by federal or state law. In
addition, the Company may,  upon 30 days written  notice to the Contract  Holder
and  the Certificate  Holder, make other  changes to group  Contracts that would
apply only to  individuals who  become Certificate Holders  under that  Contract
after  the effective date of such changes. If the group Contract Holder does not
agree to  a  change,  no new  Certificate  Holders  will be  covered  under  the
Contract.  Certain changes  will require  the approval  of appropriate  state or
federal regulatory authorities.
 
TRANSFERS OF OWNERSHIP; ASSIGNMENT
 
   
    Assignments or transfers of ownership of a Qualified Contract generally  are
not  allowed except  as permitted  under the  Code, incident  to a  divorce. The
prohibition does not apply to a Qualified Contract sold in conjunction with  (1)
a Section 457 deferred compensation plan, or (2) a Section 401(a) plan where the
Contract  is owned by  the trustee. We  will accept assignments  or transfers of
ownership of a Nonqualified Contract  or a Qualified Contract where  assignments
or transfers of ownership are not prohibited, with proper notification. The date
of  any such transfer will  be the date we receive  the notification at our Home
Office.  Refer  to  "Tax  Status"  for  general  tax  information.  If  you  are
contemplating  a transfer  of ownership or  assignment you should  consult a tax
adviser due to the potential for tax liability.
    
 
    No assignment of a Contract will be binding on us unless made in writing and
sent to us at  our Home Office.  The Company will  use reasonable procedures  to
confirm  that the assignment is  authentic, including verification of signature.
If the Company fails to follow its procedures, it would be liable for any losses
to you directly resulting  from the failure. Otherwise,  we are not  responsible
for  the validity of any assignment. The rights of the Owner and the interest of
the Annuitant and any Beneficiary will be subject to the rights of any  assignee
of record.
 
INVOLUNTARY TERMINATIONS
 
    We reserve the right to terminate any Account with a value of $2,500 or less
immediately  following a  partial withdrawal. However,  an Individual Retirement
Annuity may only be closed out when Purchase Payments have not been received for
a 24-month period and the paid-up annuity benefit at maturity would be less than
$20 per month. If  such right is  exercised, you will be  given 90 days  advance
written  notice.  No  deferred sales  charge  will be  deducted  for involuntary
terminations. The Company does not intend to exercise this right in cases  where
the  Account  Value  is reduced  to  $2,500  or less  solely  due  to investment
performance.
 
LEGAL MATTERS AND PROCEEDINGS
 
    The Company knows  of no  material legal  proceedings pending  to which  the
Separate  Account or the Company is a party or which would materially affect the
Separate Account. The validity of the securities offered by this Prospectus  has
been passed upon by Susan E. Bryant, Esq., Counsel to the Company.
 
- --------------------------------------------------------------------------------
                                       20
<PAGE>
                                CONTENTS OF THE
                      STATEMENT OF ADDITIONAL INFORMATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
The  Statement of Additional  Information contains more  specific information on
the Separate Account and  the Contract, as well  as the financial statements  of
the  Separate Account and the Company. A list  of the contents of the SAI is set
forth below:
 
<TABLE>
<S>                                                                                  <C>
General Information and History
Variable Annuity Account B
Offering and Purchase of Contracts
Performance Data
  General
  Average Annual Total Return Quotations
Annuity Payments
Sales Material and Advertising
Independent Auditors
Financial Statements of the Separate Account
Financial Statements of the Company
</TABLE>
 
- --------------------------------------------------------------------------------
                                       21
<PAGE>
                                    APPENDIX
                            ALIAC GUARANTEED ACCOUNT
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
THE ALIAC GUARANTEED ACCOUNT (THE  "GUARANTEED ACCOUNT") IS A CREDITED  INTEREST
OPTION  AVAILABLE DURING THE ACCUMULATION PERIOD  UNDER THE CONTRACTS. THE ALIAC
GUARANTEED ACCOUNT IS ONLY OFFERED IN STATES  WHERE THE OFFER AND SALE HAS  BEEN
AUTHORIZED BY THE APPROPRIATE REGULATORY AUTHORITIES. THIS APPENDIX IS A SUMMARY
OF  THE GUARANTEED ACCOUNT AND IS NOT INTENDED TO REPLACE THE GUARANTEED ACCOUNT
PROSPECTUS. YOU  SHOULD  READ  THE ACCOMPANYING  GUARANTEED  ACCOUNT  PROSPECTUS
CAREFULLY BEFORE INVESTING.
 
    The  Guaranteed Account is a credited  interest option in which we guarantee
stipulated rates of interest for stated  periods of time on amounts directed  to
the  Guaranteed Account. For guaranteed terms of  one year or less, a guaranteed
rate is credited for  the full term.  For guaranteed terms  of greater than  one
year,  the initial guaranteed rate  is credited from the  date of deposit to the
end of  a  specified  period  within the  guaranteed  term.  The  interest  rate
stipulated  is an  annual effective  yield; that is,  it reflects  a full year's
interest. Interest is credited daily at a rate that will provide the  guaranteed
annual  effective yield  for one year.  Guaranteed interest rates  will never be
less than an annual effective rate of 3%.
 
    During a deposit  period, amounts  may be applied  to any  of the  available
guaranteed  terms. Purchase Payments received after  the initial payment will be
allocated in the same proportions as  the last allocation, if no new  allocation
instructions  are received with  the Purchase Payment.  For amounts allocated to
the Guaranteed Account, if  the same guaranteed term(s)  are not available,  the
next shortest term will be used. If no shorter guaranteed term is available, the
next longer guaranteed term will be used.
 
    Except  for transfers from  the one-year Guaranteed  Term in connection with
the Dollar Cost Averaging  Program and withdrawals taken  in connection with  an
Estate  Conservation  Option  or Systematic  Withdrawal  Option,  withdrawals or
transfers from  a guaranteed  term before  the guaranteed  term matures  may  be
subject  to a market value adjustment ("MVA"). An MVA reflects the change in the
value of the  investment due  to changes  in interest  rates since  the date  of
deposit.  When interest rates increase  after the date of  deposit, the value of
the investment decreases,  and the  MVA is negative.  Conversely, when  interest
rates decrease after the date of deposit, the value of the investment increases,
and  the MVA is positive. It is possible that a negative MVA could result in the
Certificate Holder receiving an amount which  is less than the amount paid  into
the Guaranteed Account
 
    If  a Certificate Holder requests a  partial withdrawal of the Account Value
without  designating  from  which  investment  option  it  should  be  taken,  a
proportionate  share will be  withdrawn from the  Guaranteed Account. The amount
will be withdrawn from all guaranteed  term groups as defined in the  prospectus
for the Guaranteed Account.
 
    As  a  Guaranteed Term  matures,  assets accumulating  under  the Guaranteed
Account may be  (a) transferred  to a new  Guaranteed Term,  (b) transferred  to
other  available investment options, or (c)  withdrawn. Amounts withdrawn may be
subject to a deferred sales charge. If  no direction is received by the  Company
at  its Home Office by  the maturity date of a  guaranteed term, the amount from
the maturing guaranteed term will be  transferred to the current deposit  period
for  a similar length guaranteed term. If  the same guaranteed term is no longer
available, the next shortest  guaranteed term available  in the current  deposit
period will be used. If no shorter guaranteed term is available, the next longer
guaranteed term will be used.
 
    If  you  do not  provide  instructions concerning  the  maturity value  of a
maturing guaranteed term,  the maturity value  transfer provision applies.  This
provision allows you to transfer without an MVA to available guaranteed terms of
the  current  deposit  period  or  to  other  available  investment  options, or
surrender without an MVA (if applicable, a deferred sales charge is assessed  on
the  surrendered amount).  The provision is  available only  during the calendar
month immediately following a guaranteed term maturity date and only applies  to
the first transaction regardless of the amount involved in the transaction.
 
MORTALITY AND EXPENSE RISK CHARGES
 
    We  make no  deductions from  the credited  interest rate  for mortality and
expense risks; these risks are considered in determining the credited rate.
 
- --------------------------------------------------------------------------------
                                       22
<PAGE>
TRANSFERS
 
    Amounts applied to  a guaranteed  term during a  deposit period  may not  be
transferred  to any  other funding option  or to another  guaranteed term during
that deposit period or for 90 days after the close of that deposit period.  This
does  not apply  to (1) amounts  transferred on  the Maturity Date  or under the
maturity value transfer provision; (2)  amounts transferred from the  Guaranteed
Account  before the Maturity Date due to  the election of an Annuity option, (3)
amounts transferred from  the one-year  Guaranteed Term in  connection with  the
Dollar  Cost Averaging  Program; and  (4) amounts  distributed under  the Estate
Conservation or Systematic Withdrawal  distribution. Transfers after the  90-day
period  are  permitted  from  guaranteed  term(s)  to  other  guaranteed term(s)
available during  a deposit  period or  to other  available investment  options.
Except  for  transactions described  in items  (1), (3)  and (4)  above, amounts
withdrawn or transferred from the Guaranteed Account prior to the maturity  date
will be subject to a Market Value Adjustment. However, only a positive aggregate
MVA  will  be applied  to  transfers made  due  to annuitizations  under  one of
Lifetime Annuity Options described in item (2) above.
 
    The Certificate Holder may select a maximum of 18 different funding  options
over the lifetime of the Contract. Under the Guaranteed Account, each guaranteed
term  is counted  as one funding  option. If  a guaranteed term  matures, and is
renewed for the same term, it will not count as an additional funding option.
 
    Transfers of the Guaranteed Account values  on or within one calendar  month
of  a term's maturity  date are not counted  as one of the  12 free transfers of
accumulated values in the Certificate Holder's Account.
 
    By notifying us at least 30 days prior to the Annuity Date, you may elect  a
variable  annuity  and  have  amounts  that  have  been  accumulating  under the
Guaranteed Account  transferred to  one  or more  of the  Subaccounts  available
during  the  Annuity  Period.  The  Guaranteed  Account  cannot  be  used  as an
investment option during the Annuity Period. Transfers made due to the  election
of a Lifetime Annuity Option will be subject to only a positive aggregate MVA.
 
DEATH BENEFIT
 
    Full  and partial withdrawals and transfers made from the Guaranteed Account
(including transfers due to annuitization) within  six months after the date  of
the  Certificate Holder's death (or Annuitant's death, if the Certificate Holder
is a non-natural person) will be the greater of:
 
(a) The aggregate MVA amount (i.e., the sum of all market value adjusted amounts
    calculated due to  a withdrawal of  amounts). This total  may be greater  or
    less than the Account Value of those amounts; or
 
(b)  The applicable portion of the  Account Value attributable to the Guaranteed
    Account.
 
   
    After the  six-month  period,  the  surrender or  transfer  amount  will  be
adjusted  for the aggregate  MVA amount, which  may be greater  or less than the
Account Value of those amounts. However, only a positive aggregate Market  Value
Adjustment  will be applied to transfers made  due to annuitization under one of
the Lifetime Annuity Options.
    
 
- --------------------------------------------------------------------------------
                                       23
<PAGE>
- --------------------------------------------------------------------------------
                              VARIABLE ANNUITY ACCOUNT B
                                          OF
                       AETNA LIFE INSURANCE AND ANNUITY COMPANY
- --------------------------------------------------------------------------------

   
                STATEMENT OF ADDITIONAL INFORMATION DATED  MAY 1, 1996
    

                                  ALIAC Growth Plus
   
This Statement of Additional Information is not a prospectus and should be read
in conjunction with the current prospectus for Variable Annuity Account B (the
"Separate Account") dated May 1, 1996.
    

A free prospectus is available upon request from the local Aetna Life Insurance
and Annuity Company office or by writing to or calling:


                       Aetna Life Insurance and Annuity Company
                                   Customer Service
                                151 Farmington Avenue
                             Hartford, Connecticut  06156
                                    1-800-531-4547


Read the prospectus before you invest. Terms used in this Statement of
Additional Information shall have the same meaning as in the Prospectus.


TABLE OF CONTENTS                                                PAGE


General Information and History. . . . . . . . . . . . . . . .   1
Variable Annuity Account B . . . . . . . . . . . . . . . . . .   1
Offering and Purchase of Contracts . . . . . . . . . . . . . .   2
Performance Data . . . . . . . . . . . . . . . . . . . . . . .   2
    General. . . . . . . . . . . . . . . . . . . . . . . . . .   2
    Average Annual Total Return Quotations . . . . . . . . . .   3
Annuity Payments . . . . . . . . . . . . . . . . . . . . . . .   5
Sales Material and Advertising . . . . . . . . . . . . . . . .   6
Independent Auditors . . . . . . . . . . . . . . . . . . . . .   7
Financial Statements of the Separate Account . . . . . . . . .   S-1
Financial Statements of the Company. . . . . . . . . . . . . .   F-1

<PAGE>

                           GENERAL INFORMATION AND HISTORY

   
Aetna Life Insurance and Annuity Company (the "Company") is a stock life
insurance company which was organized under the insurance laws of the State of
Connecticut in 1976.  Through a merger, it succeeded to the business of Aetna
Variable Annuity Life Insurance Company (formerly Participating Annuity Life
Insurance Company organized in 1954).  As of December 31, 1995, the Company had
assets of $27.1 billion (subject to $25.5 billion of customer and other
liabilities, $1.6 billion of shareholder equity) which includes $11 billion in
assets held in the Company's separate accounts.  The Company had $22 billion in
assets under management, including $8 billion in its mutual funds.  As of
December 31, 1994, it ranked among the top 2% of all U.S. life insurance
companies by size.  The Company is a wholly owned subsidiary of Aetna Retirement
Holdings, Inc., which is in turn a wholly owned subsidiary of Aetna Retirement
Services, Inc., and an indirect wholly owned subsidiary of Aetna Life and
Casualty Company.  The Company is engaged in the business of issuing life
insurance policies and annuity contracts in all states of the United States.
The Company's Home Office is located at 151 Farmington Avenue, Hartford,
Connecticut 06156.
    

In addition to serving as the principal underwriter and the depositor for the
Separate Account, the Company is also a registered investment adviser under the
Investment Advisers Act of 1940, and a registered broker-dealer under the
Securities Exchange Act of 1934.  The Company provides investment advice to
several of the registered management investment companies offered as variable
investment options under the Contracts funded by the Separate Account (see
"Variable Annuity Account B" below).

Other than the mortality and expense risk charges and administrative charge 
described in the prospectus, all expenses incurred in the operations of the 
Separate Account are borne by the Company.  See "Charges and Deductions" in 
the prospectus.  The Company receives reimbursement for certain 
administrative costs from the investment adviser for the Federated Funds.

The assets of the Separate Account are held by the Company.  The Separate
Account has no custodian. However, the  Funds in whose shares the assets of the
Separate Account are invested each have custodians, as discussed in their
respective prospectuses.

VARIABLE ANNUITY ACCOUNT B

   
Variable Annuity Account B (the "Separate Account") is a separate account
established by the Company for the purpose of funding variable annuity contracts
issued by the Company.  The Separate Account is registered with the Securities
and Exchange Commission as a unit investment trust under the Investment Company
Act of 1940, as amended.  The assets of each of the Subaccounts of the Separate
Account will be invested exclusively in shares of the Funds described in the
Prospectus.  Purchase Payments made under the Contract may be allocated to one
or more of the Subaccounts.  The Company may make additions to or deletions from
available investment options as permitted by law.  The availability of the Funds
is subject to applicable regulatory authorization.  Not all Funds are available
in all jurisdictions or under all Contracts.  The Funds currently available
under the Contract are as follows:
    

   
    Federated American Leaders Fund II   Federated International Equity Fund II
    Federated Fund for U.S. Government   Federated Prime Money Fund II
     Securities II
    Federated Growth Strategies Fund II  Federated Utility Fund II
    Federated High Income Bond Fund II
    

                                          1

<PAGE>

Complete descriptions of each of the Funds, including their investment
objectives, policies, risks and fees and expenses, are contained in the
prospectuses and statements of additional information for each of the Funds.

                          OFFERING AND PURCHASE OF CONTRACTS

   
The Company is both the depositor and the principal underwriter for the
securities sold by the prospectus.  The Company offers the Contracts through
life insurance agents licensed to sell variable annuities who are Registered
Representatives as defined in the Prospectus.  The offering of the Contracts is
continuous.  A description of the manner in which Contracts are purchased may be
found in the prospectus under the sections titled "Purchase" and "Contract
Valuation."
    

                                   PERFORMANCE DATA

GENERAL

   
From time to time, the Company may advertise different types of historical
performance for the Subaccounts of the Separate Account available under the
Contracts.  The Company may advertise the "standardized average annual total
returns," calculated in a manner prescribed by the Securities and Exchange
Commission (the "standardized return"), as well as "non-standardized returns,"
both of which are described below.
    

   
The standardized and non-standardized total return figures are computed 
according to a formula in which a hypothetical initial Purchase Payment of 
$1,000 is applied to the various Subaccounts under the Contract, and then 
related to the ending redeemable values over one, five and ten year periods 
(or fractional periods thereof).  The standardized figures reflect the 
deduction of all recurring charges during each period (e.g., mortality and 
expense risk charges, maintenance fees, administrative charges, and deferred 
sales charges).  These charges will be deducted on a pro rata basis in the 
case of fractional periods.  The maintenance fee is converted to a percentage 
of assets based on the average account size under the Contracts described in 
the Prospectus.
    

   
The non-standardized figures will be calculated in a similar manner, except that
they will not reflect the deduction of any applicable deferred sales charge
(which would decrease the level of performance shown if reflected in these
calculations).  The non-standardized figures may also include monthly,
quarterly, year-to-date and three year periods.
    

   
If a Fund was in existence prior to the date it became available under the
Contract, standardized and non-standardized total returns may include periods
prior to such date.  These figures are calculated by adjusting the actual
returns of the Fund to reflect the charges that would have been assessed under
the Contract had that Fund been available under the Contract during that period.
    

   
Investment results of the Subaccounts will fluctuate over time, and any
presentation of the Subaccounts' total return quotations for any prior period
should not be considered as a representation of how the Subaccounts will perform
in any future period.  Additionally, the Account Value upon redemption may be
more or less than your original cost.
    


                                          2

<PAGE>

AVERAGE ANNUAL TOTAL RETURN QUOTATIONS - STANDARDIZED AND NON-STANDARDIZED

   
The set of tables shown below reflects the average annual standardized and non-
standardized total return quotation figures for the periods ended December 31,
1995 for the Subaccounts under the Contract. For those Subaccounts where results
are not available for the full calendar period indicated, the percentage shown
is an average annual return since inception (denoted with an asterisk).
    

   
<TABLE>
<CAPTION>
                                          -----------------------------------------------------------------------------------------
                                                                                                                          FUND
    ($30 MAINTENANCE FEE)                         STANDARDIZED                            NON-STANDARDIZED             INCEPTION
                                                                                                                         DATE
- ----------------------------------------------------------------------------------------------------------------------------------
        SUBACCOUNT                       1 YEAR     5 YEARS     10 YEARS     1 YEAR     3 YEARS     5 YEARS     10 YEARS
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>        <C>         <C>          <C>        <C>         <C>         <C>       <C>
Federated American Leaders Fund II         23.87%     12.25%*       n/a        31.78%     14.54%*      n/a          n/a   02/10/94
- ----------------------------------------------------------------------------------------------------------------------------------
Federated Fund for U.S. Government
Securities II                               0.76%      2.09%*       n/a         7.19%      4.86%*      n/a          n/a   03/28/94
- ----------------------------------------------------------------------------------------------------------------------------------
Federated Growth Strategies Fund II        (4.48%)*    n/a          n/a         2.71%*     n/a         n/a          n/a   11/01/95
- ----------------------------------------------------------------------------------------------------------------------------------
Federated High Income Bond Fund II         11.43%      4.31%*       n/a        18.55%      6.91%*      n/a          n/a   03/01/94
- ----------------------------------------------------------------------------------------------------------------------------------
Federated International Equity Fund II     (4.80%)*    n/a          n/a         2.37%*     n/a         n/a          n/a   04/04/95
- ----------------------------------------------------------------------------------------------------------------------------------
Federated Prime Money Fund II              (2.57%)    (0.95%)*      n/a         3.65%      3.53%*      n/a          n/a   11/14/94
- ----------------------------------------------------------------------------------------------------------------------------------
Federated Utility Fund II                  15.00%      5.76%*       n/a        22.34%      8.23%*      n/a          n/a   02/10/94
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
    
 
Please refer to the discussion preceding the Tables for an explanation of the
charges included in the Standardized and Non-Standardized figures.  These
figures represent historical performance and should not be considered a
projection of future performance.

                                   ANNUITY PAYMENTS

   
When Annuity Payments are to begin, the value of the Account is determined using
Accumulation Unit values as of the tenth Valuation Date before the first Annuity
Payment is due. Such value (less any applicable premium tax) is applied to
provide an Annuity in accordance with the Annuity and investment options
elected.
    

The Annuity option tables found in the Contract show, for each form of Annuity,
the amount of the first Annuity Payment for each $1,000 of value applied.
Thereafter, variable Annuity Payments fluctuate as the Annuity Unit value(s)
fluctuates with the investment experience of the selected investment option(s).
The first payment and subsequent payments also vary depending on the assumed net
investment rate selected (3.5% or 5% per annum). Selection of a 5% rate causes a
higher first payment, but Annuity Payments will increase thereafter only to the
extent that the net investment rate increases by more than 5% on an annual
basis. Annuity Payments would decline if the rate failed to increase by 5%. Use
of the 3.5% assumed rate causes a lower first payment, but subsequent payments
would increase more rapidly or decline more slowly as changes occur in the net
investment rate.

   
When the Annuity Period begins, the Annuitant is credited with a fixed number of
Annuity Units (which does not change thereafter) in each of the designated
investment options.  This number is calculated by dividing (a) by (b), where (a)
is the amount of the first Annuity Payment based on a particular investment
option, and (b) is the then current Annuity Unit value for that investment
option. As noted, Annuity Unit values fluctuate from one Valuation Date to the
next; such fluctuations reflect changes
    


                                          3

<PAGE>

   
in the net investment factor for the appropriate Subaccount(s) (with a ten
Valuation Date lag which gives the Company time to process Annuity Payments) and
a mathematical adjustment which offsets the assumed net investment rate of 3.5%
or 5% per annum.
    

The operation of all these factors can be illustrated by the following
hypothetical example. These procedures will be performed separately for the
investment options selected during the Annuity Period.

EXAMPLE:
Assume that, at the date Annuity Payments are to begin, there are 3,000
Accumulation Units credited under a particular Account and that the value of an
Accumulation Unit for the tenth Valuation Date prior to retirement was
$13.650000. This produces a total value of $40,950.

Assume also that no premium tax is payable and that the Annuity table in the
Contract provides, for the option elected, a first monthly variable Annuity
Payment of $6.68 per $1000 of value applied; the Annuitant's first monthly
payment would thus be 40.950 multiplied by $6.68, or $273.55.

Assume then that the value of an Annuity Unit for the Valuation Date in which
the first payment was due was $13.400000. When this value is divided into the
first monthly payment, the number of Annuity Units is determined to be 20.414.
The value of this number of Annuity Units will be paid in each subsequent month.

   
If the net investment factor with respect to the appropriate Subaccount is
1.0015000 as of the tenth Valuation Date preceding the due date of the second
monthly payment, multiplying this factor by .9999058* (to neutralize the assumed
net investment rate of 3.5% per annum built into the number of Annuity Units
determined above) produces a result of 1.0014057. This is then multiplied by the
Annuity Unit value for the prior Valuation Date (assume such value to be
$13.504376) to produce an Annuity Unit value of $13.523359 for the Valuation
Date in which the second payment is due.
    

The second monthly payment is then determined by multiplying the number of
Annuity Units by the current Annuity Unit value, or 20.414 times $13.523359,
which produces a payment of $276.07.

*If an assumed net investment rate of 5% is elected, the appropriate factor to
neutralize such assumed rate would be .9998663.

                            SALES MATERIAL AND ADVERTISING

The Company may include hypothetical illustrations in its sales literature that
explain the mathematical principles of dollar cost averaging, compounded
interest, tax deferred accumulation, and the mechanics of variable annuity
contracts.  The Company may also discuss the difference between variable annuity
contracts and other types of savings or investment products, including, but not
limited to, personal savings accounts and certificates of deposit.

   
We may distribute sales literature that compares the percentage change in
Accumulation Unit values for any of the Subaccounts to established market
indices such as the Standard & Poor's 500 Stock Index and the Dow Jones
Industrial Average or to the percentage change in values of other management
investment companies that have investment objectives similar to the Subaccount
being compared.
    


                                          4

<PAGE>

   
We may publish in advertisements and reports, the ratings and other information
assigned to us by one or more independent rating organizations such as A.M. Best
Company, Duff & Phelps, Standard & Poor's Corporation and Moody's Investors
Services, Inc.  The purpose of the ratings is to reflect our financial strength
and/or claims-paying ability.  We may also quote ranking services such as
Morningstar's Variable Annuity/Life Performance Report and Lipper's Variable
Insurance Products Performance Analysis Service (VIPPAS), which rank variable
annuity or life Subaccounts or their underlying funds by performance and/or
investment objective.  From time to time, we will quote articles from newspapers
and magazines or other publications or reports, including, but not limited to
The Wall Street Journal, Money magazine, USA Today and The VARDS Report.
    

   
The Company may provide in advertising, sales literature, periodic publications
or other materials information on various topics of interest to current and
prospective Certificate Holders.  These topics may include the relationship
between sectors of the economy and the economy as a whole and its effect on
various securities markets, investment strategies and techniques (such as value
investing, market timing, dollar cost averaging, asset allocation, constant
ratio transfer and account rebalancing), the advantages and disadvantages of
investing in tax-deferred and taxable investments, customer profiles and
hypothetical purchase and investment scenarios, financial management and tax and
retirement planning, and investment alternatives to certificates of deposit and
other financial instruments, including comparison between the Contracts and the
characteristics of and market for such financial instruments.
    

                                 INDEPENDENT AUDITORS

   
KPMG Peat Marwick LLP, CityPlace II, Hartford, Connecticut  06103-4103, are the
independent auditors for the Separate Account and for the Company.  The services
provided to the Separate Account include primarily the examination of the
Separate Account's financial statements and the review of filings made with the
SEC.
    


                                          5

<PAGE>


                                FINANCIAL STATEMENTS


                              VARIABLE ANNUITY ACCOUNT B


                                        INDEX


Independent Auditors' Report . . . . . . . . . . . . . . . . . .     S-2
Statement of Assets and Liabilities. . . . . . . . . . . . . . .     S-3
Statement of Operations. . . . . . . . . . . . . . . . . . . . .     S-8
Statements of Changes in Net Assets. . . . . . . . . . . . . . .     S-10
Notes to Financial Statements. . . . . . . . . . . . . . . . . .     S-11
Consolidated Financial Information . . . . . . . . . . . . . . .     S-13


                                         S-1

<PAGE>

                             INDEPENDENT AUDITORS' REPORT

The Board of Directors of Aetna Life Insurance and Annuity Company and
      Contract Owners of Variable Annuity Account B:

We have audited the accompanying statement of assets and liabilities of Aetna
Life Insurance and Annuity Company Variable Annuity Account B (the "Account") as
of December 31, 1995, and the related statement of operations for the year then
ended, statements of changes in net assets for each of the years in the two-year
period then ended and condensed financial information for the year ended 
December 31, 1995.  These financial statements and condensed financial 
information are the responsibility of the Account's management.  Our 
responsibility is to express an opinion on these financial statements and 
condensed financial information 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 and condensed
financial information 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 as of December 31, 1995, by correspondence with the custodian.  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, the financial statements and condensed financial information
referred to above present fairly, in all material respects, the financial
position of the Aetna Life Insurance and Annuity Company Variable Annuity
Account B as of December 31, 1995, the results of its operations for the year
then ended, changes in its net assets for each of the years in the two-year 
period then ended and condensed financial information for the year ended 
December 31, 1995 in conformity with generally accepted accounting principles.


                                                      KPMG Peat Marwick LLP

Hartford, Connecticut
February 16, 1996


                                      S-2

<PAGE>

VARIABLE ANNUITY ACCOUNT B

STATEMENT OF ASSETS AND LIABILITIES - December 31, 1995

<TABLE>
<CAPTION>
ASSETS:
<S>                                                                                                           <C>
Investments, at net asset value: (Note 1)
  Aetna Variable Fund; 20,401,661 shares at $29.06 per share (cost $600,834,096)..............................$  592,782,223
  Aetna Income Shares; 6,006,058 shares at $13.00 per share (cost $74,865,329) ...............................    78,089,373
  Aetna Variable Encore Fund; 6,101,341 shares at $13.30 per share (cost $78,645,161) ........................    81,132,779
  Aetna Investment Advisers Fund, Inc.; 7,664,725 shares at $14.50 per share (cost $98,736,185)...............   111,155,405
  Aetna GET Fund, Series B; 1,128,914 shares at $12.40 per share (cost $11,433,593) ..........................    14,000,173
  Aetna Ascent Variable Portfolio; 32,179 shares at $10.80 per share (cost $341,813) .........................       347,383
  Aetna Crossroads Variable Portfolio; 43,426 shares at $10.74 per share (cost $458,196) .....................       466,405
  Aetna Legacy Variable Portfolio; 30,419 shares at $10.64 per share (cost $321,970) .........................       323,579
  Alger American Funds:
    Alger American Balanced Portfolio; 50,517 shares at $13.64 per share (cost $687,406)......................       689,050
    Alger American Growth Portfolio; 346,280 shares at $31.16 per share(cost $10,853,903) ....................    10,790,086
    Alger American Income and Growth Portfolio; 57,421 shares at $17.79 per share (cost $1,028,289)...........     1,021,520
    Alger American Leveraged AllCap Portfolio; 112,151 shares at $17.43 per share (cost $1,922,235)...........     1,954,796
    Alger American MidCap Growth Portfolio; 167,570 shares at $19.44 per share (cost $3,250,372)..............     3,257,565
    Alger American Small Capitalization Portfolio; 646,138 shares at $39.41 per share (cost $25,418,034)......    25,464,317
  Calvert Responsibly Invested Balanced Portfolio; 203,667 shares at $1.70 per share (cost $360,358)..........       346,846
  Fidelity Investments Variable Insurance Products Funds:
    Equity-Income Portfolio; 800,426 shares at $19.27 per share (cost $14,457,609)............................    15,424,209
    Growth Portfolio; 521,413 shares at $29.20 per share (cost $15,259,452)...................................    15,225,262
    High Income Portfolio; 100,193 shares at $12.05 per share (cost $1,192,297)...............................     1,207,326
    Overseas Portfolio; 117,982 shares at $17.05 per share (cost $1,960,157)..................................     2,011,591
  Fidelity Investments Variable Insurance Products Funds II:
    Asset Manager Portfolio; 86,288 shares at $15.79 per share (cost $1,264,129)..............................     1,362,489
    Contrafund Portfolio; 867,434 shares at $13.78 per share (cost $11,830,403)...............................    11,953,244
    Index 500 Portfolio; 28,699 shares at $75.71 per share (cost $2,101,954)..................................     2,172,818
    Investment Grade Bond Portfolio; 56,547 shares at $12.48 per share (cost $694,235)........................       705,701
  Insurance Management Series:
    Corporate Bond Fund; 1,213,125 shares at $9.79 per share (cost $11,647,482)...............................    11,876,490
    Equity Growth and Income Fund; 2,084,810 shares at $12.80 per share (cost $23,768,678)....................    26,685,566
    Growth Stock Fund; 17,464 shares at $10.30 per share (cost $176,265)......................................       179,879
    International Stock Fund; 156,864 shares at $10.35 per share (cost $1,580,366)............................     1,623,538
    Prime Money Fund; 5,774,492 shares at $1.00 per share (cost $5,775,674)...................................     5,774,492
    U.S. Government Bond Fund; 438,127 shares at $10.29 per share (cost $4,432,728)...........................     4,508,328
    Utility Fund; 797,832 shares at $11.03 per share (cost $8,000,336)........................................     8,800,082
 Janus Aspen Series:
    Aggressive Growth Portfolio; 693,818 shares at $17.08 per share (cost $10,685,497)........................    11,850,406
    Balanced Portfolio; 55,709 shares at $13.03 per share (cost $699,844).....................................       725,884
    Flexible Income Portfolio; 141,156 shares at $11.11 per share (cost $1,538,432)...........................     1,568,241
    Growth Portfolio; 190,925 shares at $13.45 per share (cost $2,483,088)....................................     2,567,940
    Short-Term Bond Portfolio; 74,706 shares at $10.03 per share (cost $747,969)..............................       749,299
    Worldwide Growth Portfolio; 365,442 shares at $15.31 per share (cost $5,341,275)..........................     5,594,914
  Lexington Emerging Markets Fund; 36,371 shares at $9.38 per share (cost $345,183)...........................       341,159
  Lexington Natural Resources Trust; 166,302 shares at $11.30 per share (cost $1,690,491).....................     1,879,208


                                      S-3

<PAGE>

<CAPTION>
<S>                                                                                                           <C>
  Neuberger & Berman Advisers Management Trust - Growth Portfolio; 323,147 shares at $25.86
    per share (cost $8,279,416) ..............................................................................     8,356,574
  Scudder Variable Life Investment Fund - International Portfolio; 893,880 shares
    at $11.82 per share (cost $9,913,254).....................................................................    10,565,665
  TCI Portfolios, Inc.:
    TCI Balanced; 69,585 shares at $7.04 per share (cost $473,338) ...........................................       489,878
    TCI Growth; 4,503,433 shares at $12.06 per share (cost $46,105,299) ......................................    54,311,402
    TCI International; 113,062 shares at $5.33 per share (cost $586,969) .....................................       602,619
                                                                                                              --------------
NET ASSETS ...................................................................................................$1,130,935,704
                                                                                                              --------------
                                                                                                              --------------
</TABLE>


STATEMENT OF ASSETS AND LIABILITIES - December 31, 1995 (continued)

Net assets represented by:


<TABLE>
<CAPTION>
                                                                                           ACCUMULATION
                                                                                               UNIT
                                                                            UNITS              VALUE
                                                                            -----              -----
<S>                                                                     <C>               <C>              <C>
Reserves for annuity contracts in accumulation and payment period:
 AETNA VARIABLE FUND:
  Non-Qualified 1964 ...................................................     5,159.1      $149.975........    $773,737
  Non-Qualified I ......................................................   157,693.1       169.682........  26,757,709
  Non-Qualified II .....................................................    91,497.4       119.527........  10,936,439
  Non-Qualified III ....................................................   129,657.4       114.464........  14,841,063
  Non-Qualified V ......................................................30,554,956.8        13.972........ 426,924,429
  Non-Qualified VI .....................................................   538,384.8        13.060........   7,031,177
  Non-Qualified VII .................................................... 3,068,782.3        14.001........  42,967,268
  Reserves for annuity contracts in payment period (Note 1) ..............................................  62,550,401
 AETNA INCOME SHARES:
  Non-Qualified I ......................................................     7,341.1        46.171........     338,944
  Non-Qualified II .....................................................    46,936.3        48.232........   2,263,808
  Non-Qualified III ....................................................    11,092.5        46.616........     517,093
  Non-Qualified V ...................................................... 4,853,662.2        12.212........  59,271,792
  Non-Qualified VI .....................................................    36,561.4        11.140........     407,298
  Non-Qualified VII ....................................................   988,198.5        12.037........  11,894,717
  Reserves for annuity contracts in payment period (Note 1) ..............................................   3,395,721
 AETNA VARIABLE ENCORE FUND:
  Non-Qualified I ......................................................    19,658.0        37.683........     740,766
  Non-Qualified II .....................................................    53,953.2        38.335........   2,068,303
  Non-Qualified III ....................................................    21,094.2        36.081........     761,100
  Non-Qualified V ...................................................... 4,354,271.6        11.007........  47,927,808
  Non-Qualified VI .....................................................     8,053.2        10.728........      86,394
  Non-Qualified VII .................................................... 2,694,033.8        10.968........  29,548,408
 AETNA INVESTMENT ADVISERS FUND, INC.:
  Non-Qualified I ......................................................    38,200.7        18.002........     687,677
  Non-Qualified II .....................................................   101,130.6        17.932........   1,813,429
  Non-Qualified III ....................................................    26,617.3        17.889........     476,148
  Non-Qualified V ...................................................... 6,430,772.1        13.803........  88,762,468


                                      S-4

<PAGE>

<CAPTION>
<S>                                                                     <C>               <C>              <C>
  Non-Qualified VI .....................................................    14,277.8        11.589........     165,459
  Non-Qualified VII ....................................................   919,744.2        13.602........  12,510,415
  Reserves for annuity contracts in payment period (Note 1) ..............................................   6,739,809
 AETNA GET FUND, SERIES B:
  Non-Qualified V ...................................................... 1,089,582.2        12.849........  14,000,173
 AETNA ASCENT VARIABLE PORTFOLIO:
  Non-Qualified V ......................................................    16,790.9        10.652........     178,853
  Non-Qualified VII ....................................................    15,831.9        10.645........     168,530
 AETNA CROSSROADS VARIABLE PORTFOLIO:
  Non-Qualified V ......................................................    16,953.1        10.594........     179,603
  Non-Qualified VII ....................................................    27,089.2        10.587........     286,802
 AETNA LEGACY VARIABLE PORTFOLIO:
  Non-Qualified V ......................................................     2,222.3        10.443........      23,208
  Non-Qualified VII ....................................................    28,777.7        10.438........     300,371
 ALGER AMERICAN FUNDS:
   ALGER AMERICAN BALANCED PORTFOLIO:
  Non-Qualified VII ....................................................    54,737.3        12.588........     689,050
   ALGER AMERICAN GROWTH PORTFOLIO:
  Non-Qualified V ......................................................   275,493.6        10.157........   2,798,288
  Non-Qualified VII ....................................................   615,696.6        12.980........   7,991,798
   ALGER AMERICAN INCOME AND GROWTH PORTFOLIO:
  Non-Qualified VII ....................................................    95,828.9        10.660........   1,021,520
   ALGER AMERICAN LEVERAGED ALLCAP PORTFOLIO:
  Non-Qualified VII ....................................................   159,378.8        12.265........   1,954,796
   ALGER AMERICAN MIDCAP GROWTH PORTFOLIO:
  Non-Qualified VII ....................................................   233,109.8        13.974........   3,257,565
   ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO:
  Non-Qualified V ...................................................... 1,364,900.9        13.714........  18,718,117
  Non-Qualified VII ....................................................   507,425.1        13.295........   6,746,200
 CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO:
  Non-Qualified V ......................................................    25,730.0        13.480........     346,846
 FIDELITY INVESTMENTS VARIABLE INSURANCE PRODUCTS FUNDS:
   EQUITY - INCOME PORTFOLIO:
  Non-Qualified V ......................................................   294,244.1        11.054........   3,252,637
  Non-Qualified VII.....................................................   913,516.8        13.324........  12,171,572
   GROWTH PORTFOLIO:
  Non-Qualified V ......................................................   288,576.0        10.066........   2,904,786
  Non-Qualified VII.....................................................   885,545.2        13.913........  12,320,476
   HIGH INCOME PORTFOLIO:
  Non-Qualified VII.....................................................   112,818.5        10.701........   1,207,326
   OVERSEAS PORTFOLIO:
  Non-Qualified V ......................................................    33,813.3        10.052........     339,882
  Non-Qualified VII.....................................................   150,017.4        11.143........   1,671,709
 FIDELITY INVESTMENTS VARIABLE INSURANCE PRODUCTS FUNDS II
   ASSET MANAGER PORTFOLIO:
  Non-Qualified VII.....................................................   116,810.0        11.664........   1,362,489
   CONTRAFUND PORTFOLIO:
  Non-Qualified V ......................................................   379,862.0        10.468........   3,976,320
  Non-Qualified VII.....................................................   684,272.2        11.658........   7,976,924
   INDEX 500 PORTFOLIO:
  Non-Qualified VII.....................................................   191,671.3        11.336........   2,172,818


                                      S-5

<PAGE>

<CAPTION>
<S>                                                                      <C>                <C>            <C>
   INVESTMENT GRADE BOND PORTFOLIO:
  Non-Qualified VII.....................................................    66,574.4        10.600........        705,701
 INSURANCE MANAGEMENT SERIES:
   CORPORATE BOND FUND:
  Non-Qualified VII..................................................... 1,020,320.8        11.640........     11,876,490
   EQUITY GROWTH AND INCOME FUND:
  Non-Qualified VII..................................................... 2,057,363.9        12.971........     26,685,566
   GROWTH STOCK FUND:
  Non-Qualified VII.....................................................    17,503.1        10.277........        179,879
   INTERNATIONAL STOCK FUND:
  Non-Qualified VII.....................................................   158,318.6        10.255........      1,623,538
   PRIME MONEY FUND:
  Non-Qualified VII.....................................................   554,933.5        10.406........      5,774,492
   U.S. GOVERNMENT BOND FUND:
  Non-Qualified VII.....................................................   417,293.2        10.804........      4,508,328
   UTILITY FUND:
  Non-Qualified VII.....................................................   727,600.6        12.095........      8,800,082
 JANUS ASPEN SERIES:
   AGGRESSIVE GROWTH PORTFOLIO:
  Non-Qualified V.......................................................   723,838.5        12.992........      9,404,275
  Non-Qualified VII.....................................................   187,583.5        13.040........      2,446,131
   BALANCED PORTFOLIO:
  Non-Qualified V.......................................................     7,771.5        10.835........         84,204
  Non-Qualified VII.....................................................    53,016.1        12.104........        641,680
   FLEXIBLE INCOME PORTFOLIO:
  Non-Qualified V.......................................................    84,047.6        12.094........      1,016,439
  Non-Qualified VII.....................................................    45,713.6        12.071........        551,802
   GROWTH PORTFOLIO:
  Non-Qualified V.......................................................    26,022.4        10.870........        282,874
  Non-Qualified VII.....................................................   176,110.7        12.975........      2,285,066
   SHORT-TERM BOND PORTFOLIO:
  Non-Qualified V.......................................................     2,677.9        10.325........         27,650
  Non-Qualified VII.....................................................    67,034.3        10.765........        721,649
   WORLDWIDE GROWTH PORTFOLIO:
  Non-Qualified V.......................................................   227,582.2        10.893........      2,479,004
  Non-Qualified VII.....................................................   252,485.1        12.341........      3,115,910
 LEXINGTON EMERGING MARKETS FUND:
  Non-Qualified VII.....................................................    36,773.1         9.277........        341,159
 LEXINGTON NATURAL RESOURCES TRUST:
  Non-Qualified V ......................................................   162,462.2        10.479........      1,702,501
  Non-Qualified VII ....................................................    16,932.5        10.436........        176,707
 NEUBERGER & BERMAN ADVISERS
   MANAGEMENT TRUST - GROWTH PORTFOLIO:
  Non-Qualified V ......................................................   526,542.1        15.871........      8,356,574
 SCUDDER VARIABLE LIFE INVESTMENT FUND:
   INTERNATIONAL PORTFOLIO:
  Non-Qualified V ......................................................   720,017.3        14.674........     10,565,665
 TCI PORTFOLIOS, INC.:
   TCI BALANCED:
  Non-Qualified VII.....................................................    40,406.8        12.124........        489,878



                                      S-6

<PAGE>

<CAPTION>
<S>                                                                      <C>                <C>            <C>

   TCI GROWTH:
  Non-Qualified II .....................................................    82,191.6        13.224........      1,086,884
  Non-Qualified III ....................................................    24,926.7        13.107........        326,719
  Non-Qualified V ...................................................... 2,735,782.0        14.091........     38,549,513
  Non-Qualified VI .....................................................    10,258.8        11.884........        121,912
  Non-Qualified VII .................................................... 1,014,612.2        14.021........     14,226,374
   TCI INTERNATIONAL:
 Non-Qualified VII......................................................    57,691.1        10.446........        602,619
                                                                                                           --------------
                                                                                                           $1,130,935,704
                                                                                                           --------------
                                                                                                           --------------
</TABLE>

See Notes to Financial Statements.


                                      S-7

<PAGE>

VARIABLE ANNUITY ACCOUNT B

STATEMENT OF OPERATIONS - Year Ended December 31, 1995

<TABLE>
<CAPTION>
<S>                                                                                    <C>            <C>
INVESTMENT INCOME:
Dividends: (Notes 1 and 3)
Aetna Variable Fund....................................................................                $97,535,899
Aetna Income Shares....................................................................                  4,800,986
Aetna Variable Encore Fund.............................................................                     61,853
Aetna Investment Advisers Fund, Inc....................................................                  7,359,482
Aetna GET Fund, Series B ..............................................................                    359,007
Aetna Ascent Variable Portfolio........................................................                      7,378
Aetna Crossroads Variable Portfolio....................................................                      8,108
Aetna Legacy Variable Portfolio........................................................                      5,625
Alger American Fund - Alger American Balanced Portfolio................................                        267
Alger American Fund - Alger American Growth Portfolio..................................                      1,379
Alger American Fund - Alger American MidCap Portfolio..................................                          2
Calvert Responsibly Invested Balanced Portfolio..................... ..................                     30,986
Fidelity Investments Variable Insurance Products Fund - Equity-Income Portfolio........                    126,924
Fidelity Investments Variable Insurance Products Fund - Growth Portfolio...............                      1,403
Fidelity Investments Variable Insurance Products Fund - Overseas Portfolio.............                        106
Fidelity Investments Variable Insurance Products Fund II - Asset Manager Portfolio.....                      3,070
Fidelity Investments Variable Insurance Products Fund II - Contrafund Portfolio........                    146,072
Insurance Management Series - Corporate Bond Fund......................................                    425,532
Insurance Management Series - Equity Growth and Income Fund............................                    249,502
Insurance Management Series - Prime Money Fund.........................................                    225,699
Insurance Management Series - U.S. Government Bond Fund................................                     98,938
Insurance Management Series - Utility Fund.............................................                    186,623
Janus Aspen Series - Aggressive Growth Portfolio.......................................                    113,664
Janus Aspen Series - Balanced Portfolio................................................                      5,931
Janus Aspen Series - Flexible Income Portfolio.........................................                     51,680
Janus Aspen Series - Growth Portfolio..................................................                     41,839
Janus Aspen Series - Short-Term Bond Portfolio.........................................                     15,670
Janus Aspen Series - Worldwide Growth Portfolio........................................                     17,957
Lexington Emerging Markets Fund........................................................                      3,323
Lexington National Resources Trust.....................................................                      7,842
Neuberger & Berman Advisers Management Trust - Growth Portfolio........................                    111,452
Scudder Variable Life Investment Fund - International Portfolio........................                     40,450
TCI Portfolios, Inc. - TCI Balanced....................................................                      5,359
TCI Portfolios, Inc. - TCI Growth......................................................                     47,667
   Total investment income ............................................................                112,097,675
Valuation period deductions (Note 2)...................................................                (11,786,592)
Net investment income .................................................................                100,311,083


                                      S-8

<PAGE>

<CAPTION>
<S>                                                                                    <C>            <C>

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain on sales of investments: (Notes 1 and 4)
  Proceeds from sales .................................................................$495,934,611
  Cost of investments sold ............................................................ 463,921,121
    Net realized gain .................................................................                 32,013,490
Net unrealized gain (loss) on investments:
  Beginning of year ................................................................... (44,356,052)
  End of year .........................................................................  28,746,944
    Net unrealized gain ...............................................................                 73,102,996
Net realized and unrealized gain on investments .......................................                105,116,486
                                                                                                      ------------
Net increase in net assets resulting from operations ..................................               $205,427,569
                                                                                                      ------------
                                                                                                      ------------
</TABLE>

See Notes to Financial Statements.


                                      S-9

<PAGE>

VARIABLE ANNUITY ACCOUNT B

STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                                                                           YEAR ENDED DECEMBER 31,
                                                                              1995           1994
                                                                              ----           ----
<S>                                                                     <C>              <C>
FROM OPERATIONS:
Net investment income ................................................    $100,311,083    $74,514,904
Net realized and unrealized gain (loss) on investments ...............     105,116,486    (89,424,840)
                                                                        --------------   ------------
  Net increase (decrease) in net assets resulting from operations ....     205,427,569    (14,909,936)
                                                                        --------------   ------------
FROM UNIT TRANSACTIONS:
Variable annuity contract purchase payments ..........................     178,474,387    170,170,873
Sales and administrative charges deducted by the Company .............         (34,250)        (8,045)
                                                                        --------------   ------------
  Net variable annuity contract purchase payments ....................     178,440,137    170,162,828
Transfers from the Company for mortality guarantee adjustments........       1,565,140        537,027
Transfers from (to) the Company's fixed account options ..............       4,144,061     (6,000,310)
Redemptions by contract holders ......................................     (46,390,791)   (32,737,461)
Annuity payments .....................................................      (9,198,421)    (7,564,589)
Other ................................................................       1,143,373       (127,555)
                                                                        --------------   ------------
  Net increase in net assets from unit transactions ..................     129,703,499    124,269,940
                                                                        --------------   ------------
Change in net assets .................................................     335,131,068    109,360,004
NET ASSETS:
Beginning of year ....................................................     795,804,636    686,444,632
                                                                        --------------   ------------
End of year ..........................................................  $1,130,935,704   $795,804,636
                                                                        --------------   ------------
                                                                        --------------   ------------
</TABLE>

See Notes to Financial Statements.


                                      S-10

<PAGE>

VARIABLE ANNUITY ACCOUNT B

NOTES TO FINANCIAL STATEMENTS - December 31, 1995

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    Variable Annuity Account B ("Account") is registered under the Investment
    Company Act of 1940 as a unit investment trust.  The Account is sold
    exclusively for use with annuity contracts that may be entitled to tax-
    deferred treatment under specific sections of the Internal Revenue Code of
    1986, as amended.

    The accompanying financial statements of the Account have been prepared in
    accordance with generally accepted accounting principles.

    a.  VALUATION OF INVESTMENTS
    Investments in the following Funds are stated at the closing net asset
    value per share as determined by each Fund on December 31, 1995:

<TABLE>
<CAPTION>
     <S>                                                         <C>
     Aetna Variable Fund                                         Insurance Management Series:
     Aetna Income Shares                                         -    Corporate Bond Fund
     Aetna Variable Encore Fund                                  -    Equity Growth and Income Fund
     Aetna Investment Advisers Fund, Inc.                        -    Growth Stock Fund
     Aetna GET Fund, Series B                                    -    International Stock Fund
     Aetna Ascent Variable Portfolio                             -    Prime Money Fund
     Aetna Crossroads Variable Portfolio                         -    U.S. Government Bond Fund
     Aetna Legacy Variable Portfolio                             -    Utility Fund
     Alger American Funds:                                       Janus Aspen Series:
     -    Alger American Balanced Portfolio                      -    Aggressive Growth Portfolio
     -    Alger American Growth Portfolio                        -    Balanced Portfolio
     -    Alger American Income and Growth Portfolio             -    Flexible Income Portfolio
     -    Alger American Leveraged AllCap Portfolio              -    Growth Portfolio
     -    Alger American MidCap Growth Portfolio                 -    Short-Term Bond Portfolio
     -    Alger American Small Capitalization Portfolio          -    Worldwide Growth Portfolio
     Calvert Responsibly Invested Balanced Portfolio             Lexington Emerging Markets Fund:
     Fidelity Investments Variable Insurance Products Fund:      Lexington Natural Resources Trust
     -    Equity-Income Portfolio                                Neuberger & Berman Advisers Management Trust:
     -    Growth Portfolio                                       -     Growth Portfolio
     -    High Income Portfolio                                  Scudder Variable Life Investment Fund:
     -    Overseas Portfolio                                     -     International Portfolio
     Fidelity Investments Variable Insurance Products Fund II:   TCI Portfolios, Inc.:
     -    Asset Manager Portfolio                                -    TCI Balanced
     -    Contrafund Portfolio                                   -    TCI Growth
     -    Index 500 Portfolio                                    -    TCI International
     -    Investment Grade Bond Portfolio                        
</TABLE>

    b.  OTHER
    Investment transactions are accounted for on a trade date basis and
    dividend income is recorded on the ex-dividend date.  The cost of 
    investments sold is determined by specific identification.


                                     S-11

<PAGE>

VARIABLE ANNUITY ACCOUNT B

NOTES TO FINANCIAL STATEMENTS - December 31, 1995 (continued)

    c.  FEDERAL INCOME TAXES
    The operations of the Account form a part of, and are taxed with, the total
    operations of Aetna Life Insurance and Annuity Company ("Company") which is
    taxed as a life insurance company under the Internal Revenue Code of 1986,
    as amended.

    d.  ANNUITY RESERVES
    Annuity reserves held in the Separate Accounts are computed for currently
    payable contracts according to the Progressive Annuity, a49, 1971
    Individual Annuity Mortality, 1971 Group Annuity Mortality, 83a, and 1983
    Group Annuity Mortality tables using various assumed interest rates not to
    exceed seven percent.  Mortality experience is monitored by the Company.
    Charges to annuity reserves for mortality experience are reimbursed to the
    Company if the reserves required are less than originally estimated.  If
    additional reserves are required, the Company reimburses the Account.

2.  VALUATION PERIOD DEDUCTIONS

    Deductions by the Account for mortality and expense risk charges are made
    in accordance with the terms of the contracts and are paid to the Company.

3.  DIVIDEND INCOME

    On an annual basis, the Funds distribute substantially all of their
    taxable income and realized capital gains to their shareholders.
    Distributions to the Account are automatically reinvested in shares of the
    Funds.  The Account's proportionate share of each Fund's undistributed net
    investment income and accumulated net realized gain on investments is
    included in net unrealized gain in the Statement of Operations.

4.  PURCHASES AND SALES OF INVESTMENTS

    The cost of purchases and proceeds from sales of investments other than
    short-term investments for the year ended Decmeber 31, 1995 aggregated
    $725,949,193 and $495,934,611, respectively.

5.  ESTIMATES

    The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect amounts reported therein. Although actual results
    could differ from these estimates, any such differences are expected to be
    immaterial to the net assets of the Account.


                                     S-12

<PAGE>

VARIABLE ANNUITY ACCOUNT B
CONDENSED FINANCIAL INFORMATION

CHANGE IN VALUE OF ACCUMULATION UNIT - JANUARY 1, 1995 TO DECEMBER 31, 1995
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------

                                                                                           Increase
                                                            Value at       Value at       in Value of
                                                           Beginning        End of       Accumulation
                                                            of Year          Year            Unit
- -------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>           <C>
AETNA VARIABLE FUND:
Non-Qualified 1964 .......................................  $114.828       $149.975         30.61%
Non-Qualified I ..........................................   129.838        169.682         30.69%
Non-Qualified II .........................................    91.515        119.527         30.61%
Non-Qualified III ........................................    87.638        114.464         30.61%
Non-Qualified V ..........................................    10.698         13.972         30.61%
Non-Qualified VI .........................................     9.993         13.060         30.69%
Non-Qualified VII ........................................    10.737         14.001         30.40%
- -------------------------------------------------------------------------------------------------------
AETNA INCOME SHARES:
Non-Qualified I ..........................................   $39.514        $46.171         16.85%
Non-Qualified II .........................................    41.302         48.232         16.78%
Non-Qualified III ........................................    39.919         46.616         16.78%
Non-Qualified V ..........................................    10.457         12.212         16.78%
Non-Qualified VI .........................................     9.534         11.140         16.85%
Non-Qualified VII ........................................    10.324         12.037         16.59%
- -------------------------------------------------------------------------------------------------------
AETNA VARIABLE ENCORE FUND:
Non-Qualified I ..........................................   $35.958        $37.683          4.80%
Non-Qualified II .........................................    36.602         38.335          4.73%
Non-Qualified III ........................................    34.450         36.081          4.73%
Non-Qualified V ..........................................    10.509         11.007          4.73%
Non-Qualified VI .........................................    10.237         10.728          4.80%
Non-Qualified VII ........................................    10.489         10.968          4.57%
- -------------------------------------------------------------------------------------------------------
AETNA INVESTMENT ADVISERS FUND, INC.:
Non-Qualified I ..........................................   $14.299        $18.002         25.90%
Non-Qualified II .........................................    14.252         17.932         25.82%
Non-Qualified III ........................................    14.218         17.889         25.82%
Non-Qualified V ..........................................    10.971         13.803         25.81%
Non-Qualified VI .........................................    10.000         11.589         15.89%       (4)
Non-Qualified VII ........................................    10.828         13.602         25.62%
- -------------------------------------------------------------------------------------------------------
AETNA GET FUND, SERIES B:
Non-Qualified V ..........................................   $10.159        $12.849         26.48%
- -------------------------------------------------------------------------------------------------------
AETNA ASCENT VARIABLE PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.652          6.52%       (7)
Non-Qualified VII ........................................    10.000         10.645          6.45%       (7)
- -------------------------------------------------------------------------------------------------------
AETNA CROSSROADS VARIABLE PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.594          5.94%       (7)
Non-Qualified VII ........................................    10.000         10.587          5.87%       (7)
- -------------------------------------------------------------------------------------------------------
AETNA LEGACY VARIABLE PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.443          4.43%       (8)
Non-Qualified VII ........................................    10.000         10.438          4.38%       (8)
- -------------------------------------------------------------------------------------------------------

</TABLE>

                                      S-13

<PAGE>

VARIABLE ANNUITY ACCOUNT B

CONDENSED FINANCIAL INFORMATION

CHANGE IN VALUE OF ACCUMULATION UNIT - JANUARY 1, 1995 TO DECEMBER 31, 1995
(continued)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------

                                                                                           Increase
                                                            Value at       Value at       in Value of
                                                           Beginning        End of       Accumulation
                                                            of Year          Year            Unit
- -------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>           <C>
ALGER AMERICAN FUNDS:
 ALGER AMERICAN BALANCED PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $12.588         25.88%       (1)
- -------------------------------------------------------------------------------------------------------
 ALGER AMERICAN GROWTH PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.157          1.57%       (7)
Non-Qualified VII ........................................    10.000         12.980         29.80%       (2)
- -------------------------------------------------------------------------------------------------------
 ALGER AMERICAN INCOME AND GROWTH PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $10.660          6.60%       (5)
- -------------------------------------------------------------------------------------------------------
 ALGER AMERICAN LEVERAGED ALLCAP PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $12.265         22.65%       (5)
- -------------------------------------------------------------------------------------------------------
 ALGER AMERICAN MIDCAP GROWTH PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $13.974         39.74%       (1)
- -------------------------------------------------------------------------------------------------------
 ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO:
Non-Qualified V ..........................................    $9.622        $13.714         42.52%
Non-Qualified VII ........................................    10.000         13.295         32.95%       (3)
- -------------------------------------------------------------------------------------------------------
CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO:
Non-Qualified V ..........................................   $10.518        $13.480         28.17%
- -------------------------------------------------------------------------------------------------------
FIDELITY INVESTMENTS VARIABLE INSURANCE PRODUCTS FUNDS:
 EQUITY - INCOME PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $11.054         10.54%       (7)
Non-Qualified VII ........................................    10.002         13.324         33.21%
- -------------------------------------------------------------------------------------------------------
 GROWTH PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.066          0.66%       (7)
Non-Qualified VII ........................................    10.423         13.913         33.48%
- -------------------------------------------------------------------------------------------------------
 HIGH INCOME PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $10.701          7.01%       (5)
- -------------------------------------------------------------------------------------------------------
 OVERSEAS PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.052          0.52%       (7)
Non-Qualified VII ........................................    10.000         11.143         11.43%       (1)
- -------------------------------------------------------------------------------------------------------
FIDELITY INVESTMENTS VARIABLE INSURANCE PRODUCTS FUNDS II:
 ASSET MANAGER PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $11.664         16.64%       (1)
- -------------------------------------------------------------------------------------------------------
 CONTRAFUND PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.468          4.68%       (7)
Non-Qualified VII ........................................    10.000         11.658         16.58%       (5)
- -------------------------------------------------------------------------------------------------------
 INDEX 500 PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $11.336         13.36%       (5)
- -------------------------------------------------------------------------------------------------------
 INVESTMENT GRADE BOND PORTFOLIO:
Non-Qualified VII ........................................   $10.000        $10.600          6.00%       (6)
- -------------------------------------------------------------------------------------------------------
INSURANCE MANAGEMENT SERIES:
 CORPORATE BOND FUND:
Non-Qualified VII ........................................    $9.814        $11.640         18.61%
- -------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-14

<PAGE>

VARIABLE ANNUITY ACCOUNT B

CONDENSED FINANCIAL INFORMATION

CHANGE IN VALUE OF ACCUMULATION UNIT - JANUARY 1, 1995 TO DECEMBER 31, 1995
(continued)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
                                                                                           Increase
                                                                                          (Decrease)
                                                            Value at       Value at       in Value of
                                                           Beginning        End of       Accumulation
                                                            of Year          Year            Unit
- -------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>           <C>
 EQUITY GROWTH AND INCOME FUND:
Non-Qualified VII .......................................     $9.838        $12.971         31.84%
- -------------------------------------------------------------------------------------------------------
 GROWTH STOCK FUND:
Non-Qualified VII ........................................   $10.000        $10.277          2.77%       (9)
- -------------------------------------------------------------------------------------------------------
 INTERNATIONAL STOCK FUND:
Non-Qualified VII ........................................   $10.000        $10.255          2.55%       (4)
- -------------------------------------------------------------------------------------------------------
 PRIME MONEY FUND:
Non-Qualified VII ........................................   $10.033        $10.406          3.71%
- -------------------------------------------------------------------------------------------------------
 U.S. GOVERNMENT BOND FUND:
Non-Qualified VII ........................................   $10.073        $10.804          7.25%
- -------------------------------------------------------------------------------------------------------
 UTILITY FUND:
Non-Qualified VII ........................................    $9.881        $12.095         22.40%
- -------------------------------------------------------------------------------------------------------
JANUS ASPEN SERIES:
 AGGRESSIVE GROWTH PORTFOLIO:
Non-Qualified V ..........................................   $10.319        $12.992         25.91%
Non-Qualified VII ........................................    10.374         13.040         25.71%
- -------------------------------------------------------------------------------------------------------
 BALANCED PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.835          8.35%       (7)
Non-Qualified VII ........................................    10.000         12.104         21.04%       (1)
- -------------------------------------------------------------------------------------------------------
 FLEXIBLE INCOME PORTFOLIO:
Non-Qualified V ..........................................    $9.886        $12.094         22.33%
Non-Qualified VII ........................................     9.884         12.071         22.13%
- -------------------------------------------------------------------------------------------------------
 GROWTH PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.870          8.70%       (7)
Non-Qualified VII ........................................    10.109         12.975         28.35%
- -------------------------------------------------------------------------------------------------------
 SHORT TERM BOND PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.325          3.25%       (7)
Non-Qualified VII ........................................    10.000         10.765          7.65%       (1)
- -------------------------------------------------------------------------------------------------------
 WORLDWIDE GROWTH PORTFOLIO:
Non-Qualified V ..........................................   $10.000        $10.893          8.93%       (7)
Non-Qualified VII ........................................    10.000         12.341         23.41%       (3)
- -------------------------------------------------------------------------------------------------------
LEXINGTON EMERGING MARKETS FUND:
Non-Qualified VII ........................................    $9.795        $9.277          (5.28%)
- -------------------------------------------------------------------------------------------------------
LEXINGTON NATURAL RESOURCES TRUST:
Non-Qualified V ..........................................    $9.079        $10.479         15.42%
Non-Qualified VII ........................................     9.056         10.436         15.24%
- -------------------------------------------------------------------------------------------------------
NEUBERGER & BERMAN ADVISERS
 MANAGEMENT TRUST - GROWTH PORTFOLIO:
Non-Qualified V ..........................................   $12.199        $15.871         30.10%
- -------------------------------------------------------------------------------------------------------
SCUDDER VARIABLE LIFE INVESTMENT FUND - INTERNATIONAL
 PORTFOLIO:
Non-Qualified V ..........................................   $13.372        $14.674          9.74%
- -------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-15

<PAGE>

VARIABLE ANNUITY ACCOUNT B

CONDENSED FINANCIAL INFORMATION

CHANGE IN VALUE OF ACCUMULATION UNIT - JANUARY 1, 1995 TO DECEMBER 31, 1995
(continued)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------

                                                                                           Increase
                                                            Value at       Value at       in Value of
                                                           Beginning        End of       Accumulation
                                                            of Year          Year            Unit
- -------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>           <C>
TCI PORTFOLIOS, INC.:
 TCI BALANCED:
Non-Qualified VII ........................................   $10.152        $12.124         19.42%
- -------------------------------------------------------------------------------------------------------
 TCI GROWTH:
Non-Qualified II .........................................   $10.213        $13.224         29.47%
Non-Qualified III ........................................    10.123         13.107         29.47%
Non-Qualified V ..........................................    10.883         14.091         29.47%
Non-Qualified VI .........................................    10.000         11.884         18.84%       (4)
Non-Qualified VII ........................................    10.847         14.021         29.27%
- -------------------------------------------------------------------------------------------------------
 TCI INTERNATIONAL:
Non-Qualified VII ........................................    $9.441        $10.446         10.64%
- -------------------------------------------------------------------------------------------------------
</TABLE>


NON-QUALIFIED 1964       Individual contract issued from December 1, 1964 to
                         March 14, 1967.

NON-QUALIFIED I          Individual contract issued in connection with deferred
                         compensation plans from March 15, 1967 through April
                         30, 1975; other individual contracts issued from March
                         15, 1967 through October 31, 1975; and group contracts
                         issued from March 15, 1967 to December 31, 1975.

NON-QUALIFIED II         Individual contracts issued in connection with deferred
                         compensation plans since May 1, 1975; other individual
                         contracts issued since November 1, 1975; and group
                         contracts issued since January 1, 1976.

NON-QUALIFIED III        Group contracts issued in connection with deferred
                         compensation plans for tax-exempt organizations
                         (non-governmental only) since May 3, 1982.

NON-QUALIFIED V          Group Aetna Plus contracts issued in connection
                         with Deferred Compensation Plans issued since
                         August 28, 1992.

NON-QUALIFIED VI         Certain existing contracts that were converted to ACES,
                         the new administrative system (previously valued under
                         Non-Qualified I).

NON-QUALIFIED VII        Certain individual and group contracts issued as
                         non-qualified deferred annuity contracts or Individual
                         Retirement Annuity contracts issued since May 4, 1994.

1 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during January 1995 when
    the fund became available under the contract.

2 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during February 1995 when
    the fund became available under the contract.

3 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during April 1995 when
    the fund became available under the contract.


                                      S-16

<PAGE>

VARIABLE ANNUITY ACCOUNT B

CONDENSED FINANCIAL INFORMATION

CHANGE IN VALUE OF ACCUMULATION UNIT - JANUARY 1, 1995 TO DECEMBER 31, 1995
(continued)

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


4 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during May 1995 when the
    fund became available under the contract.

5 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during June 1995 when the
    fund became available under the contract.

6 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during July 1995 when the
    fund became available under the contract.

7 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during August 1995 when
    the fund became available under the contract.

8 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during September 1995
    when the fund became available under the contract.

9 - Reflects less than a full year of performance activity.  The initial
    Accumulation Unit Value was established at $10.000 during November 1995 when
    the fund became available under the contract.


                                      S-17

<PAGE>
                       CONSOLIDATED FINANCIAL STATEMENTS
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
                                     Index
 
<TABLE>
<CAPTION>
                                                                   PAGE
                                                                   ---
<S>                                                                <C>
Independent Auditors' Report.....................................  F-2
Consolidated Financial Statements:
  Consolidated Statements of Income for the Years Ended
   December 31, 1995, 1994 and 1993..............................  F-3
  Consolidated Balance Sheets as of December 31, 1995 and 1994...  F-4
  Consolidated Statements of Changes in Shareholder's Equity for
   the Years Ended
   December 31, 1995, 1994 and 1993..............................  F-5
  Consolidated Statements of Cash Flows for the Years Ended
   December 31, 1995, 1994 and 1993..............................  F-6
Notes to Consolidated Financial Statements.......................  F-7
</TABLE>
 
                                      F-1
<PAGE>
                          INDEPENDENT AUDITORS' REPORT
 
The Shareholder and Board of Directors
Aetna Life Insurance and Annuity Company:
 
We  have  audited the  accompanying consolidated  balance  sheets of  Aetna Life
Insurance and Annuity Company and Subsidiaries as of December 31, 1995 and 1994,
and the  related consolidated  statements of  income, changes  in  shareholder's
equity  and cash  flows for  each of  the years  in the  three-year period ended
December  31,   1995.   These   consolidated  financial   statements   are   the
responsibility  of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.
 
We  conducted  our  audits  in  accordance  with  generally  accepted   auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the consolidated financial statements referred to above  present
fairly, in all material respects, the financial position of Aetna Life Insurance
and  Annuity Company and Subsidiaries as of  December 31, 1995 and 1994, and the
results of their operations and  their cash flows for each  of the years in  the
three-year period ended December 31, 1995, in conformity with generally accepted
accounting principles.
 
As  discussed in Note  1 to the  consolidated financial statements,  in 1993 the
Company changed its methods  of accounting for certain  investments in debt  and
equity securities.
 
                                                           KPMG Peat Marwick LLP
 
Hartford, Connecticut
February 6, 1996
 
                                      F-2
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
                       Consolidated Statements of Income
                                   (millions)
 
<TABLE>
<CAPTION>
                                                           YEARS ENDED DECEMBER 31,
                                                         ----------------------------
                                                           1995      1994      1993
                                                         --------  --------  --------
<S>                                                      <C>       <C>       <C>
Revenue:
  Premiums.............................................  $  130.8  $  124.2  $   82.1
  Charges assessed against policyholders...............     318.9     279.0     251.5
  Net investment income................................   1,004.3     917.2     911.9
  Net realized capital gains...........................      41.3       1.5       9.5
  Other income.........................................      42.0      10.3       9.5
                                                         --------  --------  --------
    Total revenue......................................   1,537.3   1,332.2   1,264.5
                                                         --------  --------  --------
Benefits and expenses:
  Current and future benefits..........................     915.3     854.1     818.4
  Operating expenses...................................     318.7     235.2     207.2
  Amortization of deferred policy acquisition costs....      43.3      26.4      19.8
                                                         --------  --------  --------
    Total benefits and expenses........................   1,277.3   1,115.7   1,045.4
                                                         --------  --------  --------
Income before federal income taxes.....................     260.0     216.5     219.1
  Federal income taxes.................................      84.1      71.2      76.2
                                                         --------  --------  --------
Net income.............................................  $  175.9  $  145.3  $  142.9
                                                         --------  --------  --------
                                                         --------  --------  --------
</TABLE>
 
SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
 
                                      F-3
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
                          Consolidated Balance Sheets
                                   (millions)
 
<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                         --------------------
                                                           1995       1994
                                                         ---------  ---------
<S>                                                      <C>        <C>
ASSETS
- -------------------------------------------------------
Investments:
  Debt securities, available for sale:
   (amortized cost: $11,923.7 and $10,577.8)...........  $12,720.8  $10,191.4
  Equity securities, available for sale:
    Non-redeemable preferred stock (cost: $51.3 and
     $43.3)............................................       57.6       47.2
    Investment in affiliated mutual funds (cost: $173.4
     and $187.1).......................................      191.8      181.9
    Common stock (cost: $6.9 at December 31, 1995).....        8.2         --
  Short-term investments...............................       15.1       98.0
  Mortgage loans.......................................       21.2        9.9
  Policy loans.........................................      338.6      248.7
  Limited partnership..................................         --       24.4
                                                         ---------  ---------
      Total investments................................   13,353.3   10,801.5
 
Cash and cash equivalents..............................      568.8      623.3
Accrued investment income..............................      175.5      142.2
Premiums due and other receivables.....................       37.3       75.8
Deferred policy acquisition costs......................    1,341.3    1,164.3
Reinsurance loan to affiliate..........................      655.5      690.3
Other assets...........................................       26.2       15.9
Separate Accounts assets...............................   10,987.0    7,420.8
                                                         ---------  ---------
      Total assets.....................................  $27,144.9  $20,934.1
                                                         ---------  ---------
                                                         ---------  ---------
LIABILITIES AND SHAREHOLDER'S EQUITY
- -------------------------------------------------------
Liabilities:
  Future policy benefits...............................  $ 3,594.6  $ 2,912.7
  Unpaid claims and claim expenses.....................       27.2       23.8
  Policyholders' funds left with the Company...........   10,500.1    8,949.3
                                                         ---------  ---------
      Total insurance reserve liabilities..............   14,121.9   11,885.8
  Other liabilities....................................      259.2      302.1
  Federal income taxes:
    Current............................................       24.2        3.4
    Deferred...........................................      169.6      233.5
  Separate Accounts liabilities........................   10,987.0    7,420.8
                                                         ---------  ---------
      Total liabilities................................   25,561.9   19,845.6
                                                         ---------  ---------
                                                         ---------  ---------
Shareholder's equity:
  Common stock, par value $50 (100,000 shares
   authorized;
   55,000 shares issued and outstanding)...............        2.8        2.8
  Paid-in capital......................................      407.6      407.6
  Net unrealized capital gains (losses)................      132.5     (189.0)
  Retained earnings....................................    1,040.1      867.1
                                                         ---------  ---------
      Total shareholder's equity.......................    1,583.0    1,088.5
                                                         ---------  ---------
        Total liabilities and shareholder's equity.....  $27,144.9  $20,934.1
                                                         ---------  ---------
                                                         ---------  ---------
</TABLE>
 
SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
 
                                      F-4
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
           Consolidated Statements of Changes in Shareholder's Equity
                                   (millions)
 
<TABLE>
<CAPTION>
                                                             YEARS ENDED DECEMBER 31,
                                                         --------------------------------
                                                           1995       1994        1993
                                                         ---------  ---------   ---------
<S>                                                      <C>        <C>         <C>
Shareholder's equity, beginning of year................  $ 1,088.5  $ 1,246.7   $   990.1
Net change in unrealized capital gains (losses)........      321.5     (303.5)      113.7
Net income.............................................      175.9      145.3       142.9
Common stock dividends declared........................       (2.9)        --          --
                                                         ---------  ---------   ---------
Shareholder's equity, end of year......................  $ 1,583.0  $ 1,088.5   $ 1,246.7
                                                         ---------  ---------   ---------
                                                         ---------  ---------   ---------
</TABLE>
 
SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
 
                                      F-5
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
                     Consolidated Statements of Cash Flows
                                   (millions)
 
<TABLE>
<CAPTION>
                                                               YEARS ENDED DECEMBER 31,
                                                         ------------------------------------
                                                            1995         1994         1993
                                                         ----------   ----------   ----------
<S>                                                      <C>          <C>          <C>
Cash Flows from Operating Activities:
  Net income...........................................  $    175.9   $    145.3   $    142.9
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Increase in accrued investment income..............       (33.3)       (17.5)       (11.1)
    Decrease (increase) in premiums due and other
     receivables.......................................        25.4          1.3         (5.6)
    Increase in policy loans...........................       (89.9)       (46.0)       (36.4)
    Increase in deferred policy acquisition costs......      (177.0)      (105.9)       (60.5)
    Decrease in reinsurance loan to affiliate..........        34.8         27.8         31.8
    Net increase in universal life account balances....       393.4        164.7        126.4
    Increase in other insurance reserve liabilities....        79.0         75.1         86.1
    Net increase in other liabilities and other
     assets............................................        15.0         53.9          7.0
    Decrease in federal income taxes...................        (6.5)       (11.7)        (3.7)
    Net accretion of discount on bonds.................       (66.4)       (77.9)       (88.1)
    Net realized capital gains.........................       (41.3)        (1.5)        (9.5)
    Other, net.........................................          --         (1.0)         0.2
                                                         ----------   ----------   ----------
      Net cash provided by operating activities........       309.1        206.6        179.5
                                                         ----------   ----------   ----------
Cash Flows from Investing Activities:
  Proceeds from sales of:
    Debt securities available for sale.................     4,207.2      3,593.8        473.9
    Equity securities..................................       180.8         93.1         89.6
    Mortgage loans.....................................        10.7           --           --
    Limited partnership................................        26.6           --           --
  Investment maturities and collections of:
    Debt securities available for sale.................       583.9      1,289.2      2,133.3
    Short-term investments.............................       106.1         30.4         19.7
  Cost of investment purchases in:
    Debt securities....................................    (6,034.0)    (5,621.4)    (3,669.2)
    Equity securities..................................      (170.9)      (162.5)      (157.5)
    Short-term investments.............................       (24.7)      (106.1)       (41.3)
    Mortgage loans.....................................       (21.3)          --           --
    Limited partnership................................          --        (25.0)          --
                                                         ----------   ----------   ----------
      Net cash used for investing activities...........    (1,135.6)      (908.5)    (1,151.5)
                                                         ----------   ----------   ----------
Cash Flows from Financing Activities:
  Deposits and interest credited for investment
   contracts...........................................     1,884.5      1,737.8      2,117.8
  Withdrawals of investment contracts..................    (1,109.6)      (948.7)    (1,000.3)
  Dividends paid to shareholder........................        (2.9)          --           --
                                                         ----------   ----------   ----------
      Net cash provided by financing activities........       772.0        789.1      1,117.5
                                                         ----------   ----------   ----------
 
Net (decrease) increase in cash and cash equivalents...       (54.5)        87.2        145.5
Cash and cash equivalents, beginning of year...........       623.3        536.1        390.6
                                                         ----------   ----------   ----------
Cash and cash equivalents, end of year.................  $    568.8   $    623.3   $    536.1
                                                         ----------   ----------   ----------
                                                         ----------   ----------   ----------
Supplemental cash flow information:
  Income taxes paid, net...............................  $     90.2   $     82.6   $     79.9
                                                         ----------   ----------   ----------
                                                         ----------   ----------   ----------
</TABLE>
 
SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
 
                                      F-6
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
                   Notes to Consolidated Financial Statements
                       December 31, 1995, 1994, and 1993
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Aetna  Life  Insurance and  Annuity Company  and  its wholly  owned subsidiaries
(collectively, the  "Company") is  a  provider of  financial services  and  life
insurance  products in the United States. The Company has two business segments,
financial services and life insurance.
 
The financial services products include  individual and group annuity  contracts
which  offer  a variety  of funding  and distribution  options for  personal and
employer-sponsored retirement  plans that  qualify under  Internal Revenue  Code
Sections  401, 403, 408 and 457,  and individual and group non-qualified annuity
contracts. These  contracts  may  be  immediate  or  deferred  and  are  offered
primarily to individuals, pension plans, small businesses and employer-sponsored
groups  in the health care, government, education (collectively "not-for-profit"
organizations) and corporate  markets. Financial services  also include  pension
plan administrative services.
 
The  life insurance  products include  universal life,  variable universal life,
interest sensitive whole  life and  term insurance. These  products are  offered
primarily  to  individuals,  small  businesses,  employer  sponsored  groups and
executives of Fortune 2000 companies.
 
BASIS OF PRESENTATION
 
The consolidated financial statements include  Aetna Life Insurance and  Annuity
Company  and its wholly  owned subsidiaries, Aetna  Insurance Company of America
and Aetna Private Capital,  Inc. Aetna Life Insurance  and Annuity Company is  a
wholly  owned subsidiary of Aetna Retirement  Services, Inc. ("ARSI"). ARSI is a
wholly owned  subsidiary  of Aetna  Life  and Casualty  Company  ("Aetna").  Two
subsidiaries,  Systematized  Benefits  Administrators, Inc.  ("SBA"),  and Aetna
Investment Services,  Inc.  ("AISI"),  which were  previously  reported  in  the
consolidated  financial statements were distributed in  the form of dividends to
ARSI in December of  1995. The impact to  the Company's financial statements  of
distributing these dividends was immaterial.
 
The  consolidated  financial statements  have been  prepared in  conformity with
generally accepted accounting  principles. Intercompany  transactions have  been
eliminated.  Certain reclassifications have been made to 1994 and 1993 financial
information to conform to the 1995 presentation.
 
ACCOUNTING CHANGES
 
Accounting for Certain Investments in Debt and Equity Securities
 
On December 31, 1993, the Company adopted Financial Accounting Standard  ("FAS")
No. 115, Accounting for Certain Investments in Debt and Equity Securities, which
requires  the classification of debt securities  into three categories: "held to
maturity", which are carried at amortized cost; "available for sale", which  are
carried  at fair value with  changes in fair value  recognized as a component of
shareholder's equity;  and  "trading", which  are  carried at  fair  value  with
immediate recognition in income of changes in fair value.
 
Initial  adoption of this standard resulted in a net increase of $106.8 million,
net of taxes of $57.5 million, to net unrealized gains in shareholder's  equity.
These  amounts exclude gains and losses allocable to experience-rated (including
universal life) contractholders. Adoption of FAS No. 115 did not have a material
effect on deferred policy acquisition costs.
 
                                      F-7
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
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 reported results using those estimates.
 
CASH AND CASH EQUIVALENT
 
Cash and cash  equivalents include cash  on hand, money  market instruments  and
other debt issues with a maturity of ninety days or less when purchased.
 
INVESTMENTS
 
Debt Securities
 
At  December  31,  1995 and  1994,  all  of the  Company's  debt  securities are
classified as available for sale and carried at fair value. These securities are
written down (as  realized losses) for  other than temporary  decline in  value.
Unrealized gains and losses related to these securities, after deducting amounts
allocable  to experience-rated contractholders and  related taxes, are reflected
in shareholder's equity.
 
Fair values for  debt securities  are based on  quoted market  prices or  dealer
quotations.  Where quoted market prices or  dealer quotations are not available,
fair values are measured utilizing  quoted market prices for similar  securities
or by using discounted cash flow methods. Cost for mortgage-backed securities is
adjusted  for unamortized premiums and discounts,  which are amortized using the
interest method over the  estimated remaining term  of the securities,  adjusted
for anticipated prepayments.
 
Purchases and sales of debt securities are recorded on the trade date.
 
Equity Securities
 
Equity securities are classified as available for sale and carried at fair value
based  on  quoted  market prices  or  dealer quotations.  Equity  securities are
written down (as realized  losses) for other than  temporary declines in  value.
Unrealized  gains  and  losses  related  to  such  securities  are  reflected in
shareholder's equity. Purchases and sales are recorded on the trade date.
 
The investment in affiliated mutual funds represents an investment in the  Aetna
Series  Fund, Inc., a retail  mutual fund which has  been seeded by the Company,
and is carried at fair value.
 
Mortgage Loans and Policy Loans
 
Mortgage loans and policy loans are carried at unpaid principal balances net  of
valuation  reserves, which approximates  fair value, and  are generally secured.
Purchases and sales of mortgage loans are recorded on the closing date.
 
                                      F-8
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Limited Partnership
 
The Company's limited partnership investment was carried at the amount  invested
plus the Company's share of undistributed operating results and unrealized gains
(losses),  which approximates  fair value. The  Company disposed  of the limited
partnership during 1995.
 
Short-Term Investments
 
Short-term investments,  consisting primarily  of money  market instruments  and
other  debt issues purchased with  an original maturity of  over ninety days and
less than one year, are  considered available for sale  and are carried at  fair
value, which approximates amortized cost.
 
DEFERRED POLICY ACQUISITION COSTS
 
Certain  costs of acquiring insurance business  have been deferred. These costs,
all of  which vary  with and  are primarily  related to  the production  of  new
business,  consist principally of commissions,  certain expenses of underwriting
and issuing  contracts and  certain  agency expenses.  For fixed  ordinary  life
contracts,  such costs are  amortized over expected  premium-paying periods. For
universal life  and  certain annuity  contracts,  such costs  are  amortized  in
proportion  to  estimated gross  profits and  adjusted  to reflect  actual gross
profits. These  costs  are  amortized  over twenty  years  for  annuity  pension
contracts, and over the contract period for universal life contracts.
 
Deferred  policy acquisition  costs are  written off  to the  extent that  it is
determined that future policy  premiums and investment  income or gross  profits
would not be adequate to cover related losses and expenses.
 
INSURANCE RESERVE LIABILITIES
 
The Company's liabilities include reserves related to fixed ordinary life, fixed
universal  life and fixed annuity contracts. Reserves for future policy benefits
for fixed  ordinary  life  contracts  are  computed  on  the  basis  of  assumed
investment  yield,  assumed  mortality, withdrawals  and  expenses,  including a
margin for adverse deviation,  which generally vary by  plan, year of issue  and
policy  duration. Reserve  interest rates  range from  2.25% to  10.00%. Assumed
investment yield is based on the Company's experience. Mortality and  withdrawal
rate  assumptions are  based on relevant  Aetna experience  and are periodically
reviewed against both industry standards and experience.
 
Reserves for fixed universal life (included in Future Policy Benefits) and fixed
deferred annuity  contracts  (included in  Policyholders'  Funds Left  With  the
Company)  are equal  to the fund  value. The  fund value is  equal to cumulative
deposits less  charges plus  credited interest  thereon, without  reduction  for
possible  future  penalties  assessed on  premature  withdrawal.  For guaranteed
interest options, the interest credited ranged  from 4.00% to 6.38% in 1995  and
4.00%  to 5.85%  in 1994.  For all  other fixed  options, the  interest credited
ranged from 5.00% to 7.00% in 1995 and 5.00% to 7.50% in 1994.
 
Reserves for  fixed annuity  contracts  in the  annuity  period and  for  future
amounts  due under  settlement options are  computed actuarially  using the 1971
Individual Annuity Mortality Table, the 1983 Individual Annuity Mortality Table,
the
 
                                      F-9
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
1983 Group Annuity  Mortality Table  and, in some  cases, mortality  improvement
according  to scales  G and H,  at assumed  interest rates ranging  from 3.5% to
9.5%. Reserves relating  to contracts  with life contingencies  are included  in
Future  Policy  Benefits. For  other contracts,  the  reserves are  reflected in
Policyholders' Funds Left With the Company.
 
Unpaid claims for all  lines of insurance include  benefits for reported  losses
and estimates of benefits for losses incurred but not reported.
 
PREMIUMS, CHARGES ASSESSED AGAINST POLICYHOLDERS, BENEFITS AND EXPENSES
 
Premiums  are recorded  as revenue when  due for fixed  ordinary life contracts.
Charges assessed against policyholders' funds  for cost of insurance,  surrender
charges,  actuarial margin and other fees  are recorded as revenue for universal
life and certain annuity contracts. Policy benefits and expenses are recorded in
relation to  the  associated  premiums  or  gross profit  so  as  to  result  in
recognition of profits over the expected lives of the contracts.
 
SEPARATE ACCOUNTS
 
Assets  held under variable  universal life, variable  life and variable annuity
contracts are segregated in Separate Accounts and are invested, as designated by
the contractholder or participant under a contract, in shares of Aetna  Variable
Fund, Aetna Income Shares, Aetna Variable Encore Fund, Aetna Investment Advisers
Fund,  Inc., Aetna GET Fund, or The Aetna Series Fund Inc., which are managed by
the Company or other selected mutual funds not managed by the Company.  Separate
Accounts  assets  and liabilities  are carried  at fair  value except  for those
relating to a  guaranteed interest option  which is offered  through a  Separate
Account.  The assets of the Separate  Account supporting the guaranteed interest
option are carried at an amortized cost  of $322.2 million for 1995 (fair  value
$343.9  million) and $149.7 million for  1994 (fair value $146.3 million), since
the Company bears the  investment risk where the  contract is held to  maturity.
Reserves relating to the guaranteed interest option are maintained at fund value
and  reflect interest credited at rates ranging  from 4.5% to 8.38% in both 1995
and 1994.  Separate  Accounts  assets  and liabilities  are  shown  as  separate
captions in the Consolidated Balance Sheets. Deposits, investment income and net
realized  and unrealized capital gains (losses) of the Separate Accounts are not
reflected in  the  Consolidated Statements  of  Income (with  the  exception  of
realized  capital gains (losses) on the sale of assets supporting the guaranteed
interest option).  The Consolidated  Statements  of Cash  Flows do  not  reflect
investment activity of the Separate Accounts.
 
FEDERAL INCOME TAXES
 
The  Company is included in the consolidated federal income tax return of Aetna.
The Company is taxed at regular corporate rates after adjusting income  reported
for financial statement purposes for certain items. Deferred income tax benefits
result  from changes during the year in cumulative temporary differences between
the tax basis and book basis of assets and liabilities.
 
                                      F-10
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
2.  INVESTMENTS
Investments in debt securities available for  sale as of December 31, 1995  were
as follows:
 
<TABLE>
<CAPTION>
                                                            GROSS        GROSS
                                               AMORTIZED  UNREALIZED   UNREALIZED     FAIR
                                                 COST       GAINS        LOSSES       VALUE
                                               ---------  ----------   ----------   ---------
                                                                 (MILLIONS)
<S>                                            <C>        <C>          <C>          <C>
U.S. Treasury securities and obligations of
 U.S. government agencies and corporations...  $   539.5    $ 47.5       $  --      $   587.0
Obligations of states and political
 subdivisions................................       41.4      12.4          --           53.8
U.S. Corporate securities:
  Financial..................................    2,764.4     110.3         2.1        2,872.6
  Utilities..................................      454.4      27.8         1.0          481.2
  Other......................................    2,177.7     159.5         1.2        2,336.0
                                               ---------  ----------     -----      ---------
  Total U.S. Corporate securities............    5,396.5     297.6         4.3        5,689.8
Foreign securities:
  Government.................................      316.4      26.1         2.0          340.5
  Financial..................................      534.2      45.4         3.5          576.1
  Utilities..................................      236.3      32.9          --          269.2
  Other......................................      215.7      15.1          --          230.8
                                               ---------  ----------     -----      ---------
  Total Foreign securities...................    1,302.6     119.5         5.5        1,416.6
Residential mortgage-backed securities:
  Residential pass-throughs..................      556.7      99.2         1.8          654.1
  Residential CMOs...........................    2,383.9     167.6         2.2        2,549.3
                                               ---------  ----------     -----      ---------
  Total Residential mortgage-backed
   securities................................    2,940.6     266.8         4.0        3,203.4
Commercial/Multifamily mortgage-backed
 securities..................................      741.9      32.3         0.2          774.0
                                               ---------  ----------     -----      ---------
  Total Mortgage-backed securities...........    3,682.5     299.1         4.2        3,977.4
Other asset-backed securities................      961.2      35.5         0.5          996.2
                                               ---------  ----------     -----      ---------
Total debt securities available for sale.....  $11,923.7    $811.6       $14.5      $12,720.8
                                               ---------  ----------     -----      ---------
                                               ---------  ----------     -----      ---------
</TABLE>
 
                                      F-11
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
2.  INVESTMENTS (CONTINUED)
Investments  in debt securities available for sale  as of December 31, 1994 were
as follows:
 
<TABLE>
<CAPTION>
                                                            GROSS        GROSS
                                               AMORTIZED  UNREALIZED   UNREALIZED     FAIR
                                                 COST       GAINS        LOSSES       VALUE
                                               ---------  ----------   ----------   ---------
                                                                 (MILLIONS)
<S>                                            <C>        <C>          <C>          <C>
U.S. Treasury securities and obligations of
 U.S. government agencies and corporations...  $ 1,396.1    $  2.0       $ 84.2     $ 1,313.9
Obligations of states and political
 subdivisions................................       37.9       1.2           --          39.1
U.S. Corporate securities:
  Financial..................................    2,216.9       3.8        109.4       2,111.3
  Utilities..................................      100.1        --          7.9          92.2
  Other......................................    1,344.3       6.0         67.9       1,282.4
                                               ---------  ----------   ----------   ---------
  Total U.S. Corporate securities............    3,661.3       9.8        185.2       3,485.9
Foreign securities:
  Government.................................      434.4       1.2         33.9         401.7
  Financial..................................      368.2       1.1         23.0         346.3
  Utilities..................................      204.4       2.5          9.5         197.4
  Other......................................       46.3       0.8          1.5          45.6
                                               ---------  ----------   ----------   ---------
  Total Foreign securities...................    1,053.3       5.6         67.9         991.0
Residential mortgage-backed securities:
  Residential pass-throughs..................      627.1      81.5          5.0         703.6
  Residential CMOs...........................    2,671.0      32.9        139.4       2,564.5
                                               ---------  ----------   ----------   ---------
Total Residential mortgage-backed
 securities..................................    3,298.1     114.4        144.4       3,268.1
Commercial/Multifamily mortgage-backed
 securities..................................      435.0       0.2         21.3         413.9
                                               ---------  ----------   ----------   ---------
Total Mortgage-backed securities.............    3,733.1     114.6        165.7       3,682.0
Other asset-backed securities................      696.1       0.2         16.8         679.5
                                               ---------  ----------   ----------   ---------
Total debt securities available for sale.....  $10,577.8    $133.4       $519.8     $10,191.4
                                               ---------  ----------   ----------   ---------
                                               ---------  ----------   ----------   ---------
</TABLE>
 
At December 31,  1995 and  1994, net unrealized  appreciation (depreciation)  of
$797.1  million and $(386.4)  million, respectively, on  available for sale debt
securities included $619.1 million  and $(308.6) million, respectively,  related
to  experience-rated contractholders,  which were not  included in shareholder's
equity.
 
                                      F-12
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
2.  INVESTMENTS (CONTINUED)
The amortized cost and fair value of debt securities for the year ended December
31, 1995 are shown below by  contractual maturity. Actual maturities may  differ
from  contractual maturities because securities  may be restructured, called, or
prepaid.
 
<TABLE>
<CAPTION>
                                                         AMORTIZED    FAIR
                                                           COST       VALUE
                                                         ---------  ---------
                                                              (MILLIONS)
<S>                                                      <C>        <C>
Due to mature:
  One year or less.....................................  $   348.8  $   351.1
  After one year through five years....................    2,100.2    2,159.5
  After five years through ten years...................    2,516.0    2,663.4
  After ten years......................................    2,315.0    2,573.2
  Mortgage-backed securities...........................    3,682.5    3,977.4
  Other asset-backed securities........................      961.2      996.2
                                                         ---------  ---------
  Total................................................  $11,923.7  $12,720.8
                                                         ---------  ---------
                                                         ---------  ---------
</TABLE>
 
The Company engages in  securities lending whereby  certain securities from  its
portfolio  are  loaned to  other institutions  for short  periods of  time. Cash
collateral, which is in excess of the market value of the loaned securities,  is
deposited by the borrower with a lending agent, and retained and invested by the
lending agent to generate additional income for the Company. The market value of
the  loaned securities is monitored on  a daily basis with additional collateral
obtained or refunded as the market  value fluctuates. At December 31, 1995,  the
Company  had loaned  securities (which are  reflected as invested  assets on the
Consolidated Balance  Sheets)  with  a  market  value  of  approximately  $264.5
million.
 
At  December 31, 1995 and 1994, debt securities carried at $7.4 million and $7.0
million, respectively, were on deposit as required by regulatory authorities.
 
The valuation reserve for mortgage loans was $3.1 million at December 31,  1994.
There  was no  valuation reserve  for mortgage loans  at December  31, 1995. The
carrying value of  non-income producing  investments was $0.1  million and  $0.2
million at December 31, 1995 and 1994, respectively.
 
                                      F-13
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
2.  INVESTMENTS (CONTINUED)
Investments  in a single issuer, other  than obligations of the U.S. government,
with a carrying value in excess of 10% of the Company's shareholder's equity  at
December 31, 1995 are as follows:
 
<TABLE>
<CAPTION>
                                                         AMORTIZED
DEBT SECURITIES                                             COST     FAIR VALUE
                                                         ----------  ----------
                                                               (MILLIONS)
<S>                                                      <C>         <C>
General Electric Corporation...........................    $ 314.9     $  329.3
General Motors Corporation.............................      273.9        284.5
Associates Corporation of North America................      230.2        239.1
Society National Bank..................................      203.5        222.3
Ciesco, L.P............................................      194.9        194.9
Countrywide Funding....................................      171.2        172.7
Baxter International...................................      168.9        168.9
Time Warner............................................      158.6        166.1
Ford Motor Company.....................................      156.7        162.6
</TABLE>
 
The  portfolio of debt securities at December  31, 1995 and 1994 included $662.5
million and $318.3 million, respectively, (5% and 3%, respectively, of the  debt
securities)  of investments that are considered "below investment grade". "Below
investment grade" securities are  defined to be securities  that carry a  rating
below  BBB-/Baa3, by Standard &  Poors/ Moody's Investor Services, respectively.
The increase in below investment grade securities  is the result of a change  in
investment  strategy, which  has reduced  the Company's  holdings in residential
mortgage-back securities  and  increased  the Company's  holdings  in  corporate
securities.   Residential  mortgage-back   securities  are   subject  to  higher
prepayment risk  and lower  credit risk,  while corporate  securities earning  a
comparable yield are subject to higher credit risk and lower prepayment risk. We
expect  the percentage  of below  investment grade  securities will  increase in
1996, but we expect that  the overall average quality  of the portfolio of  debt
securities  will remain  at AA-. Of  these below investment  grade assets, $14.5
million and $31.8  million, at December  31, 1995 and  1994, respectively,  were
investments  that were  purchased at  investment grade,  but whose  ratings have
since been downgraded.
 
Included in  residential mortgage-back  securities are  collateralized  mortgage
obligations  ("CMOs") with carrying  values of $2.5 billion  and $2.6 billion at
December 31,  1995  and 1994,  respectively.  The principal  risks  inherent  in
holding  CMOs are prepayment  and extension risks  related to dramatic decreases
and increases in interest rates whereby the CMOs would be subject to  repayments
of  principal earlier or later than originally anticipated. At December 31, 1995
and 1994, approximately 79% and 85%, respectively, of the Company's CMO holdings
consisted of sequential and planned amortization class debt securities which are
subject to less  prepayment and extension  risk than other  CMO instruments.  At
December  31, 1995  and 1994,  approximately 81%  and 82%,  respectively, of the
Company's CMO holdings  were collateralized  by residential  mortgage loans,  on
which  the  timely payment  of principal  and interest  was backed  by specified
government agencies (e.g., GNMA, FNMA, FHLMC).
 
If due to  declining interest  rates, principal was  to be  repaid earlier  than
originally  anticipated,  the  Company  could  be  affected  by  a  decrease  in
investment income due  to the reinvestment  of these funds  at a lower  interest
rate.  Such prepayments  may result  in a  duration mismatch  between assets and
liabilities  which  could  be  corrected  as  cash  from  prepayments  could  be
reinvested at an appropriate duration to adjust the mismatch.
 
                                      F-14
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
2.  INVESTMENTS (CONTINUED)
Conversely,  if due  to increasing  interest rates,  principal was  to be repaid
slower than originally anticipated, the Company could be affected by a  decrease
in cash flow which reduces the ability to reinvest expected principal repayments
at higher interest rates. Such slower payments may result in a duration mismatch
between  assets and liabilities which could  be corrected as available cash flow
could be reinvested at an appropriate duration to adjust the mismatch.
 
At December 31,  1995 and 1994,  approximately 3% and  4%, respectively, of  the
Company's   CMO   holdings  consisted   of   interest-only  strips   ("IOs")  or
principal-only strips ("POs"). IOs receive payments of interest and POs  receive
payments  of principal on the underlying pool of mortgages. The risk inherent in
holding POs is extension  risk related to dramatic  increases in interest  rates
whereby  the  future  payments due  on  POs  could be  repaid  much  slower than
originally  anticipated.  The  extension  risks  inherent  in  holding  POs  was
mitigated  somewhat by offsetting positions in IOs. During dramatic increases in
interest  rates,  IOs  would  generate  more  future  payments  than  originally
anticipated.
 
The  risk  inherent  in  holding  IOs is  prepayment  risk  related  to dramatic
decreases in interest rates whereby future IO cash flows could be much less than
originally anticipated and in some cases could be less than the original cost of
the IO. The risks inherent in  IOs are mitigated somewhat by holding  offsetting
positions in POs. During dramatic decreases in interest rates POs would generate
future cash flows much quicker than originally anticipated.
 
Investments in available for sale equity securities were as follows:
 
<TABLE>
<CAPTION>
                                               GROSS       GROSS
                                             UNREALIZED  UNREALIZED
                                      COST     GAINS       LOSSES    FAIR VALUE
                                     ------  ----------  ----------  ----------
                                                     (MILLIONS)
<S>                                  <C>     <C>         <C>         <C>
1995
  Equity Securities................  $231.6     $ 27.2      $ 1.2      $ 257.6
                                     ------      -----        ---    ----------
1994
  Equity Securities................  $230.5     $  6.5      $ 7.9      $ 229.1
                                     ------      -----        ---    ----------
</TABLE>
 
3.  CAPITAL GAINS AND LOSSES ON INVESTMENT OPERATIONS
Realized  capital gains or  losses are the  difference between proceeds received
from investments sold or prepaid, and amortized cost. Net realized capital gains
as reflected in the Consolidated Statements  of Income are after deductions  for
net  realized capital gains (losses)  allocated to experience-rated contracts of
$61.1 million, $(29.1) million and $(54.8) million for the years ended  December
31,  1995, 1994,  and 1993,  respectively. Net  realized capital  gains (losses)
allocated to experience-rated contracts are deferred and subsequently  reflected
in  credited  rates  on  an amortized  basis.  Net  unamortized  gains (losses),
reflected as a  component of Policyholders'  Funds Left With  the Company,  were
$7.3  million and  $(50.7) million  at the  end of  December 31,  1995 and 1994,
respectively.
 
Changes to the mortgage loan valuation reserve and writedowns on debt securities
are included  in  net realized  capital  gains  (losses) and  amounted  to  $3.1
million,  $1.1 million and $(98.5) million,  of which $2.2 million, $0.8 million
and $(91.5) million were allocable to experience-rated contractholders, for  the
years ended December 31, 1995, 1994 and 1993, respectively. The 1993 losses were
primarily  related to writedowns of  interest-only mortgage-backed securities to
their fair value.
 
                                      F-15
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
3.  CAPITAL GAINS AND LOSSES ON INVESTMENT OPERATIONS (CONTINUED)
Net realized capital gains (losses) on investments, net of amounts allocated  to
experience-rated contracts, were as follows:
 
<TABLE>
<CAPTION>
                                                         1995   1994     1993
                                                         -----  -----   ------
                                                              (MILLIONS)
<S>                                                      <C>    <C>     <C>
Debt securities........................................  $32.8  $ 1.0   $  9.6
Equity securities......................................    8.3    0.2      0.1
Mortgage loans.........................................    0.2    0.3     (0.2)
                                                         -----  -----   ------
Pretax realized capital gains..........................  $41.3  $ 1.5   $  9.5
                                                         -----  -----   ------
After-tax realized capital gains.......................  $25.8  $ 1.0   $  6.2
                                                         -----  -----   ------
</TABLE>
 
Gross  gains of $44.6 million, $26.6 million  and $33.3 million and gross losses
of $11.8 million, $25.6 million and  $23.7 million were realized from the  sales
of investments in debt securities in 1995, 1994 and 1993, respectively.
 
Changes  in unrealized capital  gains (losses), excluding  changes in unrealized
capital gains  (losses) related  to experience-rated  contracts, for  the  years
ended December 31, were as follows:
 
<TABLE>
<CAPTION>
                                                          1995     1994      1993
                                                         ------  --------   ------
                                                                (MILLIONS)
<S>                                                      <C>     <C>        <C>
Debt securities........................................  $255.9  $ (242.1)  $164.3
Equity securities......................................    27.3     (13.3)    10.6
Limited partnership....................................     1.8      (1.8)      --
                                                         ------  --------   ------
                                                          285.0    (257.2)   174.9
Deferred federal income taxes (See Note 6).............   (36.5)     46.3     61.2
                                                         ------  --------   ------
Net change in unrealized capital gains (losses)........  $321.5  $ (303.5)  $113.7
                                                         ------  --------   ------
                                                         ------  --------   ------
</TABLE>
 
Net unrealized capital gains (losses) allocable to experience-rated contracts of
$515.0  million and $104.1 million at December 31, 1995 and $(260.9) million and
$(47.7) million at December 31, 1994  are reflected on the Consolidated  Balance
Sheet  in Policyholders' Funds Left With the Company and Future Policy Benefits,
respectively, and are not included in shareholder's equity.
 
                                      F-16
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
3.  CAPITAL GAINS AND LOSSES ON INVESTMENT OPERATIONS (CONTINUED)
Shareholder's equity included the  following unrealized capital gains  (losses),
which  are  net of  amounts  allocable to  experience-rated  contractholders, at
December 31:
 
<TABLE>
<CAPTION>
                                                          1995    1994      1993
                                                         ------  -------   -------
                                                                (MILLIONS)
<S>                                                      <C>     <C>       <C>
Debt securities
  Gross unrealized capital gains.......................  $179.3  $  27.4   $ 164.3
  Gross unrealized capital losses......................    (1.3)  (105.2)       --
                                                         ------  -------   -------
                                                          178.0    (77.8)    164.3
Equity securities
  Gross unrealized capital gains.......................    27.2      6.5      12.0
  Gross unrealized capital losses......................    (1.2)    (7.9)     (0.1)
                                                         ------  -------   -------
                                                           26.0     (1.4)     11.9
Limited Partnership
  Gross unrealized capital gains.......................      --       --        --
  Gross unrealized capital losses......................      --     (1.8)       --
                                                         ------  -------   -------
Deferred federal income taxes (See Note 6).............    71.5    108.0      61.7
                                                         ------  -------   -------
Net unrealized capital gains (losses)..................  $132.5  $(189.0)  $ 114.5
                                                         ------  -------   -------
                                                         ------  -------   -------
</TABLE>
 
4.  NET INVESTMENT INCOME
Sources of net investment income were as follows:
 
<TABLE>
<CAPTION>
                                                           1995     1994    1993
                                                         --------  ------  ------
                                                                (MILLIONS)
<S>                                                      <C>       <C>     <C>
Debt securities........................................  $  891.5  $823.9  $828.0
Preferred stock........................................       4.2     3.9     2.3
Investment in affiliated mutual funds..................      14.9     5.2     2.9
Mortgage loans.........................................       1.4     1.4     1.5
Policy loans...........................................      13.7    11.5    10.8
Reinsurance loan to affiliate..........................      46.5    51.5    53.3
Cash equivalents.......................................      38.9    29.5    16.8
Other..................................................       8.4     6.7     7.7
                                                         --------  ------  ------
Gross investment income................................   1,019.5   933.6   923.3
Less investment expenses...............................     (15.2)  (16.4)  (11.4)
                                                         --------  ------  ------
Net investment income..................................  $1,004.3  $917.2  $911.9
                                                         --------  ------  ------
                                                         --------  ------  ------
</TABLE>
 
Net  investment   income   includes  amounts   allocable   to   experience-rated
contractholders  of $744.2  million, $677.1 million  and $661.3  million for the
years ended December 31, 1995, 1994 and 1993, respectively. Interest credited to
contractholders is included in Current and Future Benefits.
 
                                      F-17
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
5.  DIVIDEND RESTRICTIONS AND SHAREHOLDER'S EQUITY
The Company distributed  $2.9 million in  the form  of dividends of  two of  its
subsidiaries, SBA and AISI, to Aetna Retirement Services, Inc. in 1995.
 
The  amount of  dividends that may  be paid  to the shareholder  in 1996 without
prior approval by  the Insurance  Commissioner of  the State  of Connecticut  is
$70.0 million.
 
The  Insurance  Department  of  the  State  of  Connecticut  (the  "Department")
recognizes as net income  and shareholder's equity  those amounts determined  in
conformity  with statutory accounting  practices prescribed or  permitted by the
Department, which differ in certain respects from generally accepted  accounting
principles.  Statutory net  income was  $70.0 million,  $64.9 million  and $77.6
million for the  years ended  December 31,  1995, 1994  and 1993,  respectively.
Statutory  shareholder's  equity was  $670.7 million  and  $615.0 million  as of
December 31, 1995 and 1994, respectively.
 
At December 31, 1995  and December 31,  1994, the Company  does not utilize  any
statutory  accounting practices which are not prescribed by insurance regulators
that,  individually   or  in   the   aggregate,  materially   affect   statutory
shareholder's equity.
 
6.  FEDERAL INCOME TAXES
The  Company is included in the consolidated federal income tax return of Aetna.
Aetna allocates to  each member an  amount approximating the  tax it would  have
incurred  were it not a member of the consolidated group, and credits the member
for the use of its tax saving attributes in the consolidated return.
 
In August 1993, the Omnibus Budget Reconciliation Act of 1993 (OBRA) was enacted
which resulted in an increase in the federal corporate tax rate from 34% to  35%
retroactive to January 1, 1993. The enactment of OBRA resulted in an increase in
the  deferred  tax liability  of $3.4  million  at date  of enactment,  which is
included in the 1993 deferred tax expense.
 
Components of income tax expense (benefits) were as follows:
 
<TABLE>
<CAPTION>
                                                         1995   1994    1993
                                                         -----  -----  -------
                                                              (MILLIONS)
<S>                                                      <C>    <C>    <C>
Current taxes (benefits):
  Income from operations...............................  $82.9  $78.7  $  87.1
  Net realized capital gains...........................   28.5  (33.2)    18.1
                                                         -----  -----  -------
                                                         111.4   45.5    105.2
                                                         -----  -----  -------
Deferred taxes (benefits):
  Income from operations...............................  (14.4)  (8.0)   (14.2)
  Net realized capital gains...........................  (12.9)  33.7    (14.8)
                                                         -----  -----  -------
                                                         (27.3)  25.7    (29.0)
                                                         -----  -----  -------
  Total................................................  $84.1  $71.2  $  76.2
                                                         -----  -----  -------
                                                         -----  -----  -------
</TABLE>
 
                                      F-18
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
6.  FEDERAL INCOME TAXES (CONTINUED)
Income tax  expense was  different  from the  amount  computed by  applying  the
federal  income tax rate to income before federal income taxes for the following
reasons:
 
<TABLE>
<CAPTION>
                                                          1995    1994    1993
                                                         ------  ------  ------
                                                               (MILLIONS)
<S>                                                      <C>     <C>     <C>
Income before federal income taxes.....................  $260.0  $216.5  $219.1
Tax rate...............................................     35%     35%     35%
                                                         ------  ------  ------
Application of the tax rate............................    91.0    75.8    76.7
                                                         ------  ------  ------
Tax effect of:
  Excludable dividends.................................    (9.3)   (8.6)   (8.7)
  Tax reserve adjustments..............................     3.9     2.9     4.7
  Reinsurance transaction..............................    (0.5)    1.9    (0.2)
  Tax rate change on deferred liabilities..............      --      --     3.7
  Other, net...........................................    (1.0)   (0.8)     --
                                                         ------  ------  ------
  Income tax expense...................................  $ 84.1  $ 71.2  $ 76.2
                                                         ------  ------  ------
                                                         ------  ------  ------
</TABLE>
 
The tax effects of temporary differences  that give rise to deferred tax  assets
and deferred tax liabilities at December 31 are presented below:
 
<TABLE>
<CAPTION>
                                                          1995    1994
                                                         ------  ------
                                                           (MILLIONS)
<S>                                                      <C>     <C>
Deferred tax assets:
  Insurance reserves...................................  $290.4  $211.5
  Net unrealized capital losses........................      --   136.3
  Unrealized gains allocable to experience-rated
   contracts...........................................   216.7      --
  Investment losses not currently deductible...........     7.3    15.5
  Postretirement benefits other than pensions..........     7.7     8.4
  Other................................................    32.0    28.3
                                                         ------  ------
Total gross assets.....................................   554.1   400.0
Less valuation allowance...............................      --   136.3
                                                         ------  ------
Deferred tax assets, net of valuation..................   554.1   263.7
Deferred tax liabilities:
  Deferred policy acquisition costs....................   433.0   385.2
  Unrealized losses allocable to experience-rated
   contracts...........................................      --   108.0
  Market discount......................................     4.4     3.6
  Net unrealized capital gains.........................   288.2      --
  Other................................................    (1.9)    0.4
                                                         ------  ------
Total gross liabilities................................   723.7   497.2
                                                         ------  ------
Net deferred tax liability.............................  $169.6  $233.5
                                                         ------  ------
                                                         ------  ------
</TABLE>
 
                                      F-19
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
6.  FEDERAL INCOME TAXES (CONTINUED)
Net  unrealized capital gains  and losses are  presented in shareholder's equity
net of deferred  taxes. At December  31, 1994, $81.0  million of net  unrealized
capital  losses  were reflected  in  shareholder's equity  without  deferred tax
benefits. As  of December  31, 1995,  no valuation  allowance was  required  for
unrealized capital gains and losses. The reversal of the valuation allowance had
no impact on net income in 1995.
 
The  "Policyholders'  Surplus  Account," which  arose  under prior  tax  law, is
generally that portion of a life  insurance company's statutory income that  has
not  been subject  to taxation.  As of December  31, 1983,  no further additions
could be made  to the  Policyholders' Surplus  Account for  tax return  purposes
under  the  Deficit Reduction  Act  of 1984.  The  balance in  such  account was
approximately $17.2 million  at December 31,  1995. This amount  would be  taxed
only under certain conditions. No income taxes have been provided on this amount
since  management believes  the conditions under  which such  taxes would become
payable are remote.
 
The Internal  Revenue  Service ("Service")  has  completed examinations  of  the
consolidated  federal income tax returns of  Aetna through 1986. Discussions are
being held  with the  Service  with respect  to proposed  adjustments.  However,
management  believes there are adequate defenses against, or sufficient reserves
to provide for, such challenges. The Service has commenced its examinations  for
the years 1987 through 1990.
 
7.  BENEFIT PLANS
Employee   Pension   Plans--The  Company,   in   conjunction  with   Aetna,  has
non-contributory  defined  benefit  pension  plans  covering  substantially  all
employees.  The plans  provide pension  benefits based  on years  of service and
average annual compensation (measured over  sixty consecutive months of  highest
earnings  in  a  120  month  period).  Contributions  are  determined  using the
Projected  Unit  Credit  Method  and,  for  qualified  plans  subject  to  ERISA
requirements,  are limited to the amounts  that are currently deductible for tax
reporting purposes.  The  accumulated benefit  obligation  and plan  assets  are
recorded by Aetna. The accumulated plan assets exceed accumulated plan benefits.
There  has been  no funding  to the plan  for the  years 1993  through 1995, and
therefore, no expense has been recorded by the Company.
 
Agent Pension Plans--The Company, in conjunction with Aetna, has a non-qualified
pension plan covering certain agents.  The plan provides pension benefits  based
on  annual commission earnings.  The accumulated plan  assets exceed accumulated
plan benefits. There has been no funding to the plan for the years 1993  through
1995, and therefore, no expense has been recorded by the Company.
 
Employee  Postretirement  Benefits--In addition  to providing  pension benefits,
Aetna also  provides  certain  postretirement health  care  and  life  insurance
benefits,  subject to  certain caps, for  retired employees.  Medical and dental
benefits are offered to all full-time employees retiring at age 50 with at least
15 years of service or at age 65 with at least 10 years of service. Retirees are
required to contribute to the plans based on their years of service with Aetna.
 
The cost to the Company associated with the Aetna postretirement plans for 1995,
1994 and 1993 were $1.4 million, $1.0 million and $0.8 million, respectively.
 
Agent Postretirement  Benefits--The Company,  in  conjunction with  Aetna,  also
provides  certain  postemployment health  care and  life insurance  benefits for
certain agents.
 
                                      F-20
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
7.  BENEFIT PLANS (CONTINUED)
 
The cost to the Company associated to the agents' postretirement plans for 1995,
1994 and 1993 were $0.8 million, $0.7 million and $0.6 million, respectively.
 
Incentive  Savings Plan--Substantially all employees are eligible to participate
in a savings plan under which designated contributions, which may be invested in
common stock of Aetna  or certain other  investments, are matched,  up to 5%  of
compensation,  by Aetna. Pretax charges to  operations for the incentive savings
plan were $4.9 million, $3.3  million and $3.1 million  in 1995, 1994 and  1993,
respectively.
 
Stock  Plans--Aetna has a  stock incentive plan that  provides for stock options
and deferred contingent common  stock or cash awards  to certain key  employees.
Aetna  also has a stock option plan  under which executive and middle management
employees of Aetna may be granted options  to purchase common stock of Aetna  at
the  market price on the  date of grant or,  in connection with certain business
combinations, may  be granted  options  to purchase  common stock  on  different
terms.  The cost to the Company associated  with the Aetna stock plans for 1995,
1994 and 1993, was $6.3 million, $1.7 million and $0.4 million, respectively.
 
8.  RELATED PARTY TRANSACTIONS
The Company is compensated  by the Separate Accounts  for bearing mortality  and
expense  risks  pertaining to  variable life  and  annuity contracts.  Under the
insurance contracts, the Separate Accounts pay the Company a daily fee which, on
an annual basis, ranges, depending on the  product, from .25% to 1.80% of  their
average  daily net assets. The Company also receives fees from the variable life
and annuity mutual  funds and The  Aetna Series Fund  for serving as  investment
adviser.  Under the advisory agreements,  the Funds pay the  Company a daily fee
which, on an annual basis, ranges, depending on the fund, from .25% to 1.00%  of
their  average  daily net  assets.  The advisory  agreements  also call  for the
variable funds to pay their own administrative expenses and for The Aetna Series
Fund to  pay certain  administrative expenses.  The Company  also receives  fees
(expressed  as a  percentage of  the average  daily net  assets) from  The Aetna
Series Fund  for providing  administration, shareholder  services and  promoting
sales.  The amount of compensation and  fees received from the Separate Accounts
and Funds,  included  in Charges  Assessed  Against Policyholders,  amounted  to
$128.1  million,  $104.6  million and  $93.6  million  in 1995,  1994  and 1993,
respectively. The Company may waive advisory fees at its discretion.
 
The Company may, from time  to time, make reimbursements to  a Fund for some  or
all  of its operating expenses. Reimbursement  arrangements may be terminated at
any time without notice.
 
Since 1981, all  domestic individual non-participating  life insurance of  Aetna
and  its subsidiaries  has been  issued by  the Company.  Effective December 31,
1988, the Company entered into a reinsurance agreement with Aetna Life Insurance
Company ("Aetna  Life")  in which  substantially  all of  the  non-participating
individual  life and annuity  business written by  Aetna Life prior  to 1981 was
assumed by the  Company. A  $108.0 million commission,  paid by  the Company  to
Aetna  Life in 1988,  was capitalized as deferred  policy acquisition costs. The
Company maintained insurance reserves of $655.5 million and $690.3 million as of
December 31, 1995 and 1994, respectively,  relating to the business assumed.  In
consideration  for  the  assumption of  this  business, a  loan  was established
relating to the assets held by Aetna Life which support the insurance  reserves.
The  loan is being reduced in accordance  with the decrease in the reserves. The
fair value of this loan was $663.5 million and $630.3 million as of December 31,
1995 and 1994, respectively, and is based upon the fair value of the  underlying
assets.  Premiums of $28.0 million, $32.8  million and $33.3 million and current
and future  benefits of  $43.0 million,  $43.8 million  and $55.4  million  were
assumed in 1995, 1994 and 1993, respectively.
 
                                      F-21
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
8.  RELATED PARTY TRANSACTIONS (CONTINUED)
Investment  income  of  $46.5  million,  $51.5  million  and  $53.3  million was
generated from  the  reinsurance loan  to  affiliate  in 1995,  1994  and  1993,
respectively. Net income of approximately $18.4 million, $25.1 million and $13.6
million resulted from this agreement in 1995, 1994 and 1993, respectively.
 
On  December 16, 1988, the Company assumed $25.0 million of premium revenue from
Aetna Life  for the  purchase and  administration of  a life  contingent  single
premium  variable  payout annuity  contract. In  addition,  the Company  also is
responsible for administering fixed annuity payments that are made to annuitants
receiving variable payments. Reserves  of $28.0 million  and $24.2 million  were
maintained for this contract as of December 31, 1995 and 1994, respectively.
 
Effective  February  1,  1992, the  Company  increased its  retention  limit per
individual life to $2.0  million and entered into  a reinsurance agreement  with
Aetna  Life to reinsure amounts in excess of this limit, up to a maximum of $8.0
million on any new individual life  business, on a yearly renewable term  basis.
Premium  amounts related to  this agreement were $3.2  million, $1.3 million and
$0.6 million for 1995, 1994 and 1993, respectively.
 
The Company received no capital contributions in 1995, 1994 or 1993.
 
The Company distributed  $2.9 million in  the form  of dividends of  two of  its
subsidiaries, SBA and AISI, to Aetna Retirement Services, Inc. in 1995.
 
Premiums  due and other  receivables include $5.7 million  and $27.6 million due
from affiliates in 1995 and 1994, respectively. Other liabilities include  $12.4
million and $27.9 million due to affiliates for 1995 and 1994, respectively.
 
Substantially all of the administrative and support functions of the Company are
provided by Aetna and its affiliates. The financial statements reflect allocated
charges  for these  services based  upon measures  appropriate for  the type and
nature of service provided.
 
9.  REINSURANCE
The Company utilizes indemnity reinsurance agreements to reduce its exposure  to
large  losses in all aspects of its insurance business. Such reinsurance permits
recovery of a portion of losses from reinsurers, although it does not  discharge
the  primary liability of the Company as  direct insurer of the risks reinsured.
The Company  evaluates  the  financial  strength  of  potential  reinsurers  and
continually   monitors  the  financial  condition   of  reinsurers.  Only  those
reinsurance recoverables deemed probable of recovery are reflected as assets  on
the Company's Consolidated Balance Sheets.
 
                                      F-22
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
9.  REINSURANCE (CONTINUED)
The  following table  includes premium amounts  ceded/assumed to/from affiliated
companies as discussed in Note 8 above.
<TABLE>
<CAPTION>
                                                                                                 CEDED TO        ASSUMED
                                                                                     DIRECT        OTHER       FROM OTHER
                                                                                     AMOUNT      COMPANIES      COMPANIES
                                                                                    ---------  -------------  -------------
                                                                                                  (MILLIONS)
<S>                                                                                 <C>        <C>            <C>
1995
Premiums:
  Life Insurance..................................................................  $    28.8    $     8.6      $    28.0
  Accident and Health Insurance...................................................        7.5          7.5             --
  Annuities.......................................................................       82.1           --            0.5
                                                                                    ---------        -----          -----
  Total earned premiums...........................................................  $   118.4    $    16.1      $    28.5
                                                                                    ---------        -----          -----
                                                                                    ---------        -----          -----
 
1994
Premiums:
  Life Insurance..................................................................  $    27.3    $     6.0      $    32.8
  Accident and Health Insurance...................................................        9.3          9.3             --
  Annuities.......................................................................       69.9           --            0.2
                                                                                    ---------        -----          -----
  Total earned premiums...........................................................  $   106.5    $    15.3      $    33.0
                                                                                    ---------        -----          -----
                                                                                    ---------        -----          -----
1993
Premiums:
  Life Insurance..................................................................  $    22.4    $     5.6      $    33.3
  Accident and Health Insurance...................................................       12.9         12.9             --
  Annuities.......................................................................       31.3           --            0.7
                                                                                    ---------        -----          -----
  Total earned premiums...........................................................  $    66.6    $    18.5      $    34.0
                                                                                    ---------        -----          -----
                                                                                    ---------        -----          -----
 
<CAPTION>
 
                                                                                       NET
                                                                                     AMOUNT
                                                                                    ---------
 
<S>                                                                                 <C>
1995
Premiums:
  Life Insurance..................................................................  $    48.2
  Accident and Health Insurance...................................................         --
  Annuities.......................................................................       82.6
                                                                                    ---------
  Total earned premiums...........................................................  $   130.8
                                                                                    ---------
                                                                                    ---------
1994
Premiums:
  Life Insurance..................................................................  $    54.1
  Accident and Health Insurance...................................................         --
  Annuities.......................................................................       70.1
                                                                                    ---------
  Total earned premiums...........................................................  $   124.2
                                                                                    ---------
                                                                                    ---------
1993
Premiums:
  Life Insurance..................................................................  $    50.1
  Accident and Health Insurance...................................................         --
  Annuities.......................................................................       32.0
                                                                                    ---------
  Total earned premiums...........................................................  $    82.1
                                                                                    ---------
                                                                                    ---------
</TABLE>
 
                                      F-23
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
10. FINANCIAL INSTRUMENTS
 
ESTIMATED FAIR VALUE
 
The carrying  values  and  estimated  fair values  of  the  Company's  financial
instruments at December 31, 1995 and 1994 were as follows:
 
<TABLE>
<CAPTION>
                                                                      1995                  1994
                                                              --------------------  --------------------
                                                              CARRYING     FAIR     CARRYING     FAIR
                                                                VALUE      VALUE      VALUE      VALUE
                                                              ---------  ---------  ---------  ---------
                                                                              (MILLIONS)
<S>                                                           <C>        <C>        <C>        <C>
Assets:
  Cash and cash equivalents.................................  $   568.8  $   568.8  $   623.3  $   623.3
  Short-term investments....................................       15.1       15.1       98.0       98.0
  Debt securities...........................................   12,720.8   12,720.8   10,191.4   10,191.4
  Equity securities.........................................      257.6      257.6      229.1      229.1
  Limited partnership.......................................         --         --       24.4       24.4
  Mortgage loans............................................       21.2       21.9        9.9        9.9
 
Liabilities:
  Investment contract liabilities:
    With a fixed maturity...................................      989.1    1,001.2      826.7      833.5
    Without a fixed maturity................................    9,511.0    9,298.4    8,122.6    7,918.2
</TABLE>
 
Fair  value estimates are made  at a specific point  in time, based on available
market information  and  judgments  about  the  financial  instrument,  such  as
estimates  of timing and amount of expected future cash flows. Such estimates do
not reflect any premium or discount that could result from offering for sale  at
one time the Company's entire holdings of a particular financial instrument, nor
do  they  consider the  tax impact  of  the realization  of unrealized  gains or
losses. In  many cases,  the fair  value estimates  cannot be  substantiated  by
comparison  to independent markets,  nor can the disclosed  value be realized in
immediate settlement of the instrument.  In evaluating the Company's  management
of  interest  rate  and  liquidity  risk, the  fair  values  of  all  assets and
liabilities should be taken into consideration, not only those above.
 
The following valuation  methods and  assumptions were  used by  the Company  in
estimating the fair value of the above financial instruments:
 
SHORT-TERM INSTRUMENTS:  Fair values are based on quoted market prices or dealer
quotations.  Where quoted market prices are  not available, the carrying amounts
reported in the Consolidated Balance Sheets approximates fair value.  Short-term
instruments  have a maturity date of one year  or less and include cash and cash
equivalents, and short-term investments.
 
DEBT AND EQUITY SECURITIES:   Fair values are based  on quoted market prices  or
dealer  quotations.  Where quoted  market prices  or  dealer quotations  are not
available, fair value  is estimated by  using quoted market  prices for  similar
securities or discounted cash flow methods.
 
                                      F-24
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
10. FINANCIAL INSTRUMENTS (CONTINUED)
MORTGAGE  LOANS:  Fair value is  estimated by discounting expected mortgage loan
cash flows at market rates which reflect the rates at which similar loans  would
be  made to similar borrowers. The  rates reflect management's assessment of the
credit quality and the remaining duration of the loans. The fair value  estimate
of mortgage loans of lower quality, including problem and restructured loans, is
based on the estimated fair value of the underlying collateral.
 
INVESTMENT  CONTRACT LIABILITIES (INCLUDED IN POLICYHOLDERS' FUNDS LEFT WITH THE
COMPANY):
 
WITH A FIXED MATURITY:   Fair value  is estimated by  discounting cash flows  at
interest  rates currently  being offered  by, or  available to,  the Company for
similar contracts.
 
WITHOUT A FIXED MATURITY:  Fair value is estimated as the amount payable to  the
contractholder  upon  demand.  However, the  Company  has the  right  under such
contracts to delay payment of withdrawals which may ultimately result in  paying
an amount different than that determined to be payable on demand.
 
OFF-BALANCE-SHEET   FINANCIAL   INSTRUMENTS   (INCLUDING   DERIVATIVE  FINANCIAL
INSTRUMENTS)
 
During 1995,  the Company  received $0.4  million for  writing call  options  on
underlying  securities. As of  December 31, 1995 there  were no option contracts
outstanding.
 
At December 31, 1995, the Company had  a forward swap agreement with a  notional
amount of $100.0 million and a fair value of $0.1 million.
 
The Company did not have transactions in derivative instruments in 1994.
 
The  Company also holds  investments in certain debt  and equity securities with
derivative characteristics (i.e., including the fact that their market value  is
at  least partially determined by,  among other things, levels  of or changes in
interest rates, prepayment rates, equity markets or credit ratings/spreads). The
amortized cost and fair value of these securities, included in the $13.4 billion
investment portfolio, as of December 31, 1995 was as follows:
 
<TABLE>
<CAPTION>
                                                                                                           AMORTIZED      FAIR
(MILLIONS)                                                                                                   COST         VALUE
                                                                                                          -----------  -----------
<S>                                                                                                       <C>          <C>
Collateralized mortgage obligations.....................................................................   $ 2,383.9   $   2,549.3
Principal-only strips (included above)..................................................................        38.7          50.0
Interest-only strips (included above)...................................................................        10.7          20.7
Structured Notes (1)....................................................................................        95.0         100.3
</TABLE>
 
(1) Represents non-leveraged instruments whose  fair values and credit risk  are
    based  on  underlying  securities,  including  fixed  income  securities and
    interest rate swap agreements.
 
11. COMMITMENTS AND CONTINGENT LIABILITIES
 
COMMITMENTS
 
Through the  normal course  of  investment operations,  the Company  commits  to
either  purchase or sell  securities or money market  instruments at a specified
future date and at a specified  price or yield. The inability of  counterparties
to  honor these  commitments may  result in  either higher  or lower replacement
cost. Also, there is likely to be a change in
 
                                      F-25
<PAGE>
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
             Notes to Consolidated Financial Statements (continued)
                       December 31, 1995, 1994, and 1993
 
11. COMMITMENTS AND CONTINGENT LIABILITIES (CONTINUED)
the value of the  securities underlying the commitments.  At December 31,  1995,
the  Company had commitments to purchase  investments of $31.4 million. The fair
value of the investments at December 31, 1995 approximated $31.5 million.  There
were no outstanding forward commitments at December 31, 1994.
 
LITIGATION
 
There  were  no material  legal proceedings  pending against  the Company  as of
December 31, 1995 or December 31, 1994 which were beyond the ordinary course  of
business. The Company is involved in lawsuits arising, for the most part, in the
ordinary course of its business operations as an insurer.
 
12. SEGMENT INFORMATION
The  Company's operations are reported through two major business segments: Life
Insurance and Financial Services.
 
Summarized financial information for the  Company's principal operations was  as
follows:
 
<TABLE>
<CAPTION>
(MILLIONS)                                                                                    1995         1994         1993
                                                                                           -----------  -----------  -----------
<S>                                                                                        <C>          <C>          <C>
Revenue:
  Financial services.....................................................................  $   1,129.4  $     946.1  $     892.8
  Life insurance.........................................................................        407.9        386.1        371.7
                                                                                           -----------  -----------  -----------
  Total revenue..........................................................................  $   1,537.3  $   1,332.2  $   1,264.5
                                                                                           -----------  -----------  -----------
Income before federal income taxes:
  Financial services.....................................................................  $     158.0  $     119.7  $     121.1
  Life insurance.........................................................................        102.0         96.8         98.0
                                                                                           -----------  -----------  -----------
  Total income before federal income taxes...............................................  $     260.0  $     216.5  $     219.1
                                                                                           -----------  -----------  -----------
Net income:
  Financial services.....................................................................  $     113.8  $      85.5  $      86.8
  Life insurance.........................................................................         62.1         59.8         56.1
                                                                                           -----------  -----------  -----------
Net income...............................................................................  $     175.9  $     145.3  $     142.9
                                                                                           -----------  -----------  -----------
Assets under management, at fair value:
  Financial services.....................................................................  $  23,224.3  $  17,785.2  $  16,600.5
  Life insurance.........................................................................      2,698.1      2,171.7      2,175.5
                                                                                           -----------  -----------  -----------
  Total assets under management..........................................................  $  25,922.4  $  19,956.9  $  18,776.0
                                                                                           -----------  -----------  -----------
                                                                                           -----------  -----------  -----------
</TABLE>
 
                                      F-26
<PAGE>


 
                      STATEMENT OF ADDITIONAL INFORMATION


                          VARIABLE ANNUITY ACCOUNT B


                          VARIABLE ANNUITY CONTRACTS
 
                                   ISSUED BY

                   AETNA LIFE INSURANCE AND ANNUITY COMPANY



FORM NO. 79122(S)-2                                          ALIAC ED. MAY 1996
<PAGE>

                          VARIABLE ANNUITY ACCOUNT B
                          PART C - OTHER INFORMATION


ITEM 24.  FINANCIAL STATEMENTS AND EXHIBITS
   (a)  Financial Statements:
        (1)     Included in Part A:
                Condensed Financial Information
        (2)     Included in Part B:
                Financial Statements of Variable Annuity Account B:
                -  Independent Auditors' Report
                -  Statement of Assets and Liabilities as of December 31, 1995
                -  Statement of Operations for the year ended December 31, 1995
                -  Statements of Changes in Net Assets for the years ended
                   December 31, 1995 and 1994
                -  Notes to Financial Statements
                Financial Statements of the Depositor:
                -  Independent Auditors' Report
                -  Consolidated Statements of Income for the years ended
                   December 31, 1995, 1994 and 1993
                -  Consolidated Balance Sheets as of December 31, 1995 and 1994
                -  Consolidated Statements of Changes in Shareholder's Equity
                   for the years ended December 31, 1995, 1994 and 1993
                -  Consolidated Statements of Cash Flows for the years ended
                   December 31, 1995, 1994 and 1993
                -  Notes to Consolidated Financial Statements

   (b)  Exhibits
        (1)     Resolution of the Board of Directors of Aetna Life Insurance
                and Annuity Company establishing Variable Annuity Account B(1)
        (2)     Not applicable
        (3.1)   Form of Federated Broker-Dealer Agreement (9/2/94)(2)
        (3.2)   Alternate Form of Broker-Dealer Agreement (1994)(2)
        (4.1)   Form of Aetna Growth Plus Group Variable, Fixed or
                Combination Annuity Contract (Nonparticipating)(3)
        (4.2)   Form of Aetna Growth Plus Individual Variable, Fixed or
                Combination Annuity Contract (Nonparticipating)(3)
        (5.1)   Form of Application for Aetna Growth Plus Group Variable,
                Fixed or Combination Annuity Contract (Nonparticipating)(3)
        (5.2)   Form of Application for Aetna Growth Plus Individual
                Variable, Fixed or Combination Annuity Contract
                (Nonparticipating)(3)
        (6)     Certificate of Incorporation and By-Laws of Depositor(4)
        (7)     Form of Reinsurance Agreement(5)




<PAGE>


        (8)     Form of Fund Participation Agreement by and among Insurance
                Management Series, Federated Advisers and Aetna Life Insurance
                and Annuity Company (12/12/94)(6)
        (9)     Opinion of Counsel(7)
        (10.1)  Consent of Independent Auditors
        (10.2)  Consent of Counsel
        (11)    Not applicable
        (12)    Not applicable
        (13)    Computation of Performance Data(8)
        (14)    Not applicable
        (15.1)  Powers of Attorney(9)
        (15.2)  Authorization for Signatures(10)
        (27) Financial Data Schedule

1.  Incorporated by reference to Post-Effective Amendment No. 6 to Registration
    Statement on Form N-4 (File No. 33-75986), as filed electronically on
    April 22, 1996.
2.  Incorporated by reference to Post-Effective Amendment No. 3 to Registration
    Statement on Form N-4 (File No. 33-79122), as filed on August 16, 1995.
3.  Incorporated by reference to Registration Statement on Form N-4 (File No.
    33-79122), as filed on May 18, 1994.
4.  Incorporated by reference to Post-Effective Amendment No. 1 to Registration
    Statement on Form S-1 (File No. 33-60477), as filed electronically on
    April 15, 1996.
5.  Incorporated by reference to Post-Effective Amendment No. 3 to Registration
    Statement on Form N-4 (File No. 33-80750), as filed electronically on
    August 15, 1995
6.  Incorporated by reference to Pre-Effective Amendment No. 1 to Registration
    Statement on Form N-4 (File No. 33-79122), as filed on
    September 15, 1994.
7.  Incorporated by reference to Registrant's 24f-2 Notice for fiscal year ended
    December 31, 1995, as filed electronically on February 29, 1996.
8.  Incorporated by reference to Post-Effective Amendment No. 2 to Registration
    Statement on Form N-4 (File No. 33-79122), as filed on April 25, 1995.
9.  Incorporated by reference to Post-Effective Amendment No. 3 to Registration
    Statement on Form N-4 (File No. 33-75974), as filed electronically on
    April 9, 1996.
10. Incorporated by reference to Post-Effective Amendment No. 5 to Registration
    Statement on Form N-4 (File No. 33-75986), as filed electronically on
    April 12, 1996.


<PAGE>

ITEM 25.  DIRECTORS AND OFFICERS OF THE DEPOSITOR
<TABLE>
<CAPTION>

Name and Principal
Business Address*                       Positions and Offices with Depositor
- ------------------                      ------------------------------------
<S>                                     <C>
Daniel P. Kearney                       Director and President

Timothy A. Holt                         Director, Senior Vice President and Chief
                                        Financial Officer

Christopher J. Burns                    Director and Senior Vice President

Laura R. Estes                          Director and Senior Vice President

Gail P. Johnson                         Director and Vice President

John Y. Kim                             Director and Senior Vice President

Shaun P. Mathews                        Director and Vice President

Glen Salow                              Director and Vice President

Creed R. Terry                          Director and Vice President

Eugene M. Trovato                       Vice President and Treasurer, Corporate
                                        Controller

Zoe Baird                               Senior Vice President and General Counsel

Diane Horn                              Vice President and Chief Compliance Officer

Susan E. Schechter                      Corporate Secretary and Counsel

</TABLE>


*  The principal business address of all directors and officers listed is 151
   Farmington Avenue, Hartford, Connecticut 06156.

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

   Incorporated herein by reference to Item 26 of Post-Effective Amendment
No. 5 to Registration Statement on Form N-4 (File No. 33-75986) filed
electronically on April 12, 1996, as supplemented by Post-Effective Amendment 
No. 6 to Registration Statement on Form N-4 (File No. 33-75986) filed 
electronically on April 22, 1996.

<PAGE>

ITEM 27.  NUMBER OF CONTRACT OWNERS

   As of February 29, 1996, there were 34,893 individuals holding interests in
variable annuity contracts funded through Variable Annuity Account B.

ITEM 28.  INDEMNIFICATION

   Reference is hereby made to Section 33-320a of the Connecticut General
Statutes ("C.G.S.") regarding indemnification of directors and officers of
Connecticut corporations.  The statute provides in general that Connecticut
corporations shall indemnify their officers, directors, employees, agents, and
certain other defined individuals against judgments, fines, penalties, amounts
paid in settlement and reasonable expenses actually incurred in connection with
proceedings against the corporation.  The corporation's obligation to provide
such indemnification does not apply unless (1) the individual is successful on
the merits in the defense of any such proceeding; or (2) a determination is
made (by a majority of the board of directors not a party to the proceeding by
written consent; by independent legal counsel selected by a majority of the
directors not involved in the proceeding; or by a majority of the shareholders
not involved in the proceeding) that the individual acted in good faith and in
the best interests of the corporation; or (3) the court, upon application by
the individual, determines in view of all the circumstances that such person is
reasonably entitled to be indemnified.

   C.G.S. Section 33-320a provides an exclusive remedy:  a Connecticut
corporation cannot indemnify a director or officer to an extent either greater
or less than that authorized by the statute, e.g., pursuant to its certificate
of incorporation, bylaws, or any separate contractual arrangement.  However,
the statute does specifically authorize a corporation to procure
indemnification insurance to provide greater indemnification rights.  The
premiums for such insurance may be shared with the insured individuals on an
agreed basis.

   Consistent with the statute, Aetna Life and Casualty Company has procured
insurance from Lloyd's of London and several major United States excess
insurers for its directors and officers and the directors and officers of its
subsidiaries, including the Depositor, which supplements the indemnification
rights provided by C.G.S. Section 33-320a to the extent such coverage does not
violate public policy.

ITEM 29.  PRINCIPAL UNDERWRITER

   (a)  In addition to serving as the principal underwriter for the
        Registrant, Aetna Life Insurance and Annuity Company (ALIAC) also acts
        as the principal underwriter for Variable Life Account B and Variable
        Annuity Accounts C and G (separate accounts of ALIAC registered as unit
        investment trusts), and Variable Annuity Account I (a separate account
        of Aetna Insurance Company of America registered as a unit investment
        trust). Additionally, ALIAC is the investment adviser for Aetna Variable
        Fund, Aetna Income Shares, Aetna Variable Encore Fund, Aetna Investment
        Advisers Fund, Inc., Aetna GET Fund, Aetna Series Fund, Inc. and Aetna
        Generation Portfolios, Inc.  ALIAC is also the depositor of Variable
        Life Account B, and Variable Annuity Accounts C and G.




<PAGE>

   (b)  See Item 25 regarding the Depositor.

   (c)  Compensation as of December 31, 1995:

<TABLE>
<CAPTION>

  (1)                     (2)                    (3)                 (4)               (5)

Name of             Net Underwriting        Compensation
Principal           Discounts and           on Redemption         Brokerage
Underwriter         Commissions             or Annuitization      Commissions     Compensation*
- -----------         -----------             ----------------      -----------     -------------
<S>                 <C>                     <C>                   <C>             <C>

Aetna Life                                      $294,931                            $11,944,532
Insurance and
Annuity
Company

</TABLE>

* Compensation shown in column 5 includes deductions for mortality and expense
  risk guarantees and contract charges assessed to cover costs incurred in the
  sales and administration of the contracts issued under Variable Annuity
  Account B.

ITEM 30.  LOCATION OF ACCOUNTS AND RECORDS

   All records concerning contract owners of Variable Annuity Account B are
located at the home office of the Depositor as follows:

             Aetna Life Insurance and Annuity Company
             151 Farmington Avenue
             Hartford, Connecticut  06156

ITEM 31.  MANAGEMENT SERVICES

   Not applicable




<PAGE>

ITEM 32.  UNDERTAKINGS

   Registrant hereby undertakes:

   (a)  to file a post-effective amendment to this registration statement on
        Form N-4 as frequently as is necessary to ensure that the audited
        financial statements in the registration statement are never more than
        sixteen months old for as long as payments under the variable annuity
        contracts may be accepted;

   (b)  to include as part of any application to purchase a contract offered by
        a prospectus which is part of this registration statement on Form N-4, a
        space that an applicant can check to request a Statement of Additional
        Information; and

   (c)  to deliver any Statement of Additional Information and any financial
        statements required to be made available under this Form N-4 promptly
        upon written or oral request.

   (d)  The Company hereby represents that it will rely upon and comply with
        the provisions of Paragraphs (1) through (4) of the SEC Staff's No-
        Action Letter dated November 22, 1988 with respect to language
        concerning withdrawal restrictions applicable to plans established
        pursuant to Section 403(b) of the Internal Revenue Code.  See American
        Counsel of Life Insurance, SEC No-Action Letter, [1989 Transfer Binder]
        Fed. SEC. L. Rep. (CCH) 78,904 at 78,523 (November 22, 1988).

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



<PAGE>
                                  SIGNATURES

   As required by the Securities Act of 1933, as amended, and the Investment
Company Act of 1940, the Registrant, Variable Annuity Account B of Aetna Life
Insurance and Annuity Company, certifies that it meets the requirements of
Securities Act Rule 485(b) for effectiveness of this Post-Effective Amendment
No. 5 to its Registration Statement on Form N-4 (File No. 33-79122) and has
caused this Post-Effective Amendment No 5 to its Registration Statement on Form
N-4 (File No. 33-79122) to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of Hartford, State of Connecticut, on
the 22nd day of April, 1996.

                                   VARIABLE ANNUITY ACCOUNT B OF AETNA
                                   LIFE INSURANCE AND ANNUITY COMPANY
                                      (REGISTRANT)

                                   By:  AETNA LIFE INSURANCE AND ANNUITY
                                        COMPANY
                                          (DEPOSITOR)

                                   By:  Daniel P. Kearney*
                                       ----------------------------------------
                                        Daniel P. Kearney
                                        President


   As required by the Securities Act of 1933, as amended, this Post-Effective
Amendment No. 5 to the Registration Statement on Form N-4 (File No. 33-79122)
has been signed by the following persons in the capacities and on the dates
indicated.

Signature                     Title                                   Date
- ---------                     -----                                   ----


Daniel P. Kearney*            Director and President             )
- --------------------------    (principal executive officer)      )
Daniel P. Kearney                                                )
                                                                 )
                                                                 )
Timothy A. Holt*              Director, Senior Vice President    )
- --------------------------    and Chief Financial Officer        )   April
Timothy A. Holt                                                  )    22, 1996
                                                                 )
                                                                 )
Christopher J. Burns*         Director                           )
- --------------------------                                       )
Christopher J. Burns                                             )
                                                                 )
Laura R. Estes*               Director                           )
- --------------------------                                       )
Laura R. Estes                                                   )


<PAGE>

Gail P. Johnson*              Director                           )
- --------------------------                                       )
Gail P. Johnson                                                  )
                                                                 )
                                                                 )
John Y. Kim*                  Director                           )
- --------------------------                                       )
John Y. Kim                                                      )
                                                                 )
Shaun P. Mathews*             Director                           )
- --------------------------                                       )
Shaun P. Mathews                                                 )
                                                                 )
Glen Salow*                   Director                           )
- --------------------------                                       )
Glen Salow                                                       )
                                                                 )
Creed R. Terry*               Director                           )
- --------------------------                                       )
Creed R. Terry                                                   )
                                                                 )
Eugene M. Trovato*            Vice President and Treasurer,      )
- --------------------------    Corporate Controller               )
Eugene M. Trovato                                                )



By: /s/ Julie E. Rockmore
    --------------------------------------------
    Julie E. Rockmore
    *Attorney-in-Fact



<PAGE>

                          VARIABLE ANNUITY ACCOUNT B
                                EXHIBIT INDEX

<TABLE>
<CAPTION>

Exhibit No.    Exhibit                                                           Page
- -----------    -------                                                           ----
<S>            <C>                                                               <C>
99-B.1         Resolution of the Board of Directors of Aetna Life Insurance        *
               and Annuity Company establishing Variable Annuity Account B

99-B.3.1       Form of Federated Broker-Dealer Agreement (9/2/94)                  *

99-B.3.2       Alternate Form of Broker-Dealer Agreement (1994)                    *

99-B.4.1       Form of Aetna Growth Plus Group Variable, Fixed or                  *
               Combination Annuity Contract (Nonparticipating)

99-B.4.2       Form of Aetna Growth Plus Individual Variable, Fixed or             *
               Combination Annuity Contract (Nonparticipating)

99-B.5.1       Form of Application for Aetna Growth Plus Group Variable,           *
               Fixed or Combination Annuity Contract (Nonparticipating)

99-B.5.2       Form of Application for Aetna Growth Plus Individual                *
               Variable, Fixed or Combination Annuity Contract
               (Nonparticipating)

99-B.6         Certificate of Incorporation and By-Laws of Depositor               *

99-B.7         Form of Reinsurance Agreement                                       *

99-B.8         Form of Fund Participation Agreement by and among Insurance         *
               Management Series, Federated Advisers and Aetna Life
               Insurance and Annuity Company (12/12/94)

99-B.9         Opinion of Counsel                                                  *

99-B.10.1      Consent of Independent Auditors
                                                                                --------
99-B.10.2      Consent of Counsel
                                                                                --------
99-B.13        Computation of Performance Data                                      *

99-B.15.1      Powers of Attorney                                                   *

99-B.15.2      Authorization for Signatures                                         *

27             Financial Data Schedule
                                                                                --------
</TABLE>


<PAGE>

*Incorporated by reference





<PAGE>


                         CONSENT OF INDEPENDENT AUDITORS




The Board of Directors of Aetna Life Insurance and Annuity Company
and Contract Owners of Aetna Variable Annuity Account B:


We consent to the use of our reports dated February 6, 1996 and February 16,
1996 included herein and to the references to our Firm under the captions
"Condensed Financial Information" in the Prospectus and "Independent Auditors"
in the Statement of Additional Information.

Our report dated February 6, 1996 refers to a change in 1993 in the Company's
method of accounting for certain investments in debt and equity securities.



                                 /s/ KPMG Peat Marwick LLP



Hartford, Connecticut
April 22, 1996



<PAGE>


                                              Susan E. Bryant
                                              Counsel
                                              Law and Regulatory Affairs, RE4C
                                              151 Farmington Avenue
                                              Hartford, CT  06156
                                              (860) 273-7834
                                              Fax:  (860) 273-8340

April 22, 1996


Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

Attention:  Filing Desk

  Re:  Variable Annuity Account B of Aetna Life Insurance and Annuity Company
       Post-Effective Amendment No. 5 to the Registration Statement on Form N-4
       File Nos. 33-79122 and 811-2512
       -------------------------------


Gentlemen:

As Counsel of Aetna Life Insurance and Annuity Company (the "Company"), I 
hereby consent to the use of my opinion dated February 28, 1996 (incorporated 
herein by reference to the 24f-2 Notice for the fiscal year ended December 
31, 1995 filed on behalf of Variable Annuity Account B of Aetna Life 
Insurance and Annuity Company on February 29, 1996) as an exhibit to this 
Post-Effective Amendment No. 5 to the Registration Statement on Form N-4 
(File No. 33-79122) and to my being named under the caption "Legal Matters" 
therein.

Very truly yours,

/s/ Susan E. Bryant

Susan E. Bryant
Counsel
Aetna Insurance Company of America



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<INVESTMENTS-AT-COST>                    1,102,188,760
<INVESTMENTS-AT-VALUE>                   1,130,935,704
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                           1,130,935,704
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                      1,130,935,704
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                             1,130,935,704
<DIVIDEND-INCOME>                          112,097,675
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                            (11,786,592)
<NET-INVESTMENT-INCOME>                    100,311,083
<REALIZED-GAINS-CURRENT>                    32,013,490
<APPREC-INCREASE-CURRENT>                   73,102,996
<NET-CHANGE-FROM-OPS>                      205,427,569
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                     335,131,068
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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