VARIABLE ANNUITY ACCOUNT B OF AETNA LIFE INS & ANNUITY CO
N-4/A, 1998-08-04
Previous: UNITRODE CORP, 8-K, 1998-08-04
Next: VARIABLE ANNUITY ACCT C OF AETNA LIFE INSURANCE & ANNUITY CO, 497, 1998-08-04





   
As filed with the Securities and Exchange       Registration No. 333-56297
Commission on August 4, 1998                    Registration No. 811-2512
    

- --------------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM N-4

- --------------------------------------------------------------------------------
                       Pre-Effective Amendment No. 1 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

                   Aetna Life Insurance and Annuity Company

           151 Farmington Avenue, RE4A, Hartford, Connecticut 06156

      Depositor's Telephone Number, including Area Code: (860) 273-1672

                          J. Neil McMurdie, Counsel
                   Aetna Life Insurance and Annuity Company
           151 Farmington Avenue, RE4A, Hartford, Connecticut 06156
                   (Name and Address of Agent for Service)

- --------------------------------------------------------------------------------
Approximate date of Proposed Public Offering:  As soon as practicable after
the effectiveness of this Registration Statement.

   
It is proposed that this Filing will become effective on August 17, 1998.
    



<PAGE>


                          VARIABLE ANNUITY ACCOUNT B
                            CROSS REFERENCE SHEET


<TABLE>
<CAPTION>

   
FORM N-4
ITEM NO.              PART A (PROSPECTUS)                       LOCATION - PROSPECTUS
                                                                DATED AUGUST 17, 1998
    

<S>          <C>                                    <C>

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

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

     3       Synopsis............................   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

     7       General Description of Variable
             Annuity Contracts...................   Purchase; Miscellaneous

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

     9       Death Benefit.......................   Death Benefit During
                                                    Accumulation Period; Death
                                                    Benefit Payable During Annuity
                                                    Period   

     10      Purchases and Contract Value........   Purchase; Contract Valuation

     11      Redemptions.........................   Right to Cancel; Withdrawals

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

     13      Legal Proceedings...................   Miscellaneous - Legal Matters
                                                    and Proceedings    

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

<PAGE>




<TABLE>
<CAPTION>
   
  FORM N-4            PART B (STATEMENT OF               LOCATION - STATEMENT OF
  ITEM NO.          ADDITIONAL INFORMATION)           ADDITIONAL INFORMATION - DATED
                                                            AUGUST 17, 1998
    

     <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
- --------------------------------------------------------------------------------
The Contracts offered in connection with this Prospectus are the group and
individual deferred variable annuity contracts ("Contracts") issued by Aetna
Life Insurance and Annuity Company (the "Company"). The Contracts are offered
only in those states where the Contract has been approved for sale in that
state. The Contracts are offered as (1) nonqualified deferred annuity
contracts, including Contracts offered to a custodian for an Individual
Retirement Account under Section 408(a) of the Internal Revenue Code of 1986,
as amended (the "Code") (we reserve the right to limit ownership of
nonqualified Contracts to natural persons); (2) Individual Retirement Annuities
("IRA"), including Roth IRAs, other than "SIMPLE IRAs" as defined in Section
408(p) of the Code (may be subject to approval by state regulatory agencies);
or (3) Qualified Contracts used in conjunction with certain employer sponsored
retirement plans (may be subject to approval by the Company and state
regulatory agencies). In most states, group Contracts are offered, generally 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 become participants under the Contract. Individual
Contracts are offered only in those states where the group Contracts are not
authorized for sale. (See "Purchase.")

Purchase Payments may be allocated 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 Funds:

o Aetna Balanced VP, Inc.
o Aetna Income Shares d/b/a Aetna Bond VP
o Aetna Growth VP
o Aetna Variable Fund d/b/a Aetna Growth and Income VP
o Aetna Index Plus Large Cap VP
o Aetna International VP
o Aetna Variable Encore Fund d/b/a Aetna Money Market VP
o Aetna Real Estate Securities VP
o Aetna Small Company VP
o AIM V.I. Capital Appreciation Fund
o AIM V.I. Growth Fund
o AIM V.I. Growth and Income Fund
o AIM V.I. Value Fund
o Fidelity VIP Equity-Income Portfolio

o Fidelity VIP High Income Portfolio
o Fidelity VIP II Contrafund Portfolio
o Janus Aspen Aggressive Growth Portfolio
o Janus Aspen Balanced Portfolio
o Janus Aspen Growth Portfolio
o Janus Aspen Worldwide Growth Portfolio
o MFS Total Return Series
o Oppenheimer Aggressive Growth Fund
o Oppenheimer Growth & Income Fund
o Oppenheimer Strategic Bond Fund
o Portfolio Partners MFS Emerging Equities Portfolio
o Portfolio Partners MFS Research Growth Portfolio
o Portfolio Partners MFS Value Equity Portfolio
o Portfolio Partners Scudder International Growth Portfolio

In most states, the Contracts also provide that Purchase Payments may be
allocated to the Guaranteed Account, a credited interest option. In certain
states where the Guaranteed Account is not available, Purchase Payments may be
allocated to the Fixed Account.

Except as specifically mentioned, this Prospectus describes only investments
through the Separate Account. The Guaranteed Account is described in Appendix A
to this Prospectus, as well as in the Guaranteed Account's prospectus. The
Fixed Account is described in Appendix B to this Prospectus. The availability
of the Funds, the Guaranteed Account and the Fixed Account is subject to
applicable regulatory authorization; not all options may be available in all
jurisdictions or under all Contracts. (See "Investment Options.")

   
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 47 of
this Prospectus. An SAI for this Prospectus and for any Fund prospectus may be
obtained by indicating the request on your Application or by calling the number
listed under the "Inquiries" section of the Prospectus Summary.
    

THIS PROSPECTUS SHOULD BE READ IN CONJUNCTION WITH THE CURRENT PROSPECTUSES OF
THE FUNDS AND THE GUARANTEED ACCOUNT. ALL PROSPECTUSES SHOULD BE RETAINED FOR
FUTURE REFERENCE.

THE CONTRACTS ARE NOT DEPOSITS WITH, OBLIGATIONS OF OR GUARANTEED BY ANY BANK,
NOR ARE THEY INSURED BY THE FDIC; THEY ARE SUBJECT TO INVESTMENT RISKS,
INCLUDING POSSIBLE LOSS OF THE PRINCIPAL AMOUNT INVESTED.

THIS PROSPECTUS, THE STATEMENT OF ADDITIONAL INFORMATION AND OTHER INFORMATION
ABOUT THE SEPARATE ACCOUNT REQUIRED TO BE FILED WITH THE SECURITIES AND
EXCHANGE COMMISSION CAN BE FOUND IN THE SEC'S WEB SITE AT http://www.sec.gov.

<PAGE>

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 August
17, 1998.
    

- -------------------------------------------------------------------------------
 
                                       2
<PAGE>

                               TABLE OF CONTENTS
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                      <C>
DEFINITIONS ............................................................  5
PROSPECTUS SUMMARY .....................................................  7
FEE TABLE .............................................................. 11
CONDENSED FINANCIAL INFORMATION ........................................ 21
THE COMPANY ............................................................ 21
VARIABLE ANNUITY ACCOUNT B ............................................. 21
INVESTMENT OPTIONS ..................................................... 21
  The Funds ............................................................ 21
  Guaranteed Account Option ............................................ 22
  Fixed Account Option ................................................. 22
PURCHASE ............................................................... 22
  Contract Availability ................................................ 22
  Purchasing Interests in the Contract ................................. 23
  Purchase Payments .................................................... 23
  Contract Rights ...................................................... 24
  Designations of Beneficiary and Annuitant ............................ 24
  Right to Cancel ...................................................... 24
CHARGES AND DEDUCTIONS ................................................. 25
  Daily Deductions from the Separate Account ........................... 25
    Mortality and Expense Risk Charge .................................. 25
    Administrative Charge .............................................. 25
  Maintenance Fee ...................................................... 25
  Reduction or Elimination of Administrative Charge and Maintenance Fee  26
  Deferred Sales Charge ................................................ 26
  Reduction or Elimination of the Deferred Sales Charge ................ 27
  Fund Expenses ........................................................ 27
  Premium and Other Taxes .............................................. 27
CONTRACT VALUATION ..................................................... 28
  Account Value ........................................................ 28
  Accumulation Units ................................................... 28
  Net Investment Factor ................................................ 28
SUBACCOUNT TRANSFERS ................................................... 28
  Telephone Transfers .................................................. 29
  Dollar Cost Averaging Program ........................................ 29
  Account Rebalancing Program .......................................... 29
WITHDRAWALS ............................................................ 30
SYSTEMATIC DISTRIBUTION OPTIONS ........................................ 31
DEATH BENEFIT DURING ACCUMULATION PERIOD ............................... 31
</TABLE>

- -------------------------------------------------------------------------------
                                        
                                       3
<PAGE>


<TABLE>
<S>                                                                       <C>
  Death Benefit Amount .................................................. 31
    Death of a Spousal Beneficiary who Continues the Account ............ 33
    Death of a Certificate Holder who is not the Annuitant .............. 33
  Death Benefit Payment Options ......................................... 33
    Nonqualified Contracts .............................................. 33
    Qualified Contracts ................................................. 34
TRANSFERS BETWEEN OPTION PACKAGES ....................................... 34
ANNUITY PERIOD .......................................................... 36
  Annuity Period Elections .............................................. 36
  Partial Annuitization ................................................. 36
  Annuity Payout Options ................................................ 36
  Annuity Payments ...................................................... 37
  Charges Deducted During the Annuity Period ............................ 38
  Death Benefit Payable During the Annuity Period ....................... 38
TAX STATUS .............................................................. 38
  Introduction .......................................................... 38
  Taxation of the Company ............................................... 38
  Tax Status of the Contract ............................................ 39
  Taxation of Annuity Contracts ......................................... 40
  Contracts Used with Certain Retirement Plans .......................... 42
  Individual Retirement Annuities and Simplified Employee Pension Plans . 43
  Withholding ........................................................... 43
MISCELLANEOUS ........................................................... 43
  Distribution .......................................................... 43
  Delay or Suspension of Payments ....................................... 44
  Performance Reporting ................................................. 44
  Voting Rights ......................................................... 45
  Modification of the Contract .......................................... 45
  Transfers of Ownership; Assignment .................................... 45
  Involuntary Terminations .............................................. 45
  Legal Matters and Proceedings ......................................... 46
  Year 2000 ............................................................. 46
CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION ..................... 47
APPENDIX A--ALIAC GUARANTEED ACCOUNT .................................... 48
APPENDIX B-- FIXED ACCOUNT .............................................. 51
APPENDIX C-- DESCRIPTION OF UNDERLYING FUNDS ............................ 52
</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.
 


- -------------------------------------------------------------------------------
 
                                       4
<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.

Account Effective Date: The date on which an Account is established on a
Certificate Holder's behalf.

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 Account Effective
Date or an anniversary of such Account 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, if applicable, for amounts allocated to the Guaranteed
Account.

Annuitant: The person on whose death, during the Accumulation Period, a death
benefit becomes payable, and whose life or life expectancy Annuity Payments are
based.

Annuity Payment: 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 Payout Option: The option selected by the Certificate Holder which
governs how Annuity Payments will be made.

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.

Application: The form or collection of information required by the Company to
purchase an interest in a group contract or an individual contract.

Beneficiary: The person(s) or entity who is entitled to receive any death
benefit proceeds. Beneficiary refers to the Beneficiary named under the
Contract.

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 an individual
Contract or acquires an interest under a group Contract.

Claim Date: The date when proof of death and the Beneficiary's entitlement to
the death benefit are received in good order at the Company's Home Office.

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-dealer(s), 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 Company to offer
and sell the Contracts. The Company may also serve as a Distributor.


- -------------------------------------------------------------------------------
 
                                       5
<PAGE>

Fixed Account: The fixed interest option described in Appendix B to this
Prospectus. The Fixed Account is only available in those states in which the
Guaranteed Account is not available. Amounts allocated to the Fixed Account are
included in the Account Value.

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.

Guaranteed Account: The ALIAC Guaranteed Account credited interest option which
is described in Appendix A and under which we guarantee stipulated fixed rates
of interest, if held for the guaranteed term. The Guaranteed Account is
available in most states. Amounts allocated to the Guaranteed Account are
included in the Account Value.

Home Office: The Company's principal executive offices located at 151
Farmington Avenue, Hartford, Connecticut 06156.

Individual Retirement Annuity: An individual or group variable deferred annuity
intended to qualify under Code Section 408(b) or 408A.

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).

Option Package: The version of the Contract selected which defines, among other
things, the amount of the mortality and expense risk charge, the calculation of
the death benefit, and the availability of certain withdrawals without
imposition of a deferred sales charge.

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 403(b), 408(b), or 408A.

Roth IRA: An IRA intended to qualify under Code Section 408A.

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.

Schedule Effective Date: The date an Option Package is effective, as indicated
on the schedule issued to the Certificate Holder. The initial Schedule
Effective Date is the same as the Account Effective Date. There will be a new
Schedule Effective Date upon any transfer to another Option Package.

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.

Valuation Date: The date and time at which the Accumulation Unit Value and
Annuity Unit Value of a Subaccount is calculated. Currently, this calculation
occurs after 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.

Withdrawal Value: The amount payable upon the withdrawal of all or any portion
of an Account Value.

- -------------------------------------------------------------------------------
 
                                       6
<PAGE>

                              PROSPECTUS SUMMARY
- --------------------------------------------------------------------------------
CONTRACT OFFERED 
   
The Contracts offered in connection with this Prospectus are group and
individual deferred variable annuity contracts issued by the Company. The
purpose of the Contract is to accumulate values and to provide benefits upon
retirement. The Contracts are currently available for (1) individual
nonqualified purchases, including purchases by a custodian for an Individual
Retirement Account; (2) IRAs including Roth IRAs, other than "SIMPLE IRAs" as
defined in the Code, and (3) purchases made in conjunction with employer
sponsored retirement plans. (See "Purchase--Contract Availability.")
    

In most states, group Contracts are offered, generally 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. Joint Certificate Holders are allowed only on Nonqualified Contracts.
References to "Certificate Holders" in this Prospectus mean both of the
Certificate Holders on joint Accounts.

CONTRACT PURCHASE
You may purchase an interest in the Contract by completing an Application and
submitting it to the Company. Purchase Payments can be applied to the Contract
either through a lump-sum payment or through ongoing contributions. (See
"Purchase.")

OPTION PACKAGES
There are currently three Option Packages available under the Contract. You
select an Option Package in the Application.

Each Option Package differs in the amount of the mortality and expense risk
charge, the calculation of the death benefit, and the availability of certain
withdrawals without imposition of a deferred sales charge. There may also be
differences in the required minimum initial Purchase Payment or Account Value
necessary to select an Option Package. These differences are summarized as
follows:


- -------------------------------------------------------------------------------
 
                                       7
<PAGE>


<TABLE>
<S>                 <C>                           <C>                           <C>
                    Option Package I              Option Package II                  Option Package III
- -------------------------------------------------------------------------------------------------------------
 Mortality and
 Expense Risk       0.80%                         1.10%                         1.25%
 Charge(1):
- -------------------------------------------------------------------------------------------------------------
 Death Benefit(2)   The greater of:               The greatest of:              The greatest of:
 on Death of the    (1) The sum of all Purchase   (1) The sum of all Purchase   (1) The sum of all Purchase
 Annuitant(3):      Payments made, adjusted for   Payments made, adjusted for   Payments made, adjusted
                    amount(s) withdrawn or        amount(s) withdrawn or        for amount(s) withdrawn or
                    applied to an Annuity Payout  applied to an Annuity Payout  applied to an Annuity
                    Option as of the Claim Date;  Option as of the Claim Date;  Payout Option as of the
                    or                            or                            Claim Date; or
                    (2) The Account Value on the  (2) The Account Value on the  (2) The Account Value on the
                    Claim Date.                   Claim Date; or                Claim Date; or
                                                  (3) The "Step-up Value" on    (3) The "Step-up Value" on
                                                  the Claim Date.               the Claim Date; or
                                                                                (4) The "Roll-up Value" on
                                                                                the Claim Date. The Roll-up
                                                                                Value may not exceed
                                                                                200% of the Account Value
                                                                                on the Schedule Effective
                                                                                Date, adjusted for Purchase
                                                                                Payments made and
                                                                                amount(s) withdrawn or
                                                                                applied to an Annuity
                                                                                Payout Option since that
                                                                                date.
- -------------------------------------------------------------------------------------------------------------
 Minimum Initial    Non-Qualified:   Qualified:   Non-Qualified:   Qualified:   Non-Qualified:   Qualified:
 Purchase           --------------   ----------   --------------   ----------   --------------   ----------
 Payment/           $15,000          $1,500       $5,000           $1,500       $5,000           $1,500
 Account Value(4):
- -------------------------------------------------------------------------------------------------------------
 Free               10% of Account Value each     10% of Account Value each     10% of Account Value each
 Withdrawals(5):    Account Year, non-cumulative. Account Year, non-cumulative. Account Year, cumulative to a
                                                                                maximum of 30%.
- -------------------------------------------------------------------------------------------------------------
 Nursing Care--
 Waiver of
 Deferred Sales     Not Available                 Available                     Available
 Charge(6):
- -------------------------------------------------------------------------------------------------------------
</TABLE>

- ------------------
(1)   See the "Fee Table" and "Charges and Deductions--Mortality and Expense
      Risk Charge" for complete details.
(2)   See "Death Benefit During the Accumulation Period--Death Benefit Amount"
      for complete details.
(3)   When a Certificate Holder is not the Annuitant, the amount of the death
      benefit is not the same as shown above under each Option Package. See
      "Death Benefit During the Accumulation Period--Death of a Certificate
      Holder who is not the Annuitant" for complete details. A Certificate
      Holder who is not the Annuitant should seriously consider whether Option
      Packages II or III are suitable for their circumstances.
(4)   See "Purchase--Purchase Payments" for complete details.
(5)   See "Charges and Deductions--Free Withdrawals" for complete details.
(6)   See "Charges and Deductions--Deferred Sales Charge" for complete details.
       

- -------------------------------------------------------------------------------
       
                                       8
<PAGE>

Subject to certain restrictions, you may transfer from one Option Package to
another on any anniversary of the Account Effective Date. You may make the
election to transfer during the sixty day period prior to and including any
anniversary of the Account Effective Date. The election must be made in writing
and received in good order at our Home Office during the sixty day election
period. Only one Option Package may be in effect at a time. See "Transfers
Between Option Packages" for complete details.

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 IRA, you will receive a refund
of your Purchase Payments. (See "Purchase-- Right to Cancel.") If the Purchase
Payment to a Roth IRA is a rollover from a contract issued by the Company or an
affiliate where the deferred sales charge was eliminated or reduced to
facilitate the rollover to this Contract and you exercise your free look right
under this provision, the Purchase Payment will be restored to the contract from
which it came.

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. The Contract allows investment in the
Subaccounts, as well as in the Guaranteed Account (or Fixed Account, in certain
states) described below, subject to the limitations described in "Investment
Options." 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 advisers, see "Investment Options--The Funds" and Appendix C to this
Prospectus, as well as the prospectus for each of the Funds.

The Guaranteed Account is the credited interest option available under the
Contract which allows you to earn a fixed rate of interest, if held for the
guaranteed term. For a complete description of the Guaranteed Account option,
see Appendix A to this Prospectus and the prospectus for the Guaranteed
Account.

The Fixed Account is an option available under the Contract in states where the
Guaranteed Account is unavailable and which allows you to earn a fixed rate of
interest. For a complete description of the Fixed Account option, see Appendix
B to this Prospectus.

CHARGES AND DEDUCTIONS
The charges associated with these Contracts may vary depending on the Option
Package selected. These charges include daily deductions from the Separate
Account (the mortality and expense risk charge and an administrative charge),
as well as any applicable maintenance fee, transfer fee 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.")

SUBACCOUNT TRANSFERS
During the Accumulation Period, and subject to certain limitations, you can
transfer Account Values among the Subaccounts, and the Guaranteed Account (or
Fixed Account in certain states). During the Annuity Period and subject to
state approval, if you have elected variable Annuity Payments, you can make
transfers among the available Subaccounts. Currently, during the Accumulation
Period, twelve free transfers are allowed each Account Year. During the Annuity
Period, four free transfers are allowed each Account Year. The Company reserves
the right to charge up to $10 for each additional transfer in excess of the
available free transfers. Any transfer charge will be applied so that the
amount being transferred will be reduced. The Company currently does not impose
this charge. 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 Appendix A.)


- -------------------------------------------------------------------------------
 
                                       9
<PAGE>

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 an available Guaranteed
Account term to any of the other Subaccounts on a monthly or quarterly basis.
In a Contract with a Fixed Account, the Fixed Account is only available for
dollar cost averaging from the Fixed Account to the other investment options
over a period not to exceed 12 months. The Account Rebalancing Program allows
you to request that each year, or at other more frequent intervals as we allow,
we automatically reallocate your Account Value to specified percentages among
the Subaccounts in which you invest. (See "Subaccount 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. (See Appendix
A.) The taxable portion of the withdrawal may also be subject to income tax and
a 10% federal tax penalty. (See "Withdrawals.")

The Contract also offers certain Systematic Distribution Options during the
Accumulation Period subject to certain criteria. Some Systematic Distribution
Options are not available in all states and may not be suitable in every
situation. (See "Systematic Distribution Options.")

DEATH BENEFIT
Each Option Package contains a different method of calculating the death
benefit. Upon the death of the Annuitant, 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 Payout
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 Subaccounts 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 actually receive
a distribution from the Contract. A 10% federal tax penalty may be imposed on
certain withdrawals. Special rules apply to distributions from a Roth IRA. (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:

o Write to:                         Aetna Life Insurance and Annuity Company
                                    151 Farmington Avenue
                                    Hartford, Connecticut 06156-5996
                                    Attention: Customer Service

o Call Customer Service:            1-800-531-4547 (for automated transfers or
                                    changes in the allocation of Account
                                    Values, call: 1-800-262-3862.)


- -------------------------------------------------------------------------------
                                     
                                       10
<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. Some expenses may vary as explained under "Charges and Deductions." 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.

CERTIFICATE HOLDER TRANSACTION EXPENSES
Deferred Sales Charge for withdrawals under each Contract (as a percentage of
each Purchase Payment withdrawn). If the Purchase Payment to a Roth IRA
Contract is a rollover from another contract issued by the Company or an
affiliate where the deferred sales charge has been waived, the deferred sales
charge is based on the number of completed years since the date of the initial
payment to the predecessor contract. The Company reserves the right to not
accept any rollover contribution to an existing Contract.


                    CONTRACTS OTHER THAN ROTH IRA CONTRACTS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Years From Receipt of Purchase     Deferred Sales
Payment                           Charge Deduction
- -------------------------------- -----------------
<S>                              <C>
  Less than 2                           7%
  2 or more but less than 4             6%
  4 or more but less than 5             5%
  5 or more but less than 6             4%
  6 or more but less than 7             3%
  7 or more                             0%
</TABLE>

                               ROTH IRA CONTRACTS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                Deferred Sales
Completed Account Years        Charge Deduction
- ----------------------------- -----------------
<S>                           <C>
  Less than 1                        5%
  1 or more but less than 2          4%
  2 or more but less than 3          3%
  3 or more but less than 4          2%
  4 or more but less than 5          1%
  5 or more                          0%
</TABLE>


  Annual Maintenance Fee(1) $30.00
  Subaccount Transfer Charge(2) $0.00
      

- -------------------------------------------------------------------------------
  
                                       11
<PAGE>

SEPARATE ACCOUNT ANNUAL EXPENSES
     (Daily deductions, equal to the percentage shown on an annual basis, made
from amounts allocated to the Subaccounts under each Contract.)

     During the Accumulation Period:



<TABLE>
<S>                                                 <C>
    o Option Package I --
        Mortality and Expense Risk Charge .........         0.80%(3)
        Administrative Charge .....................         0.15%
                                                            ----
        Total Subaccount Annual Expenses ..........         0.95%
    o Option Package II --
        Mortality and Expense Risk Charge .........         1.10%(3)
        Administrative Charge .....................         0.15%
                                                            ----
        Total Subaccount Annual Expenses ..........         1.25%
    o Option Package III --
        Mortality and Expense Risk Charge .........         1.25%(3)
        Administrative Charge .....................         0.15%
                                                            ----
        Total Subaccount Annual Expenses ..........         1.40%
    During the Annuity Period:
    o All Option Packages --
        Mortality and Expense Risk Charge .........         1.25%
        Administrative Charge .....................         0.00%(4)
                                                            ----
        Total Subaccount Annual Expenses ..........         1.25%
</TABLE>

(1)   The maintenance fee, if applicable, will generally be deducted from each
      Account annually and if the full Account Value is withdrawn. The
      maintenance fee is waived when the Account Value is $50,000 or more on
      the date the maintenance fee is due. The amount shown is the maximum
      maintenance fee that can be deducted under the Contract.

(2)   During the Accumulation Period we currently allow an unlimited number of
      transfers between Subaccounts without charge. We reserve the right,
      however, to impose a fee of $10 for each transfer in excess of 12 per
      year.

(3)   Under certain Contracts the mortality and expense risk charge during the
      Accumulation Period may be reduced. See "Charges and Deductions."

(4)   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.

ANNUAL EXPENSES OF THE FUNDS (APPLIES TO ALL CONTRACTS)
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 are based on figures for the year ended December 31,
1997. 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.


- -------------------------------------------------------------------------------
 
                                       12
<PAGE>


   
<TABLE>
<CAPTION>
                                                                     Investment
                                                                  Advisory Fees(1)     Other Expenses
                                                                   (after expense      (after expense       Total Fund
                                                                   reimbursement)      reimbursement)     Annual Expenses
                                                                 ------------------   ----------------   ----------------
<S>                                                              <C>                  <C>                <C>
Aetna Balanced VP, Inc.(3)                                               0.50%               0.10%              0.60%
Aetna Bond VP(3)                                                         0.40%               0.10%              0.50%
Aetna Growth VP(2)(3)                                                    0.16%               0.64%              0.80%
Aetna Growth and Income VP(3)                                            0.50%               0.09%              0.59%
Aetna Index Plus Large Cap VP(2)(3)                                      0.32%               0.23%              0.55%
Aetna International VP(2)(3)                                             0.77%               0.38%              1.15%
Aetna Money Market VP(3)                                                 0.25%               0.10%              0.35%
Aetna Real Estate Securities VP(2)(3)                                    0.62%               0.33%              0.95%
Aetna Small Company VP(2)(3)                                             0.35%               0.60%              0.95%
AIM V.I. Capital Appreciation Fund(4)                                    0.63%               0.05%              0.68%
AIM V.I. Growth Fund(4)                                                  0.65%               0.08%              0.73%
AIM V.I. Growth and Income Fund(4)                                       0.63%               0.06%              0.69%
AIM V.I Value Fund(4)                                                    0.62%               0.08%              0.70%
Fidelity VIP Equity-Income Portfolio(5)                                  0.50%               0.08%              0.58%
Fidelity VIP High Income Portfolio(5)                                    0.59%               0.12%              0.71%
Fidelity VIP II Contrafund Portfolio(5)                                  0.60%               0.11%              0.71%
Janus Aspen Aggressive Growth Portfolio(6)                               0.73%               0.03%              0.76%
Janus Aspen Balanced Portfolio(6)                                        0.76%               0.07%              0.83%
Janus Aspen Growth Portfolio(6)                                          0.65%               0.05%              0.70%
Janus Aspen Worldwide Growth Portfolio(6)                                0.66%               0.08%              0.74%
MFS Total Return Series(7)                                               0.75%               0.25%              1.00%
Oppenheimer Aggressive Growth Fund                                       0.71%               0.02%              0.73%
Oppenheimer Growth & Income Fund                                         0.75%               0.08%              0.83%
Oppenheimer Strategic Bond Fund                                          0.75%               0.08%              0.83%
Portfolio Partners MFS Emerging Equities Portfolio(8)(9)                 0.68%               0.13%              0.81%
Portfolio Partners MFS Research Growth Portfolio(8)(9)                   0.70%               0.15%              0.85%
Portfolio Partners MFS Value Equity Portfolio(8)                         0.65%               0.25%              0.90%
Portfolio Partners Scudder International Growth Portfolio(8)             0.80%               0.20%              1.00%
</TABLE>
    

(1)   Certain of the Fund advisers reimburse the Company for administrative
      costs incurred in connection with administering the Funds as variable
      funding options under the Contract. These reimbursements are paid out of
      the investment advisory fees and are not charged to investors.

(2)   Effective May 1, 1998, the Portfolios' adviser has agreed to waive a
      portion of its fee or to reimburse certain expenses so that aggregate
      expenses do not exceed the total expenses shown above. These fee
      waiver/expense reimbursement arrangements will increase total return and
      may be modified or terminated at any time. 
      Without these fee waiver/expense reimbursement arrangements Management
      Fees and Total Expenses for the Portfolio would be higher. Management Fees
      and Total Expenses would be as follows: 0.60% and 1.24% for Growth VP;
      0.35% and 0.58% for Index Plus Large Cap VP; 0.85% and 1.23% for
      International VP; 0.75% and 1.08% for Real Estate Securities VP; and 0.75%
      and 1.35% for Small Company VP, respectively.

(3)   Prior to May 1, 1998, the investment adviser provided administrative
      services to the Fund and assumed the Fund's ordinary recurring direct
      costs under an Administrative Services Agreement. Effective May 1, 1998,
      the investment adviser will continue to provide administrative services
      to the Fund but will no longer assume all of the Fund's ordinary
      recurring direct costs under the Administrative Services Agreement. The
      Administrative Fee is 0.075% on the first $5 billion in assets and 0.050%
      on all assets over $5 billion. The "Other Expenses" shown are not based
      on actual figures for the year ended December 31, 1997, but reflect the
      fee payable under the new Administrative Services Agreement and estimates
      of the Fund's ordinary recurring direct costs. 
      International VP and Real Estate Securities VP commenced operations in
      December 1997, therefore, estimates are based on expenses incurred for
      similar funds. Actual expenses incurred may be more or less than the
      amounts shown above.


- -------------------------------------------------------------------------------
    
                                       13
<PAGE>

   
(4)   AIM Advisors, Inc. (AIM) may from time to time voluntarily waive or
      reduce its respective fees. Effective May 1, 1998, the Funds reimburse
      AIM in an amount up to 0.25% of the average net asset value of each Fund,
      for expenses incurred in providing, or assuring that participating
      insurance companies provide, certain administrative services. Currently,
      the fee only applies to the average net asset value of each Fund in
      excess of the net asset value of each Fund as calculated on April 30,
      1998.
    

(5)   A portion of the brokerage commissions that certain funds pay was used to
      reduce fund expenses. In addition, certain funds have entered into
      arrangements with their custodian whereby credits realized, as a result
      of uninvested cash balances were used to reduce custodian expenses.
      Including these reductions, the total operating expenses would have been
      0.57% for Equity-Income Portfolio; 0.71% for High Income Portfolio; and
      0.68% for Contrafund Portfolio.

(6)   Management fees for Aggressive Growth, Balanced, Growth and Worldwide
      Growth Portfolios reflect a reduced fee schedule effective July 1, 1997.
      The management fees shown above are based on the new rate applied to net
      assets as of December 31, 1997. Other expenses are based on gross
      expenses of the Shares before expense offset arrangements for the fiscal
      year ended December 31, 1997. The information for each Portfolio is net
      of fee waivers or reductions from Janus Capital. Fee reductions for the
      Aggressive Growth, Balanced, Growth and Worldwide Growth Portfolios
      reduce the management fee to the level of the corresponding Janus retail
      fund. Other waivers, if applicable, are first applied against the
      management fee and then against other expenses. Without such waivers or
      reductions, the Management Fee, Other Expenses and Total Operating
      Expenses for the Shares would have been 0.74%, 0.04%, and 0.78% for
      Aggressive Growth Portfolio; 0.77%, 0.06%, and 0.83% for Balanced
      Portfolio; 0.74%, 0.04%, and 0.78% for Growth Portfolio; and 0.72%,
      0.09%, and 0.81% for Worldwide Growth Portfolio, respectively. Janus
      Capital may modify or terminate the waivers or reductions at any time
      upon at least 90 days' notice to the Trustees.

(7)   The adviser has agreed to bear expenses for each Series, subject to
      reimbursement by each Series, such that each Series' "Other Expenses"
      shall not exceed 0.25% of the average daily net assets of the Series
      during the current fiscal year. Otherwise, "Other Expenses" for the MFS
      Total Return Series would be 0.27%, respectively, and "Total Fund Annual
      Expenses" would be 1.02%, respectively, for these Series. Each Series has
      an expense offset arrangement which reduces the Series' custodian fee
      based upon the amount of cash maintained by the Series with its custodian
      and dividend disbursing agent, and may enter into other such arrangements
      and directed brokerage arrangements (which also have the effect of
      reducing the Series' expenses). Any such fee reductions are not reflected
      under "Other Expenses."

(8)   Each Portfolio's aggregate expenses are contractually limited to the
      advisory and administrative fees disclosed above. The investment adviser
      will not seek an increase in its advisory or administrative fee at any
      time prior to May 1, 1999.

(9)   The advisory fee is 0.70% of the first $500 million in assets and 0.65%
      on the excess.

- -------------------------------------------------------------------------------
       
                                       14
<PAGE>

HYPOTHETICAL EXAMPLE: OPTION PACKAGE I--FOR CONTRACTS OTHER THAN ROTH IRAS
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 0.019%.


   
<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       
                                                   shown, you would pay the following      end of the periods shown, you would     
                                                   expenses, including any applicable      pay the following expenses              
                                                   deferred sales charge:                  (no deferred 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>
Aetna Balanced VP, Inc.                               $79      $103      $121      $187       $16      $50       $ 85      $187
Aetna Bond VP                                         $78      $100      $115      $176       $15      $46       $ 80      $176
Aetna Growth VP                                       $81      $109      $131      $208       $18      $56       $ 96      $208
Aetna Growth and Income VP                            $79      $103      $120      $186       $16      $49       $ 85      $186
Aetna Index Plus Large Cap VP                         $78      $101      $118      $181       $15      $48       $ 83      $181
Aetna International VP                                $84      $120      $149      $245       $22      $66       $114      $245
Aetna Money Market VP                                 $76      $ 95      $107      $159       $13      $42       $ 72      $159
Aetna Real Estate Securities VP                       $82      $114      $139      $224       $19      $60       $104      $224
Aetna Small Company VP                                $82      $114      $139      $224       $19      $60       $104      $224
AIM V.I. Capital Appreciation Fund                    $80      $105      $125      $195       $17      $52       $ 90      $195
AIM V.I. Growth Fund                                  $80      $107      $128      $201       $17      $54       $ 92      $201
AIM V.I. Growth and Income Fund                       $80      $106      $125      $196       $17      $52       $ 90      $196
AIM V.I. Value Fund                                   $80      $106      $126      $198       $17      $53       $ 91      $198
Fidelity VIP Equity-Income Portfolio                  $79      $102      $120      $184       $16      $49       $ 84      $184
Fidelity VIP High Income Portfolio                    $80      $106      $127      $199       $17      $53       $ 91      $199
Fidelity VIP II Contrafund Portfolio                  $80      $106      $127      $199       $17      $53       $ 91      $199
Janus Aspen Aggressive Growth Portfolio               $80      $108      $129      $204       $18      $54       $ 94      $204
Janus Aspen Balanced Portfolio                        $81      $110      $133      $211       $18      $57       $ 97      $211
Janus Aspen Growth Portfolio                          $80      $106      $126      $198       $17      $53       $ 91      $198
Janus Aspen Worldwide Growth Portfolio                $80      $107      $128      $202       $17      $54       $ 93      $202
MFS Total Return Series                               $83      $115      $142      $229       $20      $62       $106      $229
Oppenheimer Aggressive Growth Fund                    $80      $107      $128      $201       $17      $54       $ 92      $201
Oppenheimer Growth & Income Fund                      $81      $110      $133      $211       $18      $57       $ 97      $211
Oppenheimer Strategic Bond Fund                       $81      $110      $133      $211       $18      $57       $ 97      $211
Portfolio Partners MFS Emerging Equities
 Portfolio                                            $81      $109      $132      $209       $18      $56       $ 96      $209
Portfolio Partners MFS Research Growth Portfolio      $81      $111      $134      $214       $18      $57       $ 98      $214
Portfolio Partners MFS Value Equity Portfolio         $82      $112      $136      $219       $19      $59       $101      $219
Portfolio Partners Scudder International Growth
 Portfolio                                            $83      $115      $142      $229       $20      $62       $106      $229
</TABLE>
    

* This Example would not apply if a non-lifetime variable Annuity Payout Option
  is selected, and a lump sum payment is requested within three years after
  Annuity Payments start, since the lump sum payment will be treated as a
  withdrawal during the Accumulation Period and will be subject to any
  deferred sales charge that would then apply. (Refer to Example A.)


- -------------------------------------------------------------------------------
  
                                       15
<PAGE>

HYPOTHETICAL EXAMPLE: OPTION PACKAGE I--CONTRACTS ISSUED AS ROTH IRAS
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 0.019%.



   
<TABLE>
<CAPTION>
                                                                  EXAMPLE C                              EXAMPLE D
                                                   --------------------------------------- --------------------------------------
                                                   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
                                                   shown, you would pay the following      end of the periods shown, you would
                                                   expenses, including any applicable      pay the following expenses
                                                   deferred sales charge:                  (no deferred 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>
Aetna Balanced VP, Inc.                               $52      $67       $ 85      $187       $16      $50       $ 85      $187
Aetna Bond VP                                         $51      $64       $ 80      $176       $15      $46       $ 80      $176
Aetna Growth VP                                       $54      $73       $ 96      $208       $18      $56       $ 96      $208
Aetna Growth and Income VP                            $52      $67       $ 85      $186       $16      $49       $ 85      $186
Aetna Index Plus Large Cap VP                         $51      $66       $ 83      $181       $15      $48       $ 83      $181
Aetna International VP                                $57      $84       $114      $245       $22      $66       $114      $245
Aetna Money Market VP                                 $49      $60       $ 72      $159       $13      $42       $ 72      $159
Aetna Real Estate Securities VP                       $55      $78       $104      $224       $19      $60       $104      $224
Aetna Small Company VP                                $55      $78       $104      $224       $19      $60       $104      $224
AIM V.I. Capital Appreciation Fund                    $53      $70       $ 90      $195       $17      $52       $ 90      $195
AIM V.I. Growth Fund                                  $53      $71       $ 92      $201       $17      $54       $ 92      $201
AIM V.I. Growth and Income Fund                       $53      $70       $ 90      $196       $17      $52       $ 90      $196
AIM V.I. Value Fund                                   $53      $70       $ 91      $198       $17      $53       $ 91      $198
Fidelity VIP Equity-Income Portfolio                  $52      $67       $ 84      $184       $16      $49       $ 84      $184
Fidelity VIP High Income Portfolio                    $53      $71       $ 91      $199       $17      $53       $ 91      $199
Fidelity VIP II Contrafund Portfolio                  $53      $71       $ 91      $199       $17      $53       $ 91      $199
Janus Aspen Aggressive Growth Portfolio               $53      $72       $ 94      $204       $18      $54       $ 94      $204
Janus Aspen Balanced Portfolio                        $54      $74       $ 97      $211       $18      $57       $ 97      $211
Janus Aspen Growth Portfolio                          $53      $70       $ 91      $198       $17      $53       $ 91      $198
Janus Aspen Worldwide Growth Portfolio                $53      $72       $ 93      $202       $17      $54       $ 93      $202
MFS Total Return Series                               $56      $80       $106      $229       $20      $62       $106      $229
Oppenheimer Aggressive Growth Fund                    $53      $71       $ 92      $201       $17      $54       $ 92      $201
Oppenheimer Growth & Income Fund                      $54      $74       $ 97      $211       $18      $57       $ 97      $211
Oppenheimer Strategic Bond Fund                       $54      $74       $ 97      $211       $18      $57       $ 97      $211
Portfolio Partners MFS Emerging Equities
 Portfolio                                            $54      $74       $ 96      $209       $18      $56       $ 96      $209
Portfolio Partners MFS Research Growth Portfolio      $54      $75       $ 98      $214       $18      $57       $ 98      $214
Portfolio Partners MFS Value Equity Portfolio         $55      $77       $101      $219       $19      $59       $101      $219
Portfolio Partners Scudder International Growth
 Portfolio                                            $56      $80       $106      $229       $20      $62       $106      $229
</TABLE>
    

* This Example would not apply if a non-lifetime variable Annuity Payout Option
  is selected, and a lump sum payment is requested within three years after
  Annuity Payments start, since the lump sum payment will be treated as a
  withdrawal during the Accumulation Period and will be subject to any
  deferred sales charge that would then apply. (Refer to Example C.)


- -------------------------------------------------------------------------------
  
                                       16
<PAGE>

HYPOTHETICAL EXAMPLE: OPTION PACKAGE II--FOR CONTRACTS OTHER THAN ROTH IRAS
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 0.019%.


   
<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
                                                   shown, you would pay the following      end of the periods shown, you would
                                                   expenses, including any applicable      pay the following expenses
                                                   deferred sales charge:                  (no deferred 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>
Aetna Balanced VP, Inc.                               $82      $112      $136      $219       $19      $59       $101      $219
Aetna Bond VP                                         $81      $109      $131      $208       $18      $56       $ 96      $208
Aetna Growth VP                                       $84      $118      $147      $240       $21      $65       $111      $240
Aetna Growth and Income VP                            $82      $112      $136      $218       $19      $58       $101      $218
Aetna Index Plus Large Cap VP                         $81      $111      $134      $214       $18      $57       $ 98      $214
Aetna International VP                                $87      $129      $164      $276       $25      $75       $129      $276
Aetna Money Market VP                                 $79      $104      $123      $192       $16      $51       $ 88      $192
Aetna Real Estate Securities VP                       $85      $123      $154      $255       $23      $69       $119      $255
Aetna Small Company VP                                $85      $123      $154      $255       $23      $69       $119      $255
AIM V.I. Capital Appreciation Fund                    $83      $115      $141      $227       $20      $61       $105      $227
AIM V.I. Growth Fund                                  $83      $116      $143      $233       $20      $63       $108      $233
AIM V.I. Growth and Income Fund                       $83      $115      $141      $228       $20      $62       $106      $228
AIM V.I. Value Fund                                   $83      $115      $142      $229       $20      $62       $106      $229
Fidelity VIP Equity-Income Portfolio                  $82      $112      $135      $217       $19      $58       $100      $217
Fidelity VIP High Income Portfolio                    $83      $116      $142      $231       $20      $62       $107      $231
Fidelity VIP II Contrafund Portfolio                  $83      $116      $142      $231       $20      $62       $107      $231
Janus Aspen Aggressive Growth Portfolio               $83      $117      $145      $236       $21      $64       $109      $236
Janus Aspen Balanced Portfolio                        $84      $119      $148      $243       $21      $66       $113      $243
Janus Aspen Growth Portfolio                          $83      $115      $142      $229       $20      $62       $106      $229
Janus Aspen Worldwide Growth Portfolio                $83      $116      $144      $234       $20      $63       $108      $234
MFS Total Return Series                               $86      $124      $157      $260       $23      $71       $121      $260
Oppenheimer Aggressive Growth Fund                    $83      $116      $143      $233       $20      $63       $108      $233
Oppenheimer Growth & Income Fund                      $84      $119      $148      $243       $21      $66       $113      $243
Oppenheimer Strategic Bond Fund                       $84      $119      $148      $243       $21      $66       $113      $243
Portfolio Partners MFS Emerging Equities
 Portfolio                                            $84      $119      $147      $241       $21      $65       $112      $241
Portfolio Partners MFS Research Growth Portfolio      $84      $120      $149      $245       $22      $66       $114      $245
Portfolio Partners MFS Value Equity Portfolio         $85      $121      $152      $250       $22      $68       $116      $250
Portfolio Partners Scudder International Growth
 Portfolio                                            $86      $124      $157      $260       $23      $71       $121      $260
</TABLE>
    

* This Example would not apply if a non-lifetime variable Annuity Payout Option
  is selected, and a lump sum payment is requested within three years after
  Annuity Payments start, since the lump sum payment will be treated as a
  withdrawal during the Accumulation Period and will be subject to any
  deferred sales charge that would then apply. (Refer to Example A.)


- -------------------------------------------------------------------------------
  
                                       17
<PAGE>

HYPOTHETICAL EXAMPLE: OPTION PACKAGE II--CONTRACTS ISSUED AS ROTH IRAS
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 0.019%.


   
<TABLE>
<CAPTION>
                                                                  EXAMPLE C                              EXAMPLE D
                                                   --------------------------------------- --------------------------------------
                                                   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
                                                   shown, you would pay the following      end of the periods shown, you would
                                                   expenses, including any applicable      pay the following expenses
                                                   deferred sales charge:                  (no deferred 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>
Aetna Balanced VP, Inc.                               $55      $77       $101      $219       $19      $59       $101      $219
Aetna Bond VP                                         $54      $73       $ 96      $208       $18      $56       $ 96      $208
Aetna Growth VP                                       $57      $83       $111      $240       $21      $65       $111      $240
Aetna Growth and Income VP                            $55      $76       $101      $218       $19      $58       $101      $218
Aetna Index Plus Large Cap VP                         $54      $75       $ 98      $214       $18      $57       $ 98      $214
Aetna International VP                                $60      $93       $129      $276       $25      $75       $129      $276
Aetna Money Market VP                                 $52      $59       $ 88      $192       $16      $51       $ 88      $192
Aetna Real Estate Securities VP                       $58      $87       $119      $255       $23      $69       $119      $255
Aetna Small Company VP                                $58      $87       $119      $255       $23      $69       $119      $255
AIM V.I. Capital Appreciation Fund                    $56      $79       $105      $227       $20      $61       $105      $227
AIM V.I. Growth Fund                                  $56      $81       $108      $233       $20      $63       $108      $233
AIM V.I. Growth and Income Fund                       $56      $79       $106      $228       $20      $62       $106      $228
AIM V.I. Value Fund                                   $56      $80       $106      $229       $20      $62       $106      $229
Fidelity VIP Equity-Income Portfolio                  $55      $76       $100      $217       $19      $58       $100      $217
Fidelity VIP High Income Portfolio                    $56      $80       $107      $231       $20      $62       $107      $231
Fidelity VIP II Contrafund Portfolio                  $56      $80       $107      $231       $20      $62       $107      $231
Janus Aspen Aggressive Growth Portfolio               $56      $81       $109      $236       $21      $64       $109      $236
Janus Aspen Balanced Portfolio                        $57      $84       $113      $243       $21      $66       $113      $243
Janus Aspen Growth Portfolio                          $56      $80       $106      $229       $20      $62       $106      $229
Janus Aspen Worldwide Growth Portfolio                $56      $81       $108      $234       $20      $63       $108      $234
MFS Total Return Series                               $59      $89       $121      $260       $23      $71       $121      $260
Oppenheimer Aggressive Growth Fund                    $56      $81       $108      $233       $20      $63       $108      $233
Oppenheimer Growth & Income Fund                      $57      $84       $113      $243       $21      $66       $113      $243
Oppenheimer Strategic Bond Fund                       $57      $84       $113      $243       $21      $66       $113      $243
Portfolio Partners MFS Emerging Equities
 Portfolio                                            $57      $83       $112      $241       $21      $65       $112      $241
Portfolio Partners MFS Research Growth Portfolio      $57      $84       $114      $245       $22      $66       $114      $245
Portfolio Partners MFS Value Equity Portfolio         $58      $86       $116      $250       $22      $68       $116      $250
Portfolio Partners Scudder International Growth
 Portfolio                                            $59      $89       $121      $260       $23      $71       $121      $260
</TABLE>
    

* This Example would not apply if a non-lifetime variable Annuity Payout Option
  is selected, and a lump sum payment is requested within three years after
  Annuity Payments start, since the lump sum payment will be treated as a
  withdrawal during the Accumulation Period and will be subject to any
  deferred sales charge that would then apply. (Refer to Example C.)


- -------------------------------------------------------------------------------
  
                                       18
<PAGE>

HYPOTHETICAL EXAMPLE: OPTION PACKAGE III--FOR CONTRACTS OTHER THAN ROTH IRAS
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 0.019%.


   
<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
                                                   shown, you would pay the following      end of the periods shown, you would
                                                   expenses, including any applicable      pay the following expenses
                                                   deferred sales charge:                  (no deferred 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>
Aetna Balanced VP, Inc.                               $83      $117      $144      $235       $20      $63       $109      $235
Aetna Bond VP                                         $82      $114      $139      $224       $19      $60       $104      $224
Aetna Growth VP                                       $85      $123      $154      $255       $23      $69       $119      $255
Aetna Growth and Income VP                            $83      $116      $144      $234       $20      $63       $108      $234
Aetna Index Plus Large Cap VP                         $83      $115      $142      $229       $20      $62       $106      $229
Aetna International VP                                $89      $133      $172      $290       $26      $80       $136      $290
Aetna Money Market VP                                 $81      $109      $131      $208       $18      $56       $ 96      $208
Aetna Real Estate Securities VP                       $87      $127      $162      $271       $24      $74       $126      $271
Aetna Small Company VP                                $87      $127      $162      $271       $24      $74       $126      $271
AIM V.I. Capital Appreciation Fund                    $84      $119      $148      $243       $21      $66       $113      $243
AIM V.I. Growth Fund                                  $85      $121      $151      $248       $22      $67       $115      $248
AIM V.I. Growth and Income Fund                       $84      $120      $149      $244       $21      $66       $113      $244
AIM V.I. Value Fund                                   $84      $120      $149      $245       $22      $66       $114      $245
Fidelity VIP Equity-Income Portfolio                  $83      $116      $143      $233       $20      $63       $108      $233
Fidelity VIP High Income Portfolio                    $84      $120      $150      $246       $22      $67       $114      $246
Fidelity VIP II Contrafund Portfolio                  $84      $120      $150      $246       $22      $67       $114      $246
Janus Aspen Aggressive Growth Portfolio               $85      $122      $152      $251       $22      $68       $117      $251
Janus Aspen Balanced Portfolio                        $86      $124      $156      $258       $23      $70       $120      $258
Janus Aspen Growth Portfolio                          $84      $120      $149      $245       $22      $66       $114      $245
Janus Aspen Worldwide Growth Portfolio                $85      $121      $151      $249       $22      $68       $116      $249
MFS Total Return Series                               $87      $129      $164      $276       $25      $75       $129      $276
Oppenheimer Aggressive Growth Fund                    $85      $121      $151      $248       $22      $67       $115      $248
Oppenheimer Growth & Income Fund                      $86      $124      $156      $258       $23      $70       $120      $258
Oppenheimer Strategic Bond Fund                       $86      $124      $156      $258       $23      $70       $120      $258
Portfolio Partners MFS Emerging Equities
 Portfolio                                            $85      $123      $155      $256       $23      $70       $119      $256
Portfolio Partners MFS Research Growth Portfolio      $86      $124      $157      $260       $23      $71       $121      $260
Portfolio Partners MFS Value Equity Portfolio         $86      $126      $159      $265       $24      $72       $124      $265
Portfolio Partners Scudder International Growth
 Portfolio                                            $87      $129      $164      $276       $25      $75       $129      $276
</TABLE>
    

* This Example would not apply if a non-lifetime variable Annuity Payout Option
  is selected, and a lump sum payment is requested within three years after
  Annuity Payments start, since the lump sum payment will be treated as a
  withdrawal during the Accumulation Period and will be subject to any
  deferred sales charge that would then apply. (Refer to Example A.)


- -------------------------------------------------------------------------------
  
                                       19
<PAGE>

HYPOTHETICAL EXAMPLE: OPTION PACKAGE III--CONTRACTS ISSUED AS ROTH IRAS
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 0.019%.


   
<TABLE>
<CAPTION>
                                                                  EXAMPLE C                              EXAMPLE D
                                                   --------------------------------------- --------------------------------------
                                                   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
                                                   shown, you would pay the following      end of the periods shown, you would
                                                   expenses, including any applicable      pay the following expenses
                                                   deferred sales charge:                  (no deferred 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>
Aetna Balanced VP, Inc.                               $56      $81       $109      $235       $20      $63       $109      $235
Aetna Bond VP                                         $55      $78       $104      $224       $19      $60       $104      $224
Aetna Growth VP                                       $58      $87       $119      $255       $23      $69       $119      $255
Aetna Growth and Income VP                            $56      $81       $108      $234       $20      $63       $108      $234
Aetna Index Plus Large Cap VP                         $56      $80       $106      $229       $20      $62       $106      $229
Aetna International VP                                $62      $98       $136      $290       $26      $80       $136      $290
Aetna Money Market VP                                 $54      $73       $ 96      $208       $18      $56       $ 96      $208
Aetna Real Estate Securities VP                       $60      $92       $126      $271       $24      $74       $126      $271
Aetna Small Company VP                                $60      $92       $126      $271       $24      $74       $126      $271
AIM V.I. Capital Appreciation Fund                    $57      $84       $113      $243       $21      $66       $113      $243
AIM V.I. Growth Fund                                  $58      $85       $115      $248       $22      $67       $115      $248
AIM V.I. Growth and Income Fund                       $57      $84       $113      $244       $21      $66       $113      $244
AIM V.I. Value Fund                                   $57      $84       $114      $245       $22      $66       $114      $245
Fidelity VIP Equity-Income Portfolio                  $56      $81       $108      $233       $20      $63       $108      $233
Fidelity VIP High Income Portfolio                    $57      $84       $114      $246       $22      $67       $114      $246
Fidelity VIP II Contrafund Portfolio                  $57      $84       $114      $246       $22      $67       $114      $246
Janus Aspen Aggressive Growth Portfolio               $58      $86       $117      $251       $22      $68       $117      $251
Janus Aspen Balanced Portfolio                        $59      $88       $120      $258       $23      $70       $120      $258
Janus Aspen Growth Portfolio                          $57      $84       $114      $245       $22      $66       $114      $245
Janus Aspen Worldwide Growth Portfolio                $58      $85       $116      $249       $22      $68       $116      $249
MFS Total Return Series                               $60      $93       $129      $276       $25      $75       $129      $276
Oppenheimer Aggressive Growth Fund                    $58      $85       $115      $248       $22      $67       $115      $248
Oppenheimer Growth & Income Fund                      $59      $88       $120      $258       $23      $70       $120      $258
Oppenheimer Strategic Bond Fund                       $59      $88       $120      $258       $23      $70       $120      $258
Portfolio Partners MFS Emerging Equities
 Portfolio                                            $58      $88       $119      $256       $23      $70       $119      $256
Portfolio Partners MFS Research Growth Portfolio      $59      $89       $121      $260       $23      $71       $121      $260
Portfolio Partners MFS Value Equity Portfolio         $59      $90       $124      $265       $24      $72       $124      $265
Portfolio Partners Scudder International Growth
 Portfolio                                            $60      $93       $129      $276       $25      $75       $129      $276
</TABLE>
    

* This Example would not apply if a non-lifetime variable Annuity Payout Option
  is selected, and a lump sum payment is requested within three years after
  Annuity Payments start, since the lump sum payment will be treated as a
  withdrawal during the Accumulation Period and will be subject to any
  deferred sales charge that would then apply. (Refer to Example C.)


- -------------------------------------------------------------------------------
  
                                       20
<PAGE>

   
                        CONDENSED FINANCIAL INFORMATION
- --------------------------------------------------------------------------------
     As of the date of this prospectus, we had not begun selling the Contracts
and the Subaccounts did not have any assets. Therefore, no condensed financial
information is presented herein.
    


                                  THE 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 Inc.

                          VARIABLE ANNUITY ACCOUNT B
- --------------------------------------------------------------------------------

      The Company established 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 obligations of the Company.

                              INVESTMENT OPTIONS
- --------------------------------------------------------------------------------

THE FUNDS
      Purchase Payments may be allocated to one or more of the Subaccounts as
designated on the Application. In turn, the Subaccounts invest in the
corresponding Funds at net asset value. The Company reserves the right to limit
the number of investment options selected during the Accumulation Period. At
this time there is no limit on the number of investment options selected during
the Accumulation Period, but the number of investment options that may be
selected at any one time by a Certificate Holder is limited to 18. Each
Subaccount and each Guaranteed Term of the same duration, or an investment in
the Fixed Account in certain Contracts where the Guaranteed Account is not
available, count as an investment option.

   
    Orders for the purchase of Fund shares may be subject to acceptance or
rejection by the Fund. The Company reserves the right to reject any allocation
of Purchase Payments to a Subaccount if the Subaccount's investment in the
corresponding Fund is rejected or not accepted by the Fund for any reason.
    

    The availability of Funds may be subject to regulatory authorization. In
addition, the Company may add or withdraw Funds, as permitted by applicable
law. Not all Funds may be available in all jurisdictions or under all
Contracts.

    Subject to state regulatory approval, if the shares of any Fund should no
longer be available for investment by the Separate Account or if in the
judgment of the


- --------------------------------------------------------------------------------
                                       21
<PAGE>

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.

    The Funds are described in Appendix C of this prospectus. More detailed
information may be found in the current prospectus for each Fund offered. The
prospectus for the Fund should be read in conjunction with this prospectus. A
free Fund prospectus is available upon request from the local Company office or
by writing or calling the number listed in the "Inquiries" section of the
Prospectus Summary.

    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 current prospectus for each Fund. 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.
Additional prospectuses and Statements of Additional Information for this
Prospectus and for each of the Funds can be obtained from the Company's Home
Office at the address and telephone number listed under the "Inquiries" section
of the Prospectus Summary.

    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 a
Fund, which might force that Fund to sell portfolio securities at
disadvantageous prices, causing its per share value to decrease. Each Fund's
Board of Directors or Trustees 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.

GUARANTEED ACCOUNT OPTION
      Purchase Payments may be allocated to 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 to receive the quoted interest rates, or a market value adjustment
(which may be positive or negative) will be applied. (See Appendix A)

FIXED ACCOUNT OPTION
      In certain states, Purchase Payments may be allocated to the Fixed
Account. Through the Fixed Account we guarantee to pay the minimum interest
rate specified in the Contract. (See Appendix B.)

                                   PURCHASE
- --------------------------------------------------------------------------------

CONTRACT AVAILABILITY
      The Contracts are offered only in those states where the Contract has
been approved for sale in that state. The Contracts are offered as (1)
nonqualified deferred annuity contracts, including Contracts offered to a
custodian for an Individual Retirement Account under Section 408(a) of the Code
(we reserve the right to limit ownership of nonqualified Contracts to natural
persons); (2) IRAs, including Roth IRAs, other than "SIMPLE IRAs" as defined in
Section 408(p) of the Code; or (3) Qualified Contracts used in conjunction with
certain employer sponsored retirement plans. IRAs are currently available as
rollovers, and may permit ongoing contributions subject to state regulatory


- --------------------------------------------------------------------------------
                                       22
<PAGE>

approval. Additionally, availability of the Qualified Contracts described under
item (3) is subject to approval by the Company and state regulatory agencies. A
Roth IRA Contract is a special form of IRA which can accept nondeductible
annual contributions. Contributions to a Simplified Employee Pension Plan
("SEP") are not permitted in a Roth IRA Contract. The Roth IRA Contract can
also accept transfers and rollovers, but only from an IRA/Individual Retirement
Account, subject to ordinary income tax, or from another Roth IRA. If the
Purchase Payment to a Roth IRA is a rollover from a contract issued by the
Company or an affiliate where the deferred sales charge was eliminated or
reduced and the Contract is canceled during the free look period, the Purchase
Payment will be restored to the predecessor contract.

    Eligible persons seeking to invest and accumulate money for retirement can
purchase individual interests in group Contracts, or, where required by state
law, they may purchase individual Contracts. In most states, group Contracts
are offered, generally to certain broker-dealers or banks which have agreed to
act as Distributors of the Contracts, and individual accounts are established
by the Company for each Certificate Holder. In some states, an individual
Contract will be owned by the Certificate Holder. In both cases, a Certificate
Holder's interest in the Contract is known as his or her "Account."

    The maximum issue age for the Annuitant is 90.

    Joint Certificate Holders. Nonqualified Contracts may be purchased by
individuals as joint Certificate Holders. References to "Certificate Holders"
in this Prospectus mean both of the Certificate Holders on joint Accounts. 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 which
has agreed to act as a Distributor for the Contracts. A group Contract is
issued to the Group Contract Holder. Certificate Holders may purchase interests
in a group Contract by submitting an Application. Once the Application is
accepted a Certificate will be issued.

    Individual Contracts. Certain states will not allow a group Contract due to
provisions in their insurance laws. In those states, an eligible individual
will submit an Application and will be issued a Contract rather than a
Certificate.

    Regardless of whether you have purchased an interest in a group Contract or
an individual Contract, the Company must accept or reject the Application
within two business days of receipt. If the Application is incomplete, the
Company may hold any forms and accompanying Purchase Payments for five days.
Purchase Payments may be held for longer periods only with the consent of the
Certificate Holder, pending acceptance of the Application. If the Application
is rejected, the Application and any Purchase Payments will be returned to the
Certificate Holder. However, if the Purchase Payment to a Roth IRA is a
rollover from a contract issued by the Company or an affiliate where the
deferred sales charge was eliminated or reduced and the Contract is canceled
during the free look period, the Purchase Payment will be restored to the
predecessor contract.

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. A 403(b)
Contract can only accept rollover or transfer contributions.

   
    The minimum initial Purchase Payment amount generally is $5,000 ($15,000
for Option Package I) for Nonqualified Contracts and $1,500 for Qualified
Contracts. In some states, a Contract issued as an IRA can accept only a lump
sum, rollover Purchase Payment. Additional Purchase Payments made to an
existing Contract must be at least $1,000 or at least $50 per month by
electronic funds transfer, and 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 not allowed by state law).

    In certain circumstances, we may reduce the minimum initial or additional
Purchase Payment amounts we may accept for a Contract. Whether such a reduction
is available will be determined by us based upon consideration of the following
factors:

(1)   The size and composition of the prospective group, if any, to which the
      reduction would apply;
    


- --------------------------------------------------------------------------------
                                       23
<PAGE>

   
(2)   The method and frequency of payment of Purchase Payments; and

(3)   The amount of compensation to be paid to Distributors and their
      Registered Representatives on each Purchase Payment.

    Any reduction of the minimum initial or additional Purchase Payment amounts
will not be unfairly discriminatory against any person. We will make any such
reduction according to our own rules in effect at the time the Purchase Payment
is received. We reserve the right to change these rules from time to time.
    

    For Qualified Contracts the Code imposes a maximum limit on annual Purchase
Payments which may be excluded from a participant's gross income. (See "Tax
Status.")

    Allocation of Purchase Payments. Purchase Payments will initially be
allocated to the Subaccounts or the Guaranteed Account or Fixed Account as
specified on the Application. 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.
(See "Investment Options.")

CONTRACT RIGHTS
      Under individual Contracts, Certificate Holders have all Contract rights.
Under group Contracts, the Group Contract Holder has title to the Contract and
generally only the right to accept or reject any modifications to the Contract.
You have all other rights to your Account under the Contract. However, under a
Nonqualified Contract, if you and the Annuitant are not the same, and the
Annuitant dies first, your rights are automatically transferred to the
Beneficiary. (See "Death Benefit.")

    Joint Certificate Holders have equal rights under the Contract and with
respect to their Account. All rights under the Contract must be exercised by
both joint Certificate Holders with the exception of transfers among investment
options, which can be exercised by one joint Certificate Holder after the
Account has been established. See "Death Benefit" regarding the rights of the
surviving joint Certificate Holder upon the death of a joint Certificate Holder
prior to the Annuity Date.

DESIGNATIONS OF BENEFICIARY AND ANNUITANT
      You generally designate the Beneficiary for your Account on the
Application. You may also elect to specify the form of payment to be made to
the Beneficiary. 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 the
participant 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 IRA, the Certificate Holder must be
the Annuitant. For Nonqualified Contracts, the Certificate Holder and the
Annuitant, may, but need not, be the same person. (See "Purchase--Contract
Availability.")

RIGHT TO CANCEL
      You may cancel the Contract or Certificate without penalty by returning
it to the Company with a written notice of your intent to cancel. In most
states, you have ten days to exercise this "free look" 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 IRAs, 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. If
the Purchase Payment to a Roth IRA is a rollover from a contract issued by the
Company or an affiliate where the deferred sales charge was eliminated or
reduced and the Contract is canceled during the free look period, the Purchase
Payment will be restored to the predecessor contract.


- --------------------------------------------------------------------------------
                                       24
<PAGE>

                            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 assessed against the daily net assets of the Subaccounts and varies
for each Option Package. The charge under each Option Package is equal, on an
annual basis, to the following percentages:


<TABLE>
<S>                      <C>                   <C>
- ---------------------------------------------------------------------
    Option Package I     Option Package II     Option Package III
- ---------------------------------------------------------------------
        0.80%            1.10%                 1.25%
- ---------------------------------------------------------------------
</TABLE>

    The mortality and expense risk charge 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 Annuity 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, including
the expenses associated with the differing death benefit available under each
Option Package, will exceed the maximum costs that can be charged under the
Contract.

    In certain circumstances, the risk of adverse expense experience associated
with this Contract may be reduced. In such event, the mortality and expense
risk charge applicable to that Contract may likewise be reduced. Whether such a
reduction is available will be determined by the Company based upon
consideration of one of the following factors:

(1)   the size and composition of the prospective group such as a group made up
      of active employees of the Company or its affiliates;

(2)   the type and frequency of administrative and sales services provided; and
       

(3)   the level of maintenance fee and deferred sales charges.

    Any reduction of the mortality and expense risk charge will not be unfairly
discriminatory against any person. We will make any reduction in the mortality
and expense risk charge according to our own rules in effect at the time the
Contract is issued. We reserve the right to change these rules from time to
time.

    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,
to a maximum of 0.25% of the daily net assets of the Subaccounts. There is
currently no administrative charge during the Annuity Period. Once an Annuity
Payout 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 a 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 maximum maintenance fee deducted under the Contract is $30. The
maintenance fee will be deducted annually on the anniversary of the Account
Effective Date. It is 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, if applicable, 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.


- --------------------------------------------------------------------------------
                                       25
<PAGE>

REDUCTION OR ELIMINATION OF ADMINISTRATIVE CHARGE AND MAINTENANCE FEE
      The administrative charge and maintenance fee may be reduced or
eliminated when sales of the Contracts are made to individuals or to a group of
individuals in such a manner that results in savings of administrative
expenses. The entitlement to such a reduction will be based on:

(1)   the size and type of the group of individuals to whom the Contract is
      offered; and

(2)   the amount of expected Purchase Payments.

    Any reduction or elimination of the administrative charge or maintenance
fee will not be unfairly discriminatory against any person. We will make any
reduction in the administrative charge or maintenance fee according to our own
rules in effect at the time the Contract is issued. We reserve the right to
change these rules from time to time.

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 Purchase
Payments withdrawn from the Subaccounts and the Guaranteed Account or Fixed
Account and, except for Roth IRAs, is based on the number of years which have
elapsed since the Purchase Payment was received. The deferred sales charge on
withdrawals from a Roth IRA is based on the number of completed Account Years
which have elapsed from the Account Effective Date. 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 tables below. If the Purchase Payment is a rollover from another
contract issued by the Company or an affiliate where the deferred sales charge
has been waived, the deferred sales charge is based on the number of completed
Account Years since the date of the initial payment to the predecessor
contract. The Company reserves the right to not accept any rollover
contribution to an existing contract.

    Withdrawals are taken first against Purchase Payments, then against any
increase in value. However, the deferred sales charge only applies to the
Purchase Payment (not to any associated changes in value). To satisfy a partial
withdrawal other than from a Roth IRA, the deferred sales charge is calculated
as if the Purchase Payments are withdrawn from the Subaccounts in the same
order they were applied to the Account. Partial withdrawals from the Guaranteed
Account or the Fixed Account will be treated as described in the Appendices
attached to this Prospectus 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.

                         CONTRACTS OTHER THAN ROTH IRA
                                   CONTRACTS:


<TABLE>
<CAPTION>
- --------------------------------------------------
Years From Receipt of Purchase     Deferred Sales
Payment                           Charge Deduction
- -------------------------------- -----------------
<S>                              <C>
  Less than 2                           7%
  2 or more but less than 4             6%
  4 or more but less than 5             5%
  5 or more but less than 6             4%
  6 or more but less than 7             3%
  7 or more                             0%
- --------------------------------------------------
</TABLE>

                              ROTH IRA CONTRACTS:


<TABLE>
<CAPTION>
- -----------------------------------------------
                                Deferred Sales
Completed Account Years        Charge Deduction
- ----------------------------- -----------------
<S>                           <C>
  Less than 1                        5%
  1 or more but less than 2          4%
  2 or more but less than 3          3%
  3 or more but less than 4          2%
  4 or more but less than 5          1%
  5 or more                          0%
- ------------------------------------------------
</TABLE>

    A deferred sales charge will not be deducted from any portion of a Purchase
Payment withdrawn if the withdrawal is:

o applied to provide Annuity Payments;

o paid to a Beneficiary due to the Annuitant's death before Annuity Payments
  start, up to a maximum of the aggregate Purchase Payments made, minus the
  total of all partial withdrawals, amounts applied to an Annuity Payout
  Option and deductions made prior to the Annuitant's date of death;

o made due to the election of a Systematic Distribution Option (see "Systematic
  Distribution Options");

o if approved by your state, under a Qualified Contract when the amount
  withdrawn is equal to the minimum distribution required by the Code for
  this Contract


- --------------------------------------------------------------------------------
                                       26
<PAGE>

  calculated using a method permitted under the Code and agreed to by the
  Company;

o 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;

o paid if we close out your Account when the value is less than $2,500 (or
  other amount required by state law); or

o if the withdrawal is applied as a rollover to certain Roth IRAs issued by the
  Company or an affiliate.

    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.

    Nursing Home Waiver. Under Option Packages II and III, you may withdraw all
or a portion of your Purchase Payments without a deferred sales charge,
provided that:

(1)   More than one Account Year has elapsed since the Schedule Effective Date;
       

(2)   The withdrawal is requested within three years of the Annuitant's
      admission to a licensed Nursing Home Waiver (including non-licensed
      facilities in New Hampshire); and

(3)   the Annuitant has spent at least 45 consecutive days in such facility.

    This waiver of deferred sales charge does not apply if the Annuitant is in
a licensed Nursing Home Facility for at least one day during the two week
period immediately preceding or following the Schedule Effective Date. It will
also not apply if otherwise prohibited by state law.

    Free Withdrawals. Subject to the restrictions described below, you may
withdraw up to the greater of 10% of your Account Value or the minimum
distribution amount required by law during each Account Year without imposition
of a deferred sales charge. Under Option Package III, any unused percentage of
the 10% free withdrawal amount shall carry forward into successive Account
Years, up to a maximum of 30% of your Account Value. 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 and will be adjusted for
amounts requested for withdrawal under a Systematic Distribution Option or
taken as a minimum distribution amount required by law, during the Account
Year. If your withdrawal exceeds the applicable free withdrawal allowance, we
will deduct a deferred sales charge on the excess amount. (See Appendix A for a
discussion of withdrawals from the Guaranteed Account.)

REDUCTION OR ELIMINATION OF THE DEFERRED SALES CHARGE
      We may reduce or eliminate the deferred sales charge when sales of the
Contracts are made to individuals or a group of individuals in such a manner
that results in savings of sales expenses. The entitlement to such a reduction
in the deferred sales charge will be based on the following:

(1)   the size and type of the group of individuals to whom the Contract is
      offered;

(2)   the amount of expected Purchase Payments; and

(3)   whether there is a prior or existing relationship with the Company such
      as being an employee of the Company or an affiliate, receiving
      distributions or making internal transfers from other contracts issued by
      the Company, or making transfers of amounts held under qualified plans
      sponsored by the Company or an affiliate.

    Any reduction or elimination of the deferred sales charge may be subject to
state approval and will not be unfairly discriminatory against any person.

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 Fund prospectuses.

PREMIUM AND OTHER TAXES
      Several states and municipalities currently impose a premium tax on
Annuities. These taxes currently range from 0% to 4%. Ordinarily, any
applicable state premium tax will be deducted from the Account Value when it is
applied to an Annuity Payout Option. However, we reserve the right to deduct
state premium tax from the Purchase Payments or from the Account


- --------------------------------------------------------------------------------
                                       27
<PAGE>

Values at any time, 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 Payments or from the amount applied to an Annuity
Payout 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 Payment
purchase rates for residents of such municipalities.

                              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 or Fixed 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 AUV 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 at the AUV next
computed following our acceptance of the Application as described under
"Purchasing Interests in the Contract." Each subsequent Purchase Payment (or
amount transferred) received by the Company by the close of business of the New
York Stock Exchange will be credited to your Account at the AUV next computed
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 equal to the
           mortality and expense risk charge under the Option Package then in
           effect (0.80% under Option Package I, 1.10% under Option Package II,
           and 1.25% under Option Package III) and an administrative charge of
           0.15% (unless reduced or eliminated) 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.

                             SUBACCOUNT TRANSFERS
- --------------------------------------------------------------------------------

      At any time prior to the Annuity Date, you can transfer amounts held
under your Account among the investment options available subject to certain
limitations. (See "Investment Options.") Transfers from the Guaranteed Account
may be subject to certain restrictions and to a market value adjustment. (See


- --------------------------------------------------------------------------------
                                       28
<PAGE>

Appendix A.) Transfers may be made from the Fixed Account to any of the
investment options available subject to certain restrictions. Amounts may not
be transferred into the Fixed Account from any of the investment options. If
approved by your state, during the Annuity Period, if you have elected variable
Annuity Payments, you can make transfers only among the Subaccounts available
during the Annuity Period. (See "Annuity Payout Options.") A request for
transfer can be made either in writing or by telephone. (See "Telephone
Transfers" below.) The telephone transfer privilege is available automatically;
no special election is necessary. All transfers must be in accordance with the
terms of the Contract. Any transfer will be based on the AUV next determined
after the Company receives a valid transfer request at its Home Office.

      During the Accumulation Period, twelve free transfers are allowed each
Account Year. During the Annuity Period, four free transfers are allowed each
Account Year. The Company reserves the right to charge up to $10 for each
additional transfer in excess of the available free transfers. This charge will
be deducted from the gross amount of the transfer. The Company currently does
not impose this charge.

   
      Orders for the purchase of Fund shares may be subject to acceptance or
rejection by the Fund. The Company reserves the right to reject any transfer
request to a Subaccount if the Subaccount's investment in the corresponding
Fund is rejected or not accepted by the Fund for any reason.
    

TELEPHONE TRANSFERS
      You automatically have the right to make transfers among Funds by
telephone. We have enacted procedures to prevent abuses of Account transactions
by telephone, including requiring the use of a personal identification number
(PIN) to execute transactions. You are responsible for safeguarding your PIN,
and for keeping Account information confidential. Although the Company's
failure to follow reasonable procedures may result in the Company's liability
for any losses due to unauthorized or fraudulent telephone transfers, the
Company will not be liable for following instructions communicated by telephone
which it reasonably believes to be genuine. Any losses incurred pursuant to
actions taken by the Company in reliance on telephone instructions reasonably
believed to be genuine shall be borne by you. To ensure authenticity, we record
all calls on the 800 line.

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 Dollar Cost Averaging Program permits the
transfer of amounts from any of the variable investment options and an
available Guaranteed Term or Fixed Account subject to the Company's terms and
conditions to any of the Subaccounts. A market value adjustment will not be
applied to dollar cost averaging transfers from any such Guaranteed Term during
participation in the Dollar Cost Averaging Program. If dollar cost averaging
from a Guaranteed Term is discontinued, the Company will automatically transfer
the balance remaining in the Guaranteed Term from which dollar cost averaging
is withdrawn to a Guaranteed Term of the same duration unless the Certificate
Holder initiates a transfer to another investment option. In either case, a
market value adjustment will apply. If Dollar Cost Averaging is stopped with
regard to amounts in the Fixed Account, the remaining balance in the Fixed
Account will be transferred to the money market subaccount. There is no
additional charge for the Dollar Cost Averaging Program. (See Appendix A 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.

    The Dollar Cost Averaging Program is not available to individuals who have
elected 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 or
at other more frequent intervals as allowed by us under the program. 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 by sending a written request to the Company at its Home
Office. The


- --------------------------------------------------------------------------------
                                       29
<PAGE>

Account Rebalancing Program does not ensure a profit nor guarantee against loss
in a declining market.

    The Account Rebalancing Program is not available to Certificate Holders who
have elected the Dollar Cost Averaging Program.

                                  WITHDRAWALS
- --------------------------------------------------------------------------------

      All or a portion of your Account Value may be withdrawn at any time
during the Accumulation Period. Withdrawal restrictions applicable to Section
403(b) Contracts are 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 Securities and Exchange
Commission requirements, but normally not later than seven calendar days
following our receipt of a disbursement form. Withdrawals may be subject to a
deferred sales charge (see "Charges and Deduction") and to taxes and to tax
penalties (see "Tax Status"). Roth IRAs provide for a tax-free withdrawal of
all assets in the Contract, both contributions and earnings, provided the
withdrawal is not made within the 5-taxable year period beginning with the
first tax year for which a contribution was made, and the distribution is made
after attainment of age 59-1/2, or on account of death or disability, or for a
qualified first-time home purchase.

      Withdrawals may be requested in one of the following forms:

o 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.

o Partial Withdrawals: (Percentage): The amount paid will be the percentage of
  the Adjusted Account Value requested minus any applicable deferred sales
  charge.

o 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, Fixed Account and
  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.

    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 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.")

    Reinstatement Privilege Following Withdrawal. You may elect to reinstate
all or a portion of the proceeds received from the full withdrawal of your
Account within 30 days after the withdrawal. Reinvested amounts must be
received by the Company within 60 days of the withdrawal. Accumulation Units
will be credited to your Account for the amount reinstated, as well as for any
maintenance fee charged and any portion of any deferred sales charge imposed at
the time of withdrawal. However, any aggregate negative market value adjustment
made to the Guaranteed Account will not be credited. Reinstated amounts will be
reallocated to applicable investment options in the same proportion as they
were allocated at the time of withdrawal.

    The number of Accumulation Units credited will be based upon the AUV(s)
next computed following receipt at our Home Office of the reinstatement request
along with the amount to be reinstated. Any maintenance fee which falls due
after the withdrawal and before the reinstatement will be deducted from the
amount reinstated. The reinstatement privilege may be used only once and does
not apply to a Certificate Holder's Account that we close out as described in
the Section entitled, "Involuntary Terminations." If you are contemplating
reinstatement, you should seek competent advice regarding the tax consequences
associated with this type of transaction.


- --------------------------------------------------------------------------------
                                       30
<PAGE>

                        SYSTEMATIC DISTRIBUTION OPTIONS
- --------------------------------------------------------------------------------

      The Company offers certain withdrawal options under the Contract that are
not considered Annuity Payout Options ("Systematic Distribution Options"). To
exercise these options, your Account Value must meet the minimum dollar amount
and age criteria applicable to that option.

      The Systematic Distribution Options currently available under the
Contract include the following:

o 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.

o 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 available only under
  Qualified Contracts. Under ECO, the Company calculates the minimum
  distribution amount required by law, and pays you that amount once a year.
  (See "Tax Status.") ECO is not available under the Roth IRA Contract.

o LEO--Life Expectancy Option. LEO offers an annual payment over a number of
  years equal to your life expectancy or the life expectancy of you and a
  designated beneficiary.

    Other Systematic Distribution Options may be added from time to time.
Additional information relating to any of the Systematic Distribution Options
may be obtained from your local representative or from the Company at its Home
Office.

    If you select one of the Systematic Distribution 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. Taking a withdrawal under
one of these Systematic Distribution Options may have tax consequences. Any
person concerned about tax implications should consult a competent tax advisor
prior to electing an option.

    Once you elect a Systematic Distribution Option, you may revoke it any time
by submitting a written request to our Home Office. Once an option is revoked,
no other Systematic Distribution Option may be elected unless permitted by the
Code. The Company reserves the right to discontinue the availability of one or
all of these Systematic Distribution Options for new elections 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 if the Certificate
Holder or the Annuitant dies before Annuity Payments have commenced. If the
Account is owned jointly, the death benefit applies at the death of the first
joint Certificate Holder. 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 the primary or contingent
Beneficiary, as originally designated, unless or until the newly designated
Beneficiary changes the Beneficiary designation.

DEATH BENEFIT AMOUNT
      The amount of the death benefit will depend on the Option Package in
effect on the date the Certificate Holder or Annuitant dies.

OPTION PACKAGE I
      Upon the death of the Annuitant the death benefit will be the greater of:
 

(1)   The sum of all Purchase Payments made, adjusted for amounts withdrawn or
      applied to an Annuity Payout Option ("Return of Purchase Payment") as of
      the Claim Date; or

(2)   The Account Value on the Claim Date.

- --------------------------------------------------------------------------------
                                       31
<PAGE>

OPTION PACKAGE II
      Upon the death of the Annuitant the death benefit will be the greatest
of:

(1)   The sum of all Purchase Payments made, adjusted for amounts withdrawn or
      applied to an Annuity Payout Option ("Return of Purchase Payment") as of
      the Claim Date; or

(2)   The Account Value on the Claim Date; or

(3)   The "Step-up Value" (as described below) on the Claim Date.

OPTION PACKAGE III
      Upon the death of the Annuitant, the death benefit will be the greatest
of:

(1)   The sum of all Purchase Payments made, adjusted for amounts withdrawn or
      applied to an Annuity Payout Option ("Return of Purchase Payment") as of
      the Claim Date; or

(2)   The Account Value on the Claim Date; or

(3)   The "Step-up Value" (as described below) on the Claim Date; or

(4)   The "Roll-up Value" (as described below) on the Claim Date.

    Step-up Value: On the Schedule Effective Date, the Step-up Value is equal
to the greater of : (1) the Account Value; or (2) the Step-up Value, if any,
calculated on the anniversary of the Account Effective Date prior to the
Schedule Effective Date, adjusted for Purchase Payments made and amounts
withdrawn or applied to an Annuity Payout Option during the prior Account Year.
Thereafter, once each year on the anniversary of the Schedule Effective Date
until the anniversary immediately preceding the Annuitant's 85th birthday or
death, whichever is earlier, the Step-up Value is equal to the greater of:

(a)        The Step-up Value most recently calculated, adjusted for Purchase
           Payments made and amounts withdrawn or applied to an Annuity Payout
           Option during the prior Account Year; or

(b)        The Account Value on that anniversary of the Schedule Effective
           Date.

    On each anniversary of the Schedule Effective Date after the Annuitant's
85th birthday, the Step-up Value shall be equal to the Step-up Value on the
anniversary immediately preceding the Annuitant's 85th birthday, adjusted for
Purchase Payments made and amounts withdrawn or applied to an Annuity Payout
Option since that anniversary. On the Claim Date, the Step-up Value shall equal
the Step-up Value on the anniversary of the Schedule Effective Date immediately
preceding the Annuitant's death, adjusted for Purchase Payments made and
amounts withdrawn or applied to an Annuity Payout Option since that
anniversary.

    Roll-up Value: On the Schedule Effective Date, the Roll-up Value is equal
to the Account Value. Thereafter, once each year on the anniversary of the
Schedule Effective Date until the anniversary immediately preceding the
Annuitant's 76th birthday or death, whichever is earlier, the Roll-up Value is
equal to the Roll-up Value most recently calculated multiplied by a factor of
1.05, adjusted for Purchase Payments made and amounts withdrawn or applied to
an Annuity Payout Option during the prior Account Year. The Roll-up Value may
not exceed 200% of the Account Value on the Schedule Effective Date, adjusted
for Purchase Payments made and amounts withdrawn or applied to an Annuity
Payout Option since that date.

    On each anniversary of the Schedule Effective Date after the Annuitant's
76th birthday, the Roll-up Value shall be equal to the Roll-up Value on the
anniversary immediately preceding the Annuitant's 76th birthday, adjusted for
Purchase Payments made and amounts withdrawn or applied to an Annuity Payout
Option since that anniversary. On the Claim Date, the Roll-up Value shall equal
the Roll-up Value on the anniversary of the Schedule Effective Date immediately
preceding the Annuitant's death, adjusted for Purchase Payments made and
amounts withdrawn or applied to an Annuity Payout Option since that
anniversary.

    For purposes of determining the death benefit, the adjustment for Purchase
Payments made and amounts withdrawn or applied to an Annuity Payout Option will
increase or reduce the Return of Purchase Payment, Step-up Value and/or Roll-up
Value in the same proportion that the Account Value was increased or reduced on
the date of the Purchase Payment, withdrawal or application to an Annuity
Payout Option.

    Notwithstanding which Option Package is selected, on the Claim Date, if the
amount of the death benefit is greater than the Account Value, the amount by
which the death benefit exceeds the Account Value will be deposited and
allocated to the money market Subaccount available under the Contract.


- --------------------------------------------------------------------------------
                                       32
<PAGE>

    Death of a Spousal Beneficiary who Continues the Account. If the spousal
Beneficiary continues the Account at the death of the Certificate Holder who
was also the Annuitant, the spousal Beneficiary becomes the Annuitant. The
Option Package in effect at the death of the Certificate Holder will also apply
to the spousal Beneficiary, unless later changed by the spousal Beneficiary.

    The amount of the death benefit payable at the death of a spousal
beneficiary who continues the Account shall be determined under the Option
Package then in effect and as described above, except that:

(1)   In calculating the Return of Purchase Payment amount, the Account Value
      on the Claim Date for the prior Certificate Holder's death shall be
      treated as the initial Purchase Payment; and

(2)   In calculating the Step-up Value, the Step-up Value on the Claim Date for
      the prior Certificate Holder's death shall be the initial Step-up Value;
      and

(3)   In calculating the Roll-up Value, the Roll-up Value on the Claim Date for
      the prior Certificate Holder's death shall be the initial Roll-up Value.

    Death of a Certificate Holder who is not the Annuitant. Under Nonqualified
Contracts only, if the Certificate Holder is not the Annuitant and dies, the
death benefit described above under Option Packages I, II and III will not
apply. Rather, the amount paid on account of the death of the Certificate
Holder will be equal to the Adjusted Account Value on the date the payment
request is processed. A deferred sales charge may apply to any full or partial
payment of this death benefit.

    Likewise, if the spousal Beneficiary continues the Account at the death of
the Certificate Holder who was not the Annuitant, the Annuitant will not change
and the death benefit described above under Option Packages I, II and III will
not apply on the death of the spousal Beneficiary. Rather, the amount of death
benefit proceeds payable upon the spousal Beneficiary's death will be equal to
the Adjusted Account Value on the date the payment request is processed. A
deferred sales charge may apply to any full or partial payment of this death
benefit.

    Because the death benefit equals the Adjusted Account Value in this
situation, a Certificate Holder who is not also the Annuitant should seriously
consider whether Option Packages II or III are suitable for their
circumstances.

DEATH BENEFIT PAYMENT OPTIONS
      Death benefit proceeds may be paid to the Beneficiary as described below.
The Beneficiary may elect any available death benefit payment option as
permitted, unless the Certificate Holder has specified the form of payment to
the Beneficiary. If you die and no Beneficiary exists, the death benefit will
be paid in a lump sum to your estate.

    Prior to the date any election by the Beneficiary for payment of the death
benefit is processed, 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. As a result, the amount received by the
Beneficiary may be greater or less than the amount of the death benefit on the
Claim Date. The Beneficiary has the right to allocate or transfer any amount to
any available investment option (subject to a market value adjustment, 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 distributions within those time periods can result in
tax penalties.

    Nonqualified Contracts. Under a Nonqualified Contract, if you die and the
Beneficiary is your surviving spouse, or if you are a nonnatural person and the
Annuitant dies and the Beneficiary is the Annuitant's surviving spouse, he or
she automatically becomes the successor Certificate Holder. The successor
Certificate Holder may exercise all rights under the Account and (1) continue
in the Accumulation Period; (2) elect to apply some or all of the Adjusted
Account Value to any of the Annuity Payout Options; or (3) receive at any time
a lump sum payment equal to all or a portion of the Adjusted Account Value. If
you die and you are not the Annuitant, any applicable deferred sales charge
will be applied if a lump sum payment is elected. Under the Code, distributions
are not required until the successor Certificate Holder's death.

    If you die and the Beneficiary is not your surviving spouse, he or she may
elect option (2) or (3) above. According to the Code, any portion of the
Adjusted Account Value not distributed in installments over the life or life
expectancy beginning within one year of your


- --------------------------------------------------------------------------------
                                       33
<PAGE>

death, must be paid within five years of your death. (See "Tax Status of the
Contract.")

  If you are a natural person but not the Annuitant and the Annuitant dies, the
Beneficiary may elect to apply the Adjusted Account Value to an Annuity Payout
Option within 60 days or to receive a lump sum payment equal to the Adjusted
Account Value, subject to state regulatory approval. If the Beneficiary does
not elect an Annuity Payout Option within 60 days of the date of death, the
gain, if any, will be includible in the Beneficiary's income in the year the
Annuitant dies.

  If SWO is in effect, payments will cease at the Certificate Holder's or
Annuitant's death. A Beneficiary, however, may elect to continue SWO.

  Qualified Contracts. Under a Qualified Contract, the death benefit is paid at
the death of the participant, who is the Annuitant under the Contract. The
Beneficiary has the following options: (1) apply some or all of the Adjusted
Account Value to any of the Annuity Payout 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 ECO, SWO or LEO is in effect and the participant dies before the required
beginning date for minimum distributions, payments will cease. A Beneficiary,
or the Certificate Holder on behalf of a plan Beneficiary, may elect ECO, SWO
or LEO provided the election would satisfy the Code minimum distribution rules.
 

  If ECO, SWO or LEO 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 the option is revoked.

  Death benefit payments must satisfy the distribution rules in Code Section
401(a)(9). (See "Tax Status of the Contract.")

                       TRANSFERS BETWEEN OPTION PACKAGES
- --------------------------------------------------------------------------------

      Provided your Account Value meets the minimum requirements described
below, you may transfer from one Option Package to another on any anniversary
of the Account Effective Date by providing us with written notice of your
intent to transfer. For such notice to be effective, it must be received by us
during the sixty day period prior to and including the anniversary on which the
transfer is to be made.


<TABLE>
<S>                <C>                              <C>
                   Transfers to Option Package I    Transfers to Option Packages II or III
- ------------------ -----------------------------    --------------------------------------
 Minimum Account   Non-Qualified:   Qualified:   Non-Qualified:   Qualified:
 Value:            --------------   ----------   --------------   ----------
                   $15,000          $1,500       $5,000           $1,500
- ------------------------------------------------------------------------------------------
</TABLE>


                                        

- -------------------------------------------------------------------------------
                                         
                                       34
<PAGE>

  The mortality and expense risk charge relating to the Option Package
transferred to will be effective as of the new Schedule Effective Date. With
respect to the guaranteed death benefit and withdrawals free of the deferred
sales charge, the following rules will apply:

<TABLE>
<S>                                       <C>                                      <C>
 Transfers to Option Package I            Transfers to Option Package II           Transfers to Option Package III
- ---------------------------------------   --------------------------------------   -----------------------------------
 o Death Benefit(1):                      o Death Benefit(1):                      o Death Benefit(1):
  o Return of Purchase Payment             o Return of Purchase Payment             o Return of Purchase Payment
   amount will continue to be             amount will continue to be               amount will continue to be
   calculated as of the Account           calculated as of the Account             calculated as of the Account
   Effective Date.                        Effective Date.                          Effective Date.
  o The Step up Value under Option         o If transferring from Option            o If transferring from Option
   Packages II and III will terminate     Package I, the Step-up Value will be     Package I, the Step-up Value will
   on the new Schedule Effective          calculated beginning on the new          be calculated beginning on the
   Date.                                  Schedule Effective Date.                 new Schedule Effective Date.
                                           o If transferring from Option            o If transferring from Option
                                          Package III, the Step-up Value will      Package II, the Step-up Value will
                                          continue to be calculated from the       continue to be calculated from
                                          date calculated under Option             the date calculated under Option
                                          Package III.                             Package II.
  o The Roll-up Value under Option         o The Roll-up Value under Option         o The Roll-up Value will be
   Package III will terminate on the      Package III will terminate on the        calculated beginning on the new
   new Schedule Effective Date.           new Schedule Effective Date.             Schedule Effective Date.
 o Nursing Home Waiver(2):                o Nursing Home Waiver(2):                o Nursing Home Waiver(2):
  o The availability of waiver of the      o If transferring from Option            o If transferring from Option
   deferred sales charge under the        Package I, the waiting period            Package I, the waiting period
   Nursing Home Waiver will               under the Nursing Home Waiver            under the Nursing Home Waiver
   terminate on the new Schedule          will begin to be measured from the       will begin to be measured from
   Effective Date.                        new Schedule Effective Date.             the new Schedule Effective Date.
                                           o If transferring from Option            o If transferring from Option
                                          Package III, the waiting period          Package II, the waiting period
                                          under the Nursing Home Waiver            under the Nursing Home Waiver
                                          will have been satisfied on the new      will have been satisfied on the
                                          Schedule Effective Date.                 new Schedule Effective Date.
 o Free Withdrawal Amount(3):             o Free Withdrawal Amount(3):             o Free Withdrawal Amount(3):
  o If transferring From Option            o If transferring From Option            o The cumulative to 30% available
   Package III, any available free        Package III, any available free          free withdrawal amount will
   withdrawal amount in excess of         withdrawal amount in excess of           begin to be calculated as of the
   10% will be lost as of the new         10% will be lost as of the new           new Schedule Effective Date.
   Schedule Effective Date.               Schedule Effective Date.
</TABLE>

(1)   See "Death Benefit During the Accumulation Period--Death Benefit Amount".
 

(2)   See "Charges And Deductions--Nursing Home Waiver".

(3)   See "Charges And Deductions--Free Withdrawals".

Only one Option Package may be in effect at any time.

- -------------------------------------------------------------------------------
 
                                       35
<PAGE>

                                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 Payout Option elected. Payments may
not begin during the first Account Year, or, unless we consent, later than the
later of (a) the first day of the month following the Annuitant's 85th
birthday, or (b) the tenth anniversary of the last Purchase Payment.

    Annuity Payments will not begin until you have selected an Annuity Date and
an Annuity Payout Option. Until a date and option are elected, the Account will
continue in the Accumulation Period.

   
    As of January 1, 1997, the Code generally requires that for Qualified
Contracts, other than IRAs and for five-percent owners in other Qualified
Contracts, minimum annual distributions of the Account Value begin by April 1st
of the Account Year following the Account Year in which a participant attains
age 70-1/2 or retires, whichever occurs later. For IRA depositors and for
five-percent owners, minimum distributions must begin by April 1 of the Account
Year following the Account Year in which the 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 Payout Options or Systematic Distribution Options. (See "Tax
Status.") For Nonqualified Contracts, failure to select an Annuity Payout
Option and an Annuity Date, or postponement of the Annuity Date past the
Annuitant's 85th birthday or tenth anniversary of your last Purchase Payment
may have adverse tax consequences. You should consult with a qualified tax
advisor if you are considering such a course of action.
    

    For Roth IRAs, the minimum distribution rules do not apply prior to your
death. You are not required to begin taking minimum annual distributions by
April 1 of the Account Year following the Account Year in which you attain age
70-1/2. The general rule that Annuity Payments may not extend beyond your
life/life expectancy or beyond the joint lives/joint life expectancies of you
and your beneficiaries does not apply to a Roth IRA. The minimum distribution
rules which apply to the beneficiary at your death and which are described in
this Prospectus continue to apply. The rules differ depending on whether you
die after distributions have begun.

    At least 30 days prior to the Annuity Date, you must notify us in writing
of the following:

o the date on which you would like Annuity Payments to begin;

o the Annuity Payout Option under which you want payments to be calculated and
    paid;

o whether the payments are to be made monthly, quarterly, semi-annually or
    annually; and

o the investment option(s) used to provide Annuity Payments (i.e., fixed
    Annuity Payments using the general account or variable Annuity Payments
    using any of the Subaccounts available on the Annuity Date, or a
    combination of the two).

    Once Annuity Payments begin, the Annuity Payout Option may not be changed.

PARTIAL ANNUITIZATION
   
      You may elect an Annuity Payout Option with respect to a portion of your
Account Value, while leaving the remaining portion of your Account Value
invested in the Accumulation Period. The Code and the regulations do not
specifically address the tax treatment applicable to payments provided in this
way. Whether such payments are taxable as Annuity Payments or as withdrawals is
currently unclear; therefore, you should consult with a qualified tax advisor
if you are considering a partial annuitization of your Account.
    

ANNUITY PAYOUT OPTIONS
      The Certificate Holder may choose one of the following Annuity Payout
Options:

NONLIFETIME ANNUITY PAYOUT OPTION:
      Nonlifetime Annuity--An option with Annuity Payments made for generally
5-30 years, as selected by the Certificate Holder. If this option is elected as
variable Annuity Payments, the Certificate Holder may request that the present
value of all or any portion of the remaining variable payments be paid in one
sum. However, any lump-sum elected before three years of payments have been
completed will be treated as a withdrawal during the Accumulation Period and
any applicable deferred sales charge will be assessed. (See "Charges and
Deductions--Deferred Sales Charge.") If the nonlifetime option is elected on a
fixed basis, you cannot elect to receive a lump-sum payment.


- --------------------------------------------------------------------------------
                                       36
<PAGE>

LIFETIME ANNUITY PAYOUT OPTIONS:

o Option 1--Life Annuity--An option with Annuity Payments ending on the
  Annuitant's death.

o Option 2--Life Annuity with Guaranteed Payments--
  An option with Annuity Payments guaranteed for 5-30 years.

o Option 3--Life Annuity with Cash Refund Feature--
  An option with a cash refund feature. Payments are guaranteed for the
  amount applied to the Annuity Payout Option. If the Annuitant dies before
  the amount applied to the Annuity Payout Option (less any applicable
  premium tax) has been paid, any remaining balance will be paid in one sum
  to the Beneficiary. This option is available only for fixed Annuity
  Payments.

o Option 4--Life Annuity Based Upon the Lives of Two Annuitants--An option with
  Annuity Payments made during the lives of the primary Annuitant and a
  secondary Annuitant. The Certificate Holder selects Annuity Payments with
  100%, 66% or 50% of the payment to continue after the first death, or
  Annuity Payments with 100% of the payment to continue at the death of the
  secondary Annuitant and 50% of the payment to continue at the death of the
  primary Annuitant.

o Option 5--Life Annuity Based Upon the Lives of Two Annuitants with Guaranteed
  Payments--An option with Annuity Payments made for a minimum of 5-30
  years, with 100% of the payment to continue after the first death.

o Option 6--Life Annuity Based Upon the Lives of Two Annuitants with a Cash
  Refund Feature--An option with 100% of the payment to continue after the
  first death with a cash refund feature. Payments are guaranteed for the
  amount applied to the Annuity Payout Option. If both Annuitants die prior
  to the total payment of the amount applied to the Annuity Payout Option
  (less any premium tax), any remaining balance will be paid in one sum to
  the Beneficiary. This option is available only for fixed Annuity Payments
  and may not be available in all states.

    If Option 1 or 4 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 4, should die prior to the due date of the second Annuity Payment. Once
lifetime Annuity Payments begin, the Certificate Holder cannot elect to receive
a lump-sum payment.

    We may also offer additional Annuity Payout Options under your Contract
from time to time. You can call the number listed in the "Inquiries" section of
the Prospectus Summary to determine which options are available and the terms
of such options. Additional or enhanced options may not be available to those
already receiving Annuity Payments.

ANNUITY PAYMENTS
      Date Payments Start. When payments start, the age of the Annuitant plus
the number of years for which payments are guaranteed must not exceed 95. 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 (some
options require that all payments be made on a fixed basis). No election may be
made that would result in the first Annuity Payment of less than $50, or total
yearly Annuity Payments of less than $250 (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. We reserve
the right to increase the minimum first Annuity Payment amount and the minimum
annual Annuity Payment amount based on increases reflected in the Consumer
Price Index-Urban (CPI-U), since July 1, 1993.

    If Annuity Payments are to be made on a variable basis, the first and
subsequent payments will vary depending on the assumed interest rate ("AIR")
selected (3-1/2 % or 5% per annum). Selection of a 5% AIR causes a higher first
payment, but Annuity Payments will increase thereafter only to the extent that
the rate exceeds 5% on an annualized basis. Annuity Payments would decline if
the rate were below 5%. Use of the 3-1/2% AIR causes a lower first payment, but
subsequent payments would increase more rapidly or decline more slowly as
changes occur in the AIR. (See the Statement of Additional Information for
further discussion on the impact of selecting an AIR.)


- --------------------------------------------------------------------------------
                                       37
<PAGE>

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 investment options. This charge, established when a
variable Annuity Payout Option is elected, will not exceed 0.25% per year 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
      The death benefit, if any, due when the Annuitant dies after Annuity
Payments have begun, will depend on the terms of the Contract and the Annuity
Payout Option selected. If Option 1 or Option 4 was elected, Annuity Payments
will cease on the death of the Annuitant under Option 1 or the death of the
surviving Annuitant under Option 4.

    If lifetime Option 2 or Option 5 was elected and the death of the Annuitant
under Option 2, or the surviving Annuitant under Option 5, occurs prior to the
end of the guaranteed minimum payment period, we will continue payments to the
Beneficiary unless the Beneficiary elects a lump sum, provided the Certificate
Holder has not prohibited such an election in the Beneficiary designation.

    If the nonlifetime option was elected, and the Annuitant dies before all
payments are made, remaining payments will be paid to the Beneficiary unless
the Beneficiary elects a lump sum, provided the Certificate Holder has not
prohibited such an election in the Beneficiary designation.

    When the Annuitant dies after Annuity Payments have begun and if there is a
death benefit payable under the Annuity Payout 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 lifetime or nonlifetime
Annuity Payout Options will be made within seven calendar days after acceptable
proof of death, 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.
Under Options 2 and 5, such value will be reduced by any payments made after
the date of 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).
In addition, this discussion does not cover the potential application of
federal estate and gift tax laws, or state, local or any other tax law. 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 Sections 403(b),
408(b) or 408A 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 Group 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
advisor 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


- --------------------------------------------------------------------------------
                                       38
<PAGE>

does not intend to make provisions for any such taxes. 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 significantly 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 Account may be continued with the surviving
spouse as the new Certificate Holder. If the Certificate Holder is a
non-natural person, the surviving spouse who is the "designated beneficiary" of
the deceased Annuitant may continue the Account.

    If the Certificate Holder is a natural person but not the Annuitant and the
Annuitant dies, if the Beneficiary does not elect an Annuity Payout Option
within 60 days of the date of death, the gain, if any, will be includible in
the Beneficiary's income in the year the Annuitant dies.

    The Nonqualified 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 403(b) Plans and IRAs. Other than for IRAs and
for five-percent owners in other Qualified Contracts,


- --------------------------------------------------------------------------------
                                       39
<PAGE>

distributions must generally begin by April 1 of the Account Year following the
Account Year in which the participant attains age 70-1/2 or retires, whichever
occurs later. For traditional IRA participants and for five-percent owners,
minimum distributions must begin by April 1 of the Account Year following the
Account Year in which the participant attains age 70-1/2. There is no required
distribution date for participants in a Roth IRA. 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 Account Year in which the
participant attains age 75 (or retires, whichever occurs later). 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.

    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 from a traditional IRA 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.

   
    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 Account 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 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 advisor 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
Account 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,
provided the distribution begins to a non-spouse beneficiary by December 31 of
the Account Year following the Account Year of the participant's death. If
payments are made to a spousal beneficiary, distributions must begin by the
later of December 31 of the Account Year following the Account Year of the
death or December 31 of the Account Year in which the participant would have
attained age 70-1/2.

    An exception applies for a spousal beneficiary under an IRA. 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.

    The minimum distribution rules also apply to beneficiaries under a Roth IRA
and are based on whether the participant dies before or after distribution
begins.

    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 Payout
Option elected). The taxable portion of a distribution (in the form of a single
sum payment or an Annuity Payment) is taxable as ordinary income.

    Non-Natural Holders of a Nonqualified Contract: If the Certificate Holder
is not a natural person, a


- --------------------------------------------------------------------------------
                                       40
<PAGE>

   
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
Withdrawal Value, adjusted for Purchase Payments made during the year, 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.
When the Certificate Holder is not a natural person, the Annuitant is
considered the Certificate Holder for the purpose of meeting the required
distribution-at-death rules. In addition, when the Certificate Holder is not a
natural person, a change in Annuitant is treated as the death of the
Certificate Holder.
    

    The following discussion generally applies to Qualified Contracts or
Nonqualified Contracts owned by a natural person.

    Withdrawals: In the case of a withdrawal under a Qualified Contract,
including withdrawals under SWO, ECO or LEO, 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 or LEO, 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 advisor 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."

    Any "qualified" distribution from a Roth IRA is not includible in gross
income. A "qualified" distribution is any distribution made after the
participant attains age 59-1/2, or on account of the participant's death or
disability, or for a qualified first-time home purchase. A distribution will
not be treated as "qualified" if it is made within the 5-taxable year period
beginning with the first taxable year for which a contribution was made. If a
distribution is not "qualified", the accumulated earnings are includible in
income. The 10% premature distribution penalty will apply to the taxable
portion of the distribution unless one of the exceptions under the Code
applies. (See "Penalty Tax" below.) A partial distribution will first be
treated as a return of cost basis (i.e. aggregate amount of contributions.)

   
    For Roth IRAs the minimum distribution rules do not apply prior to the
participant's death. (See "Annuity Period" above.)
    

    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 expected number of payments as defined in Code Section 72 (d);
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


- --------------------------------------------------------------------------------
                                       41
<PAGE>

of the "investment in the contract," consult a competent tax advisor regarding
deductibility of the unrecovered amount.

    Penalty Tax: In the case of a distribution pursuant to a Nonqualified
Contract, 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 Section 403(b) Plan, the penalty tax will not apply on distribution 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 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, except for (d), the same exceptions described in the preceding
paragraph will apply to distributions made from an IRA, including a
distribution from a Roth IRA that is not a "qualified distribution" or a
rollover to a Roth IRA that is not a "qualified rollover" contribution.
Beginning January 1, 1997, the penalty tax is also waived on distributions made
from an IRA to pay for health insurance premiums for certain unemployed
individuals. Beginning January 1, 1998, the penalty tax is waived if the
amounts withdrawn are used for a qualified first-time home purchase or for
higher education expenses.

    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
Payout Option, they are taxed in the same manner as Annuity Payments, as
described above.

    Special rules may apply on Nonqualified Contracts. See "Required
Distributions--Nonqualified Contracts."

   
    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 advisor 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 Account
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.

CONTRACTS USED WITH CERTAIN RETIREMENT PLANS
      Qualified Contracts in General: The Qualified Contract is designed for
use as a Code Section 408(b) IRA 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


- --------------------------------------------------------------------------------
                                       42
<PAGE>

prior to age 59-1/2 (subject to certain exceptions); distributions that do not
conform to specified commencement and minimum distribution rules; 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 advisor regarding the suitability of the Contract.
    

    Section 403(b) Plans. 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(b) of the Code permits eligible individuals to contribute to
an individual retirement program known as a traditional IRA, 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 IRS.
Purchasers should seek competent advice as to the suitability of the Contract
for use with IRAs.
    

    Section 408A of the Code permits eligible individuals to contribute to a
Roth IRA on an after-tax (non-deductible) basis.

    Distributions from other types of qualified plans are not permitted to be
transferred or rolled over to a Roth IRA. A Roth IRA can accept
transfers/rollovers only from an IRA, subject to ordinary income tax, or from
another Roth IRA.

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 403(b) tax-deferred annuities are
subject to mandatory 20% federal income tax withholding. If the recipient is a
non-resident alien, any withholding will be governed by Code Section 1441 based
on the individual's citizenship, the country of domicile and treaty status. We
will report to the IRS the taxable portion of all distributions.

                                 MISCELLANEOUS
- --------------------------------------------------------------------------------

DISTRIBUTION
      The Company will serve as the principal 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 principal 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. The Company and one or more
of its affiliates may also sell the Contracts directly. 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.


- --------------------------------------------------------------------------------
                                       43
<PAGE>

    From time to time, the Company may offer customers of certain
broker-dealers special guaranteed rates in connection with the Guaranteed
Account offered through the Contracts, and may negotiate different commissions
for these broker-dealers.

    The Company may also contract with independent third party broker-dealers
who will act as wholesalers by assisting the Company in finding broker-dealers
or banks interested in acting as Distributors for the Company. These
wholesalers may also provide training, marketing and other sales related
functions for the Company and the Distributors and may provide certain
administrative services to the Company in connection with the Contracts. The
Company may pay such wholesalers compensation based on Purchase Payments for
the Contracts purchased through Distributors selected by the wholesaler.

    The Company may also designate third parties to provide services in
connection with the Contracts such as reviewing applications for completeness
and compliance with insurance requirements and providing the Distributors with
approved marketing material, prospectuses or other supplies. These parties will
also receive payments based on Purchase Payments for their services, to the
extent such payments are allowed by applicable securities laws. All costs and
expenses related to these services will be paid by the Company.

   
    Payment of Commissions. We pay Distributors and their Registered
Representatives who sell the Contracts commissions and service fees.
Distributors will be paid commissions up to an amount currently equal to 7.0%
of Purchase Payments or as a combination of a certain percentage amount of
purchase payments at time of sale and a trail commission as a percentage of
assets. Under the latter arrangement, commission payments may exceed 7.0% of
purchase payments over the life of the Contract. In limited circumstances, we
also pay certain of these professionals compensation, overrides or
reimbursement for expenses associated with the distribution of the Contract. At
times the Company may offer certain distributors an enhanced commission for a
limited period of time. In addition, some sales personnel may receive various
types of non-cash compensation such as special sales incentives, including
trips and educational and/or business seminars. Supervisory and other
management personnel of the Company may receive compensation that will vary
based on the relative profitability to the Company of the funding options you
select. Funding options that invest in Funds advised by the Company or its
affiliates are generally more profitable to the Company.
    

    We pay these commissions, fees and related distribution expenses out of any
deferred sales charges assessed or out of our general assets, including
investment income and any profit from investment advisory fees and mortality
and expense risk charges. No additional deductions or charges are imposed for
commissions and related expenses.

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 it is not reasonably practicable
for the Company fairly to determine 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 contributions were
first received in the Fund under the Separate Account, if less than the full
period). Standardized returns will reflect the reduction of all recurring
charges during each period (e.g., mortality and expense risk charges, annual
maintenance fees, 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


- --------------------------------------------------------------------------------
                                       44
<PAGE>

   
these calculations). The non-standardized figures may also include monthly,
quarterly, year-to-date and three-year periods, and may include performance
from the Fund's inception date.
    

    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 individual Certificate Holder or Group 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 individual Certificate Holder or Group
Contract Holder may give direction will be determined as of the record date.
The number of votes each individual Certificate Holder or Group Contract Holder
is entitled to direct with respect to a particular Fund during the Accumulation
Period equals the portion of the Account Value(s) of the Contract attributable
to 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 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.

    If you are a Certificate Holder under a group Contract, you have a fully
vested (100%) interest in the benefits provided to you under your Account.
Therefore, you may instruct the Group Contract Holder how to direct the Company
to cast the votes for the portion or the value of valuation reserve
attributable to your 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 Certificate Holders or
Group Contract Holders who do not direct us will be cast by us in the same
proportion as votes for which directions we have 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 Group Contract
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, the Company reserves the right to refuse to establish new Accounts
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. 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 advisor 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
Certificate Holder 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 (unless otherwise required by
state law). However, an IRA 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


- --------------------------------------------------------------------------------
                                       45
<PAGE>

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 Counsel to the Company.

YEAR 2000
      As a healthcare and financial services enterprise, Aetna Inc. (referred
to collectively with its affiliates and subsidiaries as Aetna), is dependent on
computer systems and applications to conduct its business. Aetna has developed
and is currently executing a comprehensive risk-based plan designed to make its
computer systems, applications and facilities Year 2000 ready. The plan covers
four stages including (i) inventory, (ii) assessment, (iii) remediation and
(iv) testing and certification. At year end 1997, Aetna , including the
Company, had substantially completed the inventory and assessment stages. The
remediation process is currently underway and targeted for completion by
December 31, 1998. Testing and certification of these systems and applications
are targeted for completion by mid-1999. The costs of these efforts will not
affect the Separate Account.

    The Company, its affiliates and the mutual funds that serve as investment
options for the Separate Account also have relationships with investment
advisers, broker dealers, transfer agents, custodians or other securities
industry participants or other service providers that are not affiliated with
Aetna. Aetna, including the Company, is initiating communication with its
critical external relationships to determine the extent to which Aetna may be
vulnerable to such parties' failure to resolve their own Year 2000 issues.
Where practicable Aetna and the Company will assess and attempt to mitigate
their risks with respect to the failure of these parties' to be Year 2000
ready. There can be no assurance that failure of third parties to complete
adequate preparations in a timely manner, and any resulting systems
interruptions or other consequences, would not have an adverse effect, directly
or indirectly, on the Separate Account, including, without limitation, its
operation or the valuation of its assets and units.


- --------------------------------------------------------------------------------
                                       46
<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:

General Information and History
Variable Annuity Account B
Offering and Purchase of Contracts
Performance Data
 General
 Average Annual Total Return Quotations
Sales Material and Advertising
Independent Auditors
Financial Statements of the Separate Account
Financial Statements of the Company


- -------------------------------------------------------------------------------
 
                                       47
<PAGE>

                                  APPENDIX A
                           ALIAC GUARANTEED ACCOUNT
- --------------------------------------------------------------------------------
     The ALIAC Guaranteed Account (the "Guaranteed Account") is a credited
interest option available during the Accumulation Period under the Contracts.
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 rates 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. A Guaranteed Term is the period of time specified by the
Company for which a specific Guaranteed Rate or Rates are offered on amounts
invested during a specific Deposit Period. Guaranteed Terms are made available
by the Company subject to the Company's terms and conditions. See the
prospectus for the Guaranteed Account for further details regarding Guaranteed
Term. The Company may offer more than one Guaranteed Term of the same duration
and credit one with a higher rate contingent upon use only with the Dollar Cost
Averaging Program. If amounts are applied to a Guaranteed Term which is
credited with a higher rate using dollar cost averaging and the dollar cost
averaging is discontinued, the amounts will be transferred to another
Guaranteed Term of the same duration and a market value adjustment ("MVA") will
apply. The Company also reserves the right to limit the number of Guaranteed
Terms or the availability of certain 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. 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 an available Guaranteed Term subject to the
Company's terms and conditions in connection with the Dollar Cost Averaging
Program, withdrawals taken in connection with an Estate Conservation or
Systematic Withdrawal distribution option, and, if approved by your state,
withdrawals for minimum distributions required by the Code for which the
deferred sales charge is waived, withdrawals or transfers from a guaranteed
term before the guaranteed term matures may be subject to an 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.

     For partial withdrawals during the Accumulation Period, amounts to be
withdrawn from the Guaranteed Account will be withdrawn on a pro rata basis
from each group of deposits having the same length of time until the Maturity
Date ("Guaranteed Term Group"). Within a Guaranteed Term Group, the amount will
be withdrawn first from the oldest Deposit Period, then from the next oldest,
and so on until the amount requested is satisfied.

     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


- -------------------------------------------------------------------------------
 
                                       48
<PAGE>

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.

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 Payout
Option; (3) amounts distributed under the Estate Conservation or Systematic
Withdrawal Options; and (4) amounts transferred from an available Guaranteed
Term in connection with the Dollar Cost Averaging Program. However, if the
Certificate Holder discontinues the Dollar Cost Averaging Program and the
amounts in it are transferred in accordance with the Company's terms and
conditions governing Guaranteed Terms, an MVA will apply. 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 an MVA. However, only a positive aggregate MVA will be
applied to transfers made due to annuitization under one of the lifetime
Annuity Payout Options described in item (2) above.

  The Company reserves the right to limit the number of investment options
selected during the Accumulation Period. At this time there is no limit on the
number of options selected during the Accumulation Period, but the number of
investment options that may be selected at any one time by a Certificate Holder
presently is limited to 18. 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 investment 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 Account.

  By notifying us at least 30 days prior to the Annuity Date, you may elect a
variable Annuity Payout Option 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 Payout Option will be subject to only a positive
aggregate MVA.

DEATH BENEFIT
     Full and partial withdrawals and transfers made from the Guaranteed
Account within six months after the date of the Annuitant's death will be the
greater of:

(1)   the aggregate MVA amount (i.e., the sum of all market value adjusted
      amounts calculated due to a withdrawal of amounts) which may be greater
      or less than the Account Value of those amounts; or

(2)   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.


- -------------------------------------------------------------------------------
 
                                       49
<PAGE>

DISTRIBUTION
     The Company is the principal underwriter of the Contract. The Company is
registered with the Securities and Exchange Commission under the Securities
Exchange Act of 1934 as a broker-dealer, and is a member of the National
Association of Securities Dealers, Inc.

  From time to time, the Company may offer customers of certain broker-dealers
special guaranteed rates in connection with the Guaranteed Account offered
through the Contracts, and may negotiate different commissions for these
broker-dealers.


- -------------------------------------------------------------------------------
 
                                       50
<PAGE>

                                  APPENDIX B
                                 FIXED ACCOUNT
- --------------------------------------------------------------------------------
     The Fixed Account is an investment option available during the
Accumulation Period under the Contracts. The following summarizes material
information concerning the Fixed Account that is offered as an option under the
Contract. Additional information may be found in your Contract. Amounts
allocated to the Fixed Account are held in the Company's general account that
supports insurance and annuity obligations. Interests in the Fixed Account have
not been registered with the SEC in reliance on exemptions under the Securities
Act of 1933, as amended. Disclosure in this prospectus regarding the Fixed
Account, however, may be subject to certain generally applicable provisions of
the federal securities laws relating to the accuracy and completeness of the
statements. Disclosure in this Appendix regarding the Fixed Account has not
been reviewed by the SEC.

FIXED ACCOUNT
     Amounts allocated to this option will earn the minimum guaranteed interest
rate specified in the Contract. The Company may credit a higher interest rate
from time to time. The Company's determination of interest rates reflects the
investment income earned on invested assets and the amortization of any capital
gains and/or losses realized on the sale of invested assets. Under this option,
the Company assumes the risk of investment gain or loss by guaranteeing Net
Purchase Payment values and promising a minimum interest rate and Annuity
Payment.

  Amounts applied to the Fixed Account will earn the interest rate in effect
when actually applied to the Fixed Account. The Fixed Account is only available
in certain states. If a withdrawal is made from the Fixed Account, a deferred
sales charge may apply. Amounts allocated to the Fixed Account will count as an
option for purposes of the 18 investment option limit. (See "Investment
Options.")

DOLLAR COST AVERAGING
     Amounts invested in the Fixed Account must be transferred into the other
investment options available under the Contract over a period not to exceed 12
months under the Dollar Cost Averaging Program. In the event a Certificate
Holder discontinues dollar cost averaging, the remaining balance amounts in the
Fixed Account will be transferred into the money market Subaccount unless
directed otherwise.

MORTALITY AND EXPENSE RISK CHARGES
     The Fixed Account will reflect a compound interest rate credited by the
Company. The interest rate quoted is an annual effective yield. The Company
makes no deductions from the credited interest rate for mortality and expense
risks; these risks are considered in determining the credited rate.

TRANSFERS AMONG INVESTMENT OPTIONS
     Transfers from the Fixed Account to any other available investment option
under the Contract are allowed in each Account Year during the Accumulation
Period. The amount which may be transferred may vary at the Company's
discretion; however, it will never be less than 10% of the amount held under
the Fixed Account.

  By giving notice to the Company at its Home Office at least 30 days before
Annuity Payments begin, the Certificate Holder may elect to have amounts which
have been accumulated under the Fixed Account transferred to one or more of the
investment options available during the Annuity Period to provide variable
Annuity Payments.

  Under certain emergency conditions, we may defer payment of a Fixed Account
withdrawal value (a) for a period of up to six months, or (b) as allow provided
by federal law.


- -------------------------------------------------------------------------------
 
                                       51
<PAGE>

                                  APPENDIX C
                        DESCRIPTION OF UNDERLYING FUNDS
- --------------------------------------------------------------------------------
     The investment results of the Funds described below are likely to differ
significantly and there is no assurance that any of the Funds will achieve
their respective investment objectives. Except where otherwise noted, all of
the Funds are diversified, as defined in the 1940 Act.

                            Aetna Balanced VP, Inc.
     Investment Objective

     Seeks to maximize investment return, consistent with reasonable safety of
principal by investing in a diversified portfolio of one or more of the
following asset classes: stocks, bonds, and cash equivalents, based on the
investment adviser's judgment of which of those sectors or mix thereof offers
the best investment prospects.

     Policies

     Assets are allocated among common and preferred stocks, bonds, U.S.
Government securities and derivatives, and money market instruments. The Fund
may also invest in when-issued or delayed-delivery securities. The Fund
generally will maintain at least 25 percent of its total assets in fixed income
securities.

     Risks

     There can be no assurance that the investment adviser will always allocate
assets to the best performing sectors. The Fund's performance would suffer if a
major proportion of its assets were allocated to stocks in a declining market
or, similarly, if a major portion of its assets were allocated to bonds in a
time of adverse interest rate movement. High-yield bonds involve additional
investment risk. Foreign securities may involve certain additional risks. Such
risks include: currency fluctuations and related currency conversion costs;
less liquidity; price or income volatility; less government supervision and
regulation of foreign stock exchanges, brokers and listed companies; adverse
foreign political and economic developments; different accounting procedures
and auditing standards; and less publicly available information about foreign
issuers.

     Investment Adviser: Aeltus Investment Management, Inc.

                    Aetna Income Shares d/b/a Aetna Bond VP
     Investment Objective

     Seeks to maximize total return, consistent with reasonable risk, through
investments in a diversified portfolio consisting primarily of debt securities.
 

     Policies

     The Fund will invest at least 65 percent of its total assets in debt
securities. It is anticipated that the portfolio's effective average maturity
will normally be between three and ten years. The Fund will normally invest at
least 70 percent of its assets in one or more of the following: a) debt
securities or obligations that are rated at the time of purchase within the
four highest categories assigned by Moody's Investors Service, Inc., Standard &
Poor's Corporation, or other rating agencies, or, if not rated, that are
considered by the investment adviser to be of comparable quality; b) securities
of, or guaranteed by, the U.S. Government, its agencies or instrumentalities;
c) marketable securities or obligations of, or guaranteed by, foreign
governments; d) commercial paper and other short-term investments having a
maturity of less than one year that are considered by the investment adviser to
be investment grade; and, e) cash or cash equivalents. May invest up to 30
percent of its total assets in high-yield bonds. May invest up to 25 percent of
its total assets in foreign debt and/or equity securities.


- -------------------------------------------------------------------------------
 
                                       52
<PAGE>

     Risks

     The value of debt securities may be affected by changes in general
interest rates. High-yield bonds tend to offer higher yields than
investment-grade bonds, but additional risks are associated with them. Foreign
securities may involve certain additional risks. Such risks include: currency
fluctuations and related currency conversion costs; less liquidity; price or
income volatility; less government supervision and regulation of foreign stock
exchanges, brokers and listed companies; adverse foreign political and economic
developments; different accounting procedures and auditing standards; and less
publicly available information about foreign issuers.

     Investment Adviser: Aeltus Investment Management, Inc.

             Aetna Variable Fund d/b/a Aetna Growth and Income VP
     Investment Objective

     Seeks to maximize total return through investments in a diversified
portfolio of common stocks and securities convertible into common stock. It is
anticipated that capital appreciation and investment income will both be major
factors in achieving total return.

     Policies

     The Fund will invest principally in common stocks and securities
convertible into common stock that the investment adviser believes have
significant potential for capital appreciation and/or investment income. May
invest up to 25 percent of its total assets in foreign equity securities. The
Fund may invest in nonconvertible preferred stocks, debt securities, rights and
warrants; the Fund may maintain a reserve of cash and high-grade, short-term
debt securities and the Fund may purchase securities on a when-issued or
delayed-delivery basis.

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Foreign
securities may involve certain additional risks. Such risks include: currency
fluctuations and related currency conversion costs; less liquidity; price or
income volatility; less government supervision and regulation of foreign stock
exchanges, brokers and listed companies; adverse foreign political and economic
developments; different accounting procedures and auditing standards; and less
publicly available information about foreign issuers.

     Investment Adviser: Aeltus Investment Management, Inc.

            Aetna Variable Encore Fund d/b/a Aetna Money Market VP
     Investment Objective

     Seeks to provide high current return, consistent with preservation of
capital and liquidity, through investment in high-quality money market
instruments.

     Policies

     The Fund will Invest primarily in: a) money market instruments that have a
maturity at the time of purchase, of 397 days or less (762 days or less for
U.S. government securities), and b) debt securities with a longer maturity, if
the Fund has the absolute right to sell such securities back to the issuer for
at least the face amount of the debt obligation within 397 days after the date
of purchase. At least 95 percent of total Fund assets are invested in high-
quality securities (those receiving the highest credit rating by any two rating
agencies or one if only one agency has rated the security). May invest up to 25
percent of its total assets in foreign securities.

     Risks

     Yield will fluctuate with interest rates. The Fund is neither insured nor
guaranteed by the U.S. government. Foreign securities may involve certain
additional risks. Such risks include: currency fluctuations and related
currency conversion costs; less liquidity; price or income volatility; less
government supervision and regulation of foreign stock


- -------------------------------------------------------------------------------
 
                                       53
<PAGE>

exchanges, brokers and listed companies; adverse foreign political and economic
developments; different accounting procedures and auditing standards; and less
publicly available information about foreign issuers.

     An investment in the Fund is neither insured nor guaranteed by the U.S.
Government.

     Investment Adviser: Aeltus Investment Management, Inc.

               Aetna Variable Portfolios, Inc.--Aetna Growth VP
     Investment Objective

     Seeks growth of capital through investment in a diversified portfolio of
common stocks and securities convertible into common stocks believed to offer
growth potential.

     Policies

     Normally invests at least 65 percent of its total assets in common stocks
that have significant potential for capital growth. May also invest in
convertible and nonconvertible preferred stocks. May buy and sell put and call
options, and stock index futures and options. May enter into repurchase
agreements and invest up to 25 percent of its total assets in foreign
securities. Will not invest more than 15 percent of the total value of its
assets in high-yield bonds.

     Risks

     Equity securities are subject to a decline in the stock market or in the
value of the company and preferred stocks have price risk and some interest
rate and credit risk. Foreign investing involves certain additional risks not
present in U.S. securities. Such risks may include: currency fluctuations and
related currency conversion costs: less liquidity; price or income volatility;
less government supervision and regulation of foreign stock exchanges, brokers
and listed companies; adverse foreign political and economic developments;
different accounting procedures and auditing standards; and less publicly
available information about foreign issuers. High-yield bonds may provide a
higher return, but have added risk. Derivatives may experience greater price
swings and may be less liquid than other securities.

     Investment Adviser: Aeltus Investment Management, Inc.

        Aetna Variable Portfolios, Inc.--Aetna Index Plus Large Cap VP
     Investment Objective

     Seeks to outperform the total return performance of publicly traded common
stocks represented in the Standard & Poor's 500 Composite Stock Price Index
(S&P 500).

     Policies

     The Portfolio attempts to be fully invested in common stocks and normally
invests at least 90 percent of its assets in certain common stocks represented
in the S&P 500. Portfolio managers will attempt to outperform the S&P 500 by
creating a portfolio that has similar market risk characteristics to the S&P
500, but will use a disciplined quantitative analysis to identify those stocks
having the greatest likelihood of either outperforming or underperforming the
market.

     Risks

     Because the Portfolio invests in common stocks, it is subject to the
possibility that common stock prices will decline over short or even extended
periods. The U.S. stock market tends to be cyclical, with periods when stock
prices generally rise and periods when prices generally decline. There is no
assurance that the Portfolio's objectives will be met.

     Investment Adviser: Aeltus Investment Management, Inc.

- -------------------------------------------------------------------------------
    
                                       54
<PAGE>

            Aetna Variable Portfolios, Inc.--Aetna International VP
     Investment objective

     Seeks long-term capital growth primarily though investment in a
diversified portfolio of common stocks principally traded in countries outside
of the United States. The Portfolio will not target any given level of current
income.

     Policies

     Invests at least 65 percent of its total assets among securities
principally traded in three or more countries outside of North America. The
Portfolio will invest primarily in equity securities, including securities
convertible into stocks. The Portfolio will invest in a broad spectrum of
companies and industries. Further, from time to time, the Portfolio may hold up
to 10 percent of its total assets in long-term debt securities with an S&P or
Moody's rating of AA/Aa or above, or, if unrated, are considered by the
investment adviser to be of comparable quality. Additionally, the Portfolio may
invest in options, futures, enter into repurchase agreements and engage in
currency hedging.

     Risks

     Equity securities are subject to a decline in the stock market or in the
value of the company. Investments in foreign securities involve certain
additional risks. Such risks may include: currency fluctuations and related
currency conversion costs; less liquidity; price or income volatility; less
government supervision and regulation of foreign stock exchanges, brokers and
listed companies; adverse foreign economic and political developments;
different accounting procedures and auditing standards; and less publicly
available information about foreign issuers. Derivatives may experience greater
price swings and may be less liquid than other securities.

     Investment Adviser: Aeltus Investment Management, Inc.

       Aetna Variable Portfolios, Inc.--Aetna Real Estate Securities VP
     Investment Objective

     Seeks maximum total return primarily through investment in a diversified
portfolio of equity securities issued by real estate companies, the majority of
which are real estate investment trusts (REITs).

     Policies

     Normally invests at least 65 percent of total assets in income-producing
equity securities of publicly-traded companies "principally engaged" in the
real estate industry, including those companies that, at the time of purchase,
derive a significant proportion (at least 50 percent) of their revenues or
profits from real estate operations or related services. The Portfolio may
invest in convertible securities and preferred stock. Additionally, the
Portfolio may invest in options and futures, enter into repurchase agreements,
and invest up to 25 percent of its total assets in foreign securities. The
Portfolio will not invest more than 15 percent of the total value of its assets
in high-yield bonds.

     Risks

     There are a number of risk factors to be considered when investing in Real
Estate Securities VP. Derivatives may experience greater price swings than
other securities and may be less liquid than other securities. Risks involved
in futures contracts include, but are not limited to: transactions to close out
futures contracts may not be able to be effected at favorable prices; possible
reduction in a fund's total return and yield; possible reduction the value of
the futures instrument, and potential losses in excess of the amount invested
in the futures contracts themselves. Writing call options involves the risk of
not being able to effect closing transactions at favorable prices or to
participate in the appreciation of the underlying securities. Purchasing put
options involves the risk of losing the entire purchase price of the option.
High-yield bonds have additional risks associated with them, including but not
limited to: lack of liquidity; an unpredictable secondary market and a higher
risk of default. Special consideration to an investment in real estate include
those risks associated with the direct ownership of real estate: declines in
the value of real estate, risks related to general and local economic
conditions, over-building and increased competition, increases in property


- -------------------------------------------------------------------------------
 
                                       55
<PAGE>

taxes and operating expenses, changes in zoning laws and other risks particular
to this market. The value of securities of companies which service the real
estate industry may also be affected by such risks.

     Investment Adviser: Aeltus Investment Management, Inc.

            Aetna Variable Portfolios, Inc.--Aetna Small Company VP
     Investment Objective

     Seeks growth of capital primarily through investment in a diversified
portfolio of common stocks and securities convertible into common stocks of
companies with smaller market capitalizations.

     Policies

     Normally invests at least 65 percent of its total assets in the common
stock of companies with equity market capitalizations at the time of purchase
of $1 billion or less. May also invest in convertible and nonconvertible
preferred stock. The securities of small capitalization companies may be in an
early developmental stage or older companies entering a new stage of growth due
to management changes, new technology, products, or markets. Such companies may
also be undervalued due to poor economic conditions, market decline, or actual
or unanticipated unfavorable developments affecting the companies. May invest
in lower-risk derivatives for hedging and other investment purposes.

     Risks

     Equity securities are subject to a decline in the stock market or in the
value of the company. Although securities of small capitalization companies
tend to offer greater potential for growth than securities of larger, more
established issuers, there are additional risks associated with them. These
include: limited marketability, more abrupt or erratic market movements than
securities of larger capitalization companies, and less publicly available
information about the issuer. These companies may also be dependent on
relatively few products or services, have limited financial resources and lack
of management depth, and may have less of a track record or historical pattern
of performance. Derivatives may experience greater price swings and may be less
liquid than other securities.

     Investment Adviser: Aeltus Investment Management, Inc.

   
       AIM V.I. Capital Appreciation Fund ("Capital Appreciation Fund")
     Investment Objective

     Seeks capital appreciation through investments in common stocks, with 
emphasis on medium-sized and smaller emerging growth companies.

     Policies

     AIM will be particularly interested in companies that are likely to
benefit from new and innovative products, services or processes that should
enhance such companies' prospects for future growth in earnings. Any income
received from securities held by the Fund will be incidental. The Fund's
portfolio is primarily comprised of securities of two bias categories of
companies: (1) "core" companies, which AIM considers to have experienced
above-average and consistent long-term growth in earnings and to have excellent
prospects for outstanding future growth, and (2) "earnings acceleration"
companies which AIM believes are currently enjoying a dramatic increase in
profits.

     Risks

     There is no guarantee that the Fund's objective will be met. The market
prices of many of the securities purchased and held by the Fund may fluctuate
widely. Investing in equity securities of small-and-medium-sized companies may
involve greater risk than associated with investing in more established
companies. Equity securities are subject to a decline in the stock market or in
the value of the issuer, and preferred stocks have price risk and some credit
risk. The Fund may invest in convertible securities, which may be subject to
redemption at the option of the issuer at a price established in the
convertible security's governing instrument. The Fund may invest in foreign
securities. Investments in securities of foreign issuers or foreign securities
involve risks not present in domestic
    


- -------------------------------------------------------------------------------
 
                                       56
<PAGE>

   
markets, including: currency fluctuations and related currency conversion costs,
political instability, expropriation or confiscatory taxation and limited
government regulations, accounting and auditing processes; and market due to a
lesser trade volume than is generally expected of domestic markets.

     Investment Adviser: AIM Advisors, Inc.

                      AIM V.I. Growth Fund ("Growth Fund")
     Investment Objective

     Seeks growth of capital principally through investment in common stocks of
seasoned and better capitalized companies considered by AIM to have strong
earnings momentum. Current income will not be an important criterion of
investment selection, and any such income should be considered incidental.

     Policies

     The Fund's portfolio is primarily comprised of securities of two basic
categories: (1)"core" companies, which AIM considers to have experienced
above-average and consistent long-term growth in earnings and to have excellent
prospects for outstanding future growth, and (2) "earnings acceleration"
companies which Fund management believes are currently enjoying a dramatic
increase in profits.

     Risks

     There is no guarantee that the Fund will achieve its objective. Because
the Fund invests in common stocks, it is subject to the possibility that common
stock prices will decline over short or even extended periods. The U.S. stock
market tends to be cyclical, with periods when prices generally rise, and
periods when prices generally decline. The Fund may invest in convertible
securities, which may be subject to redemption at the option of the issuer at a
price established in the convertible security's governing instrument. The Fund
may invest in foreign securities. Investments in foreign securities involve
risks not present in domestic markets, including: currency fluctuations and
related currency conversion costs, political and economical risk due to less
stringent government regulations, accounting and auditing processes; and market
risk due to a lesser trade volume than is generally expected of domestic
markets.

     Investment Adviser: AIM Advisors, Inc.

           AIM V.I. Growth and Income Fund ("Growth and Income Fund")
     Investment Objective

     Seeks growth of capital, with current income as a secondary objective.
Although the amount of the Fund's current income will vary from time to time,
it is anticipated that the current income realized by the Fund will generally
be greater than that realized by the mutual funds whose sole objective is
growth of capital.

     Policies

     The Fund seeks to achieve its objective by generally investing at the
least 65% if its net assets in stocks of companies believed by management to
have the potential for the above-average growth in revenues and earnings. The
Fund generally will also invest at least 80% of its assets in securities which
pay income to the Fund.

     Risks

     There is no guarantee that the Fund will achieve its objective. Equity
securities are subject to a decline in the stock market or in the value of the
issuer. The U.S. stock market tends to be cyclical, with periods when stock
prices generally rise and periods when prices generally decline. The value of
debt securities may be affected by changes in general interest rates and in the
creditworthiness of the issuer. The Fund may invest in convertible securities,
which may be subject to redemption at the option of the issuer at a price
established in the convertible security's governing instrument. The Fund may
invest in foreign securities. Investments in securities of foreign issuers or in
foreign securities involve risks not present in domestic markets, including:
currency fluctuation and related currency conversion costs, political and
economic risk due to social or political instability, expropriation or
confiscatory
    


- -------------------------------------------------------------------------------
 
                                       57
<PAGE>

   
taxation and limited liquidity: regulatory risk due to less stringent government
regulations, accounting and auditing processes; and market risk due to a lesser
trade volume is generally expected to domestic markets.

     Investment Adviser: AIM Advisors, Inc.

                         AIM Value Fund ("Value Fund")
     Investment Objective

     To achieve long-term growth of capital by investing primarily in equity
securities judged by AIM to be undervalued relative to the current or projected
earnings of the companies issuing the securities, or relative to the current
market values of assets owned by the companies issuing the securities, or
relative to the equity market, generally.

     Policies

     Income as the secondary objective would be satisfied principally from the 
income generated by the common stocks, convertible bonds and convertible
preferred stocks that make up the Fund's portfolio. The Fund may also acquire
preferred stocks and debt instruments having prospects for growth of capital.
The primary thrust of AIM's search for undervalued equity securities is in four
categories: (1) out of favor cyclical growth companies; (2) established growth
companies that are undervalued compared to historical relative valuation
parameters; (3) companies where there is early but tangible evidence of
improving prospects which are not yet reflected in the price of the company's
equity securities; and (4) companies whose equity securities are selling at
prices that do not reflect the current market value of its assets and where
there is no reason to expect realization of this potential in the form of
increased equity values. The Fund may invest up to 15% of its net assets in
securities which are illiquid, and may invest up to 25% if its assets in foreign
securities.

     Risks

     Investment in equity securities involves certain risks. Equity securities
offer no guaranteed return, and prices will fluctuate. During certain market
conditions, purchases and sales of futures contracts may not completely offset
a decline or rise in the value of the Fund's portfolio. In the futures market,
it may not always be possible to execute a buy or sell order at the desired
price, or to close out an open position due to market conditions, limits on
open positions and/ or daily price fluctuations. Unanticipated price movements
in a futures contract may result in a loss substantially greater than the
Fund's initial investment in the contract. Limitations on the resale of
illiquid securities may have an adverse affect on their marketability, which
may prevent the Fund from disposing of them promptly at reasonable prices.
Investment in the foreign securities carries the following primary risks:
Currency risks due to changing currency exchange rates; political and social
due to political/social instability and other factors; regulatory risk due to
less stringent regulation and government supervision of foreign issuers; and
market risks whereby foreign securities may be less liquid and more volatile
due to lower trading volume and higher transactions costs.

     Investment Adviser: AIM Advisors, Inc.
    

Fidelity Investments Variable Insurance Products Fund--Equity-Income Portfolio
     Investment Objective

     Seeks reasonable income by investing primarily in income-producing equity
securities. Also considers the potential for capital appreciation.

     Policies

     Seeks to achieve a yield that will beat that of the Standard & Poor's
(S&P) 500 Index. The Portfolio normally invests at least 65 percent of its
total assets in income-producing equity securities. The Portfolio has the
flexibility, however, to invest the balance in all types of domestic and
foreign securities, including bonds. Portfolio managers do not expect to invest
in debt securities of companies that do not have proven earnings or credit.


- -------------------------------------------------------------------------------
 
                                       58
<PAGE>

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. The value of
bonds fluctuates based on changes in interest rates and in the credit quality
of the issuer. Foreign securities, foreign currencies and securities issued by
U.S. entities with substantial foreign operations may involve additional risks.
These include political or economic risks, fluctuations in foreign currencies
withholding or other taxes, operational risks, increased regulatory burdens,
and less stringent investor protection and disclosure standards of foreign
markets.

     Investment Adviser: Fidelity Management & Research Company

 Fidelity Investments Variable Insurance Products Fund-- High Income Portfolio
     Investment Objective

     Seeks to obtain a high level of current income by investing primarily in
high-yielding, lower-rated, fixed income securities, while also considering
growth of capital.

     Policies

     Invests primarily in all types of income-producing debt securities,
preferred stocks, and convertible securities. The Portfolio normally invests at
least 65 percent of its assets in these securities. If consistent with its
investment objectives, the Portfolio may also invest in common stocks, other
equity securities, and debt securities that are not currently paying interest
but that are expected to do so in the future. The Portfolio manager focuses on
assembling a portfolio of income-producing securities that it believes will
provide the best tradeoff between risk and return within the range of
securities that are eligible investments for the Portfolio. The Portfolio may
invest up to 50 percent of its total assets in foreign securities.

     Risks

     Yield and share price change daily and are based on changes in interest
rates, market conditions, other economic and political news, and on the quality
and maturity of the Portfolio's investments. Lower quality debt securities
(also known as "junk bonds") are considered to have speculative characteristics
and involve greater risk of default or price changes. Foreign securities,
foreign currencies and securities issued by U.S. entities with substantial
foreign operations may involve additional risks. These include political or
economic risks, fluctuations in foreign currencies, withholding or other taxes,
operational risks, increased regulatory burdens, and less stringent investor
protection and disclosure standards of foreign markets.

     Investment Adviser: Fidelity Management & Research Company

Fidelity Investments Variable Insurance Products Fund II--Contrafund Portfolio
     Investment Objective

     Seeks maximum total return over the long term by investing mainly in
securities of companies whose value the investment adviser believes is not
fully recognized by the public.

     Policies

     Usually invests in common stock and securities convertible into common
stock, but may invest in any type of security that may produce capital
appreciation. Seeks companies that are: 1) unpopular, but that may improve due
to developments such as a change in management, a new product line, or an
improved balance sheet; or 2) recently popular, but temporarily out of favor
due to short-term or one-time factors; or, undervalued compared to other
companies in the same industry. May not invest more than 25 percent of its
total assets in any one industry.

     Risks

     Stock values may fluctuate in response to the activities of an individual
company or general market and economic conditions. The Portfolio's strategy can
lead to investments in small- and medium-sized companies, which


- -------------------------------------------------------------------------------
 
                                       59
<PAGE>

carry more risk than larger ones. Generally, such companies rely on limited
product lines and markets, financial resources or other factors. This may make
them more susceptible to downturns. Foreign securities, foreign currencies, and
securities issued by U.S. entities with substantial foreign operations may
involve additional risks. These include political or economic risks,
fluctuations in foreign currencies, withholding or other taxes, operational
risks, increased regulatory burdens, and less stringent investor protection and
disclosure standards of foreign markets. Seeks to manage risk by diversifying
its holdings among many companies and industries.

     Investment Adviser: Fidelity Management & Research Company

                Janus Aspen Series--Aggressive Growth Portfolio
   Investment Objective

     Seeks long-term growth of capital.

     Policies

     A nondiversified portfolio that invests primarily in common stocks of
foreign and domestic companies selected for their growth potential. Normally
invests at least 50 percent of its equity assets in securities issued by
medium-sized companies--those whose market capitalizations fall within the
range of companies in the Standard and Poor's (S&P) Mid Cap 400 Index. May
invest, to a lesser degree, in other types of securities including preferred
stocks, warrants, convertible securities, and debt securities. May invest up to
35 percent of its net assets in high-yield/high-risk debt securities ("junk
bonds"). May at times hold substantial positions in cash equivalents or
interest-bearing securities.

     Risks

     Stock values may fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Historically,
common stocks have provided greater long-term returns and have entailed greater
short-term risks than other investment choices. Smaller or newer issuers are
more likely to realize more substantial growth as well as suffer more
significant losses than larger or more established issuers. Investments in such
companies can be both more volatile and more speculative. Investments in
foreign securities, including those of foreign governments, involve greater
risks than investing in comparable domestic securities. These risks include
currency, political, economic, regulatory, and market risk factors.
High-yield/high-risk securities are generally more dependent on the ability of
the issuer to meet interest and principal payments (i.e., credit risk). Issuers
of high-yield securities may not be as strong financially as those issuing
bonds with higher credit ratings. They are more vulnerable to real or perceived
economic changes, political changes or other adverse developments.

     Investment Adviser: Janus Capital Corporation

                    Janus Aspen Series--Balanced Portfolio
   Investment Objective

     Seeks long-term capital growth, consistent with preservation of capital
and balanced by current income.

     Policies

     Normally invests 40-60 percent of its assets in securities selected
primarily for their growth potential and 40-60 percent of its assets in
securities selected primarily for their income potential. Invests in common
stocks of domestic and foreign companies. May invest to a lesser degree in
other types of securities including preferred stocks, warrants, convertible
securities, and debt securities when the portfolio manager perceives an
opportunity for capital growth. Assets may shift between the growth and income
components of the Portfolio based on the portfolio manager's analysis of
relevant market financial and economic conditions. The portfolio manager
generally takes a "bottom up" approach to building the Portfolio, seeking to
identify individual companies with earnings growth potential that may not be
recognized by the market at large.


- -------------------------------------------------------------------------------
 
                                       60
<PAGE>

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Investments
in foreign securities, including those of foreign governments, involve greater
risks than investing in comparable domestic securities. These risks include
currency, political, economic, regulatory and market risk factors. Risk is
reduced through diversification.

     Investment Adviser: Janus Capital Corporation

                     Janus Aspen Series--Growth Portfolio
   Investment Objective

     Seeks long-term growth of capital in a manner consistent with the
preservation of capital.

     Policies

     Invests in common stocks of companies of any size, although it generally
invests in larger, more established issuers. Invests primarily in stocks of
domestic and foreign companies selected for their growth potential. May at
times hold substantial positions in cash equivalents or interest bearing
securities. May invest to a lesser degree in other types of securities
including preferred stocks, warrants, convertible securities, and debt
securities when its portfolio manager perceives an opportunity for capital
growth. Using a "bottom up" approach to building the Portfolio, the portfolio
manager seeks to identify individual companies with earnings growth potential
that may not be recognized by the market at large. Securities are generally
selected without regard to any defined industry sector. Securities are selected
solely for their capital growth potential; investment income is not a
consideration.

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Historically,
common stocks have provided greater long-term returns and have entailed greater
short-term risks than other investment choices. Smaller or newer issuers are
more likely to realize more substantial growth as well as suffer more
significant losses than larger or more established issuers. Investments in such
companies can be both more volatile and more speculative. Investments in
foreign securities, including those of foreign governments, involve greater
risks than investing in comparable domestic securities. These risks include
currency, political, economic, regulatory and market risk factors. Risk is
reduced through diversification.

     Investment Adviser: Janus Capital Corporation

                Janus Aspen Series--Worldwide Growth Portfolio
   Investment Objective

     Seeks long-term growth of capital in a manner consistent with the
preservation of capital.

     Policies

     A diversified portfolio that invests primarily in common stocks of foreign
and domestic issuers. Invests worldwide in companies and organizations of any
size, regardless of country of organization or place of principal business
activity. Normally invests in issuers from at least five different countries,
including the United States. May at times invest in fewer than five countries
or even in a single country. May hold substantial positions in cash equivalents
or interest-bearing securities. May invest to a lesser degree in other types of
securities, including preferred stocks, warrants, convertible securities, and
debt securities, when the portfolio manager perceives an opportunity for
growth. May invest up to 35 percent of net assets in high-yield/high-risk
securities (also called "junk bonds"). May invest without limit in foreign
equity and debt securities.

     Risks

     Stock values may fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Historically,
common stocks have provided greater long-term returns and have


- -------------------------------------------------------------------------------
 
                                       61
<PAGE>

entailed greater short-term risks than other investment choices. Investment in
foreign securities, including those of foreign governments, involve greater
risks than investing in comparable domestic securities. These include currency,
political, economic, regulatory and market risk factors. High-yield/high-risk
securities are generally more dependent on the ability of the issuer to meet
interest and principal payments (i.e., credit risk). Issuers of high-yield
securities may not be as strong financially as those issuing bonds with higher
credit ratings. They are more vulnerable to real or perceived economic changes,
political changes or other adverse developments.

     Investment Adviser: Janus Capital Corporation

                            MFS Total Return Series
     Investment Objective

     Seeks to provide above average income (compared to a portfolio invested
entirely in equity securities) consistent with the prudent employment of
capital. Its secondary objective is to provide a reasonable opportunity for
growth of capital and income.

     Policies

     Under normal market conditions, at least 25 percent of the Series' assets
will be invested in fixed income securities, and at least 40 percent (but no
more than 75 percent) of the Series' assets will be invested in equity
securities. The Series invests in a broad list of securities, including
short-term obligations. The list may be diversified not only by companies and
industries, but also by type of security. May vary the percentage of assets
invested in any one type of security depending on the Adviser's interpretation
of economic and money market conditions, fiscal and monetary policy, and
underlying security values. The Series debt investment may consist of both
investment grade securities and securities that are lower rated or unrated
categories (commonly known as "junk bonds"). May hold up to 20 percent of its
assets in foreign securities (including emerging market securities and Brady
Bonds) which are not traded on a U.S. exchange.

     Risks

     Investing in the securities of foreign issuers generally involves risks
not ordinarily associated with investing in securities of domestic issuers.
These include changes in currency rates, exchange control regulations,
governmental administration or economic or monetary policy (in the U.S. or
abroad), or circumstances in dealing between nations. Other considerations
include limited information about foreign issuers, higher brokerage costs,
different accounting standards, and thinner trading markets.

     Investment Adviser: Massachusetts Financial Services Company ("MFS")

                      Oppenheimer Aggressive Growth Fund
   Investment Objective

     Seeks to achieve capital appreciation by investing in "growth-type"
companies.

     Policies

     "Growth-type" companies are believed to have relatively favorable
long-term prospects for increasing demand for their goods or services, or to be
developing new products, services, or markets and normally retain a relatively
larger portion of their earnings for research, development, and investment in
capital assets. The Fund will invest no more than 25 percent of its total
assets in foreign securities or in government securities of any foreign country
or in obligations of foreign banks.

     Risks

     Stock prices will fluctuate. Additional risk is present in growth-type
investments since the price of the security may decline if the anticipated
development fails to occur. Investing in small, unseasoned companies (those
that have been in operation for less than three years, counting the operations
of any predecessors) may have limited liquidity, and the prices of these
securities may be volatile. Foreign securities markets may be less liquid and
more volatile than


- -------------------------------------------------------------------------------
 
                                       62
<PAGE>

markets in the U.S. Risks of foreign securities may include foreign withholding
taxation, changes in currency, less publicly available information, and
differences between domestic and foreign legal, auditing, brokerage and
economic standards.

     Investment Adviser: OppenheimerFunds, Inc.

                       Oppenheimer Growth & Income Fund
     Investment Objective

     Seeks a high total return (which includes growth in the value of its
shares as well as current income) from equity and debt securities.

     Policies

     Invests primarily in equity and debt securities and focuses on all market
capitalization including small to medium capitalization companies. Equity
investments include common stocks, preferred stocks, convertible securities,
and warrants. Debt securities include bonds, participation interests,
asset-backed securities, private label mortgage backed securities and
collateralized mortgage obligations (CMOs), zero coupon securities, and U.S.
Government obligations. The proportion of equity and fixed income investments
will vary based upon the manager's evaluation of economic and market trends and
perceived relative total anticipated return from such types of investments.
There is no minimum or maximum percentage of assets that may, at any given
time, be invested in either type of investment. The Fund may invest in foreign
securities without limit.

     Risks

     Changes in overall market movements or interest rates, or factors
affecting a particular industry or issuer can affect the value of the Fund's
investments and their price per share. Equity investments are generally subject
to a number of risks, including the risk that values will fluctuate as a result
of changing expectations for the economy and individual issuers; stocks with
small- to medium-size capitalization may fluctuate more than large
capitalization stocks. Foreign investments are subject to the risk of adverse
currency fluctuation and additional risks and expenses in comparison to U.S.
investments.

     Investment Adviser: OppenheimerFunds, Inc.

                        Oppenheimer Strategic Bond Fund
     Investment Objective

     Seeks a high level of current income principally derived from interest on
debt securities and seeks to enhance such income by writing covered call
options on debt securities.

     Policies

     Invests principally in lower-rated, high-yield domestic debt securities
(commonly shown as "junk bonds"), U.S. Government securities, and foreign
government and corporate debt securities. Under normal circumstances, the
Fund's assets will be invested in each of these three sectors. However,
Strategic Bond Fund may occasionally invest up to 100 percent of its total
assets in any one sector, if, in the manager's judgment, the Fund has the
opportunity to seek a high level of current income without undue risk to
principal. Accordingly, the Fund's investments should be considered
speculative. Distributable income will fluctuate as the Fund's assets are
shifted among the three sectors.

     Risks

     The higher yields and income sought by Strategic Bond Fund are generally
associated with securities in the lower-rating categories of the established
rating services. Such securities are considered speculative and involve greater
risk than lower-yielding, higher-rated fixed income securities, while providing
higher yields than such securities. Lower-rated securities may be less liquid,
and significant losses could be experienced if a substantial


- -------------------------------------------------------------------------------
 
                                       63
<PAGE>

number of other holders of such securities decide to sell at the same time.
Issuers of lower-rated or unrated securities are generally not as financially
secure or creditworthy as issuers of higher-rated securities.

     Investment Adviser: OppenheimerFunds, Inc.

              Portfolio Partners MFS Emerging Equities Portfolio
     Investment Objective

     Seeks to provide long-term growth of capital. Dividend and interest income
from portfolio securities, if any, is incidental to the Portfolio's investment
objective.

     Policies

     Normally invests at least 80 percent of its assets in common stocks of
companies the subadviser believes are in an early phase of their life cycle,
but that have the potential to become major enterprises. Such companies would
be expected to show earnings growth over time well above the growth rate of the
overall economy and inflation and have the products, technologies, management
and market and other opportunities usually necessary to become more widely
recognized as growth companies. Emerging growth companies can be of any size.
The Portfolio may invest in larger or more established companies whose rates of
earnings growth are expected to accelerate because of special factors or basic
changes in the economic environment. Up to 25 percent of the Portfolio's net
assets may be invested in foreign issuers.

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Investing in
emerging growth companies involves greater risk than is customarily associated
with investments in more established companies. Such companies may have limited
product lines, markets or financial resources and they may be dependent on one
person's management. In addition, there may be less research available on many
promising small- and medium-sized emerging growth companies, making it more
difficult to find and analyze these companies. The securities of these
companies may have limited marketability and may be subject to more abrupt or
erratic market movements than securities of larger, more established growth
companies or the market averages in general. Foreign investing involves risks
that are different in some respects from investments in the securities of U.S.
issuers. Risks include less availability of information about issuers or
foreign markets, economic and political volatility, and price, interest rate
and currency risk.

     Investment Adviser: Aetna Life Insurance and Annuity Company; Subadviser:
Massachusetts Financial Services Company

               Portfolio Partners MFS Research Growth Portfolio
   Investment Objective

     Seeks long-term growth of capital and future income.

     Policies

     Invests at least 65 percent of its total assets in common stocks, or
securities convertible into common stocks, of companies believed to possess
better than average prospects for long-term growth. A smaller proportion of the
assets may be invested in bonds, short-term obligations, preferred stocks or
common stocks whose principal characteristic is income production rather than
growth. In the case of both growth stocks and income issues, emphasis is placed
on the selection of progressive, well-managed companies. The Portfolio may
invest up to 20 percent of its net assets in foreign securities, including
emerging market securities.

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Investing in
securities of foreign issuers generally involves risks not ordinarily
associated


- -------------------------------------------------------------------------------
 
                                       64
<PAGE>

with investing in securities of domestic issuers. These include less
availability of information about issuers or foreign markets, economic and
political volatility, and price, interest rate and currency risk.

     Investment Adviser: Aetna Life Insurance and Annuity Company; Subadviser:
Massachusetts Financial Services Company

                 Portfolio Partners MFS Value Equity Portfolio
     Investment Objectives

     Seeks capital appreciation. Dividend income, if any, is a consideration
incidental to the Portfolio's objective of capital appreciation.

     Policies

     While the Portfolio's policy is to invest at least 65 percent of its total
assets in common stocks, it may seek appreciation other types of securities
(such as fixed-income, convertible bonds, convertible preferred stocks and
warrants) when relative values make such purchases appear attractive, either as
individual issues or as types of securities in certain economic environments.
The Portfolio may invest in high-yield fixed-income (below investment grade),
but will invest no more than 25 percent of its net assets in these securities.
The Portfolio may also invest up to 50 percent (but generally expects to invest
not more than 25 percent) of its net assets in foreign securities.

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Historically,
common stocks have provided greater long-term returns and have entailed greater
short-term risks than other investment choices. Lower-rated bonds have
speculated characteristics. Changes in economic conditions or other
circumstances are more likely to lead to a weakened capacity to make principal
and interest payments than in the case of higher-grade securities. Investing in
securities of foreign issuers generally involves risks not ordinarily
associated with investing in securities of domestic issuers. These include less
availability of information about issuers or foreign markets, economic and
political volatility, and price, interest rate and currency risk.

     Investment Adviser: Aetna Life Insurance and Annuity Company; Subadviser:
Massachusetts Financial Services Company

           Portfolio Partners Scudder International Growth Portfolio
     Investment Objective

     Seeks long-term growth of capital primarily through a diversified
portfolio of marketable foreign equity investments.

     Policies

     Invests in companies, wherever organized, that do business primarily
outside the United States. The Portfolio intends to diversify investments among
several countries and to have represented in its holdings business activities
in not less than three different countries. Does not intend to concentrate
investments in any particular industry. Invests primarily in equity securities
of established companies, listed on foreign exchanges, that the subadviser
believes have favorable characteristics. Although the Portfolio will consist
primarily of equity securities, it may also invest in fixed-income securities
of foreign governments and companies.

     Risks

     Share prices will fluctuate in response to the activities of an individual
company or in response to general market and economic conditions. Historically,
common stocks have provided greater long-term returns and have entailed greater
short-term risks than other investment choices. Investing in foreign securities
may involve a greater degree of risk than investing in domestic securities.
Additional risk factors include the possibility of exchange rate fluctuations,
less publicly available information, more volatile markets, less securities
regulation and less favorable tax provisions.

     Investment Adviser: Aetna Life Insurance and Annuity Company; Subadviser:
Scudder Kemper Investments, Inc.

- -------------------------------------------------------------------------------
    
                                       65

<PAGE>


- -------------------------------------------------------------------------------
                           VARIABLE ANNUITY ACCOUNT B
                                       OF
                    AETNA LIFE INSURANCE AND ANNUITY COMPANY
- -------------------------------------------------------------------------------

   
                Statement of Additional Information dated August 17, 1998
    

                             Aetna Variable Annuity

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 August 17, 1998.

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

<TABLE>
<CAPTION>
                                                                            Page

<S>                                                                          <C>
General Information and History............................................   2
Variable Annuity Account B.................................................   2
Offering and Purchase of Contracts.........................................   3
Performance Data...........................................................   3
    General................................................................   3
    Average Annual Total Return Quotations.................................   4
Annuity Payments...........................................................   7
Sales Material and Advertising.............................................   8
Independent Auditors.......................................................   8
Financial Statements of the Separate Account...............................  S-1
Financial Statements of the Company........................................  F-1
</TABLE>


                                      - 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, 1997, the Company had
$40.7 billion invested through its products, including $22.3 billion in its
separate accounts (of which the Company, or an affiliate oversees the management
of $17.6 billion) and $1.3 billion in its mutual funds offered outside of its
separate accounts. The Company is ranked among the top 2% of all U.S. life
insurance companies based on assets as of December 31, 1996. 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 Inc. 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 some advisers of the Funds used as funding options under the Contract.
These fees generally range up to 0.25%.

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. Purchase Payments made under the Contract may be
allocated to one or more of the Subaccounts. Each Subaccount invests in the
shares of only one of the Funds listed below. The Company may make additions to,
deletions from or substitutions of available investment options as permitted by
law and subject to the conditions of the Contract. The availability of the Funds
is subject to applicable regulatory authorization. Not all Funds are available
in all jurisdictions or under all Contracts.


                                     - 2 -
<PAGE>


The Funds currently available under the Contracts are as follows:

<TABLE>
<S>                                         <C>
o Aetna Balanced VP, Inc.                   o Janus Aspen Aggressive Growth Portfolio
o Aetna Income Shares d/b/a Aetna Bond VP   o Janus Aspen Balanced Portfolio
o Aetna Growth VP                           o Janus Aspen Growth Portfolio
o Aetna Variable Fund d/b/a Aetna Growth    o Janus Aspen Worldwide Growth Portfolio
  and Income VP
o Aetna Index Plus Large Cap VP             o MFS Total Return Series
o Aetna International VP                    o Oppenheimer Aggressive Growth Fund
o Aetna Variable Encore Fund d/b/a Aetna
  Money Market VP                           o Oppenheimer Growth & Income Fund
o Aetna Real Estate Securities VP           o Oppenheimer Strategic Bond Fund
o Aetna Small Company VP                    o Portfolio Partners MFS Emerging
o AIM V.I. Capital Appreciation Fund          Equities Portfolio
o AIM V.I. Growth Fund
o AIM V.I. Growth & Income Fund             o Portfolio Partners MFS Research Growth
o AIM V.I. Value Fund                         Portfolio
o Fidelity VIP Equity-Income Portfolio      o Portfolio Partners MFS Value Equity
o Fidelity VIP High Income Portfolio          Portfolio
o Fidelity VIP II Contrafund Portfolio      o Portfolio Partners Scudder International 
                                              Growth Portfolio
</TABLE>

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 redeemable value is then divided by the initial
investment and this quotient is taken to the Nth root (N represents the number
of years in the period) and 1 is subtracted from the result which is then
expressed as a percentage, carried to at least the nearest hundredth of a
percent. The standardized figures use the actual returns of the Fund since the
date contributions were first received in the Fund under the Separate Account
and then adjust them to reflect the deduction of the maximum recurring charges
under the Contracts during each period (i.e., Option Package III:1.25% mortality
and expense risk charge, $30.00 maintenance fee, 0.15% administrative charge,
and deferred sales charge of 7% of Purchase Payments grading down to 0% after 7
years). These charges will be deducted on a pro rata basis in the case of
fractional periods. The maintenance 


                                     - 3 -

<PAGE>


fee is converted to a percentage of assets based on the average account size
under the Contracts described in the Prospectus. The total return figures shown
below will be lower than the standardized figures for Option Packages I and II
because of the lower mortality and expense risk charge under those Option
Packages (0.80% and 1.10% respectively). The Company may also advertise
standardized returns and non-standardized returns using the fees and charges
applicable to Option Package I and II.

The total return figures shown below may be different from the actual historical
total return under your Contract because for periods prior to 1994, the
Subaccount's investment performance reflected the investment performance of the
underlying Fund plus any cash held by the Subaccount.

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, and may include returns calculated from the
Fund's inception date and/or the date contributions were first received in the
Fund under the Separate Account.

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.

AVERAGE ANNUAL TOTAL RETURN QUOTATIONS - Standardized and Non-Standardized

The tables below reflect the average annual standardized and non-standardized
total return quotation figures for the periods ended December 31, 1997 for the
variable investment options under the Contracts issued by the Company. These
returns reflect the maximum charges under the Contract (i.e. Option Package III)
as described under "General" above; the Company may also advertise returns based
on lower charges that may apply to particular Contracts under Option Packages I
and II.

For the Subaccounts funded by the Portfolio Partners portfolios, two sets of
performance returns are shown for each Subaccount: one showing performance based
solely on the performance of the Portfolio Partners portfolio from November 28,
1997, the date the Portfolio commenced operations; and one quotation based on
(a) performance through November 26, 1997 of the fund it replaced under many
Company contracts and; (b) after November 26, 1997, based on the performance of
the Portfolio Partners portfolio.

For those Subaccounts where results are not available for the full calendar
period indicated, performance for such partial periods is shown in the column
labeled "Since Inception." For standardized performance, the "Since Inception"
column shows the average annual return since the date contributions were first
received in the Fund under the Separate Account. For non-standardized
performance, the "Since Inception" column shows average annual total return
since the Fund's inception date.


                                     - 4 -
<PAGE>


   
<TABLE>
<CAPTION>
                                               -------------------------------------------------------------  
                                                                                                   Date       
                                                                                                Contributions 
                                                                                                   First      
                                                                                                 Received     
                                                                                                 Under the    
                                                                                                 Separate     
                                                                   STANDARDIZED                   Account     
- ------------------------------------------------------------------------------------------------------------  
                  SUBACCOUNT                         1 Year       5 Year   10 Year    Inception*            
- ------------------------------------------------------------------------------------------------------------  
<S>                                                  <C>          <C>      <C>          <C>      <C>          
Aetna Balanced VP, Inc.                              14.60%       12.42%                11.05%   06/30/89     
- ------------------------------------------------------------------------------------------------------------  
Aetna Bond VP(1)                                      0.51%        4.85%    7.68%                             
- ------------------------------------------------------------------------------------------------------------  
Aetna Growth VP                                                                         10.54%   05/30/97     
- ------------------------------------------------------------------------------------------------------------  
Aetna Growth and Income VP(1)                        21.95%       15.69%   14.99%                             
- ------------------------------------------------------------------------------------------------------------  
Aetna Index Plus Large Cap VP                        25.92%                             26.87%   10/31/96     
- ------------------------------------------------------------------------------------------------------------  
Aetna International VP                                                                           05/05/98     
- ------------------------------------------------------------------------------------------------------------  
Aetna Money Market VP(1)(2)                          (2.29%)       2.71%    4.45%                             
- ------------------------------------------------------------------------------------------------------------  
Aetna Real Estate Securities VP                                                                  05/06/98     
- ------------------------------------------------------------------------------------------------------------  
Aetna Small Company VP                                                                  12.09%   05/30/97     
- ------------------------------------------------------------------------------------------------------------  
Fidelity VIP Equity-Income Portfolio                 20.18%                             22.66%   12/30/94     
- ------------------------------------------------------------------------------------------------------------  
Fidelity VIP High Income Portfolio                    9.81%                             12.49%   06/30/95     
- ------------------------------------------------------------------------------------------------------------  
Fidelity VIP II Contrafund Portfolio                 16.24%                             19.87%   06/30/95     
- ------------------------------------------------------------------------------------------------------------  
Janus Aspen Aggressive Growth Portfolio               4.85%                             11.50%   10/31/94     
- ------------------------------------------------------------------------------------------------------------  
Janus Aspen Balanced Portfolio                       14.22%                             17.96%   01/31/95     
- ------------------------------------------------------------------------------------------------------------  
Janus Aspen Growth Portfolio                         14.86%                             18.30%   07/29/94     
- ------------------------------------------------------------------------------------------------------------  
Janus Aspen Worldwide Growth Portfolio               14.27%                             25.63%   04/28/95     
- ------------------------------------------------------------------------------------------------------------  
MFS Total Return Series                              13.42%                             14.43%   05/31/96     
- ------------------------------------------------------------------------------------------------------------  
Oppenheimer Aggressive Growth Fund                                                       2.03%   05/30/97     
- ------------------------------------------------------------------------------------------------------------  
Oppenheimer Growth & Income Fund                                                        10.25%   05/30/97     
- ------------------------------------------------------------------------------------------------------------  
Oppenheimer Strategic Bond Fund                                                         (2.07%)  05/30/97     
- ------------------------------------------------------------------------------------------------------------  
                                                                                                              
- ------------------------------------------------------------------------------------------------------------  
Portfolio Partners MFS Emerging Equities                                                                      
  Portfolio                                                                             (8.19%)  11/28/97     
- ------------------------------------------------------------------------------------------------------------  
Alger American Small Cap/Portfolio Partners                                                                   
  MFS Emerging Equities(3)                            1.43%                              9.49%   09/30/93     
- ------------------------------------------------------------------------------------------------------------  
                                                                                                              
- ------------------------------------------------------------------------------------------------------------  
Portfolio Partners MFS Research Growth                                                                        
  Portfolio                                                                             (8.83%)  11/28/97     
- ------------------------------------------------------------------------------------------------------------  
American Century VP Capital                                                                                   
  Appreciation/Portfolio Partners MFS                                                                         
  Research Growth(3)                                (10.67%)       3.73%                 5.37%   08/31/92     
- ------------------------------------------------------------------------------------------------------------  
                                                                                                              
- ------------------------------------------------------------------------------------------------------------  
Portfolio Partners MFS Value Equity Portfolio                                           (5.69%)  11/28/97     
- ------------------------------------------------------------------------------------------------------------  
Neuberger & Berman AMT Growth/Portfolio                                                                       
  Partners MFS Value Equity(3)                       18.43%       10.97%                11.16%   11/30/92     
- ------------------------------------------------------------------------------------------------------------  
                                                                                                              
- ------------------------------------------------------------------------------------------------------------  
Portfolio Partners Scudder International                                                                      
  Growth Portfolio                                                                      (5.87%)  11/28/97     
- ------------------------------------------------------------------------------------------------------------  
Scudder International Portfolio Class                                                                         
  A/Portfolio Partners Scudder                                                                                
  International Growth(3)                             1.20%       11.67%                 9.75%   08/31/92     
- ------------------------------------------------------------------------------------------------------------  
                                                                                                              
- ------------------------------------------------------------------------------------------------------------  
</TABLE>

Please refer to the discussion preceding the tables for an explanation of the
charges included and methodology used in the standardized and non-standardized
figures. These figures represent historical performance and should not be
considered a projection of future performance.

* Reflects performance from the date contributions were first received in the
Fund under the Separate Account.

(1) These Funds have been available through the Separate Account for more than
ten years.

(2) The current yield for the Subaccount for the 7-day period ended December 31,
1997 (on an annualized basis) was 4.061%. The current yield reflects the
deduction of all charges under the Contract that are deducted from the total
return quotations shown above except the maximum 7% deferred sales charge.

(3) The Fund first listed was replaced with the applicable Portfolio Partners
Portfolio after the close of business on November 26, 1997. The performance
shown is based on the performance of the replaced Fund until November 26, 1997,
and the performance of the applicable Portfolio Partners Portfolio after that
date. The replaced Fund may not have been available under all Contracts. The
"Date Contributions First Received Under Separate Account" refers to the
applicable date for the replaced Fund.
    


                                     - 5 -
<PAGE>


   
<TABLE>
<CAPTION>
                                               ---------------------------------------------------  
                                                                                                           Fund     
                                                                                                         Inception
                                                               NON-STANDARDIZED                            Date    
- ------------------------------------------------------------------------------------------------------------------    
                  SUBACCOUNT                   1 Year       3 Years      5 Years   10 Years  Inception**      
- ------------------------------------------------------------------------------------------------------------------    
<S>                                            <C>          <C>          <C>         <C>       <C>         <C> 
Aetna Balanced VP, Inc.                        20.75%       19.81%       12.82%                10.93%      04/03/89  
- ------------------------------------------------------------------------------------------------------------------    
Aetna Bond VP(1)                                6.77%        8.32%        5.42%       7.68%                        
- ------------------------------------------------------------------------------------------------------------------    
Aetna Growth VP                                31.13%                                          31.13%      12/13/96   
- ------------------------------------------------------------------------------------------------------------------    
Aetna Growth and Income VP(1)                  28.05%       27.01%       16.04%      14.99%                        
- ------------------------------------------------------------------------------------------------------------------    
Aetna Index Plus Large Cap VP                  32.00%                                          32.76%      09/16/96   
- ------------------------------------------------------------------------------------------------------------------    
Aetna International VP                                                                          2.65%      12/22/97   
- ------------------------------------------------------------------------------------------------------------------    
Aetna Money Market VP(1)(2)                     3.98%        4.13%        3.34%       4.45%                        
- ------------------------------------------------------------------------------------------------------------------    
Aetna Real Estate Securities VP                                                                 3.54%      12/15/97   
- ------------------------------------------------------------------------------------------------------------------    
Aetna Small Company VP                         32.59%                                          33.01%      12/27/96   
- ------------------------------------------------------------------------------------------------------------------    
AIM V.I. Capital Appreciation Fund             11.91%       20.19%                             16.99%      05/05/93   
- ------------------------------------------------------------------------------------------------------------------    
AIM V.I. Growth Fund                           25.10%       24.63%                             16.55%      05/05/93   
- ------------------------------------------------------------------------------------------------------------------    
AIM V.I. Growth and Income Fund                23.97%       24.62%                             19.42%      05/02/94   
- ------------------------------------------------------------------------------------------------------------------    
AIM V.I. Value Fund                            21.97%       22.95%                             18.08%      05/05/93   
- ------------------------------------------------------------------------------------------------------------------    
Fidelity VIP Equity-Income Portfolio(1)        26.30%       23.75%       18.47%      15.08%                        
- ------------------------------------------------------------------------------------------------------------------    
Fidelity VIP High Income Portfolio(1)          16.00%       15.78%       12.30%      11.22%                        
- ------------------------------------------------------------------------------------------------------------------    
Fidelity VIP II Contrafund Portfolio           22.39%                                          26.39%      01/03/95   
- ------------------------------------------------------------------------------------------------------------------    
Janus Aspen Aggressive Growth Portfolio        11.07%       14.10%                             17.54%      09/13/93   
- ------------------------------------------------------------------------------------------------------------------    
Janus Aspen Balanced Portfolio                 20.37%       19.26%                             14.66%      09/13/93   
- ------------------------------------------------------------------------------------------------------------------    
Janus Aspen Growth Portfolio                   21.01%       21.95%                             16.01%      09/13/93   
- ------------------------------------------------------------------------------------------------------------------    
Janus Aspen Worldwide Growth Portfolio         20.43%       24.37%                             21.19%      09/13/93   
- ------------------------------------------------------------------------------------------------------------------    
MFS Total Return Series                        19.58%                                          19.24%      01/03/95   
- ------------------------------------------------------------------------------------------------------------------    
Oppenheimer Aggressive Growth Fund(1)          10.09%       19.46%       14.28%      14.45%                        
- ------------------------------------------------------------------------------------------------------------------    
Oppenheimer Growth & Income Fund               30.61%                                          35.28%      07/06/95   
- ------------------------------------------------------------------------------------------------------------------    
Oppenheimer Strategic Bond Fund                 7.17%       10.41%                              6.11%      05/03/93   
- ------------------------------------------------------------------------------------------------------------------    
- ------------------------------------------------------------------------------------------------------------------    
Portfolio Partners MFS Emerging Equities                                                                              
  Portfolio                                                                                    (1.27%)     11/28/97   
- ------------------------------------------------------------------------------------------------------------------    
Alger American Small Cap/Portfolio Partners                                                                           
  MFS Emerging Equities(3)                      7.68%       16.31%       10.62%                17.31%      09/21/88  
- ------------------------------------------------------------------------------------------------------------------    
- ------------------------------------------------------------------------------------------------------------------    
Portfolio Partners MFS Research Growth                                                                                
  Portfolio                                                                                    (1.96%)     11/28/97   
- ------------------------------------------------------------------------------------------------------------------    
American Century VP Capital                                                                                           
  Appreciation/Portfolio Partners MFS Research                                                                          
  Growth(3)                                    (4.34%)       5.26%        4.32%       7.19%                        
- ------------------------------------------------------------------------------------------------------------------    
- ------------------------------------------------------------------------------------------------------------------    
Portfolio Partners MFS Value Equity Portfolio                                                   1.41%      11/28/97   
- ------------------------------------------------------------------------------------------------------------------    
Neuberger & Berman AMT Growth/Portfolio                                                                               
  Partners MFS Value Equity(3)                 24.56%       20.28%       11.41%      13.03%                        
- ------------------------------------------------------------------------------------------------------------------    
- ------------------------------------------------------------------------------------------------------------------    
Portfolio Partners Scudder International                                                                              
  Growth Portfolio                                                                              1.22%      11/28/97   
- ------------------------------------------------------------------------------------------------------------------    
Scudder International Portfolio Class                                                                                 
  A/Portfolio Partners Scudder                                                                                          
  International Growth(3)                       7.44%       10.02%       12.09%      10.21%                        
- ------------------------------------------------------------------------------------------------------------------    
- ------------------------------------------------------------------------------------------------------------------    
</TABLE>

Please refer to the discussion preceding the tables for an explanation of the
charges included and methodology used in the standardized and non-standardized
figures. These figures represent historical performance and should not be
considered a projection of future performance.

** Reflects performance from the Fund's inception date.

(1) These Funds have been in operation for more than ten years.

(2) The current yield for the Subaccount for the 7-day period ended December 31,
1997 (on an annualized basis) was 4.061%. The current yield reflects the
deduction of all charges under the Contract that are deducted from the total
return quotations shown above. As in the table above, the maximum 7% deferred
sales charge is not reflected.

(3) The Fund first listed was replaced with the applicable Portfolio Partners
Portfolio after the close of business on November 26, 1997. The performance
shown is based on the performance of the replaced Fund until November 26, 1997,
and the performance of the applicable Portfolio Partners Portfolio after that
date. The replaced Fund may not have been available under all Contracts. The
"Fund Inception Date" refers to the applicable date for the replaced Fund. If no
date is shown, the replaced Fund has been in operation for more than ten years.
    


                                     - 6 -
<PAGE>


                                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 ("AIR") selected (3.5% or 5% per annum). Selection of a 5% AIR
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% AIR causes a lower first payment, but subsequent payments
would increase more rapidly or decline more slowly as changes occur in the AIR.

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 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 AIR 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 on 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 AIR 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 on which the second payment is
due.


                                     - 7 -
<PAGE>


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 AIR 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.

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
Service, 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. We may categorize the underlying funds in terms of the
asset classes they represent and use such categories in marketing materials for
the Contracts. We may illustrate in advertisements the performance of the
underlying funds, if accompanied by performance which also shows the performance
of such funds, reduced by applicable charges under the Separate Account. We may
also show in advertisements the portfolio holdings of the underlying funds,
updated at various intervals. 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 review of filings made with the SEC.


<PAGE>


                                 FINANCIAL STATEMENTS


                              VARIABLE ANNUITY ACCOUNT B

                                        Index


<TABLE>
<S>                                                                <C>
Statement of Assets and Liabilities............................... S-2
Statements of Operations and Changes in Net Assets................ S-6
Notes to Financial Statements..................................... S-7
Independent Auditors' Report...................................... S-25
</TABLE>


















                                       S-1
<PAGE>


Variable Annuity Account B
Statement of Assets and Liabilities - December 31, 1997

<TABLE>
<S>                                                                                 <C>
ASSETS:
Investments, at net asset value: (Note 1)
 Aetna Variable Fund; 30,411,094 shares (cost $955,207,313) ......................  $1,022,883,150
 Aetna Income Shares; 5,674,428 shares (cost $72,136,754) ........................      72,918,472
 Aetna Variable Encore Fund; 9,348,762 shares (cost $123,509,269) ................     124,939,137
 Aetna Investment Advisers Fund, Inc.; 10,156,919 shares (cost $141,710,363) .....     162,842,121
 Aetna GET Fund, Series B; 1,326,295 shares (cost $14,665,182) ...................      20,859,924
 Aetna GET Fund, Series C; 866,713 shares (cost $8,784,556) ......................      10,929,107
 Aetna Ascent Variable Portfolio; 1,448,001 shares (cost $19,409,307) ............      20,443,736
 Aetna Crossroads Variable Portfolio; 1,552,948 shares (cost $19,616,465) ........      20,320,625
 Aetna Legacy Variable Portfolio; 1,652,443 shares (cost $19,438,586) ............      19,994,608
 Aetna Variable Portfolio, Inc.:
  Capital Appreciation Portfolio; 328,354 shares (cost $4,457,675) ...............       3,912,594
  Growth Portfolio; 326,907 shares (cost $4,163,981) .............................       3,218,910
  Index Plus Portfolio; 2,014,660 shares (cost $26,897,404) ......................      28,239,788
  Small Company Portfolio; 478,249 shares (cost $6,406,805) ......................       6,107,129
 Alger American Funds:
  Balanced Portfolio; 525,665 shares (cost $4,964,549) ...........................       5,656,151
  Income and Growth Portfolio; 1,287,394 shares (cost $11,439,405) ...............      14,148,460
  Leveraged AllCap Portfolio; 616,315 shares (cost $12,739,767) ..................      14,280,009
 American Century Investments:
  Balanced Fund; 563,499 shares (cost $4,180,851) ................................       4,643,230
  International Fund; 855,695 shares (cost $5,491,134) ...........................       5,852,955
 Calvert Social Balanced Portfolio; 490,079 shares (cost $912,050) ...............         971,337
 Fidelity Investments Variable Insurance Products Fund:
  Equity-Income Portfolio; 5,712,922 shares (cost $118,902,067) ..................     138,709,740
  Growth Portfolio; 2,167,158 shares (cost $65,817,036) ..........................      80,401,549
  High Income Portfolio; 2,598,408 shares (cost $32,563,692) .....................      35,286,379
  Overseas Portfolio; 677,325 shares (cost $12,543,713) ..........................      13,004,643
 Fidelity Investments Variable Insurance Products Fund II:
  Asset Manager Portfolio; 652,031 shares (cost $10,605,372) .....................      11,743,075
  Contrafund Portfolio; 5,407,595 shares (cost $89,625,610) ......................     107,827,442
  Index 500 Portfolio; 673,020 shares (cost $66,103,932) .........................      76,986,772
  Investment Grade Bond Portfolio; 523,741 shares (cost $6,191,022) ..............       6,578,182
 Insurance Management Series:
  American Leaders Fund II; 5,952,606 shares (cost $86,738,072) ..................     116,849,662
  Equity Income Fund II; 1,619,705 shares (cost $19,027,165) .....................      19,938,571
  Growth Strategies Fund II; 1,406,137 shares (cost $19,150,654) .................      22,709,106
  High Income Bond Fund II; 4,859,621 shares (cost $49,449,772) ..................      53,212,853
  International Equity Fund II; 1,136,596 shares (cost $13,007,527) ..............      13,946,028
  Prime Money Fund II; 7,530,487 shares (cost $7,530,487) ........................       7,530,487
  U.S. Government Securities Fund II; 1,252,067 shares (cost 12,683,585) .........      13,196,784
  Utility Fund II; 1,840,648 shares (cost $20,501,843) ...........................      26,302,858
 Janus Aspen Series:
  Aggressive Growth Portfolio; 1,867,831 shares (cost $33,789,408) ...............      38,383,925
  Balanced Portfolio; 1,782,815 shares (cost $27,682,920) ........................      31,145,778
  Flexible Income Portfolio; 894,277 shares (cost $10,167,023) ...................      10,534,588
  Growth Portfolio; 2,203,400 shares (cost $34,954,619) ..........................      40,718,827
  Worldwide Growth Portfolio; 6,953,978 shares (cost $144,443,276) ...............     162,653,541
 Lexington Emerging Markets Fund; 318,004 shares (cost $3,542,964) ...............       2,833,416
 Lexington Natural Resources Trust Fund; 464,813 shares (cost $6,752,492) ........       6,930,364
</TABLE>


                                      S-2
<PAGE>

Variable Annuity Account B
Statement of Assets and Liabilities - December 31, 1997 (continued):


<TABLE>
<S>                                                                                     <C>
MFS Funds:
 Total Return Series; 1,140,943 shares (cost $16,998,729) ............................  $   18,973,878
 Worldwide Government Series; 129,706 shares (cost $1,330,232) .......................       1,324,295
Oppenheimer Funds:
 Capital Appreciation Fund; 90,044 shares (cost $3,554,414) ..........................       3,688,200
 Global Securities Fund; 125,453 shares (cost $2,681,784) ............................       2,680,937
 Growth & Income Fund; 616,565 shares (cost $12,222,979) .............................      12,688,907
 Strategic Bond Fund; 604,043 shares (cost $3,113,874) ...............................       3,092,701
Portfolio Partners, Inc. (PPI):
 PPI MFS Emerging Equities Portfolio; 2,221,275 shares (cost $96,046,526) ............      95,292,694
 PPI MFS Research Growth Portfolio; 6,783,433 shares (cost $67,030,057) ..............      65,867,130
 PPI MFS Value Equity Portfolio; 515,803 shares (cost $15,207,018) ...................      15,427,681
 PPI Scudder International Growth Portfolio; 897,175 shares (cost $12,454,736) .......      12,650,163
 PPI T. Rowe Price Growth Equity Portfolio; 2,067,651 shares (cost $88,372,335) ......      90,170,258
                                                                                        --------------
NET ASSETS (cost $2,666,918,351) .....................................................  $2,922,442,857
                                                                                        ==============

Net assets represented by:

Reserves for annuity contracts in accumulation and payment period: (Notes 1 and 5)
</TABLE>


<TABLE>
<S>                                               <C>
Aetna Variable Fund:
   Annuity contracts in accumulation ...........  $892,006,381
   Annuity contracts in payment period .........   130,876,769
Aetna Income Shares:
   Annuity contracts in accumulation ...........    69,236,488
   Annuity contracts in payment period .........     3,681,984
Aetna Variable Encore Fund:
   Annuity contracts in accumulation ...........   124,939,137
Aetna Investment Advisers Fund, Inc.:
   Annuity contracts in accumulation ...........   150,761,384
   Annuity contracts in payment period .........    12,080,737
Aetna GET Fund, Series B:
   Annuity contracts in accumulation ...........    20,859,924
Aetna GET Fund, Series C:
   Annuity contracts in accumulation ...........    10,929,107
Aetna Ascent Variable Portfolio:
   Annuity contracts in accumulation ...........    20,443,736
Aetna Crossroads Variable Portfolio:
   Annuity contracts in accumulation ...........    20,250,904
   Annuity contracts in payment period .........        69,721
Aetna Legacy Variable Portfolio:
   Annuity contracts in accumulation ...........    18,710,015
   Annuity contracts in payment period .........     1,284,593
Aetna Variable Portfolio, Inc.:
 Capital Appreciation Portfolio:
   Annuity contracts in accumulation ...........     3,912,594
 Growth Portfolio:
   Annuity contracts in accumulation ...........     3,210,344
   Annuity contracts in payment period .........         8,566
 Index Plus Portfolio:
   Annuity contracts in accumulation ...........    28,074,705
   Annuity contracts in payment period .........       165,083
</TABLE>


                                      S-3
<PAGE>

Variable Annuity Account B
Statement of Assets and Liabilities - December 31, 1997 (continued):


<TABLE>
<S>                                                       <C>
 Small Company Portfolio:
   Annuity contracts in accumulation .................... $ 6,059,783
   Annuity contracts in payment period ..................      47,346
Alger American Funds:
 Balanced Portfolio:
   Annuity contracts in accumulation ....................   5,656,151
 Income and Growth Portfolio:
   Annuity contracts in accumulation ....................  14,148,460
 Leveraged AllCap Portfolio:
   Annuity contracts in accumulation ....................  14,280,009
American Century Investments:
 Balanced Fund:
   Annuity contracts in accumulation ....................   4,643,230
 International Fund:
   Annuity contracts in accumulation ....................   5,852,955
Calvert Social Balanced Portfolio:
   Annuity contracts in accumulation ....................     971,337
Fidelity Investments Variable Insurance Products Fund:
 Equity-Income Portfolio:
   Annuity contracts in accumulation .................... 138,709,740
 Growth Portfolio:
   Annuity contracts in accumulation ....................  80,401,549
 High Income Portfolio:
   Annuity contracts in accumulation ....................  35,217,837
   Annuity contracts in payment period ..................      68,542
 Overseas Portfolio:
   Annuity contracts in accumulation ....................  13,004,643
Fidelity Investments Variable Insurance Products Fund II:
 Asset Manager Portfolio:
   Annuity contracts in accumulation ....................  11,743,075
 Contrafund Portfolio:
   Annuity contracts in accumulation .................... 107,827,442
 Index 500 Portfolio:
   Annuity contracts in accumulation ....................  76,986,772
 Investment Grade Bond Portfolio:
   Annuity contracts in accumulation ....................   6,578,182
Insurance Management Series:
 American Leaders Fund II:
   Annuity contracts in accumulation .................... 116,800,911
   Annuity contracts in payment period ..................      48,751
 Equity Income Fund II:
   Annuity contracts in accumulation ....................  19,938,571
 Growth Strategies Fund II:
   Annuity contracts in accumulation ....................  22,709,106
 High Income Bond Fund II:
   Annuity contracts in accumulation ....................  53,212,853
 International Equity Fund II:
   Annuity contracts in accumulation ....................  13,946,028
 Prime Money Fund II:
   Annuity contracts in accumulation ....................   7,530,487
</TABLE>


                                      S-4
<PAGE>

Variable Annuity Account B
Statement of Assets and Liabilities - December 31, 1997 (continued):


<TABLE>
<S>                                               <C>
 U.S. Government Securities Fund II:
   Annuity contracts in accumulation ...........  $   13,196,784
 Utility Fund II:
   Annuity contracts in accumulation ...........      26,302,858
Janus Aspen Series:
 Aggressive Growth Portfolio:
   Annuity contracts in accumulation ...........      38,383,925
 Balanced Portfolio:
   Annuity contracts in accumulation ...........      31,145,778
 Flexible Income Portfolio:
   Annuity contracts in accumulation ...........      10,534,588
 Growth Portfolio:
   Annuity contracts in accumulation ...........      40,072,928
   Annuity contracts in payment period .........         645,899
 Worldwide Growth Portfolio:
   Annuity contracts in accumulation ...........     160,658,096
   Annuity contracts in payment period .........       1,995,445
Lexington Emerging Markets Fund:
   Annuity contracts in accumulation ...........       2,833,416
Lexington Natural Resources Trust Fund:
   Annuity contracts in accumulation ...........       6,930,364
MFS Funds:
 Total Return Series:
   Annuity contracts in accumulation ...........      18,973,878
 Worldwide Government Series:
   Annuity contracts in accumulation ...........       1,324,295
Oppenheimer Funds:
 Capital Appreciation Fund:
   Annuity contracts in accumulation ...........       3,688,200
 Global Securities Fund:
   Annuity contracts in accumulation ...........       2,680,937
 Growth & Income Fund:
   Annuity contracts in accumulation ...........      12,688,907
 Strategic Bond Fund:
   Annuity contracts in accumulation ...........       3,092,701
Portfolio Partners, Inc:
 PPI MFS Emerging Equities Portfolio:
   Annuity contracts in accumulation ...........      94,796,247
   Annuity contracts in payment period .........         496,447
 PPI MFS Research Growth Portfolio:
   Annuity contracts in accumulation ...........      65,867,130
 PPI MFS Value Equity Portfolio:
   Annuity contracts in accumulation ...........      15,049,606
   Annuity contracts in payment period .........         378,075
 PPI Scudder International Growth Portfolio:
   Annuity contracts in accumulation ...........      12,650,163
 PPI T. Rowe Price Growth Equity Portfolio:
   Annuity contracts in accumulation ...........      90,170,258
                                                  --------------
                                                  $2,922,442,857
                                                  ==============
</TABLE>



See Notes to Financial Statements


                                      S-5
<PAGE>

Variable Annuity Account B
Statements of Operations and Changes in Net Assets


<TABLE>
<CAPTION>
                                                                                  Year Ended December 31,
                                                                                  1997                1996
                                                                                  -----               ----
<S>                                                                         <C>                 <C>
INVESTMENT INCOME:
Income: (Notes 1, 3 and 5)
 Dividends .............................................................    $  278,833,116      $  120,367,178
Expenses: (Notes 2 and 5)
 Valuation period deductions ...........................................       (29,243,851)        (17,483,870)
                                                                            --------------      --------------
Net investment income ..................................................       249,589,265         102,883,308
                                                                            --------------      --------------
NET REALIZED AND UNREALIZED GAIN
 ON INVESTMENTS:
Net realized gain on sales of investments: (Notes 1, 4 and 5)
 Proceeds from sales ...................................................     1,004,789,371         365,025,974
 Cost of investments sold ..............................................       933,728,508         347,598,566
                                                                            --------------      --------------
  Net realized gain ....................................................        71,060,863          17,427,408
                                                                            --------------      --------------
Net unrealized gain on investments: (Note 5)
 Beginning of Year .....................................................       122,191,053          28,746,944
 End of Year ...........................................................       255,524,506         122,191,053
                                                                            --------------      --------------
  Net change in unrealized gain ........................................       133,333,453          93,444,109
                                                                            --------------      --------------
Net realized and unrealized gain on investments ........................       204,394,316         110,871,517
                                                                            --------------      --------------
Net increase in net assets resulting from operations ...................       453,983,581         213,754,825
                                                                            --------------      --------------
FROM UNIT TRANSACTIONS:
Variable annuity contract purchase payments ............................       571,517,770         538,586,667
Sales and administrative charges deducted by the Company ...............           (16,265)            (17,370)
                                                                            --------------      --------------
  Net variable annuity contract purchase payments ......................       571,501,505         538,569,297
Transfers from the Company for mortality guarantee adjustments .........           371,835             690,779
Transfers from the Company's fixed account options .....................       144,526,667          50,549,121
Redemptions by contract holders ........................................       (82,942,177)        (73,738,526)
Annuity Payments .......................................................       (16,137,431)        (12,108,943)
Other ..................................................................         2,327,153             159,467
                                                                            --------------      --------------
  Net increase in net assets from unit transactions (Note 5) ...........       619,647,552         504,121,195
                                                                            --------------      --------------
Change in net assets ...................................................     1,073,631,133         717,876,020
NET ASSETS:
Beginning of Year ......................................................     1,848,811,724       1,130,935,704
                                                                            --------------      --------------
End of Year ............................................................    $2,922,442,857      $1,848,811,724
                                                                            ==============      ==============
</TABLE>



See Notes to Financial Statements


                                      S-6
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997

1. Summary of Significant Accounting Policies


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


   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.


   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, 1997:

<TABLE>
   <S>                                                        <C> 
   Aetna Variable Fund                                        Insurance Management Series:                         
   Aetna Income Shares                                        [bullet] American Leaders Fund II [bullet]           
   Aetna Variable Encore Fund                                 [bullet] Equity Income Fund II
   Aetna Investment Advisers Fund, Inc.                       [bullet] Growth Strategies Fund II                   
   Aetna GET Fund, Series B                                   [bullet] High Income Bond Fund II                    
   Aetna GET Fund, Series C                                   [bullet] International Equity Fund II                
   Aetna Ascent Variable Portfolio                            [bullet] Prime Money Fund II                         
   Aetna Crossroads Variable Portfolio                        [bullet] U.S. Government Securities Fund II          
   Aetna Legacy Variable Portfolio                            [bullet] Utility Fund II                             
   Aetna Variable Portfolio, Inc.:                            Janus Aspen Series:                                  
   [bullet] Capital Appreciation Portfolio                    [bullet] Aggressive Growth Portfolio                 
   [bullet] Growth Portfolio                                  [bullet] Balanced Portfolio                          
   [bullet] Index Plus Portfolio                              [bullet] Flexible Income Portfolio                   
   [bullet] Small Company Portfolio                           [bullet] Growth Portfolio                            
   Alger American Funds:                                      [bullet] Worldwide Growth Portfolio                  
   [bullet] Balanced Portfolio                                Lexington Emerging Markets Fund                      
   [bullet] Income and Growth Portfolio                       Lexington Natural Resources Trust Fund               
   [bullet] Leveraged AllCap Portfolio                        MFS Funds:                                           
   American Century Investments:                              [bullet] Total Return Series                         
   [bullet] Balanced Fund                                     [bullet] Worldwide Government Series                 
   [bullet] International Fund                                Oppenheimer Funds:                                   
   Calvert Social Balanced Portfolio                          [bullet] Capital Appreciation Fund                   
   Fidelity Investments Variable Insurance Products Fund:     [bullet] Global Securities Fund                      
   [bullet] Equity-Income Portfolio                           [bullet] Growth & Income Fund                        
   [bullet] Growth Portfolio                                  [bullet] Strategic Bond Fund                         
   [bullet] High Income Portfolio                             Portfolio Partners, Inc.:                            
   [bullet] Overseas Portfolio                                [bullet] PPI MFS Emerging Equities Portfolio         
   Fidelity Investments Variable Insurance Products Fund II:  [bullet] PPI MFS Research Growth Portfolio           
   [bullet] Asset Manager Portfolio                           [bullet] PPI MFS Value Equity Portfolio              
   [bullet] Contrafund Portfolio                              [bullet] PPI Scudder International Growth Portfolio  
   [bullet] Index 500 Portfolio                               [bullet] PPI T. Rowe Price Growth Equity Portfolio   
   [bullet] 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-7
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):

   c. Federal Income Taxes
   The operations of the Account form a part of, and are taxed with, the total
   operations of the 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
   (distributions in excess of net investment income) and accumulated net
   realized gain (loss) on investments is included in net unrealized gain (loss)
   in the Statements of Operations and Changes in Net Assets.


4. Purchases and Sales of Investments


   The cost of purchases and proceeds from sales of investments other than
   short-term investments for the years ended December 31, 1997 and 1996
   aggregated $1,874,026,188 and $1,004,789,371; $972,030,476 and $365,025,974,
   respectively.


                                      S-8
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):

5. Supplemental Information to Statements of Operations and Changes in Net
   Assets


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
Year Ended December 31, 1997
                                                               Valuation       Proceeds        Cost of          Net
                                                                Period           from        Investments     Realized
                                              Dividends       Deductions         Sales          Sold        Gain (Loss)
- ----------------------------------------------------------------------------------------------------------------------
<S>                                         <C>              <C>             <C>            <C>           <C>

   Aetna Variable Fund:                     $206,171,606     ($9,508,053)    $64,103,032    $51,274,099   $12,828,933
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
   Aetna Income Shares:                        4,333,850         (737,718)     12,717,950     11,951,670       766,280
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
   Aetna Variable Encore Fund:                 4,149,350       (1,373,114)    187,177,845    187,281,193      (103,348)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------------------------------
   Aetna Investment Advisers Fund, Inc.:      20,983,218       (1,660,805)     12,262,658      9,696,803     2,565,855
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
   Aetna GET Fund, Series B:                   3,422,687         (286,592)      1,109,194        713,521       395,673
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------------------------------
   Aetna GET Fund, Series C:                     169,021         (119,214)        963,591        833,090       130,501
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------------------------------
   Aetna Ascent Variable Portfolio:            1,293,085         (171,542)      2,422,808      2,093,544       329,264
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------------------------------
   Aetna Crossroads Variable Portfolio:        1,366,067         (170,121)      1,119,794        921,119       198,675
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
   Aetna Legacy Variable Portfolio:            1,122,530         (176,596)      1,280,095      1,125,823       154,272
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
   Aetna Variable Portfolio, Inc.:
   Capital Appreciation Portfolio:               621,617          (11,486)        125,792        110,176        15,616
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------------------------------
   Growth Portfolio:                             848,691           (9,678)        592,546        560,620        31,926
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
   Index Plus Portfolio:                       1,110,445         (154,416)      2,229,246      1,790,247       438,999
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
   Small Company Portfolio:                      366,132          (19,387)        261,692        230,152        31,540
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------------------------------
  Alger American Funds:
   Balanced Portfolio:                           142,299          (73,798)      1,098,365      1,473,706      (375,341)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-9
<PAGE>

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
                                                                  Net
            Net Unrealized
              Gain (Loss)                     Net         Increase (Decrease)                Net Assets
- --------------------------------------     Change in         In Net Assets      -------------------------------
      Beginning               End          Unrealized          from Unit           Beginning            End
       of Year              of Year       Gain (Loss)        Transactions           of Year           of Year
- ---------------------------------------------------------------------------------------------------------------
        <S>              <C>              <C>                <C>                 <C>               <C>
        $59,979,314      $67,675,837      $7,696,523         $71,233,894
                                                                                 $644,728,031      $892,006,381
                                                                                   89,732,216       130,876,769
- ---------------------------------------------------------------------------------------------------------------
            379,633          781,718         402,085           (1,964,060)
                                                                                   66,534,546        69,236,488
                                                                                    3,583,489         3,681,984
- ---------------------------------------------------------------------------------------------------------------
           (540,607)       1,429,868       1,970,475           13,513,776
                                                                                  106,781,998       124,939,137
- ---------------------------------------------------------------------------------------------------------------
         15,114,435       21,131,758       6,017,323            7,591,834
                                                                                  119,402,212       150,761,384
                                                                                    7,942,484        12,080,737
- ---------------------------------------------------------------------------------------------------------------
          4,487,610        6,194,743       1,707,133             (712,316)
                                                                                   16,333,339        20,859,924
- ---------------------------------------------------------------------------------------------------------------
            144,834        2,144,550       1,999,716             (532,193)
                                                                                    9,281,276        10,929,107
- ---------------------------------------------------------------------------------------------------------------
            276,453        1,034,430         757,977           12,596,284
                                                                                    5,638,668        20,443,736
- ---------------------------------------------------------------------------------------------------------------
            151,493          704,161         552,668           13,077,636
                                                                                    5,295,700        20,250,904
                                                                                            0            69,721
- ---------------------------------------------------------------------------------------------------------------
             46,576          556,022         509,446           12,197,969
                                                                                    6,186,987        18,710,015
                                                                                            0         1,284,593
- ---------------------------------------------------------------------------------------------------------------
                  0         (545,082)       (545,082)           3,831,929
                                                                                            0         3,912,594
- ---------------------------------------------------------------------------------------------------------------
                  0         (945,071)       (945,071)           3,293,042
                                                                                            0         3,210,344
                                                                                            0             8,566
- ---------------------------------------------------------------------------------------------------------------
             (4,046)       1,342,384       1,346,430           23,512,958
                                                                                    1,985,372        28,074,705
                                                                                            0           165,083
- ---------------------------------------------------------------------------------------------------------------
                  0         (299,676)       (299,676)           6,028,520
                                                                                            0         6,059,783
                                                                                            0            47,346
- ---------------------------------------------------------------------------------------------------------------
           (461,380)         691,602       1,152,982            1,032,718
                                                                                    3,777,291         5,656,151
- ---------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-10
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):
5.   Supplemental Information to Statements of Operations and Changes in Net
     Assets (continued):


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------
Year Ended December 31, 1997
                                                                                Valuation
                                                                                  Period
                                                                 Dividends      Deductions
- -------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>

   Alger American Funds (continued):
   Growth Portfolio: (1)                                          $506,477       ($685,927)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Income and Growth Portfolio:                                    401,543        (156,768)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Leveraged AllCap Portfolio:                                           0        (196,601)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   MidCap Growth Portfolio: (1)                                    350,028        (308,858)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Small Capitalization Portfolio: (2)                           2,260,717        (722,118)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   American Century Investments:
   Balanced Fund:                                                  199,265         (58,943)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Capital Appreciation Fund: (3)                                  725,963        (365,809)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   International Fund:                                             176,899         (85,324)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Calvert Social Balanced Portfolio:                               67,562          (7,128)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                      7,870,976      (1,400,361)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Growth Portfolio:                                             2,159,319        (938,752)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   High Income Portfolio:                                        1,270,071        (337,944)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -------------------------------------------------------------------------------------------
   Overseas Portfolio:                                             863,493        (164,196)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                        761,827        (120,783)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Contrafund Portfolio:                                         1,931,363      (1,125,088)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Index 500 Portfolio:                                          1,159,193        (771,581)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Investment Grade Bond Portfolio:                                277,920         (79,205)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------



<CAPTION>
- -----------------------------------------------------------------------------------------------------------
Year Ended December 31, 1997
                                                                  Proceeds        Cost of          Net
                                                                    from        Investments     Realized
                                                                    Sales          Sold        Gain (Loss)
- -----------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>            <C>

   Alger American Funds (continued):
   Growth Portfolio: (1)                                         $78,591,434    $64,519,617    $14,071,817
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Income and Growth Portfolio:                                    2,602,037      3,401,714       (799,677)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Leveraged AllCap Portfolio:                                     7,570,244      6,461,486      1,108,758
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   MidCap Growth Portfolio: (1)                                   49,795,194     45,404,313      4,390,881
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Small Capitalization Portfolio: (2)                           118,175,863    114,437,088      3,738,775
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   American Century Investments:
   Balanced Fund:                                                    704,536        619,119         85,417
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Capital Appreciation Fund: (3)                                 47,909,593     51,060,683     (3,151,090)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   International Fund:                                             4,226,767      3,417,937        808,830
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Calvert Social Balanced Portfolio:                                212,241        199,799         12,442
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                       17,887,517     15,251,625      2,635,892
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Growth Portfolio:                                              10,659,015      9,711,716        947,299
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   High Income Portfolio:                                          4,857,948      4,277,783        580,165
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -----------------------------------------------------------------------------------------------------------
   Overseas Portfolio:                                             5,725,552      5,116,905        608,647
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                        1,009,159        904,890        104,269
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Contrafund Portfolio:                                          13,933,668     10,543,199      3,390,469
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Index 500 Portfolio:                                           17,678,295     13,392,232      4,286,063
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
   Investment Grade Bond Portfolio:                                1,100,211      1,085,995         14,216
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-11
<PAGE>

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
          Net Unrealized                                      Net
          Gain (Loss)                    Net          Increase (Decrease)               Net Assets
          -----------                 Change in          In Net Assets                  ----------
   Beginning           End           Unrealized            from Unit           Beginning           End
    of Year          of Year         Gain (Loss)         Transactions           of Year          of Year
- ----------------------------------------------------------------------------------------------------------
   <S>              <C>              <C>                 <C>                 <C>               <C>

   $2,349,936               $0       ($2,349,936)        ($55,087,434)
                                                                             $43,545,003                $0
- ----------------------------------------------------------------------------------------------------------
     (828,912)       2,709,055         3,537,967            4,693,808
                                                                               6,471,587        14,148,460
- ----------------------------------------------------------------------------------------------------------
      220,810        1,540,243         1,319,433              628,691
                                                                              11,419,728        14,280,009
- ----------------------------------------------------------------------------------------------------------
      682,424                0          (682,424)         (23,592,354)
                                                                              19,842,727                 0
- ----------------------------------------------------------------------------------------------------------
     (495,260)               0           495,260          (64,524,063)
                                                                              58,751,429                 0
- ----------------------------------------------------------------------------------------------------------
      145,325          462,379           317,054            1,109,081
                                                                               2,991,356         4,643,230
- ----------------------------------------------------------------------------------------------------------
   (1,588,390)               0         1,588,390          (43,166,616)
                                                                              44,369,162                 0
- ----------------------------------------------------------------------------------------------------------
      375,835          361,821           (14,014)             259,970
                                                                               4,706,594         5,852,955
- ----------------------------------------------------------------------------------------------------------
         (881)          59,286            60,167              241,657
                                                                                 596,637           971,337
- ----------------------------------------------------------------------------------------------------------
    5,773,475       19,807,673        14,034,198           43,088,538
                                                                              72,480,497       138,709,740
- ----------------------------------------------------------------------------------------------------------
    3,258,300       14,584,513        11,326,213            8,978,986
                                                                              57,928,484        80,401,549
- ----------------------------------------------------------------------------------------------------------
      814,429        2,722,687         1,908,258           17,156,365
                                                                              14,709,464        35,217,837
                                                                                       0            68,542
- ----------------------------------------------------------------------------------------------------------
      743,689          460,930          (282,759)           2,276,187
                                                                               9,703,271        13,004,643
- ----------------------------------------------------------------------------------------------------------
      484,182        1,137,702           653,520            4,412,778
                                                                               5,931,464        11,743,075
- ----------------------------------------------------------------------------------------------------------
    6,210,754       18,201,832        11,991,078           35,101,002
                                                                              56,538,618       107,827,442
- ----------------------------------------------------------------------------------------------------------
    2,241,040       10,882,841         8,641,801           36,290,926
                                                                              27,380,370        76,986,772
- ----------------------------------------------------------------------------------------------------------
      175,829          387,160           211,331            1,392,243
                                                                               4,761,677         6,578,182
- ----------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-12
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):
5.   Supplemental Information to Statements of Operations and Changes in Net
     Assets (continued):


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Year Ended December 31, 1997
                                                                   Valuation         Proceeds        Cost of           Net
                                                                    Period             from        Investments      Realized
                                                 Dividends        Deductions          Sales            Sold        Gain (Loss)
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>               <C>               <C>             <C>             <C>

   Insurance Management Series:
   American Leaders Fund II:                    $2,033,587        ($1,272,645)      $2,239,581      $1,354,167       $885,414
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ------------------------------------------------------------------------------------------------------------------------------
   Equity Income Fund II:                           52,763           (108,244)         188,614         167,057         21,557
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Growth Strategies Fund II:                       63,162           (214,573)         650,403         461,919        188,484
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   High Income Bond Fund II:                     2,232,254           (576,880)       5,856,816       5,388,542        468,274
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   International Equity Fund II:                     8,680           (138,835)         787,960         678,156        109,804
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Prime Money Fund II:                            365,689           (107,783)       7,931,948       7,931,971            (23)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   U.S. Government Securities Fund II:             366,225           (147,271)       3,825,499       3,747,648         77,851
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Utility Fund II:                                838,523           (291,277)       1,512,321       1,157,193        355,128
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Janus Aspen Series:
   Aggressive Growth Portfolio:                          0           (419,040)      19,586,639      19,136,007        450,632
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Balanced Portfolio:                             786,909           (294,871)       2,053,281       1,687,149        366,132
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Flexible Income Portfolio:                      528,359            (93,943)       1,111,581       1,079,357         32,224
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Growth Portfolio:                               967,832           (429,682)       2,254,366       1,752,378        501,988
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ------------------------------------------------------------------------------------------------------------------------------
   Short-Term Bond Portfolio: (4)                   62,602            (36,643)      13,023,397      12,927,175         96,222
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Worldwide Growth Portfolio:                   2,077,847         (1,645,928)      21,615,276      15,329,845      6,285,431
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ------------------------------------------------------------------------------------------------------------------------------
   Lexington Emerging Markets Fund:                  2,717            (53,043)       4,235,697       4,177,632         58,065
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
   Lexington Natural Resources Trust Fund:         209,099            (85,086)       3,246,699       2,653,024        593,675
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-13
<PAGE>

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
                                       
        Net Unrealized                                      Net
          Gain (Loss)                  Net          Increase (Decrease)                Net Assets
          -----------               Change in          In Net Assets                   ----------
  Beginning           End           Unrealized           from Unit           Beginning           End
   of Year          of Year        Gain (Loss)         Transactions           of Year          of Year
- --------------------------------------------------------------------------------------------------------
 <S>             <C>               <C>                  <C>                <C>              <C>

 $8,810,467      $30,111,589       $21,301,122          $32,775,129
                                                                           $61,127,055      $116,800,911
                                                                                     0            48,751
- --------------------------------------------------------------------------------------------------------
          0          911,406           911,406           19,061,089
                                                                                     0        19,938,571
- --------------------------------------------------------------------------------------------------------
    733,393        3,558,451         2,825,058           12,664,797
                                                                             7,182,178        22,709,106
- --------------------------------------------------------------------------------------------------------
  1,022,582        3,763,082         2,740,500           21,197,568
                                                                            27,151,137        53,212,853
- --------------------------------------------------------------------------------------------------------
    307,602          938,501           630,899            7,399,890
                                                                             5,935,590        13,946,028
- --------------------------------------------------------------------------------------------------------
          0                0                 0             (471,714)
                                                                             7,744,318         7,530,487
- --------------------------------------------------------------------------------------------------------
     73,398          513,199           439,801            4,803,969
                                                                             7,656,209        13,196,784
- --------------------------------------------------------------------------------------------------------
  1,730,892        5,801,015         4,070,123            4,555,867
                                                                            16,774,494        26,302,858
- --------------------------------------------------------------------------------------------------------
    534,823        4,594,517         4,059,694            2,750,579
                                                                            31,542,060        38,383,925
- --------------------------------------------------------------------------------------------------------
    373,883        3,462,858         3,088,975           15,424,389
                                                                            11,774,244        31,145,778
- --------------------------------------------------------------------------------------------------------
     73,395          367,565           294,170            4,626,561
                                                                             5,147,217        10,534,588
- --------------------------------------------------------------------------------------------------------
  1,093,423        5,764,208         4,670,785           14,123,750
                                                                            20,884,154        40,072,928
                                                                                     0           645,899
- --------------------------------------------------------------------------------------------------------
    (27,376)               0            27,376           (2,070,168)
                                                                             1,920,611                 0
- --------------------------------------------------------------------------------------------------------
  5,151,123       18,210,266        13,059,143           76,404,357
                                                                            66,472,691       160,658,096
                                                                                     0         1,995,445
- --------------------------------------------------------------------------------------------------------
    (66,591)        (709,548)         (642,957)             952,674
                                                                             2,515,960         2,833,416
- --------------------------------------------------------------------------------------------------------
    538,139          177,872          (360,267)           1,821,159
                                                                             4,751,784         6,930,364
- --------------------------------------------------------------------------------------------------------

</TABLE>


                                      S-14
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):

5.  Supplemental Information to Statements of Operations and Changes in Net
    Assets (continued):

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
Year Ended December 31, 1997
                                                                 Valuation      Proceeds       Cost of          Net
                                                                  Period          from       Investments     Realized
                                                   Dividends    Deductions        Sales          Sold       Gain (Loss)
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>          <C>          <C>            <C>            <C>

   MFS Funds:
   Emerging Growth Series: (2)                           $0      ($232,144)   $37,594,997    $34,076,137    $3,518,860
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Research Series: (3)                                   0       (273,185)    37,686,630     34,109,865     3,576,765
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Total Return Series:                                   0       (154,993)       689,861        564,440       125,421
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Value Series: (5)                                      0        (19,996)     4,332,717      3,942,044       390,673
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Worldwide Government Series:                      15,502        (12,983)       124,845        123,607         1,238
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Neuberger & Berman Advisers Management Trust:
   Growth Portfolio: (5)                            741,183        (92,357)    17,383,777     16,347,694     1,036,083
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Oppenheimer Funds:
   Capital Appreciation Fund:                             0        (13,374)     8,964,190      9,092,515      (128,325)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Global Securities Fund:                                0        (12,451)       850,938        802,777        48,161
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Growth & Income Fund:                             37,178        (35,759)       188,084        164,087        23,997
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Strategic Bond Fund:                              84,234        (10,842)       122,739        121,006         1,733
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Portfolio Partners, Inc.:
   PPI MFS Emerging Equities Portfolio:                   0       (120,211)    43,880,815     44,111,392      (230,577)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -----------------------------------------------------------------------------------------------------------------------
   PPI MFS Research Growth Portfolio:                     0        (82,490)    37,923,531     37,983,794       (60,263)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   PPI MFS Value Equity Portfolio:                        0        (16,913)     4,632,658      4,633,034          (376)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -----------------------------------------------------------------------------------------------------------------------
   PPI Scudder International Growth Portfolio:            0        (12,760)       259,410        255,379         4,031
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   PPI T. Rowe Price Growth Portfolio:                    0       (115,952)    33,484,569     33,491,822        (7,253)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
   Scudder Variable Life Investment Fund:
   International Portfolio: (6)                     275,557       (123,791)    16,445,650     14,417,831     2,027,819
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-15
<PAGE>

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
         Net Unrealized                                     Net
          Gain (Loss)                   Net          Increase (Decrease)              Net Assets
          -----------                Change in          In Net Assets                 ----------
  Beginning           End            Unrealized           from Unit          Beginning          End
   of Year          of Year         Gain (Loss)         Transactions          of Year         of Year
- -------------------------------------------------------------------------------------------------------
   <S>             <C>               <C>                <C>                  <C>             <C>

   ($85,796)               $0           $85,796         ($12,370,520)
                                                                             $8,998,008              $0
- -------------------------------------------------------------------------------------------------------
    204,764                 0          (204,764)          (9,875,328)
                                                                              6,776,512               0
- -------------------------------------------------------------------------------------------------------
     72,010         1,975,149         1,903,139           12,883,941
                                                                              4,216,370      18,973,878
- -------------------------------------------------------------------------------------------------------
        935                 0              (935)            (578,583)
                                                                                208,841               0
- -------------------------------------------------------------------------------------------------------
      9,304            (5,937)          (15,241)             927,866
                                                                                407,913       1,324,295
- -------------------------------------------------------------------------------------------------------
     (6,666)                0             6,666           (9,934,149)
                                                                              8,242,574               0
- -------------------------------------------------------------------------------------------------------
          0           133,786           133,786            3,696,113
                                                                                      0       3,688,200
- -------------------------------------------------------------------------------------------------------
          0              (846)             (846)           2,646,073
                                                                                      0       2,680,937
- -------------------------------------------------------------------------------------------------------
          0           465,927           465,927           12,197,564
                                                                                      0      12,688,907
- -------------------------------------------------------------------------------------------------------
          0           (21,173)          (21,173)           3,038,749
                                                                                      0       3,092,701
- -------------------------------------------------------------------------------------------------------
          0          (753,832)         (753,832)          96,397,314
                                                                                      0      94,796,247
                                                                                      0         496,447
- -------------------------------------------------------------------------------------------------------
          0        (1,162,926)       (1,162,926)          67,172,809
                                                                                      0      65,867,130
- -------------------------------------------------------------------------------------------------------
          0           220,662           220,662           15,224,308
                                                                                      0      15,049,606
                                                                                      0         378,075
- -------------------------------------------------------------------------------------------------------
          0           195,427           195,427           12,463,465
                                                                                      0      12,650,163
- -------------------------------------------------------------------------------------------------------
          0         1,797,922         1,797,922           88,495,541
                                                                                      0      90,170,258
- -------------------------------------------------------------------------------------------------------
  1,510,449                 0        (1,510,449)         (12,719,263)
                                                                             12,050,127               0
 -------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-16
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):

5. Supplemental Information to Statements of Operations and Changes in Net
   Assets (continued):

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
Year Ended December 31, 1997
                                                          Valuation          Proceeds         Cost of           Net
                                                            Period             from         Investments      Realized
                                         Dividends        Deductions          Sales             Sold        Gain (Loss)
- -----------------------------------------------------------------------------------------------------------------------
<S>                                    <C>              <C>             <C>               <C>             <C>

   Total Variable Annuity Account B    $278,833,116     ($29,243,851)   $1,004,789,371    $933,728,508    $71,060,863
=======================================================================================================================
</TABLE>

(1) - Effective November 28, 1997, this funds assets were transferred to the PPI
      T. Rowe Price Growth Equity Portfolio. 
(2) - Effective November 28, 1997, this funds assets were transferred to the PPI
      MFS Emerging Equities Portfolio. 
(3) - Effective November 28, 1997, this funds assets were transferred to PPI MFS
      Research Growth Fund. 
(4) - Effective November 28, 1997, this funds assets were transferred to the
      Aetna Variable Encore Fund. 
(5) - Effective November 28, 1997, this funds assets were transferred to the PPI
      MFS Value Equity Portfolio.
(6) - Effective November 28, 1997, this funds assets were transferred to the PPI
      Scudder International Growth Portfolio.


                                      S-17
<PAGE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
                                                                      
             Net Unrealized                                           Net
               Gain (Loss)                       Net          Increase (Decrease)                  Net Assets
               -----------                    Change in          In Net Assets                     ----------
       Beginning               End            Unrealized           from Unit            Beginning              End
        of Year              of Year         Gain (Loss)         Transactions            of Year             of Year
- -----------------------------------------------------------------------------------------------------------------------
<S>                        <C>               <C>               <C>                    <C>                <C>

$122,191,053               $255,524,506      $133,333,453      $619,647,552           $1,848,811,724     $2,922,442,857
=======================================================================================================================
</TABLE>


                                      S-18
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):

5.  Supplemental Information to Statements of Operations and Changes in Net
    Assets (continued):

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------
Year Ended December 31, 1996
                                                                         Valuation
                                                                          Period
                                                         Dividends      Deductions
- ------------------------------------------------------------------------------------
<S>                                                    <C>              <C>

   Aetna Variable Fund:                                $77,000,986      ($7,148,689)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ------------------------------------------------------------------------------------
   Aetna Income Shares:                                  4,527,825         (813,024)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ------------------------------------------------------------------------------------
   Aetna Variable Encore Fund:                           5,358,925       (1,043,955)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Aetna Investment Advisers Fund, Inc.:                11,247,847       (1,372,478)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ------------------------------------------------------------------------------------
   Aetna GET Fund, Series B:                             1,055,590         (226,340)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Aetna GET Fund, Series C:                                46,499          (14,753)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Aetna Ascent Variable Portfolio:                        235,037          (27,609)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Aetna Crossroads Variable Portfolio:                    257,055          (29,943)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Aetna Legacy Variable Portfolio:                        363,749          (38,623)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Aetna Variable Index Plus Portfolio:                     10,290           (2,403)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Alger American Funds:
   Balanced Portfolio:                                     775,351          (33,904)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Growth Portfolio:                                       758,872         (394,360)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Income and Growth Portfolio:                          2,009,995          (55,929)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Leveraged AllCap Portfolio:                              61,186         (116,503)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   MidCap Portfolio:                                       190,158         (166,087)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Small Capitalization Portfolio:                         184,900         (588,663)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------
   Calvert Responsibly Invested Balanced Portfolio:         44,676           (3,984)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------



<CAPTION>
- --------------------------------------------------------------------------------------------------
Year Ended December 31, 1996
                                                         Proceeds       Cost of           Net
                                                           from       Investments      Realized
                                                           Sales          Sold        Gain (Loss)
- --------------------------------------------------------------------------------------------------
<S>                                                    <C>            <C>             <C>

   Aetna Variable Fund:                                $96,146,932    $97,318,697     ($1,171,765)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
   Aetna Income Shares:                                 19,585,006     18,826,116         758,890
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
   Aetna Variable Encore Fund:                          78,888,315     76,637,102       2,251,213
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Aetna Investment Advisers Fund, Inc.:                16,403,009     13,386,571       3,016,438
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
   Aetna GET Fund, Series B:                               915,330        681,610         233,720
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Aetna GET Fund, Series C:                               361,353        354,510           6,843
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Aetna Ascent Variable Portfolio:                        317,740        277,917          39,823
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Aetna Crossroads Variable Portfolio:                    362,140        312,870          49,270
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Aetna Legacy Variable Portfolio:                        406,948        384,407          22,541
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Aetna Variable Index Plus Portfolio:                    139,030        133,438           5,592
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Alger American Funds:
   Balanced Portfolio:                                     244,368        332,405         (88,037)
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Growth Portfolio:                                     6,990,444      6,528,212         462,232
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Income and Growth Portfolio:                            390,051        732,537        (342,486)
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Leveraged AllCap Portfolio:                           4,991,495      4,605,949         385,546
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   MidCap Portfolio:                                     3,198,308      3,039,709         158,599
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Small Capitalization Portfolio:                      31,506,275     29,929,826       1,576,449
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Calvert Responsibly Invested Balanced Portfolio:        141,022        137,780           3,242
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
</TABLE>


                                      S-19
<PAGE>

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
          Net Unrealized                                      Net
           Gain (Loss)                    Net          Increase (Decrease)                  Net Assets
           -----------                 Change in          In Net Assets                     ----------
    Beginning            End           Unrealized           from Unit             Beginning             End
     of Year           of Year        Gain (Loss)         Transactions             of Year            of Year
- ---------------------------------------------------------------------------------------------------------------
   <S>              <C>               <C>                   <C>                 <C>                <C>

   ($8,051,873)     $59,979,314       $68,031,187           $4,966,306
                                                                                $530,231,821       $644,728,031
                                                                                 62,550,401          89,732,216
- ---------------------------------------------------------------------------------------------------------------
     3,224,044          379,633        (2,844,411)          (9,600,618)
                                                                                 74,693,652          66,534,546
                                                                                  3,395,721           3,583,489
- ---------------------------------------------------------------------------------------------------------------
     2,487,618         (540,607)       (3,028,225)          22,111,260
                                                                                 81,132,780         106,781,998
- ---------------------------------------------------------------------------------------------------------------
    12,419,220       15,114,435         2,695,215              602,270
                                                                                104,415,595         119,402,212
                                                                                  6,739,809           7,942,484
- ---------------------------------------------------------------------------------------------------------------
     2,566,580        4,487,610         1,921,030             (650,835)
                                                                                 14,000,174          16,333,339
- ---------------------------------------------------------------------------------------------------------------
             0          144,834           144,834            9,097,853
                                                                                          0           9,281,276
- ---------------------------------------------------------------------------------------------------------------
         5,570          276,453           270,883            4,773,151
                                                                                    347,383           5,638,668
- ---------------------------------------------------------------------------------------------------------------
         8,209          151,493           143,284            4,409,627
                                                                                    466,407           5,295,700
- ---------------------------------------------------------------------------------------------------------------
         1,609           46,576            44,967            5,470,774
                                                                                    323,579           6,186,987
- ---------------------------------------------------------------------------------------------------------------
             0           (4,046)           (4,046)           1,975,940
                                                                                         (1)          1,985,372
- ---------------------------------------------------------------------------------------------------------------
         1,644         (461,380)         (463,024)           2,897,855
                                                                                    689,050           3,777,291
- ---------------------------------------------------------------------------------------------------------------
       (63,817)       2,349,936         2,413,753           29,514,421
                                                                                 10,790,085          43,545,003
- ---------------------------------------------------------------------------------------------------------------
        (6,769)        (828,912)         (822,143)           4,660,630
                                                                                  1,021,520           6,471,587
- ---------------------------------------------------------------------------------------------------------------
        32,561          220,810           188,249            8,946,454
                                                                                  1,954,796          11,419,728
- ---------------------------------------------------------------------------------------------------------------
         7,193          682,424           675,231           15,727,261
                                                                                  3,257,565          19,842,727
- ---------------------------------------------------------------------------------------------------------------
        46,283         (495,260)         (541,543)          32,655,969
                                                                                 25,464,317          58,751,429
- ---------------------------------------------------------------------------------------------------------------
       (13,512)            (881)           12,631              193,226
                                                                                    346,846             596,637
- ---------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-20
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):

5. Supplemental Information to Statements of Operations and Changes in Net
   Assets (continued):

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
Year Ended December 31, 1996
                                                                               Valuation
                                                                                Period
                                                                Dividends     Deductions
- -----------------------------------------------------------------------------------------
<S>                                                              <C>           <C>

   Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                       $940,850     ($608,164)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Growth Portfolio:                                             1,412,110      (540,670)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   High Income Portfolio:                                          178,909      (112,363)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Overseas Portfolio:                                              75,181       (91,010)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                        119,231       (54,259)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Contrafund Portfolio:                                           146,164      (428,708)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Index 500 Portfolio:                                            143,406      (203,362)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Investment Grade Bond Portfolio:                                 45,797       (42,799)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Insurance Management Series:
   American Leaders Fund II:                                       857,970      (631,122)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Growth Strategies Fund II:                                          405       (44,481)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   High Income Bond Fund II:                                     1,647,290      (260,987)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   International Equity Fund II:                                    10,567       (51,003)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Prime Money Fund II:                                            289,134       (87,958)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   U.S. Government Securities Fund II:                             367,608       (86,361)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Utility Fund II:                                                547,259      (186,219)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Janus Aspen Series:
   Aggressive Growth Portfolio:                                    243,931      (266,292)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Balanced Portfolio:                                             181,099       (68,277)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------



<CAPTION>
- ------------------------------------------------------------------------------------------------------
Year Ended December 31, 1996
                                                                 Proceeds      Cost of         Net
                                                                   from      Investments     Realized
                                                                  Sales          Sold      Gain (Loss)
- ------------------------------------------------------------------------------------------------------
<S>                                                             <C>           <C>            <C>

   Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                     $4,030,269    $3,343,817      $686,452
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Growth Portfolio:                                             2,600,136     2,280,711       319,425
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   High Income Portfolio:                                        1,318,057     1,318,142           (85)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Overseas Portfolio:                                             880,668       813,434        67,234
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                        540,553       465,407        75,146
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Contrafund Portfolio:                                         5,044,449     4,308,117       736,332
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Index 500 Portfolio:                                          6,086,685     5,356,843       729,842
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Investment Grade Bond Portfolio:                                882,619       925,636       (43,017)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Insurance Management Series:
   American Leaders Fund II:                                     6,368,961     4,596,688     1,772,273
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Growth Strategies Fund II:                                      119,084       103,727        15,357
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   High Income Bond Fund II:                                     5,863,283     5,644,702       218,581
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   International Equity Fund II:                                   250,169       236,027        14,142
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Prime Money Fund II:                                         12,400,851    12,398,826         2,025
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   U.S. Government Securities Fund II:                           5,011,311     5,085,345       (74,034)
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Utility Fund II:                                              1,034,753       867,262       167,491
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Janus Aspen Series:
   Aggressive Growth Portfolio:                                  6,134,481     4,875,603     1,258,878
  Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
   Balanced Portfolio:                                           2,812,822     2,536,688       276,134
   Annuity contracts in accumulation
- ------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-21
<PAGE>

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------
         Net Unrealized                                  Net
         Gain (Loss)                 Net         Increase (Decrease)               Net Assets
         -----------              Change in         In Net Assets                  ----------
  Beginning          End          Unrealized          from Unit           Beginning           End
   of Year         of Year       Gain (Loss)        Transactions           of Year          of Year
- ----------------------------------------------------------------------------------------------------
  <S>            <C>             <C>                 <C>                <C>              <C>

   $966,600      $5,773,475      $4,806,875          $51,230,275
                                                                        $15,424,209      $72,480,497
- ----------------------------------------------------------------------------------------------------
    (34,190)      3,258,300       3,292,490           38,219,867
                                                                         15,225,262       57,928,484
- ----------------------------------------------------------------------------------------------------
     15,029         814,429         799,400           12,636,277
                                                                          1,207,326       14,709,464
- ----------------------------------------------------------------------------------------------------
     51,434         743,689         692,255            6,948,020
                                                                          2,011,591        9,703,271
- ----------------------------------------------------------------------------------------------------
     98,360         484,182         385,822            4,043,035
                                                                          1,362,489        5,931,464
- ----------------------------------------------------------------------------------------------------
    122,841       6,210,754       6,087,913           38,043,675
                                                                         11,953,242       56,538,618
- ----------------------------------------------------------------------------------------------------
     70,864       2,241,040       2,170,176           22,367,490
                                                                          2,172,818       27,380,370
- ----------------------------------------------------------------------------------------------------
     11,466         175,829         164,363            3,931,632
                                                                            705,701        4,761,677
- ----------------------------------------------------------------------------------------------------
  2,916,888       8,810,467       5,893,579           26,548,788
                                                                         26,685,567       61,127,055
- ----------------------------------------------------------------------------------------------------
      3,614         733,393         729,779            6,301,239
                                                                            179,879        7,182,178
- ----------------------------------------------------------------------------------------------------
    229,008       1,022,582         793,574           12,876,189
                                                                         11,876,490       27,151,137
- ----------------------------------------------------------------------------------------------------
     43,172         307,602         264,430            4,073,916
                                                                          1,623,538        5,935,590
- ----------------------------------------------------------------------------------------------------
     (1,182)              0           1,182            1,765,443
                                                                          5,774,492        7,744,318
- ----------------------------------------------------------------------------------------------------
     75,600          73,398          (2,202)           2,942,870
                                                                          4,508,328        7,656,209
- ----------------------------------------------------------------------------------------------------
    799,746       1,730,892         931,146            6,514,735
                                                                          8,800,082       16,774,494
- ----------------------------------------------------------------------------------------------------
  1,164,909         534,823        (630,086)          19,085,222
                                                                         11,850,407       31,542,060
- ----------------------------------------------------------------------------------------------------
     26,040         373,883         347,843           10,311,561
                                                                            725,884       11,774,244
- ----------------------------------------------------------------------------------------------------
</TABLE>


                                      S-22
<PAGE>

Variable Annuity Account B
Notes to Financial Statements - December 31, 1997 (continued):

5.  Supplemental Information to Statements of Operations and Changes in Net
    Assets (continued):

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------
Year Ended December 31, 1996
                                                                      Valuation
                                                                        Period
                                                     Dividends        Deductions
<S>                                                <C>               <C>

   Flexible Income Portfolio:                      $    304,512          ($43,754)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Growth Portfolio:                                    324,844          (141,840)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Short-Term Bond Portfolio:                            79,326           (23,159)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Worldwide Growth Portfolio:                          642,050          (384,732)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Lexington Emerging Markets Fund:                           0           (27,131)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Lexington Natural Resources Trust Fund:               15,653           (38,378)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   MFS Funds:
   Emerging Growth Series:                               73,635           (33,243)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Research Series:                                      94,710           (22,219)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Total Return Series:                                  87,973           (13,218)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Value Series:                                          4,089              (372)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   World Government Series:                                   0            (1,705)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Neuberger & Berman Advisers Management Trust:
   Growth Portfolio:                                    770,877           (98,063)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Scudder Variable Life Investment Fund:
   International Portfolio:                             276,128          (136,107)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   TCI Portfolios, Inc.:
   Balanced Fund:                                        67,198           (24,832)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   Growth Fund:                                       6,228,055          (611,968)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------
   International Fund:                                   62,276           (41,867)
  Annuity contracts in accumulation
   Total Variable Annuity Account B                $120,367,178      ($17,483,870)
==================================================================================


<CAPTION>
- -----------------------------------------------------------------------------------------------
Year Ended December 31, 1996
                                                      Proceeds        Cost of           Net
                                                        from        Investments       Realized
                                                       Sales            Sold        Gain (Loss)
- -----------------------------------------------------------------------------------------------
<S>                                                <C>             <C>              <C>

   Flexible Income Portfolio:                        $1,127,628      $1,090,808         $36,820
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Growth Portfolio:                                  1,249,735       1,041,911         207,824
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Short-Term Bond Portfolio:                         2,910,009       2,872,811          37,198
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Worldwide Growth Portfolio:                        4,899,145       3,899,490         999,655
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Lexington Emerging Markets Fund:                   1,463,410       1,431,864          31,546
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Lexington Natural Resources Trust Fund:            2,192,808       1,809,743         383,065
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   MFS Funds:
   Emerging Growth Series:                              190,630         186,959           3,671
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Research Series:                                     253,406         258,774          (5,368)
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Total Return Series:                                 140,628         132,113           8,515
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Value Series:                                            496             486              10
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   World Government Series:                              19,663          19,513             150
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Neuberger & Berman Advisers Management Trust:
   Growth Portfolio:                                  3,864,131       3,857,033           7,098
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Scudder Variable Life Investment Fund:
   International Portfolio:                           4,557,311       4,016,790         540,521
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   TCI Portfolios, Inc.:
   Balanced Fund:                                       247,893         231,495          16,398
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   Growth Fund:                                      19,145,021      17,607,144       1,537,877
  Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------------
   International Fund:                                  397,143         365,001          32,142
  Annuity contracts in accumulation
   Total Variable Annuity Account B                $365,025,974    $347,598,566     $17,427,408
===============================================================================================
</TABLE>


                                      S-23
<PAGE>

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------
          Net Unrealized                                      Net
           Gain (Loss)                    Net          Increase (Decrease)                  Net Assets
           -----------                 Change in          In Net Assets                     ----------
   Beginning            End            Unrealized           from Unit            Beginning              End
    of Year           of Year         Gain (Loss)         Transactions            of Year             of Year
- ----------------------------------------------------------------------------------------------------------------
<S>               <C>                <C>                 <C>                  <C>                 <C>

     $29,809           $73,395           $43,586           $3,237,811
                                                                                  $1,568,242          $5,147,217
 ----------------------------------------------------------------------------------------------------------------
      84,852         1,093,423         1,008,571           16,916,813
                                                                                   2,567,942          20,884,154
 ----------------------------------------------------------------------------------------------------------------
       1,330           (27,376)          (28,706)           1,106,654
                                                                                     749,298           1,920,611
 ----------------------------------------------------------------------------------------------------------------
     253,639         5,151,123         4,897,484           54,723,321
                                                                                   5,594,913          66,472,691
 ----------------------------------------------------------------------------------------------------------------
      (4,024)          (66,591)          (62,567)           2,232,953
                                                                                     341,159           2,515,960
 ----------------------------------------------------------------------------------------------------------------
     188,717           538,139           349,422            2,162,813
                                                                                   1,879,209           4,751,784
 ----------------------------------------------------------------------------------------------------------------
           0           (85,796)          (85,796)           9,039,741
                                                                                           0           8,998,008
 ----------------------------------------------------------------------------------------------------------------
           0           204,764           204,764            6,504,625
                                                                                           0           6,776,512
 ----------------------------------------------------------------------------------------------------------------
           0            72,010            72,010            4,061,090
                                                                                           0           4,216,370
 ----------------------------------------------------------------------------------------------------------------
           0               935               935              204,179
                                                                                           0             208,841
 ----------------------------------------------------------------------------------------------------------------
           0             9,304             9,304              400,164
                                                                                           0             407,913
 ----------------------------------------------------------------------------------------------------------------
      77,158            (6,666)          (83,824)            (710,088)
                                                                                   8,356,574           8,242,574
 ----------------------------------------------------------------------------------------------------------------
     652,411         1,510,449           858,038              (54,117)
                                                                                  10,565,664          12,050,127
 ----------------------------------------------------------------------------------------------------------------
      16,540           145,325           128,785            2,313,929
                                                                                     489,878           2,991,356
 ----------------------------------------------------------------------------------------------------------------
   8,206,103        (1,588,390)       (9,794,493)          (7,301,710)
                                                                                  54,311,401          44,369,162
 ----------------------------------------------------------------------------------------------------------------
      15,650           375,835           360,185            3,691,239
                                                                                     602,619           4,706,594
 ----------------------------------------------------------------------------------------------------------------
 $28,746,944      $122,191,053       $93,444,109         $504,121,195         $1,130,935,704      $1,848,811,724
 ===========      ============       ===========         ============         ==============      ==============
</TABLE>


                                      S-24
<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, 1997, and the related statements of operations and 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, 1997. 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 and condensed financial information. Our procedures
included confirmation of securities owned as of December 31, 1997, 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 Aetna Life Insurance and Annuity Company Variable Annuity Account B
as of December 31, 1997, the results of its operations and 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, 1997 in conformity with
generally accepted accounting principles.




                                     /s/ KPMG Peat Marwick LLP


Hartford, Connecticut
February 27, 1998



                                      S-25
<PAGE>


            AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY

                   Index to Consolidated Financial Statements
                   ------------------------------------------

                                                                      Page

Independent Auditors' Report                                            F-2

Consolidated Financial Statements:

       Consolidated Statements of Income for the Years Ended
         December 31, 1997, 1996 and 1995                               F-3

       Consolidated Balance Sheets as of December 31, 1997
         and 1996                                                       F-4

       Consolidated Statements of Changes in Shareholder's Equity
         for the Years Ended December 31, 1997, 1996 and 1995           F-5

       Consolidated Statements of Cash Flows for the Years
         Ended December 31, 1997, 1996 and 1995                         F-6

       Notes to Consolidated Financial Statements                       F-7


                                       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 Subsidiary as of December 31, 1997 and 1996,
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, 1997. 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 statements 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 Subsidiary at December 31, 1997 and 1996, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.



                                                      /s/ KPMG Peat Marwick LLP



Hartford, Connecticut
February 3, 1998


                                       F-2


<PAGE>



            AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

                        Consolidated Statements of Income
                                   (millions)

<TABLE>
<CAPTION>
                                                Years Ended December 31,
                                            --------------------------------
<S>                                         <C>           <C>        <C> 
                                              1997         1996       1995
                                            -------       -------    -------
Revenue:
  Premiums                                   $267.1        $133.6     $212.7
  Charges assessed against policyholders      475.0         396.5      318.9
  Net investment income                     1,080.5       1,045.6    1,004.3
  Net realized capital gains                   36.0          19.7       41.3
  Other income                                 39.7          45.4       42.0
                                            -------       -------    -------
        Total revenue                       1,898.3       1,640.8    1,619.2
                                            -------       -------    -------

Benefits and expenses:
  Current and future benefits               1,127.8         968.6      997.2
  Operating expenses                          347.4         342.2      310.8
  Amortization of deferred policy
     acquisition costs                        128.4          69.8       48.0
  Severance and facilities charges               --          61.3         --
                                            -------       -------    -------
       Total benefits and expenses          1,603.6       1,441.9    1,356.0
                                            -------       -------    -------

Income before income taxes                    294.7         198.9      263.2

   Income taxes                                89.4          57.8       87.3
                                            -------       -------    -------

Net income                                   $205.3        $141.1     $175.9
                                            =======       =======    =======
</TABLE>

See Notes to Consolidated Financial Statements.


                                       F-3
<PAGE>

            AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

                           Consolidated Balance Sheets
                          (millions, except share data)

<TABLE>
<CAPTION>
                                                                               December 31,  December 31,
Assets                                                                           1997           1996
- ------                                                                           ----           ----
<S>                                                                            <C>           <C>
Investments:
  Debt securities available for sale, at fair value
    (amortized cost:  $12,912.2 and $12,539.1)                                 $13,463.8     $12,905.5
  Equity securities, available for sale:
    Nonredeemable preferred stock (cost:  $131.7 and $107.6)                       147.6         119.0
    Investment in affiliated mutual funds (cost:  $78.1 and $77.3)                  83.0          81.1
    Common stock (cost:  $0.2 and $0.0)                                               .6            .3
  Short-term investments                                                            95.6          34.8
  Mortgage loans                                                                    12.8          13.0
  Policy loans                                                                     469.6         399.3
                                                                               ---------      --------
       Total investments                                                        14,273.0      13,553.0

Cash and cash equivalents                                                          565.4         459.1
Accrued investment income                                                          163.0         159.0
Premiums due and other receivables                                                  63.7          26.6
Deferred policy acquisition costs                                                1,654.6       1,515.3
Reinsurance loan to affiliate                                                      397.2         628.3
Other assets                                                                        46.8          33.7
Separate accounts assets                                                        22,982.7      15,318.3
                                                                               ---------      --------

       Total assets                                                            $40,146.4     $31,693.3
                                                                               =========      ========

Liabilities and Shareholder's Equity

Liabilities:
  Future policy benefits                                                        $3,763.7      $3,617.0
  Unpaid claims and claim expenses                                                  38.0          28.9
  Policyholders' funds left with the Company                                    11,143.5      10,663.7
                                                                               ---------      --------
       Total insurance reserve liabilities                                      14,945.2      14,309.6
  Other liabilities                                                                312.8         354.7
  Income taxes:
    Current                                                                         12.4          20.7
    Deferred                                                                        72.0          80.5
  Separate accounts liabilities                                                 22,970.0      15,318.3
                                                                               ---------      --------
       Total liabilities                                                        38,312.4      30,083.8
                                                                               ---------      --------

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                                                                  418.0         418.0
  Accumulated other comprehensive income                                            92.9          60.5
  Retained earnings                                                              1,320.3       1,128.2
                                                                               ---------      --------
       Total shareholder's equity                                                1,834.0       1,609.5
                                                                               ---------      --------

         Total liabilities and shareholder's equity                            $40,146.4     $31,693.3
                                                                               =========      ========
</TABLE>

See Notes to Consolidated Financial Statements.


                                       F-4
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

           Consolidated Statements of Changes in Shareholder's Equity
                                   (millions)

<TABLE>
<CAPTION>
                                                              Years  Ended December 31,
                                                           ---------------------------------
                                                             1997        1996          1995
                                                           --------     --------    --------
<S>                                                        <C>          <C>         <C>
Shareholder's equity, beginning of year                    $1,609.5     $1,583.0    $1,088.5

Comprehensive income
   Net income                                                 205.3        141.1       175.9
   Other comprehensive income, net of tax
      Unrealized gains (losses) on securities ($50.1
      million,  $(110.8) million and $494.6 million,           32.4        (72.0)      321.5
      pretax, respectively)
                                                           --------     --------    --------
Total comprehensive income                                    237.7         69.1       497.4
                                                           --------     --------    --------

Capital contributions                                            --         10.4         0.0

Other changes                                                   4.1        (49.5)        0.0

Common stock dividends                                        (17.3)        (3.5)       (2.9)
                                                           --------     --------    --------

Shareholder's equity, end of year                          $1,834.0     $1,609.5    $1,583.0
                                                           ========     ========    ========
</TABLE>
See Notes to Consolidated Financial Statements.



                                       F-5
<PAGE>

            AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

                      Consolidated Statements of Cash Flows
                                   (millions)

<TABLE>
<CAPTION>
                                                                                 Years Ended December 31,
                                                                             ------------------------------
                                                                              1997        1996        1995
                                                                             ------      ------      ------
<S>                                                                          <C>         <C>         <C>
Cash Flows from Operating Activities:
         Net income                                                          $205.3      $141.1      $175.9
         Adjustments to reconcile net income to net cash provided by
         (used for) operating activities:
         (Increase) decrease  in accrued investment income                     (4.0)       16.5       (33.3)
         (Increase) decrease in premiums due and other receivables            (33.3)        1.6        25.4
         Increase in policy loans                                             (70.3)      (60.7)      (89.9)
         Increase in deferred policy acquisition costs                       (139.3)     (174.0)     (177.0)
         Decrease in reinsurance loan to affiliate                            231.1        27.2        34.8
         Net increase in universal life account balances                      286.4       243.2       393.4
         (Decrease) increase in other insurance reserve liabilities          (249.6)     (211.5)       79.0
         Net (decrease) increase in other liabilities and other assets        (41.7)        3.1        13.0
         Decrease in income taxes                                             (31.4)      (26.7)       (4.5)
         Net accretion of discount on investments                             (66.4)      (68.0)      (66.4)
         Net realized capital gains                                           (36.0)      (19.7)      (41.3)
         Other, net                                                              --         1.1          --
                                                                           --------    --------    --------
               Net cash provided by (used for) operating activities            50.8      (126.8)      309.1
                                                                           --------    --------    --------

Cash Flows from Investing Activities:
         Proceeds from sales of:
            Debt securities available for sale                              5,311.3     5,182.2     4,207.2
            Equity securities                                                 103.1       190.5       180.8
            Mortgage loans                                                      0.2         8.7        10.7
            Limited partnership                                                  --          --        26.6
         Investment maturities and collections of:
            Debt securities available for sale                              1,212.7       885.2       583.9
            Short-term investments                                             89.3        35.0       106.1
         Cost of investment purchases in:
            Debt securities available for sale                             (6,732.8)   (6,534.3)   (6,034.0)
            Equity securities                                                (113.3)     (118.1)     (170.9)
            Short-term investments                                           (149.9)      (54.7)      (24.7)
            Mortgage loans                                                       --          --       (21.3)
         Other, net                                                              --       (17.6)         --
                                                                           --------    --------    --------
               Net cash used for investing activities                        (279.4)     (423.1)   (1,135.6)
                                                                           --------    --------    --------

Cash Flows from Financing Activities:
         Deposits and interest credited for investment contracts            1,621.2     1,579.5     1,884.5
         Withdrawals of investment contracts                               (1,256.3)   (1,146.2)   (1,109.6)
         Capital contribution to Separate Account                             (25.0)         --          --
         Return of capital from Separate Account                               12.3          --          --
         Capital contribution from HOLDCO                                        --        10.4          --
         Dividends paid to shareholder                                        (17.3)       (3.5)       (2.9)
                                                                           --------    --------    --------
               Net cash provided by financing activities                      334.9       440.2       772.0
                                                                           --------    --------    --------

Net increase (decrease) in cash and cash equivalents                          106.3      (109.7)      (54.5)
Cash and cash equivalents, beginning of year                                  459.1       568.8       623.3
                                                                           --------    --------    --------

Cash and cash equivalents, end of year                                       $565.4      $459.1      $568.8
                                                                           ========    ========    ========

Supplemental cash flow information:
    Income taxes paid, net                                                   $119.6       $85.5       $92.8
                                                                           ========    ========    ========
</TABLE>

See Notes to Consolidated Financial Statements.



                                       F-6
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

                   Notes to Consolidated Financial Statements

1.   Summary of Significant Accounting Policies

     Aetna Life Insurance and Annuity Company and its wholly owned subsidiary
     (collectively, the "Company") are providers of financial services and life
     insurance products in the United States. The Company has two business
     segments: financial services and individual life insurance.

     Financial services products include annuity contracts that offer a variety
     of funding and payout options for individual and employer-sponsored
     retirement plans qualified under Internal Revenue Code Sections 401, 403,
     408 and 457, and non-qualified annuity contracts. These contracts may be
     deferred or immediate ("payout annuities"). Financial services also include
     investment advisory services and pension plan administrative services.

     Individual life insurance products include universal life, variable
     universal life, traditional whole life and term insurance.

     Basis of Presentation
     ---------------------

     The consolidated financial statements include Aetna Life Insurance and
     Annuity Company and its wholly owned subsidiary, Aetna Insurance Company of
     America. Aetna Life Insurance and Annuity Company is a wholly owned
     subsidiary of Aetna Retirement Holdings, Inc. ("HOLDCO"). HOLDCO is a
     wholly owned subsidiary of Aetna Retirement Services, Inc., whose ultimate
     parent is Aetna Inc. ("Aetna").

     The consolidated financial statements have been prepared in accordance with
     generally accepted accounting principles. Certain reclassifications have
     been made to 1996 and 1995 financial information to conform to the 1997
     presentation.

     New Accounting Standard
     -----------------------

     As of December 31, 1997 the Company adopted Financial Accounting Standard
     ("FAS") No. 130, Reporting Comprehensive Income. This statement establishes
     standards for the reporting and presentation of comprehensive income and
     its components in a full set of financial statements. Comprehensive income
     encompasses all changes in shareholder's equity (except those arising from
     transactions with shareholders) and includes net income and net unrealized
     capital gains or losses on available-for-sale securities. As this new
     standard only requires additional information in a financial statement, it
     does not affect the Company's financial position or results of operations.

     Future Application of Accounting Standards
     ------------------------------------------

     Accounting for Transfers and Servicing of Financial Assets and
     Extinguishments of Liabilities

     FAS No. 125, Accounting for Transfers and Servicing of Financial Assets and
     Extinguishments of Liabilities, was issued in June 1996 and provides
     accounting and reporting standards for transfers of financial assets and
     extinguishments of liabilities.




                                       F-7
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

1.   Summary of Significant Accounting Policies (Continued)

     Future Application of Accounting Standards (Continued)

     FAS No. 125 is effective for 1997 financial statements; however, certain
     provisions relating to accounting for repurchase agreements and securities
     lending are not effective until January 1, 1998. Provisions effective in
     1997 did not have a material effect on the Company's financial position or
     results of operations. The Company does not expect adoption of this
     statement for provisions effective in 1998 to have a material effect on its
     financial position or results of operations.

     Accounting by Insurance and Other Enterprises for Insurance-Related
     Assessments

     In December 1997, the American Institute of Certified Public Accountants
     issued Statement of Position 97-3, Accounting by Insurance and Other
     Enterprises for Insurance-Related Assessments, which provides guidance for
     determining when an insurance or other enterprise should recognize a
     liability for guaranty-fund and other insurance related assessments and
     guidance for measuring the liability. This statement is effective for 1999
     financial statements with early adoption permitted. The Company does not
     expect adoption of this statement to have a material effect on its
     financial position or results of operations.

     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 Equivalents

     Cash and cash equivalents include cash on hand, money market instruments
     and other debt issues with a maturity of 90 days or less when purchased.

     Investments

     Debt and equity securities are classified as available for sale and carried
     at fair value. These securities are written down (as realized capital
     losses) for other than temporary declines in value. Unrealized capital
     gains and losses related to available for sale investments, other than
     amounts allocable to experience rated contractholders, are reflected in
     shareholder's equity, net of related taxes.

     Fair values for debt and equity 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.




                                       F-8
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

1.   Summary of Significant Accounting Policies (Continued)

     Investments (Continued)

     The company engages in securities lending whereby certain securities from
     its portfolio are loaned to other institutions for short periods of time.
     Initial collateral, primarily cash, is required at a rate of 102% of the
     market value of a loaned domestic security and 105% of the market value of
     a loaned foreign security. The collateral is deposited by the borrower with
     a lending agent, and retained and invested by the lending agent according
     to the Company's guidelines to generate additional income. The market value
     of the loaned securities is monitored on a daily basis with additional
     collateral obtained or refunded as the market value of the loaned
     securities fluctuates. At December 31, 1997 and 1996, the Company loaned
     securities (which are reflected as invested assets) with a market value of
     approximately $385.1 million and $444.7 million, respectively.

     Purchases and sales of debt and equity securities are recorded on the trade
     date.

     The investment in affiliated mutual funds represents an investment in Aetna
     managed mutual funds which have been seeded by the Company, and is carried
     at fair value.

     Mortgage loans and policy loans are carried at unpaid principal balances,
     net of impairment reserves. Sales of mortgage loans are recorded on the
     closing date.

     Short-term investments, consisting primarily of money market instruments
     and other debt issues purchased with a maturity of 91 days to one year, are
     considered available for sale and are carried at fair value, which
     approximates amortized cost.

     The Company utilizes futures contracts, swap agreements and warrants for
     other than trading purposes in order to manage investment returns and price
     risk and to align maturities, interest rates, and funds availability with
     its obligations. (Refer to Note 3.)

     Futures contracts are carried at fair value and require daily cash
     settlement. Changes in the fair value of futures contracts that qualify as
     hedges are deferred and recognized as an adjustment to the hedged asset or
     liability. Deferred gains or losses on such futures contracts are amortized
     over the life of the acquired asset or liability as a yield adjustment or
     through net realized capital gains or losses upon disposal of an asset.
     Changes in the fair value of futures contracts that do not qualify as
     hedges are recorded in net realized capital gains or losses. Hedge
     designation requires specific asset or liability identification, a
     probability at inception of high correlation with the position underlying
     the hedge, and that high correlation be maintained throughout the hedge
     period. If a hedging instrument ceases to be highly correlated with the
     position underlying the hedge, hedge accounting ceases at that date and
     excess gains and losses on the hedging instrument are reflected in net
     realized capital gains or losses.

     Interest rate swap agreements which are designated as interest rate risk
     management instruments at inception are accounted for using the accrual
     method. Accordingly, the difference between amounts




                                       F-9
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

1.   Summary of Significant Accounting Policies (Continued)

     Investments (Continued)

     paid and received on such agreements is reported in net investment income.
     There is no recognition in the Consolidated Balance Sheets for changes in
     the fair value of the agreement.

     Warrants represent the right to purchase specific securities and are
     accounted for as hedges. Upon exercise, the cost of the warrants are added
     to the basis of the securities purchased.

     Deferred Policy Acquisition Costs

     Certain costs of acquiring insurance business are deferred. These costs,
     all of which vary with and are primarily related to the production of new
     and renewal 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 (up to 20 years). For universal life and certain
     annuity contracts, such costs are amortized in proportion to estimated
     gross profits and adjusted to reflect actual gross profits over the life of
     the contracts (up to 20 years). Deferred policy acquisition costs are
     written off to the extent that it is determined that future policy premiums
     and investment income or gross profits are not adequate to cover related
     losses and expenses.

     Insurance Reserve Liabilities

     Future policy benefits include reserves for universal life, immediate
     annuities with life contingent payouts and traditional life insurance
     contracts. Reserves for universal life contracts are equal to cumulative
     deposits less charges and withdrawals plus credited interest thereon.
     Reserves for immediate annuities with life contingent payouts and
     traditional life insurance contracts are computed on the basis of assumed
     investment yield, mortality, and expenses, including a margin for adverse
     deviations. Such assumptions generally vary by plan, year of issue and
     policy duration. Reserve interest rates range from 2.25% to 12.00% for all
     years presented. 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.

     Policyholders' funds left with the Company include reserves for deferred
     annuity investment contracts and immediate annuities without life
     contingent payouts. Reserves on such contracts are equal to cumulative
     deposits less charges and withdrawals plus credited interest thereon (rates
     range from 3.50% to 9.50% for all years presented) net of adjustments for
     investment experience that the Company is entitled to reflect in future
     credited interest. Reserves on contracts subject to experience rating
     reflect the rights of contractholders, plan participants and the Company.

     Unpaid claims for all lines of insurance include benefits for reported
     losses and estimates of benefits for losses incurred but not reported.




                                      F-10
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

1.    Summary of Significant Accounting Policies (Continued)

     Premiums, Charges Assessed Against Policyholders, Benefits and Expenses

     For universal life and certain annuity contracts, charges assessed against
     policyholders' funds for the cost of insurance, surrender charges,
     actuarial margin and other fees are recorded as revenue in charges assessed
     against policyholders. Other amounts received for these contracts are
     reflected as deposits and are not recorded as revenue. Life insurance
     premiums, other than premiums for universal life and certain annuity
     contracts, are recorded as premium revenue when due. Related policy
     benefits are recorded in relation to the associated premiums or gross
     profit so that profits are recognized over the expected lives of the
     contracts. When annuity payments with life contingencies begin under
     contracts that were initially investment contracts, the accumulated balance
     in the account is treated as a single premium for the purchase of an
     annuity and reflected as an offsetting amount in both premiums and current
     and future benefits in the Consolidated Statements of Income.

     Separate Accounts

     Assets held under variable universal 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 mutual funds
     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. Since the Company bears
     the investment risk where the contract is held to maturity, the assets of
     the Separate Account supporting the guaranteed interest option are carried
     at an amortized cost of $658.6 million for 1997 (fair value $668.7 million)
     and $515.6 million for 1996 (fair value $523.0 million). Reserves relating
     to the guaranteed interest option are maintained at fund value and reflect
     interest credited at rates ranging from 4.10% to 8.00% in both 1997 and in
     1996.

     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 and losses of the Separate Accounts
     are not reflected in the Consolidated Statements of Income (with the
     exception of realized capital gains and 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.

     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 expenses/benefits result from changes during the year
     in cumulative temporary differences between the tax basis and book basis of
     assets and liabilities.




                                      F-11
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

2.   Investments

     Debt securities available for sale as of December 31, 1997 were as follows:

<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                           Amortized        Unrealized        Unrealized           Fair
                                                              Cost              Gains           Losses             Value
                                                           ---------        ----------        ----------          ------
                                                                                   (millions)
<S>                                                          <C>                 <C>               <C>            <C>
       U.S. government and government
          agencies and authorities                           $1,219.7            $74.0             $0.1           $1,293.6

       States, municipalities and political
          subdivisions                                            0.3               --               --                0.3

       U.S. corporate securities:
            Financial                                         2,370.7             84.6              1.3            2,454.0
            Food & fiber                                        195.4              9.3               --              204.7
            Healthcare & consumer products                      728.5             27.0              2.6              752.9
            Media & broadcast                                   252.9             14.7              0.1              267.5
            Natural resources                                   143.5              5.5                -              149.0
            Transportation & capital goods                      528.2             33.2              0.1              561.3
            Utilities                                           521.3             23.5              0.9              543.9
            Other corporate securities                           96.9              3.2                -              100.1
                                                           ----------         --------         --------        -----------
          Total U.S. corporate securities                     4,837.4            201.0              5.0            5,033.4

       Foreign Securities:
            Government                                          612.5             36.7             23.6              625.6
            Utilities                                           177.5             28.7               --              206.2
            Other                                               857.9             27.7             42.8              842.8
                                                           ----------         --------         --------        -----------
          Total foreign securities                            1,647.9             93.1             66.4            1,674.6

       Residential mortgage-backed securities:
            Pass-throughs                                       784.4             71.3              2.0              853.7
            Collateralized mortgage obligations               2,280.5            137.4              2.0            2,415.9
                                                           ----------         --------         --------        -----------
       Total residential mortgage-
          backed securities                                   3,064.9            208.7              4.0            3,269.6

       Commercial/Multifamily mortgage-
          backed securities                                   1,127.8             34.0              0.4            1,161.4

       Other asset-backed securities                          1,014.2             17.1              0.4            1,030.9
                                                           ----------         --------         --------        -----------

       Total Debt Securities                                $12,912.2           $627.9            $76.3          $13,463.8
                                                           ==========         ========         ========        ===========
</TABLE>




                                      F-12
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

2.   Investments (Continued)

     Debt securities available for sale as of December 31, 1996 were as follows:

<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                           Amortized        Unrealized        Unrealized            Fair
                                                              Cost              Gains           Losses             Value
                                                           ---------        ----------        ----------           ------
                                                                                    (millions)
<S>                                                          <C>                 <C>               <C>            <C>     
       U.S. government and government
          agencies and authorities                           $1,072.4            $20.5             $4.5           $1,088.4

       States, municipalities and political
          subdivisions                                            6.0              1.2               --                7.2

       U.S. corporate securities:
            Financial                                         2,143.4             43.1              9.7            2,176.8
            Food & fiber                                        198.2              4.6              1.3              201.5
            Healthcare & consumer products                      735.9             20.2              6.3              749.8
            Media & broadcast                                   274.9              7.0              2.8              279.1
            Natural resources                                   187.7              4.5              0.4              191.8
            Transportation & capital goods                      521.9             22.0              1.8              542.1
            Utilities                                           448.8             14.8              2.8              460.8
            Other corporate securities                          141.5               3.0              --              144.5
                                                            ---------         ---------        --------          ---------
          Total U.S. corporate securities                     4,652.3            119.2             25.1            4,746.4

       Foreign Securities:
            Government                                          758.6             36.0              5.7              788.9
            Utilities                                           187.8             16.1               --              203.9
            Other                                               945.5             30.9              6.3              970.1
                                                            ---------         --------         ---------         ---------
          Total foreign securities                            1,891.9             83.0             12.0            1,962.9

       Residential mortgage-backed securities:
            Pass-throughs                                       792.2             78.3              3.1              867.4
            Collateralized mortgage obligations               2,227.8             94.9             13.7            2,309.0
                                                            ---------         ---------        --------          ---------
       Total residential mortgage-
          backed securities                                   3,020.0            173.2             16.8            3,176.4

       Commercial/Multifamily mortgage-
          backed securities                                   1,008.7             24.8              5.6            1,027.9

       Other asset-backed securities                            887.8             10.7               2.2             896.3
                                                            ---------         --------         ---------          --------

       Total Debt Securities                                $12,539.1           $432.6            $66.2          $12,905.5
                                                            =========         ========         =========          ========
</TABLE>




                                      F-13
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

2.   Investments (Continued)

     At December 31, 1997 and 1996, net unrealized appreciation of $551.6
     million and $366.4 million, respectively, on available-for-sale debt
     securities included $429.3 million and $288.5 million, respectively,
     related to experience rated contracts, which were not reflected in
     shareholder's equity but in future policy benefits and policyholders' funds
     left with the Company.

     The carrying and fair value of debt securities for the year ended December
     31, 1997 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                        $367.3                $367.6
        After one year through five years      2,165.1               2,195.4
        After five years through ten years     2,367.3               2,407.0
        After ten years                        2,805.6               3,031.9
        Mortgage-backed securities             4,192.7               4,431.0
        Other asset-backed securities          1,014.2               1,030.9
                                             ---------             ---------

               Total                         $12,912.2             $13,463.8
                                             =========             =========
</TABLE>

     At December 31, 1997 and 1996, debt securities carried at $8.2 million and
     $7.6 million, respectively, were on deposit as required by regulatory
     authorities.

     The Company did not have any 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, 1997.




                                      F-14
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

2.   Investments (Continued)

     Included in the Company's debt securities were residential collateralized
     mortgage obligations ("CMOs") supporting the following:

<TABLE>
<CAPTION>
                                                              1997                        1996
                                                     ---------------------       ------------------------
                                                       Fair      Amortized         Fair         Amortized
                                                      Value         Cost           Value           Cost
                                                     --------     --------       --------        --------
                                                                          (millions)
           <S>                                       <C>          <C>            <C>             <C>
           Total residential CMOs(1)                 $2,415.9     $2,280.5       $2,309.0        $2,227.8
                                                     ========     ========       ========        ========

           Percentage of total:
               Supporting experience rated products      81.6%                       84.2%
               Supporting remaining products             18.4%                       15.8%
                                                        -----                       -----
                                                        100.0%                      100.0%
                                                        =====                       =====
</TABLE>

          (1)  At December 31, 1997 and 1996, approximately 73% and 71%,
               respectively, of the Company's residential CMO holdings were
               backed by government agencies such as GNMA, FNMA, FHLMC.

     There are various categories of CMOs which are subject to different degrees
     of risk from changes in interest rates and, for nonagency-backed CMOs,
     defaults. The principal risks inherent in holding CMOs are prepayment and
     extension risks related to dramatic decreases and increases in interest
     rates resulting in the repayment of principal from the underlying mortgages
     either earlier or later than originally anticipated. At December 31, 1997
     and 1996, approximately 4% and 3%, respectively, of the Company's CMO
     holdings were invested in types of CMOs which are subject to more
     prepayment and extension risk than traditional CMOs (such as interest- or
     principal-only strips).




                                      F-15
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)


             Notes to Consolidated Financial Statements (Continued)

2.   Investments (Continued)

     Investments in equity securities available for sale were as follows:

<TABLE>
<CAPTION>
                                             Gross        Gross
                              Amortized    Unrealized   Unrealized    Fair
                                 Cost        Gains        Losses      Value
                              ---------    ----------   ----------    -----
                                                 (millions)
           <S>                  <C>           <C>          <C>       <C> 
           1997
           Equity Securities    $210.0        $21.3        $0.1      $231.2
                                ======        =====        ====      ======

           1996
           Equity Securities    $184.9        $16.3        $0.8      $200.4
                                ======        =====        ====      ======
</TABLE>

3.   Financial Instruments

     Estimated Fair Value
     --------------------
     The carrying values and estimated fair values of certain of the Company's
     financial instruments at December 31, 1997 and 1996 were as follows:

<TABLE>
<CAPTION>
                                            1997                    1996
                                     --------------------     -----------------
                                      Carrying      Fair      Carrying     Fair
                                        Value      Value       Value      Value
                                     ---------     ------     --------    -----
                                                      (millions)
        <S>                          <C>         <C>        <C>       <C>
        Assets:
            Mortgage loans           $    12.8   $   12.4   $   13.0  $   13.2
        Liabilities:
            Investment contract
             liabilities:
              With a fixed maturity  $ 1,030.3   $1,005.4   $1,014.1  $1,028.8
              Without a fixed
               maturity               10,113.2    9,587.5    9,649.6   9,427.6
</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 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, price and liquidity
     risks, the fair values of all assets and liabilities should be taken into
     consideration, not only those presented above.




                                      F-16
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)


             Notes to Consolidated Financial Statements (Continued)

3.   Financial Instruments (Continued)

     Estimated Fair Value  (Continued)

     The following valuation methods and assumptions were used by the Company in
     estimating the fair value of the above financial instruments:

     Mortgage loans: Fair values are 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.

     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 and Other Financial Instruments (including Derivative
     Instruments)

     The Company uses off-balance-sheet and other financial instruments
     primarily to manage portfolio risks, including interest rate,
     prepayment/call, credit, price, and liquidity risks. In 1997 and 1996,
     Treasury futures contracts were used to manage interest rate risk in the
     Company's bond portfolio; and, in 1996, stock index futures contracts were
     used to manage price risk in the Company's equity portfolio. In 1996 and
     1995, interest rate swaps and forward commitments to enter into interest
     rate swaps, respectively, were also used to manage interest rate risk in
     the Company's bond portfolio.

     Futures Contracts:

     Futures contracts represent commitments to either purchase or sell
     securities at a specified future date and at a specified price or yield.
     Futures contracts trade on organized exchanges and, therefore, have minimal
     credit risk. Cash settlements are made daily based on changes in the prices
     of the underlying assets. There were no futures contracts open as of
     December 31, 1997 and 1996.

     Interest Rate Swaps:

     Under interest rate swaps, the Company agrees with other parties to
     exchange interest amounts calculated by reference to an agreed notional
     principal amount. Generally, no cash is exchanged at the outset of the
     contract and no principal payments are made. A single net payment is
     usually made by one counterparty at each due date or upon termination of
     the contract. The Company would be




                                      F-17
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)


             Notes to Consolidated Financial Statements (Continued)

3.   Financial Instruments (Continued)

     Off-Balance-Sheet and Other Financial Instruments (Including Derivative
     Instruments) (Continued)

     exposed to credit-related losses in the event of nonperformance by
     counterparties to financial instruments, however, the Company controls its
     exposure to credit risk through credit approvals, credit limits and regular
     monitoring procedures. The credit exposure of interest rate swaps is
     represented by the fair value (market value) of contracts with a positive
     fair value (market value) at the reporting date. There were no interest
     rate swap agreements open as of December 31, 1997 and 1996.

     During 1995, the Company received $0.4 million for writing call options on
     underlying securities. The Company did not write any call options in 1997
     and 1996.

     Warrants:

     Warrants are instruments giving the Company the right, but not the
     obligation to buy a security at a given price during a specified period. As
     of December 31, 1997 and 1996, the Company had open warrants to purchase
     equity securities with a fair value of $0.6 million and $0.3 million,
     respectively.

     Debt Instruments with Derivative Characteristics:

     The Company also had investments in certain debt instruments with
     derivative characteristics, including those whose market value is at least
     partially determined by, among other things, levels of or changes in
     domestic and/or foreign interest rates (short or long term), exchange
     rates, prepayment rates, equity markets or credit ratings/spreads. The
     amortized cost and fair value of these securities, included in the debt
     securities portfolio, as of December 31, 1997 was as follows:

<TABLE>
<CAPTION>
                                                          Amortized       Fair
                                                             Cost         Value
                                                          ---------       ----
                                                               (millions)

           <S>                                            <C>           <C>
           Residential collateralized mortgage
                obligations                               $2,280.5      $2,415.9
                Principal-only strips (included above)        59.0          67.0
                Interest-only strips (included above)         12.8          24.3
           Other structured securities with derivative
                characteristics (1)                          107.4         105.2

          (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.
</TABLE>





                                      F-18
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)


             Notes to Consolidated Financial Statements (Continued)

4.   Net Investment Income

     Sources of net investment income were as follows:

<TABLE>
<CAPTION>
                                             1997        1996        1995
                                             ----        ----        ----
                                                      (millions)
            <S>                              <C>         <C>          <C>   
            Debt securities                  $962.8      $945.3       $891.5
            Nonredeemable preferred stock      13.7         5.9          4.2
            Investment in affiliated
               mutual funds                     4.9        14.3         14.9
            Mortgage loans                      1.3         2.2          1.4
            Policy loans                       19.9        18.4         13.7
            Reinsurance loan to affiliate      37.5        44.1         46.5
            Cash equivalents                   44.2        29.4         38.9
            Other                              10.0         2.1          8.4
                                           --------    --------     --------
            Gross investment income         1,094.3     1,061.7      1,019.5
            Less investment expenses          (13.8)      (16.1)       (15.2)
                                           --------    --------     --------
            Net investment income          $1,080.5    $1,045.6     $1,004.3
                                           ========    ========     ========
</TABLE>

     Net investment income includes amounts allocable to experience rated
     contractholders of $823.1 million, $787.6 million and $744.2 million for
     the years ended December 31, 1997, 1996 and 1995, respectively. Interest
     credited to contractholders is included in current and future benefits.

5.   Dividend Restrictions and Shareholder's Equity

     The Company paid $17.3 million and $3.5 million in cash dividends to HOLDCO
     in 1997 and 1996, respectively.

     The amount of dividends that may be paid to the shareholder in 1998 without
     prior approval by the Insurance Commissioner of the State of Connecticut is
     $77.6 million.

     The Insurance Department of the State of Connecticut (the "Department")
     recognizes as net income and shareholder's capital and surplus 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
     $80.5 million, $57.8 million and $70.0 million for the years ended December
     31, 1997, 1996 and 1995, respectively. Statutory capital and surplus was
     $778.7 million and $713.6 million as of December 31, 1997 and 1996,
     respectively.

     As of December 31, 1997 the Company does not utilize any statutory
     accounting practices which are not prescribed by state regulatory
     authorities that, individually or in the aggregate, materially affect
     statutory capital and surplus.




                                      F-19
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)


             Notes to Consolidated Financial Statements (Continued)

6.   Capital Gains and Losses on Investment Operations

     Realized capital gains or losses are the difference between the carrying
     value and sale proceeds of specific investments sold.

     Net realized capital gains on investments were as follows:

<TABLE>
<CAPTION>
                                                1997      1996        1995
                                                ----      ----        ----
                                                       (millions)

           <S>                                  <C>       <C>        <C>  
           Debt securities                      $22.5     $11.1      $32.8
           Equity securities                      9.9       8.6        8.3
           Other                                  3.6        --        0.2
                                               ------  --------     ------
           Pretax realized capital gains        $36.0     $19.7      $41.3
                                               ======  ========     ======
           After tax realized capital gains     $23.2     $13.0      $25.8
                                               ======  ========     ======
</TABLE>

     Net realized capital gains of $96.1 million, $53.1 million and $61.1
     million for 1997, 1996 and 1995, respectively, allocable to experience
     rated contracts, were deducted from net realized capital gains and an
     offsetting amount was reflected in policyholders' funds left with the
     Company. Net unamortized gains were $138.1 million and $53.3 million at
     December 31, 1997 and 1996, respectively.

     Proceeds from the sale of available-for-sale debt securities and the
     related gross gains and losses were as follows:

<TABLE>
<CAPTION>
                                 1997         1996           1995
                                 -----        -----          ----
                                            (millions)

           <S>                  <C>           <C>           <C>     
           Proceeds on Sales    $5,311.3      $5,182.2      $4,207.2
           Gross Gains              25.8          24.3          44.6
           Gross Losses              3.3          13.2          11.8
</TABLE>



                                      F-20
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)


             Notes to Consolidated Financial Statements (Continued)

6.   Capital Gains and Losses on Investment Operations (Continued)

     Changes in shareholder's equity related to changes in accumulated other
     comprehensive income (unrealized capital gains and losses on securities)
     (excluding those related to experience rated contractholders) were as
     follows:

<TABLE>
<CAPTION>
                                                1997       1996       1995
                                                ----       ----       ----
                                                       (millions)

          <S>                                  <C>      <C>           <C>   
          Debt securities                      $44.3    $(100.1)      $255.9
          Equity securities                      5.6      (10.5)        27.3
          Limited partnership                     --         --          1.8
                                               -----    -------       ------
                                                49.9     (110.6)       285.0
          Increase (decrease) in deferred
            income taxes (See Note 8)           17.5      (38.6)       (36.5)
                                               -----    -------       ------
          Net changes in accumulated other
          comprehensive income                 $32.4     $(72.0)      $321.5
                                               =====    =======       ======
</TABLE>

     Net unrealized capital gains allocable to experience rated contracts of
     $356.7 million and $72.6 million at December 31, 1997 and $245.2 million
     and $43.3 million at December 31, 1996 are reflected on the Consolidated
     Balance Sheets in policyholders' funds left with the Company and future
     policy benefits, respectively, and are not included in shareholder's
     equity.

     Shareholder's equity included the following accumulated other comprehensive
     income, which are net of amounts allocable to experience rated
     contractholders, at December 31:

<TABLE>
<CAPTION>
                                                 1997     1996       1995
                                                 ----     ----       ----
                                                      (millions)
          <S>                                   <C>       <C>       <C>
          Debt securities
            Gross unrealized capital gains      $140.6    $101.7    $179.3
            Gross unrealized capital losses      (18.4)    (23.8)     (1.3)
                                                 -----     -----     -----
                                                 122.2      77.9     178.0
          Equity securities
            Gross unrealized capital gains        21.2      16.3      27.2
            Gross unrealized capital losses       (0.1)     (0.8)     (1.2)
                                                  ----      ----     -----
                                                  21.1      15.5      26.0

          Deferred income taxes (See Note 8)      50.4      32.9      71.5
                                                  ----      ----     -----
          Net accumulated other
            comprehensive income                 $92.9     $60.5    $132.5
                                                  ====      ====     =====
</TABLE>



                                      F-21
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

6.   Capital Gains and Losses on Investment Operations (Continued)

     Changes in accumulated other comprehensive income related to changes in
     unrealized gains (losses) on securities (excluding those related to
     experience rated contractholders) were as follows:

<TABLE>
<CAPTION>
                                                   1997       1996       1995
                                                   ----       ----       ----
                                                           (millions)
          <S>                                      <C>      <C>        <C> 
          Unrealized holding gains (losses)
          arising during the period (1)            $98.8    $(14.8)    $390.5
          Less:  reclassification adjustment
             for gains and other items included
             in net  income (2)                     66.4      57.2       69.0
                                                   -----    ------     ------
           Net unrealized gains (losses)
             on securities                         $32.4    $(72.0)    $321.5
                                                   =====    ======     ======
</TABLE>

          (1)  Pretax unrealized holding gains (losses) arising during the
               period were $152.0 million, ($22.8) million and $600.8 million
               for 1997, 1996 and 1995, respectively.

          (2)  Pretax reclassification adjustments for gains and other items
               included in net income were $102.4 million, $87.7 million and
               $107.5 million for 1997, 1996 and 1995, respectively.

7.   Severance and Facilities Charges

     Severance and facilities charges during 1996, as described below, included
     the following (pretax):

<TABLE>
<CAPTION>
                                                      Vacated
                                             Asset    Leased                    Corporate
      (Millions)                 Severance Write-off Property  Other Allocation   Total
      -------------------------- --------- --------- --------- ----- ---------- ---------
      <S>    

                        <C>      <C>      <C>     <C>     <C>         <C>
      Financial Services             $29.1    $1.0     $1.3    $1.7    $  --       $33.1
      Individual Life Insurance       12.5     0.4      0.5     0.8       --        14.2
      Corporate Allocation              --      --       --      --     14.0        14.0
                                 --------- --------- --------- ----- ---------- ---------
         Total Company               $41.6    $1.4     $1.8    $2.5    $14.0       $61.3
      -------------------------- --------- --------- --------- ----- ---------- ---------
</TABLE>

     In the third quarter of 1996, the Company recorded a $30.7 million after
     tax ($47.3 million pretax) charge principally related to actions taken or
     expected to be taken to improve its cost structure relative to its
     competitors. The severance portion of the charge is based on a plan to
     eliminate 702 positions (primarily customer service, sales and information
     technology support staff). The facilities portion of the charge is based on
     a plan to consolidate sales/service field offices.



                                      F-22
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

7.   Severance and Facilities Charges (Continued)

     In addition to the above charge, Aetna recorded a facilities and severance
     charge in the second quarter of 1996, primarily as a result of actions
     taken or expected to be taken to reduce the level of corporate expenses and
     other costs previously absorbed by Aetna's property-casualty operations,
     which were sold in April 1996. The cost allocated to the Company associated
     with this charge was $9.1 million after tax ($14.0 million pretax).

     Activity for 1997 and 1996 within the severance and facilities reserve
     (pretax, in millions) and the number of positions eliminated related to
     such actions were as follows:

<TABLE>
<CAPTION>
       (Millions)                            Reserve      Positions
       -----------------------------------   ----------   ---------

       <S>                                    <C>         <C> 
       Balance at December 31, 1995           $   --           --
         Severance and facilities charges       47.3          702
         Corporate Allocation                   14.0           --
         Actions taken (1)                     (13.4)        (178)
                                             ----------   ---------
       Balance at December 31, 1996             47.9          524
         Actions taken (1)                     (27.1)        (163)
                                             ----------   ---------
       Balance at December 31, 1997            $20.8          361
                                             ==========   =========
</TABLE>

      (1) Includes $15.9 million and $8.0 million in 1997 and 1996,
          respectively, of severance-related actions and $7.9 million and $4.1
          million in 1997 and 1996, respectively, of corporate
          allocation-related actions.

     The Company's severance actions are expected to be substantially completed
     by September 30, 1998. The corporate allocation actions were substantially
     completed in 1997.




                                      F-23
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

8.   Income Taxes

     The Company is included in the consolidated federal income tax return, the
     Illinois Unitary return and the Connecticut and the New York combined state
     income tax returns 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 used in the consolidated federal income tax return.

     Income taxes for the years ended December 31, consist of:

<TABLE>
<CAPTION>
                                                     1997     1996      1995
                                                     ----     ----      ----
                                                           (millions)
            <S>                                      <C>       <C>       <C> 
            Current taxes:
              Income Taxes:
                Federal income tax                   $64.5     $50.9     $82.9
                State income tax                       3.7       3.7       3.2
                Net realized capital gains            45.6      25.3      28.5
                                                     -----      ----      ----
                                                     113.8      79.9     114.6
                                                     -----      ----     -----
            Deferred taxes (benefits):
              Income taxes:
                Federal                                8.4      (3.5)    (14.4)
                Net realized capital gains (losses)  (32.8)    (18.6)    (12.9)
                                                     -----     -----     -----
                                                     (24.4)    (22.1)    (27.3)
                                                     -----     -----     -----
            Total                                    $89.4     $57.8     $87.3
                                                     =====     =====     =====
</TABLE>

     Income taxes were different from the amount computed by applying the
     federal income tax rate to income before income taxes for the following
     reasons:

<TABLE>
<CAPTION>
                                              1997         1996        1995
                                              ----         ----        ----
                                                        (millions)

            <S>                               <C>          <C>          <C>   
            Income before income taxes        $294.7       $198.9       $263.2
            Tax rate                              35%          35%          35%
                                             -------      -------      -------
            Application of the tax rate        103.1         69.6         92.1
                                             -------      -------      -------
            Tax effect of:
              State income tax, net of
                 federal benefit                 2.4          2.4          2.1
              Excludable dividends             (15.9)        (8.7)        (9.3)
              Other, net                        (0.2)        (5.5)         2.4
                                             -------      -------      --------
                 Income taxes                  $89.4        $57.8        $87.3
                                             =======      =======      ========
</TABLE>




                                      F-24
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

8.   Income Taxes (Continued)

     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>
                                                     1997          1996
                                                     ----          ----
                                                         (millions)

           <S>                                       <C>           <C>
           Deferred tax assets:
              Insurance reserves                     $415.8        $344.6
              Unrealized gains allocable to
                experience rated contracts            150.1         100.8
              Investment losses                         6.6           7.5
              Postretirement benefits other
                than pensions                          26.3          27.0
              Deferred compensation                    31.2          25.0
              Pension                                  (3.6)          7.6
              Restructuring charge                      9.5          17.6
              Depreciation                              3.9           2.6
              Other                                     8.8           9.1
                                                  ---------      --------
           Total gross assets                         648.6         541.8

           Deferred tax liabilities:
              Deferred policy acquisition costs       515.6         482.1
              Market discount                           5.1           6.8
              Net unrealized capital gains            200.5         133.7
              Other                                    (0.6)         (0.3)
                                                  ---------     ---------
           Total gross liabilities                    720.6         622.3
                                                  ---------     ---------
           Net deferred tax liability                 $72.0         $80.5
                                                  =========     =========
</TABLE>

     Net unrealized capital gains and losses are presented in shareholder's
     equity net of deferred taxes. As of December 31, 1997 and 1996, no
     valuation allowances were required for unrealized capital gains a
nd losses.

     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, 1997. 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.





                                      F-25
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

8.   Income Taxes (Continued)

     The Internal Revenue Service ("Service") has completed examinations of the
     consolidated federal income tax returns of Aetna through 1990. Discussions
     are being held with the Service with respect to proposed adjustments.
     Management believes there are adequate defenses against, or sufficient
     reserves to provide for, any such adjustments. The Service has commenced
     its examinations for the years 1991 through 1994.

9.   Benefit Plans

     Employee Pension Plans - The Company, in conjunction with Aetna, has
     noncontributory defined benefit pension plans covering substantially all
     employees. The plans provide pension benefits based on years of service and
     average annual compensation (measured over 60 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 amounts that are tax-deductible. As of
     December 31, 1997, Aetna's accrued pension cost has been allocated to its
     subsidiaries, including the Company, under an allocation based on eligible
     salaries. Data on a separate company basis regarding the proportionate
     share of the projected benefit obligation and plan assets is not available.
     The accumulated benefit obligation and plan assets are recorded by Aetna.
     As of the measurement date (i.e., September 30), the accumulated plan
     assets exceeded accumulated plan benefits. Allocated pretax charges to
     operations for the pension plan (based on the Company's total salary cost
     as a percentage of Aetna's total salary cost) were $2.7 million, $4.3
     million and $6.1 million for the years ended December 31, 1997, 1996 and
     1995, respectively.

     Employee Postretirement Benefits - In addition to providing pension
     benefits, Aetna currently provides certain health care and life insurance
     benefits for retired employees. A comprehensive medical and dental plan is
     offered to all full-time employees retiring at age 50 with 15 years of
     service or at age 65 with 10 years of service. There is a cap on the
     portion of the cost paid by the Company relating to medical and dental
     benefits. Retirees are generally required to contribute to the plans based
     on their years of service with Aetna. The costs to the Company associated
     with the Aetna postretirement plans for 1997, 1996 and 1995 were $2.7
     million, $1.8 million and $1.4 million, respectively.

     As of December 31, 1996, Aetna transferred to the Company approximately
     $77.7 million of accrued liabilities, primarily related to the pension and
     postretirement benefit plans described above, that had been previously
     recorded by Aetna. The after tax amount of this transfer (approximately
     $50.5 million) is reported as a reduction in retained earnings. In 1997,
     other changes in shareholder's equity includes an additional $0.8 million
     reduction reflecting revisions to the allocation of these accrued
     liabilities.

     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. As of the measurement
     date (i.e., September 30), the accumulated plan assets exceeded accumulated
     plan benefits.




                                      F-26
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

 9.  Benefit Plans (Continued)

     Agent Postretirement Benefits - The Company, in conjunction with Aetna,
     also provides certain postretirement health care and life insurance
     benefits for certain agents. The costs to the Company associated with the
     agents' postretirement plans for 1997, 1996 and 1995 were $0.6 million,
     $0.7 million and $0.8 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 $4.4 million, $5.4 million and $4.9
     million in 1997, 1996 and 1995, respectively.

     Stock Plans - Aetna has a stock incentive plan that provides for stock
     options, deferred contingent common stock or equivalent cash awards or
     restricted stock to certain key employees. Executive and middle management
     employees may be granted options to purchase common stock of Aetna at or
     above the market price on the date of grant. Options generally become 100%
     vested three years after the grant is made, with one-third of the options
     vesting each year. Aetna does not recognize compensation expense for stock
     options granted at or above the market price on the date of grant under its
     stock incentive plans. In addition, executives may be granted incentive
     units which are rights to receive common stock or an equivalent value in
     cash. The incentive units may vest within a range from 0% to 175% at the
     end of a four year period based on the attainment of performance goals. The
     costs to the Company associated with the Aetna stock plans for 1997, 1996
     and 1995, were $2.9 million, $8.1 million and $6.3 million, respectively.
     As of December 31, 1996, Aetna transferred to the Company approximately
     $1.1 million of deferred tax benefits related to stock options. This amount
     is reported as an increase in retained earnings. In 1997, other changes in
     shareholder's equity include an additional increase of $2.3 million
     reflecting revisions to the allocation of the deferred tax benefit.

10.  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 0.10% to
     1.90% of their average daily net assets. The Company also receives fees
     from Aetna managed mutual funds for serving as investment adviser. Under
     the advisory agreements, these funds pay the Company a daily fee which, on
     an annual basis, ranges, depending on the fund, from 0.25% to 0.85% of
     their average daily net assets. The Company also receives fees (expressed
     as a percentage of the average daily net assets) from some of its funds for
     providing administration services, and from The Aetna Series Fund for
     providing shareholder services and promoting sales. The amount of
     compensation and fees received from the Separate Accounts and mutual funds,
     included in charges assessed against policyholders, amounted to $271.2
     million, $186.8 million and $128.1 million in 1997, 1996 and 1995,
     respectively. The Company may waive advisory fees at its discretion.




                                      F-27
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

10.  Related Party Transactions (Continued)

     The Company acts as an investment adviser for its affiliated mutual funds.
     Since August 1996, Aeltus Investment Management, Inc. ("Aeltus"), a wholly
     owned subsidiary of HOLDCO and an affiliate of the Company, has been acting
     as Subadvisor for affiliated mutual funds and adviser for most of the
     General Account assets. Fees paid by the Company to Aeltus, included in
     both charges assessed against policyholders and net investment income, on
     an annual basis, range from 0.06% to 0.55% of the average daily net assets
     under management. For the years ended December 31, 1997 and 1996, the
     Company paid $45.5 million and $16.0 million in such fees.

     The Company may, from time to time, make reimbursements to an Aetna managed
     mutual 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 $6.1 million and a $108.0
     million commission, paid by the Company to Aetna Life in 1996 and 1988,
     respectively, was capitalized as deferred policy acquisition costs. 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. Effective January 1, 1997, this agreement has been amended to
     transition (based on underlying investment rollover in Aetna Life) from a
     modified coinsurance to a coinsurance arrangement. As a result of this
     change, reserves will be ceded to the Company from Aetna Life as investment
     rollover occurs and the loan previously established will be reduced. The
     Company maintained insurance reserves of $574.5 million ($397.2 million
     relating to the modified coinsurance agreement and $177.3 million relating
     to the coinsurance agreement) and $628.3 million as of December 31, 1997
     and 1996, respectively, relating to the business assumed. The fair value of
     the loan relating to assets held by Aetna Life was $412.3 million and
     $625.3 million as of December 31, 1997 and 1996, respectively, and is based
     upon the fair value of the underlying assets. Premiums of $176.7 million,
     $25.3 million and $28.0 million and current and future benefits of $183.9
     million, $39.5 million and $43.0 million were assumed in 1997, 1996 and
     1995, respectively.

     Investment income of $37.5 million, $44.1 million and $46.5 million was
     generated from the reinsurance loan to affiliate in 1997, 1996 and 1995,
     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 $32.5 million and
     $28.9 million were maintained for this contract as of December 31, 1997 and
     1996, 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





                                      F-28
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

10.  Related Party Transactions (Continued)

     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 $5.9 million, $5.2 million and $3.2 million for 1997, 1996 and 1995,
     respectively.

     Effective October 1, 1997, the Company entered into a reinsurance agreement
     with Aetna Life to assume amounts in excess of $0.2 million for certain of
     its participating life insurance, on a yearly renewable term basis. Premium
     amounts related to this agreement were $0.7 million in 1997.

     The Company received a capital contribution of $10.4 million in cash from
     HOLDCO in 1996. The Company received no capital contributions in 1997 or
     1995.

     The Company paid $17.3 million and $3.5 million in cash dividends to HOLDCO
     in 1997 and 1996, respectively. In 1995, the Company dividended $2.9
     million in the form of two of its subsidiaries, Systematized Benefits
     Administrators, Inc. and Aetna Investment Services, Inc., to Aetna
     Retirement Services, Inc. (the Company's former parent).

     Premiums due and other receivables include $37.0 million and $2.8 million
     due from affiliates in 1997 and 1996, respectively. Other liabilities
     include $1.2 million and $10.7 million due to affiliates for 1997 and 1996,
     respectively.

     As of December 31, 1997, Aetna transferred to the Company $2.5 million
     based on its decision not to settle state tax liabilities for the years
     1996 and 1997. This amount has been reported as an other increase in
     retained earnings.

     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.

11.  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-29
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

11.  Reinsurance (Continued)

     The following table includes premium amounts ceded/assumed to/from
affiliated companies as discussed in Note 10 above.

<TABLE>
<CAPTION>
                                                         Ceded to       Assumed
                                              Direct      Other       from Other       Net
                                              Amount    Companies      Companies     Amount
                                                         (millions)
                                              -------  -------------  -----------  ---------
<S>                                            <C>        <C>           <C>         <C>
                              1997
                              ----
           Premiums:
              Life Insurance                   $ 35.7      $15.1         $177.4      $198.0
              Accident and Health Insurance       5.6        5.6             --          --
              Annuities                          67.9         --            1.2        69.1
                                              -------  -------------  -----------  ---------
                  Total earned premiums        $109.2      $20.7         $178.6      $267.1
                                              =======  =============  ===========  =========

                              1996
                              ----
           Premiums:
              Life Insurance                   $ 34.6      $11.2          $25.3      $ 48.7
              Accident and Health Insurance       6.3        6.3             --          --
              Annuities                          84.3         --            0.6        84.9
                                              -------  -------------  -----------  ---------
                  Total earned premiums        $125.2      $17.5          $25.9      $133.6
                                              =======  =============  ===========  =========

                              1995
                              ----
           Premiums:
              Life Insurance                   $ 28.8      $ 8.6          $28.0       $ 48.2
              Accident and Health Insurance       7.5        7.5             --           --
              Annuities                         164.0         --            0.5        164.5
                                              -------  -------------  -----------  ---------
                  Total earned premiums        $200.3      $16.1          $28.5       $212.7
                                              =======  =============  ===========  =========
</TABLE>

12.  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 the value
     of the securities underlying the commitments. At December 31, 1997, the
     Company had commitments to purchase investments of $38.7 million. The fair
     value of the investments at December 31, 1997 approximated $39.0 million.




                                      F-30
<PAGE>

             AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARY
                       (A wholly owned subsidiary of Aetna
                           Retirement Holdings, Inc.)

             Notes to Consolidated Financial Statements (Continued)

12.  Commitments and Contingent Liabilities (Continued)

     Litigation

     The Company is involved in numerous lawsuits arising, for the most part, in
     the ordinary course of its business operations. While the ultimate outcome
     of litigation against the Company cannot be determined at this time, after
     consideration of the defenses available to the Company and any related
     reserves established, it is not expected to result in liability for amounts
     material to the financial condition of the Company, although it may
     adversely affect results of operations in future periods.


13.  Segment Information (1)

     The Company's operations are reported through two major business segments:
     Financial Services and Individual Life Insurance. Summarized financial
     information for the Company's principal operations was as follows:

<TABLE>
<CAPTION>
                                                1997         1996         1995
                                             ---------    ---------    ---------
                                                          (millions)
         <S>                                  <C>          <C>          <C>
         Revenue:
           Financial Services                 $1,277.9     $1,195.1     $1,211.3
           Individual Life Insurance             620.4        445.7        407.9
                                             ---------    ---------    ---------
                Total revenue                 $1,898.3     $1,640.8     $1,619.2
                                             =========    =========    =========
         Income before income taxes: (2)
           Financial Services                   $188.2       $129.9       $160.1
           Individual Life Insurance             106.5         83.0        103.1
                                             ---------    ---------    ---------
                Total income before
                  income taxes                  $294.7       $212.9       $263.2
                                             =========    =========    =========
         Net income: (2)
           Financial Services                   $137.5        $94.3       $113.8
           Individual Life Insurance              67.8         55.9         62.1
                                             ---------    ---------    ---------
                Net income                      $205.3       $150.2       $175.9
                                             =========    =========    =========
         Assets under management: (3)
           Financial Services  (4)           $37,609.3    $27,268.1    $22,534.4
           Individual Life Insurance           3,096.1      2,830.5      2,590.9
                                             ---------    ---------    ---------
             Total assets under management    40,705.4    $30,098.6    $25,125.3
                                             =========    =========    =========
</TABLE>

          (1)  The 1996 results include severance and facilities charges of
               $30.7 million, after tax. Of this charge $21.5 million related to
               the Financial Services segment and $9.2 million related to the
               Individual Life Insurance segment.

          (2)  Excludes any effect of the corporate facilities and severance
               charge recorded in 1996 which is not directly allocable to the
               Financial Services and Individual Life Insurance segments. (Refer
               to Note 7).


          (3)  Excludes net unrealized capital gains (losses) of $551.5 million,
               $366.4 million and $797.1 million at December 31, 1997, 1996 and
               1995, respectively.

          (4)  The December 31, 1997 balance includes the transfer of $4,078.5
               million of assets under management that were previously reported
               by an affiliate.


                                      F-31

<PAGE>


Form No. SAI.56297-98                                      ALIAC Ed. August 1998



<PAGE>

                          VARIABLE ANNUITY ACCOUNT B
                          PART C - OTHER INFORMATION

Item 24. Financial Statements and Exhibits
   (a)      Financial Statements:
      (1)   Included in Part A:
            None
      (2)   Included in Part B:
            Financial Statements of Variable Annuity Account B:
            -  Statement of Assets and Liabilities as of December 31, 1997
            -  Statements of Operations and Changes in Net Assets for the
               years ended December 31, 1997 and 1996
            -  Notes to Financial Statements
            -  Independent Auditors' Report
            Financial Statements of the Depositor:
            -  Independent Auditors' Report
            -  Consolidated Statements of Income for the years ended December
               31, 1997, 1996 and 1995
            - Consolidated Balance Sheets as of December 31, 1997 and 1996 
            - Consolidated Statements of Changes in Shareholder's Equity for
               the years ended December 31, 1997, 1996 and 1995 
            - Consolidated Statements of Cash Flows for the years ended
               December 31, 1997, 1996 and 1995
            -  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) Broker-Dealer Agreement(2)
     (3.2) Alternative Form of Wholesaling Agreement and Related Selling
           Agreement(3)
     (4.1) Variable Annuity Contract GM-VA-98(2) 
     (4.2) Variable Annuity Contract Certificate (GMC-VA-98)(2) 
     (5)   Variable Annuity Contract Application 
     (6.1) Certificate of Incorporation of Aetna Life Insurance and Annuity
           Company(4)
     (6.2) Amendment of Certificate of Incorporation of Aetna Life Insurance
           and Annuity Company(5)
     (6.3) By-Laws as amended September 17, 1997 of Aetna Life Insurance and
           Annuity Company(6)
     (7)   Not applicable

<PAGE>


    (8.1)  Fund Participation Agreement between Aetna Life Insurance and
           Annuity Company and AIM dated June 30, 1998
    (8.2)  Service Agreement between Aetna Life Insurance and Annuity Company
           and AIM effective June 30, 1998
    (8.3)  Fund Participation Agreement by and among Aetna Life Insurance and
           Annuity Company and Aetna Variable Fund, Aetna Variable Encore Fund,
           Aetna Income Shares, Aetna Balanced VP, Inc., Aetna GET Fund on
           behalf of each of its series, Aetna Generation Portfolios, Inc., on
           behalf of each of its series, and Aetna Variable Portfolios, Inc. on
           behalf of each of its series and Aeltus Investment Management, Inc.,
           dated as of May 1, 1998(2)
    (8.4)  Service Agreement between Aeltus Investment Management, Inc. and
           Aetna Life Insurance and Annuity Company in connection with the sale
           of shares of Aetna Variable Fund, Aetna Variable Encore Fund, Aetna
           Income Shares, Aetna Balanced VP, Inc., Aetna GET Fund on behalf of
           each of its series, Aetna Generation Portfolios, Inc. on behalf of
           each of its series and Aetna Variable Portfolios, Inc., on behalf of
           each of its series dated as of May 1, 1998(2)
    (8.5)  Fund Participation Agreement between Aetna Life Insurance and Annuity
           Company, Variable Insurance Products Fund and Fidelity Distributors
           Corporation dated February 1, 1994 and amended on December 15, 1994,
           February 1, 1995, May 1, 1995, January 1, 1996 and March 1, 1996(5)
    (8.6)  Fifth Amendment, dated as of May 1, 1997, to the Fund Participation
           Agreement between Aetna Life Insurance and Annuity Company, Variable
           Insurance Products Fund and Fidelity Distributors Corporation dated
           February 1, 1994 and amended on December 15, 1994, February 1, 1995,
           May 1, 1995, January 1, 1996 and March 1, 1996(7)
    (8.7)  Sixth Amendment dated November 6, 1997 to the Fund Participation
           Agreement between Aetna Life Insurance and Annuity Company, Variable
           Insurance Products Fund and Fidelity Distributors Corporation dated
           February 1, 1994 and amended on December 15, 1994, February 1, 1995,
           May 1, 1995, January 1, 1996, March 1, 1996 and May 1, 1997(8)
    (8.8)  Seventh Amendment dated as of May 1, 1998 to the Fund Participation
           Agreement between Aetna Life Insurance and Annuity Company, Variable
           Insurance Products Fund and Fidelity Distributors Corporation dated
           February 1, 1994 and amended on December 15, 1994, February 1, 1995,
           May 1, 1995, January 1, 1996, March 1, 1996 May 1, 1997 and November
           6, 1997(2)
    (8.9)  Fund Participation Agreement between Aetna Life Insurance and Annuity
           Company, Variable Insurance Products Fund II and Fidelity
           Distributors Corporation dated February 1, 1994 and amended on
           December 15, 1994, February 1, 1995, May 1, 1995, January 1, 1996 and
           March 1, 1996(5)
    (8.10) Fifth Amendment, dated as of May 1, 1997, to the Fund Participation
           Agreement between Aetna Life Insurance and Annuity Company, Variable
           Insurance Products Fund II and Fidelity Distributors Corporation
           dated February 1, 1994 and amended 

<PAGE>


   
           on December 15, 1994, February 1, 1995, May 1, 1995, January 1, 1996
           and March 1, 1996(7)
    (8.11) Sixth Amendment dated as of January 20, 1998 to the Fund
           Participation Agreement between Aetna Life Insurance and Annuity
           Company, Variable Insurance Products Fund II and Fidelity
           Distributors Corporation dated February 1, 1994 and amended on
           December 15, 1994, February 1, 1995, May 1, 1995, January 1, 1996,
           March 1, 1996 and May 1, 1997(9)
    (8.12) Seventh Amendment dated as of May 1, 1998 to the Fund Participation
           Agreement between Aetna Life Insurance and Annuity Company, Variable
           Insurance Products Fund II and Fidelity Distributors Corporation
           dated February 1, 1994 and amended on December 15, 1994, February 1,
           1995, May 1, 1995, January 1, 1996, March 1, 1996 May 1, 1997 and
           January 20, 1998(2)
    (8.13) Service Agreement between Aetna Life Insurance and Annuity
           Company and Fidelity Investments Institutional Operations Company
           dated as of November 1, 1995(10)
    (8.14) Amendment dated January 1, 1997 to Service Agreement between Aetna
           Life Insurance and Annuity Company and Fidelity Investments
           Institutional Operations Company dated as of November 1, 1995(7)
    (8.15) Fund Participation Agreement among Janus Aspen Series and
           Aetna Life Insurance and Annuity Company and Janus Capital
           Corporation dated December 8, 1997(11)
    (8.16) Service Agreement between Janus Capital Corporation and Aetna
           Life Insurance and Annuity Company dated December 8, 1997(11)
    (8.17) Fund Participation Agreement among MFS Variable Insurance Trust,
           Aetna Life Insurance and Annuity Company and Massachusetts Financial
           Services Company dated April 30, 1996, and amended on September 3,
           1996, March 14, 1997 and November 28, 1997(2)
    (8.18) Fourth Amendment dated May 1, 1998 to the Fund Participation
           Agreement by and among MSF Variable Insurance Trust, Aetna Life
           Insurance and Annuity Company and Massachusetts Financial Services
           Company dated April 30, 1996, and amended on September 3, 1996,
           March 14, 1997 and November 28, 1997
    (8.19) Fund Participation Agreement between Aetna Life Insurance and
           Annuity Company and Oppenheimer Variable Annuity Account Funds and
           Oppenheimer Funds, Inc. dated March 11, 1997(12)
    (8.20) Service Agreement between Oppenheimer Funds, Inc. and Aetna
           Life Insurance and Annuity Company dated March 11, 1997(12)
    (9)    Opinion and Consent of Counsel
    (10)   Consent of Independent Auditors
    (11)   Not applicable
    (12)   Not applicable
    (13)   Schedule for Computation of Performance Data
    (14)   Not applicable
    (15.1) Powers of Attorney
    (15.2) Authorization for Signatures(3)
    
<PAGE>


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 (Accession No. 0000950146-96-000563).
2. Incorporated by reference to Registration Statement on Form N-4 (File No.
   333-56297), as filed electronically on June 8, 1998 (Accession No.
   0000950146-98-000983).
3. 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 (Accession No. 0000912057-96-006383).
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 (Accession No. 0000950146-96-000534).
5. Incorporated by reference to Post-Effective Amendment No. 12 to Registration
   Statement on Form N-4 (File No. 33-75964), as filed electronically on
   February 11, 1997 (Accession No. 0000950146-97-000159).
6. Incorporated by reference to Post-Effective Amendment No. 12 to Registration
   Statement on Form N-4 (File No. 33-91846), as filed electronically on October
   30, 1997 (Accession No. 0000950146-97-001589).
7. Incorporated by reference to Post-Effective Amendment No. 30 to Registration
   Statement on Form N-4 (File No. 33-34370), as filed electronically on
   September 29, 1997 (Accession No. 0000950146-97-001485).
8. Incorporated by reference to Post-Effective Amendment No. 16 to Registration
   Statement on Form N-4 (File No. 33-75964), as filed electronically on
   February 9, 1998 (Accession No. 0000950146-98-000179).
9. Incorporated by Reference to Post-Effective Amendment No. 7 to Registration
   Statement on Form S-6 (File No. 33-75248), as filed electronically on
   February 24, 1998 (Accession No. 0000950146-98-000267).
10.Incorporated by reference to Post-Effective Amendment No. 3 to Registration
   Statement on Form N-4 (File No. 33-88720), as filed electronically on June
   28, 1996 (Accession No. 0000928389-96-000136).
11.Incorporated by reference to Post-Effective Amendment No. 10 to Registration
   Statement on Form N-4 (File No. 33-75992), as filed electronically on
   December 31, 1997 (Accession No. 0000950146-97-001982).
12.Incorporated by reference to Post-Effective Amendment No. 27 to Registration
   Statement on Form N-4 (File No. 33-34370), as filed electronically on April
   16, 1997 (Accession No. 0000950146-97-000617).




<PAGE>


Item 25. Directors and Officers of the Depositor

Name and Principal
Business Address*                    Positions and Offices with Depositor
- -----------------                    ------------------------------------
Thomas J. McInerney                  Director and President

Catherine H. Smith                   Director, Chief Financial Officer and
                                     Senior Vice President

Shaun P. Mathews                     Director and Senior Vice President

   
Deborah Koltenuk                     Vice President, Treasurer and
                                     Corporate Controller
    

Frederick D. Kelsven                 Vice President and Chief Compliance
                                     Officer

Kirk P. Wickman                      Vice President, General Counsel and
                                     Corporate Secretary


*  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 Registration Statement on
Form N-4 (File No. 333-56297), as filed electronically on June 8, 1998
(Accession No. 0000950146-98-000983).

Item 27. Number of Contract Owners

   As of June 30, 1998, there were 68,445 individual holders of interests in
variable annuity contracts funded through Variable Annuity Account B.

Item 28. Indemnification

Section 21 of Public Act No. 97-246 of the Connecticut General Assembly (the
"Act") provides that a corporation may provide indemnification of or advance
expenses to a director, officer, employee or agent only as permitted by Sections
33-770 to 33-778, inclusive, of the Connecticut General Statutes, as amended by
Sections 12 to 20, inclusive, of this Act. Reference is hereby made to Section
33-771(e) of the Connecticut General Statutes ("CGS") regarding indemnification
of directors and Section 33-776(d) of CGS regarding indemnification of officers,
employees and agents of Connecticut corporations. These statutes provide in
general that Connecticut corporations incorporated prior to January 1, 1997
shall, except to the extent that their certificate of incorporation expressly
provides otherwise, indemnify their directors, officers, employees and agents
against "liability" (defined as the obligation to pay a judgment, settlement,

<PAGE>


penalty, fine, including an excise tax assessed with respect to an employee
benefit plan, or reasonable expenses incurred with respect to a proceeding) when
(1) a determination is made pursuant to Section 33-775 that the party seeking
indemnification has met the standard of conduct set forth in Section 33-771 or
(2) a court has determined that indemnification is appropriate pursuant to
Section 33-774. Under Section 33-775, the determination of and the authorization
for indemnification are made (a) by the disinterested directors, as defined in
Section 33-770(3); (b) by special counsel; (c) by the shareholders; or (d) in
the case of indemnification of an officer, agent or employee of the corporation,
by the general counsel of the corporation or such other officer(s) as the board
of directors may specify. Also, Section 33-772 provides that a corporation shall
indemnify an individual who was wholly successful on the merits or otherwise
against reasonable expenses incurred by him in connection with a proceeding to
which he was a party because he was a director, officer, employee or agent of
the corporation. In the case of a proceeding by or in the right of the
corporation or with respect to conduct for which the director, officer, agent or
employee was adjudged liable on the basis that he received a financial benefit
to which he was not entitled, indemnification is limited to reasonable expenses
incurred in connection with the proceeding against the corporation to which the
individual was named a party.

The statute does specifically authorize a corporation to procure indemnification
insurance on behalf of an individual who was a director, officer, employer or
agent of the corporation. Consistent with the statute, Aetna Inc. 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.

Item 29. Principal Underwriter

   (a) In addition to serving as the principal underwriter and depositor for the
       Registrant, Aetna Life Insurance and Annuity Company (Aetna) also acts as
       the principal underwriter, only, for Aetna Variable Encore Fund, Aetna
       Variable Fund, Aetna Generation Portfolios, Inc., Aetna Income Shares,
       Aetna Balanced VP, Inc. (formerly Aetna Investment Advisers Fund, Inc.),
       Aetna GET Fund, and Aetna Variable Portfolios, Inc. and as the principal
       underwriter and investment adviser for Portfolio Partners, Inc. (all
       management investment companies registered under the Investment Company
       Act of 1940 (1940 Act)). Additionally, Aetna acts as the principal
       underwriter and depositor for Variable Life Account B of Aetna, Variable
       Annuity Account C of Aetna and Variable Annuity Account G of Aetna
       (separate accounts of Aetna registered as unit investment trusts under
       the 1940 Act). Aetna is also the principal underwriter for Variable
       Annuity Account I of Aetna Insurance Company of America (AICA) (a
       separate account of AICA registered as a unit investment trust under the
       1940 Act).

   (b) See Item 25 regarding the Depositor.

<PAGE>


   (c)      Compensation as of December 31, 1997:

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

                                  Compensation
Name of         Net Underwriting  on Redemption
Principal       Discounts and     or              Brokerage
Underwriter     Commissions       Annuitization   Commissions  Compensation*
- -----------     -----------       -------------   -----------  -------------
Aetna Life
Insurance and
Annuity Company                      $348,583                    $29,637,063


*  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 accounts, books and other documents required to be maintained by
Section 31(a) of the 1940 Act and the rules under it relating to the securities
described in and issued under this Registration Statement 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

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

<PAGE>


   (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 is relying upon and complies 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) P.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.

   (f) Aetna Life Insurance and Annuity Company represents that the fees and
       charges deducted under the contracts covered by this registration
       statement, in the aggregate, are reasonable in relation to the services
       rendered, the expenses expected to be incurred, and the risks assumed by
       the insurance company.



<PAGE>


                                  SIGNATURES

      As required by the Securities Act of 1933 and the Investment Company Act
of 1940, the Registrant, Variable Annuity Account B of Aetna Life Insurance and
Annuity Company, has duly caused this Pre-Effective Amendment to its
Registration Statement on Form N-4 (File No. 333-56297) to be signed on its
behalf by the undersigned, thereunto duly authorized in the City of Hartford,
State of Connecticut, on the 4th day of August, 1998.

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

                              By:  AETNA LIFE INSURANCE AND ANNUITY COMPANY
                                     (Depositor)

                              By:  Thomas J. McInerney*
                                   -------------------------------------------
                                   Thomas J. McInerney
                                   President


      As required by the Securities Act of 1933, this Pre-Effective Amendment
No. 1 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.

Signature               Title                                             Date

                                                              )
Thomas J. McInerney*    Director and President                )
- ----------------------  (principal executive officer)         )
Thomas J. McInerney                                           )
                                                              )
                                                              )
Catherine H. Smith*     Director and Chief Financial Officer  )August 4, 1998
- ----------------------                                        )
Catherine H. Smith                                            )
                                                              )
                                                              )
Shaun P. Mathews*       Director                              )
- ----------------------                                        )
Shaun P. Mathews                                              )
                                                              )
Deborah Koltenuk*       Vice President, Treasurer and         )
- ----------------------  Corporate Controller                  )
Deborah Koltenuk                                              )


By:   /s/ J. Neil McMurdie
      ------------------------------------------
      J. Neil McMurdie
      *Attorney-in-fact


<PAGE>


                          VARIABLE ANNUITY ACCOUNT B
                                EXHIBIT INDEX

Exhibit No.     Exhibit                                                  Page
- -----------     -------                                                  ----

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        Broker-Dealer Agreement                                     *

99-B.3.2        Alternative Form of Wholesaling Agreement and Related       *
                Selling Agreement                                           

99-B.4.1        Variable Annuity Contract GM-VA-98                          *

99-B.4.2        Variable Annuity Contract Certificate (GMC-VA-98)           *

99-B.5          Variable Annuity Contract Application                    -------

99-B.6.1        Certificate of Incorporation of Aetna Life Insurance        *
                and Annuity Company                                         

99-B.6.2        Amendment of Certificate of Incorporation of Aetna Life     *
                Insurance and Annuity Company                               

9-B.6.3         By-Laws as amended September 17, 1997 of Aetna Life         *
                Insurance and Annuity Company                               

99-B.8.1        Fund Participation Agreement between Aetna Life
                Insurance and Annuity Company and AIM dated June 30,
                1998                                                     -------

99-B.8.2        Service Agreement between Aetna Life Insurance and
                Annuity Company and AIM effective June 30, 1998          -------

99-B.8.3        Fund Participation Agreement by and among Aetna             * 
                Life Insurance and Annuity Company and Aetna 
                Variable Fund, Aetna Variable Encore Fund, Aetna 
                Income Shares, Aetna Balanced VP, Inc., Aetna
                GET Fund on behalf of each of its series, 
                Aetna Generation Portfolios, Inc., on behalf of 
                each of its series, and Aetna Variable Portfolios,
                Inc. on behalf of each of its series and
                Aeltus Investment Management, Inc., dated as of 
                May 1, 1998                                                 

*Incorporated by reference


<PAGE>


Exhibit No.     Exhibit                                                  Page
- -----------     -------                                                  ----

99-B.8.4        Service Agreement between Aeltus Investment                 *
                Management, Inc. and Aetna Life Insurance and 
                Annuity Company in connection with the sale of 
                shares of Aetna Variable Fund, Aetna Variable 
                Encore Fund, Aetna Income Shares, Aetna Balanced 
                VP, Inc., Aetna GET Fund on behalf of each of 
                its series, Aetna Generation Portfolios, Inc. on 
                behalf of each of its series and Aetna Variable 
                Portfolios, Inc., on behalf of each of its 
                series dated as of May 1, 1998                              

99-B.8.5        Fund Participation Agreement between Aetna Life             *
                Insurance and Annuity Company, Variable Insurance 
                Products Fund and Fidelity Distributors 
                Corporation dated February 1, 1994 and amended on
                December 15, 1994, February 1, 1995, May 1, 1995, 
                January 1, 1996 and March 1, 1996                           

99-B.8.6        Fifth Amendment, dated as of May 1, 1997, to                * 
                the Fund Participation Agreement between Aetna Life 
                Insurance and Annuity Company, Variable Insurance 
                Products Fund and Fidelity Distributors Corporation 
                dated February 1, 1994 and amended on December 15, 
                1994, February 1, 1995, May 1, 1995, January 1, 
                1996 and March 1, 1996                                      

99-B.8.7        Sixth Amendment dated November 6, 1997 to the Fund          *
                Participation Agreement between Aetna Life 
                Insurance and Annuity Company, Variable Insurance 
                Products Fund and Fidelity Distributors
                Corporation dated February 1, 1994 and amended 
                on December 15, 1994, February 1, 1995, May 1, 1995, 
                January 1, 1996, March 1, 1996 and May 1, 1997              

99-B.8.8        Seventh Amendment dated as of May 1, 1998 to                *
                the Fund Participation Agreement between Aetna 
                Life Insurance and Annuity Company, Variable 
                Insurance Products Fund and Fidelity Distributors 
                Corporation dated February 1, 1994 and amended on
                December 15, 1994, February 1, 1995, May 1, 1995, 
                January 1, 1996, March 1, 1996, May 1, 1997 and 
                November 6, 1997                                            

99-B.8.9        Fund Participation Agreement between Aetna Life             *
                Insurance and Annuity Company, Variable Insurance 
                Products Fund II and Fidelity Distributors 
                Corporation dated February 1, 1994 and amended on 
                December 15, 1994, February 1, 1995, May 1, 1995,
                January 1, 1996, and March 1, 1996                          

*Incorporated by reference

<PAGE>


Exhibit No.     Exhibit                                                  Page
- -----------     -------                                                  ----

99-B.8.10       Fifth Amendment, dated as of May 1, 1997, to                *
                the Fund Participation Agreement between Aetna 
                Life Insurance and Annuity Company, Variable 
                Insurance Products Fund II and Fidelity 
                Distributors Corporation dated February 1, 
                1994 and amended on December 15, 1994, 
                February 1, 1995, May 1, 1995, January 1, 
                1996, and March 1, 1996                                     

99.B-8.11       Sixth Amendment dated as of January 20, 1998                *
                to the Fund Participation Agreement between 
                Aetna Life Insurance and Annuity Company, Variable 
                Insurance Products Fund II and Fidelity 
                Distributors Corporation dated February 1, 1994 
                and amended on December 15, 1994, February 1, 
                1995, May 1, 1995, January 1, 1996, March 1, 1996 
                and May 1, 1997                                             

99-B.8.12       Seventh Amendment dated as of May 1, 1998 to the            *
                Fund Participation Agreement between Aetna Life 
                Insurance and Annuity Company, Variable Insurance 
                Products Fund II and Fidelity Distributors 
                Corporation dated February 1, 1994 and amended on
                December 15, 1994, February 1, 1995, May 1, 1995, 
                January 1, 1996, March 1, 1996, May 1, 1997 and 
                January 20, 1998                                            

99-B.8.13       Service Agreement between Aetna Life Insurance and          *
                Annuity Company and Fidelity Investments Institutional
                Operations Company dated as of November 1, 1995             

99-B.8.14       Amendment dated January 1, 1997 to Service Agreement        *
                between Aetna Life Insurance and Annuity Company and
                Fidelity Investments Institutional Operations Company
                dated as of November 1, 1995                                

99-B.8.15       Fund Participation Agreement among Janus Aspen Series       *
                and Aetna Life Insurance and Annuity Company and Janus
                Capital Corporation dated December 8, 1997                  

99-B.8.16       Service Agreement between Janus Capital Corporation and     *
                Aetna Life Insurance and Annuity Company dated December
                8, 1997                                                     

*Incorporated by reference


<PAGE>


Exhibit No.     Exhibit                                                  Page
- -----------     -------                                                  ----

99-B.8.17       Fund Participation Agreement among MFS Variable             * 
                Insurance Trust, Aetna Life Insurance and Annuity 
                Company and Massachusetts Financial Services 
                Company dated April 30, 1996, and amended on
                September 3, 1996, March 14, 1997 and November 28, 1997    

   
99-B.8.18       Fourth Amendment dated May 1, 1998 to the Fund
                Participation Agreement by and among MSF Variable
                Insurance Trust, Aetna Life Insurance and Annuity
                Company and Massachusetts Financial Services Company
                dated April 30, 1996, and amended on September 3, 1996,
                March 14, 1997 and November 28, 1997                     -------
    

99-B.8.19       Fund Participation Agreement between Aetna Life             *
                Insurance and Annuity Company and Oppenheimer Variable
                Annuity Account Funds and Oppenheimer Funds, Inc. dated
                March 11, 1997                                              

99-B.8.20       Service Agreement between Oppenheimer Funds, Inc. and       *
                Aetna Life Insurance and Annuity Company dated March
                11, 1997                                                    

99-B.9          Opinion and Consent of Counsel                           -------

99-B.10         Consent of Independent Auditors                          -------

99-B.13         Schedule for Computation of Performance Data             -------

99-B.15.1       Powers of Attorney                                       -------

99-B.15.2       Authorization for Signatures                                *

*Incorporated by reference





[Aetna Retirement Services logo]

                                        Aetna Life Insurance and Annuity Company
 Customer Information                   151 Farmington Avenue
 Smart Solutions from Aetna(TM)         Hartford, CT   06156-5996
 Aetna Variable Annuity                 1-800-238-6254

<TABLE>
<S>                      <C>                   <C>                                             <C>
- ---------------------------------------------------------------------------------------------------------------------------------
Type of Contract         Nonqualified          Qualified                                       Qualified (con't.)
Please Print             / / Regular           / / 408A Roth IRA Regular (Tax year ________)   / / 408(b) IRA Transfer/Rollover*
                         / / 1035 Exchange*    / / 408A Roth IRA Transfer/Rollover*            / / 403(b) 90-24 Transfer*
*Please attach required  / / Custodial IRA     / / 408(b) IRA* Regular (Tax year ________)         Check one:
additional forms.                              / / 408(b) SEP* Regular (Tax year ________)         / / ERISA   / / Non ERISA
- ---------------------------------------------------------------------------------------------------------------------------------
Option Package        Option Package I [092] / /            Option Package II [093] / /        Option Package III [094] / /

                      Death Benefit, withdrawal options and expenses will vary depending on the Option Package chosen. Please 
                      refer to your prospectus for further details on the Option Packages available under this contract.
- ---------------------------------------------------------------------------------------------------------------------------------
Holder                Name (Last, First, Middle Initial)                                       Social Security No./Tax ID No.

- -Holder means         -----------------------------------------------------------------------------------------------------------
Contract Holder       Address (No. & Street / PO Box)
under an
individual            -----------------------------------------------------------------------------------------------------------
contract and          City/Town                                            State                Zip Code
Certificate
Holder under a        -----------------------------------------------------------------------------------------------------------
group                 Telephone No. / / Home       / / Work                / / M  / / F         Date of Birth
contract.
- ---------------------------------------------------------------------------------------------------------------------------------
Joint Holder          Name (Last, First, Middle Initial)                                       Social Security No.

- -Optional             -----------------------------------------------------------------------------------------------------------
- -Nonqualified Only    Address (No. & Street / PO Box)

                      -----------------------------------------------------------------------------------------------------------
                      City/Town                                            State                Zip Code

                      -----------------------------------------------------------------------------------------------------------
                      Telephone No. / / Home       / / Work                / / M  / / F         Date of Birth
- ---------------------------------------------------------------------------------------------------------------------------------
Annuitant             Name (Last, First, Middle Initial)                                       Social Security No.

- -If different from    -----------------------------------------------------------------------------------------------------------
Holder                Address (No. & Street / PO Box)
- -Nonqualified Only
- -Note: Annuitant may  -----------------------------------------------------------------------------------------------------------
not be changed        City/Town                                            State                Zip Code

                      -----------------------------------------------------------------------------------------------------------
                      Telephone No. / / Home       / / Work                / / M  / / F         Date of Birth
- ---------------------------------------------------------------------------------------------------------------------------------
Beneficiary(ies)                                 Complete Legal Name             Relationship          Social Security No.     %
Please refer to       -----------------------------------------------------------------------------------------------------------
prospectus for        / / Primary
details.              -----------------------------------------------------------------------------------------------------------
                      / / Primary  / / Contingent
                      -----------------------------------------------------------------------------------------------------------
                      / / Primary  / / Contingent
                      -----------------------------------------------------------------------------------------------------------
                      / / Restricted Beneficiary     Please complete Beneficiary Designation with Restricted Payout Form.
                      -----------------------------------------------------------------------------------------------------------
                      Unless directed otherwise and unless there are Joint Holders, we will pay any death benefit in equal shares 
                      to the Primary Beneficiary(ies) or, if none living at the death of the Holder or the Annuitant, to the
                      Contingent Beneficiary(ies).
- ---------------------------------------------------------------------------------------------------------------------------------
Payment               / / Initial Payment: $ _______________  Make check payable to Aetna Life Insurance and Annuity Company (ALIAC)
Information           / / Pre-authorized Payment Plan- I authorize (1) Aetna to debit the account indicated on the enclosed check
Note the              for the payment amount indicated on this form; and (2) the bank indicated on the enclosed check to pay
Pre-authorized        ALIAC and charge the account shown on the enclosed check for debits drawn and payable to ALIAC as payments
Payment Plan may      under this contract. Attach check marked "VOID."
not be available
on all types of
contracts
- ---------------------------------------------------------------------------------------------------------------------------------
Dollar Cost           / / I elect the Dollar Cost Averaging Program. (Page 2 of this form must be completed) 
Averaging                 Not available if Account Rebalancing is in effect.
- ---------------------------------------------------------------------------------------------------------------------------------
Account               / / I elect the Account Rebalancing Program. With this program, amounts in the variable investment options are
Rebalancing               reallocated, as frequently as you elect below, to reflect the percentages indicated on page 2 of this
Program                   form. Not available if DCA is in effect.  (Check one)  / / Monthly   / / Quarterly
- ---------------------------------------------------------------------------------------------------------------------------------
Systematic            / / I would like to elect a Systematic Distribution Option. (The Systematic Distribution Options Form must be
Distribution Option   completed)
                          Aetna offers a variety of Systematic Distribution Options including the Estate Conservation Option 
                          (minimum required distributions for qualified contracts), the Life Expectancy Option (72t) as
                          well as a variety of payment frequencies and distribution methods.
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Life            Documents without Checks                        Documents with Checks
Insurance and         -----------------------------------------------------------------------------------------------------------
Annuity Company       Home Office:                      Regular Mail:               Express Mail:
                      Individual Annuity Operations     ALIAC                       Fleet Bank/ALIAC
                      151 Farmington Avenue             PO Box 30670                HFD Lockbox Dept.
                      Hartford, CT 06156-5996           Hartford, CT 06150-0670     20 Church St., 20th Floor
                      Attn: New Business Unit           Attn: New Business Unit     Hartford, CT 06103
                                                                                    Attn: New Business Unit  Unit
</TABLE>

9.5.89-6 (9/98)
                                      Page 1 of 2 - Incomplete without all pages


<PAGE>

<TABLE>
<S>               <C>                                                      <C>
- ------------------------------------------------------------------------------------------------------------------------------------
Allocation of     Variable Investment Options                              Dollar Cost Averaging (DCA)
Initial Payment                                                            / / I elect Dollar Cost Averaging (DCA) for a period
                  _____ % [001] Aetna Growth and Income VP                     of _____ months (6 to 60 mos for variable
Note: The total   _____ % [003] Aetna Money Market VP                          investment options, 6-12 mos. for the ALIAC
number of         _____ % [004] Aetna Bond VP                                  Fixed Account - DCA Only).
investment may    _____ % [008] Aetna Balanced VP, Inc.                        Transfer $______ every / / Month / / Quarter
be limited.       _____ % [035] Aetna Index Plus Large Cap VP                  ($50 minimum per investment option)
Please refer      _____ % [040] Aetna Growth VP                                Source Fund: ____________________________
to your           _____ % [042] Aetna Small Company VP                         (any variable investment option, the ALIAC
prospectus for    _____ % [051] Aetna Real Estate Securities VP                Guaranteed Account - DCA Only or the ALIAC
further details.  _____ % [055] Aetna International VP                         Fixed Account - DCA Only)
                  _____ % [076] AIM V.I. Capital Appreciation Fund         To the following variable investment option(s):
                  _____ % [077] AIM V.I. Growth Fund                       $_____  [001] Aetna Growth and Income VP                
                  _____ % [078] AIM V.I. Value Fund                        $_____  [003] Aetna Money Market VP                     
                  _____ % [079] AIM V.I. Growth & Income Fund              $_____  [004] Aetna Bond VP                             
                  _____ % [108] Fidelity VIP Equity-Income Portfolio       $_____  [008] Aetna Balanced VP, Inc.                   
DCA does not      _____ % [132] Fidelity VIP High Income Portfolio         $_____  [035] Aetna Index Plus Large Cap VP             
ensure a profit   _____ % [133] Fidelity VIP II Contrafund Portfolio       $_____  [040] Aetna Growth VP                           
or guarantee      _____ % [117] Janus Aspen Growth Portfolio               $_____  [042] Aetna Small Company VP                    
against a loss in _____ % [119] Janus Aspen Aggressive Growth Portfolio    $_____  [051] Aetna Real Estate Securities VP           
a declining       _____ % [123] Janus Aspen Worldwide Growth Portfolio     $_____  [055] Aetna International VP                    
market.           _____ % [124] Janus Aspen Balanced Portfolio             $_____  [076] AIM V.I. Capital Appreciation Fund        
                  _____ % [138] MFS Total Return Series                    $_____  [077] AIM V.I. Growth Fund                       
                  _____ % [082] Oppenheimer Growth & Income Fund           $_____  [078] AIM V.I. Value Fund                       
DCA is NOT        _____ % [094] Oppenheimer Aggressive Growth Fund         $_____  [079] AIM V.I. Growth & Income Fund             
available if the  _____ % [098] Oppenheimer Strategic Bond Fund            $_____  [108] Fidelity VIP Equity-Income Portfolio      
Account           _____ % [100] PPI MFS Value Equity Portfolio             $_____  [132] Fidelity VIP High Income Portfolio        
Rebalancing       _____ % [104] PPI Scudder International Growth Portfolio $_____  [133] Fidelity VIP II Contrafund Portfolio      
program is in     _____ % [105] PPI MFS Research Growth Portfolio          $_____  [117] Janus Aspen Growth Portfolio              
effect.           _____ % [106] PPI MFS Emerging Equities Portfolio        $_____  [119] Janus Aspen Aggressive Growth Portfolio   
                  _____ % [   ]                                            $_____  [123] Janus Aspen Worldwide Growth Portfolio    
                  Fixed Investment Options (N/A in MD or WA)               $_____  [124] Janus Aspen Balanced Portfolio            
                  _____ % [009] ALIAC Guaranteed Account - DCA Only        $_____  [138] MFS Total Return Series                   
                  _____ % [049] ALIAC Guaranteed Account 1 Year Term       $_____  [082] Oppenheimer Growth & Income Fund          
                  _____ % [011] ALIAC Guaranteed Account 3 Year Term       $_____  [094] Oppenheimer Aggressive Growth Fund        
                  _____ % [013] ALIAC Guaranteed Account 5 Year Term       $_____  [098] Oppenheimer Strategic Bond Fund           
                  _____ % [015] ALIAC Guaranteed Account 7 Year Term       $_____  [100] PPI MFS Value Equity Portfolio            
                  _____ % [018] ALIAC Guaranteed Account 10 Year Term      $_____  [104] PPI Scudder International Growth Portfolio
                  _____ % [   ]                                            $_____  [105] PPI MFS Research Growth Portfolio         
                  _____ % [002] ALIAC Fixed Account - DCA Only             $_____  [106] PPI MFS Emerging Equities Portfolio       
                                (Available in MD & WA)
                  100   % TOTAL
- ------------------------------------------------------------------------------------------------------------------------------------
Replacement       Will this contract change or replace any existing life insurance and/or annuity contract(s)? / / Yes  / / No
                  (If yes, please complete the section below and attach the appropriate state replacement forms(s).
                  Attach additional sheet if necessary.)
                  ------------------------------------------------------------------------------------------------------------------
                  Name of Insurance Company                                Contract No.

- ------------------------------------------------------------------------------------------------------------------------------------
Anti Fraud        Any person who knowingly presents a false or fraudulent claim for payment of a loss or benefit or knowingly 
not applicable    presents false information in an application for insurance is guilty of a crime and may be subject to fines 
in VA             and confinement in prison.
- ------------------------------------------------------------------------------------------------------------------------------------
Disclosures       I declare that the information on this form is correct and true to the best of my knowledge. I also represent that
and Signatures    the Social Security Number(s) or Tax ID Number shown on this form is/are correct.

                  I understand that (1) when based on the investment experience of a Separate Account, all payments and contract
                  values are variable and are not guaranteed as to fixed dollar amount; and that (2) some payments made from the
                  ALIAC Guaranteed Account prior to the completion of the guaranteed term are subject to Market Value Adjustment 
                  which may result in a positive or negative adjustment to amounts payable.

                  o I have received a current prospectus.
                  o I have received the Information Kit disclosing and clarifying the programs and benefits offered in my contract.
                  o I understand that withdrawals may be subject to a deferred sales charge. Please refer to prospectus for 
                    details.
                  o If Aetna cannot process my request within five business days after receiving it at its home office, Aetna may 
                    hold my form and payment.
                  / /  Please send me a Statement of Additional Information.
                  ------------------------------------------------------------------------------------------------------------------
                  Signature of Holder                       City/Town, State where signed             Date (mm/dd/yy)

                  ------------------------------------------------------------------------------------------------------------------
                  Signature of Joint Holder                                                           Date (mm/dd/yy)

                  ------------------------------------------------------------------------------------------------------------------
                  Signature of Registered Representative                                              Date (mm/dd/yy)

- ------------------------------------------------------------------------------------------------------------------------------------
Registered        Broker/Dealer Firm (Print)                  Please choose one of the following:     / / NT   / / T1
Representative                                                                                        / / T2   / / Other
                  ------------------------------------------------------------------------------------------------------------------
                  Representative's Name (Print)      Telephone No.                 Code           Social Security No.

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

9.5.89-6 (9/98)
                                      Page 2 of 2 - Incomplete without all pages



                                  BY AND AMONG

                       AIM VARIABLE INSURANCE FUNDS, INC.,
                            A I M DISTRIBUTORS, INC.,
                  AETNA LIFE INSURANCE AND ANNUITY COMPANY,
                             ON BEHALF OF ITSELF AND
                             ITS SEPARATE ACCOUNTS,

                                       AND
                  AETNA LIFE INSURANCE AND ANNUITY COMPANY,
                            AS PRINCIPAL UNDERWRITER


<PAGE>


<TABLE>
                                   Description
                                   -----------
<S>                                                                        <C>
Section 1. Available Funds...............................................   2
     1.1 Availability....................................................   2
     1.2 Addition, Deletion or Modification of Funds.....................   2

Section 2. Processing Transactions.......................................   2
     2.1 Timely Pricing and Orders.......................................   2
     2.2 Timely Payments ................................................   3
     2.3 Applicable Price ...............................................   3
     2.4 Dividends and Distributions ....................................   4
     2.5 Book Entry .....................................................   4

Section 3. Costs and Expenses............................................   4
     3.1 General ........................................................   4
     3.2 Registration ...................................................   4
     3.3 Other (Non-Sales-Related) ......................................   5
     3.4 Other (Sales-Related) ..........................................   5
     3.5 Parties To Cooperate............................................   5

Section 4. Legal Compliance..............................................   5
     4.1 Tax Laws.........................................................  5
     4.2 Insurance and Certain Other Laws................................   8
     4.3 Securities Laws.................................................   8
     4.4 Notice of Certain Proceedings and Other Circumstances...........   9
     4.5 LIFE COMPANY To Provide Documents; Information About AVIF......   10
     4.6 AVIF To Provide Documents; Information About LIFE COMPANY......   11

Section 5. Mixed and Shared Funding.....................................   12
     5.1 General  ......................................................   12
     5.2 Disinterested Directors........................................   13
     5.3 Monitoring for Material Irreconcilable Conflicts...............   13
     5.4 Conflict Remedies..............................................   14
     5.5 Notice to LIFE COMPANY.........................................   15
     5.6.Information Requested by Board of Directors....................   15
     5.7 Compliance with SEC Rules......................................   15
     5.8 Other Requirements.............................................   16
</TABLE>

                                       2

<PAGE>


<TABLE>
<S>                                                                        <C>
Section 6. Termination..................................................   16
     6.1 Events of Termination..........................................   16
     6.2 Notice Requirement for Termination.............................   17
     6.3 Funds To Remain Available......................................   17
     6.4 Survival of Warranties and Indemnifications....................   18

Section 7. Parties To Cooperate Respecting Termination..................   18

Section 8. Assignment...................................................   18

Section 9. Notices......................................................   18

Section 10.  Voting Procedures..........................................   19

Section 11.  Foreign Tax Credits........................................   20

Section 12. Indemnification.............................................   20
     12.1 General ......................................................   20
     12.2 Effect of Notice .............................................   25
     12.3 Successors ...................................................   25

Section 13. Applicable Law..............................................   25

Section 14. Execution in Counterparts...................................   25

Section 15. Severability................................................   25

Section 16. Rights Cumulative...........................................   25

Section 17. Headings....................................................   25

Section 18. Confidentiality.............................................   26

Section 19. Parties to Cooperate........................................   28

</TABLE>
                                       3
<PAGE>



                             PARTICIPATION AGREEMENT


     THIS AGREEMENT, made and entered into as of the 30th day of June, 1998
("Agreement"), by and among AIM Variable Insurance Funds, Inc., a Maryland
corporation ("AVIF"); A I M Distributors, Inc., a Delaware corporation ("A I
M"), Aetna Life Insurance and Annuity Company, a Connecticut life insurance
company ("LIFE COMPANY"), on behalf of itself and each of its segregated asset
accounts listed in Schedule A hereto, as the parties hereto may amend from time
to time (each, an "Account, " and collectively, the "Accounts"); and Aetna Life
Insurance and Annuity Company, a registered broker-dealer, the principal
underwriter of the Contracts ("UNDERWRITER") (collectively, the "Parties").


                                WITNESSETH THAT:

     WHEREAS, AVIF is registered with the Securities and Exchange Commission
("SEC") as an open-end management investment company under the Investment
Company Act of 1940, as amended (the "1940 Act"); and

     WHEREAS, AVIF currently consists of nine separate series ("Series"), shares
("Shares") of each of which are registered under the Securities Act of 1933, as
amended (the "1933 Act") and are currently sold to one or more separate accounts
of life insurance companies to fund benefits under variable annuity contracts
and variable life insurance contracts; and

     WHEREAS, AVIF will make Shares of each Series listed on Schedule A hereto
as the Parties hereto may amend from time to time (each a "Fund"; reference
herein to "AVIF" includes reference to each Fund, to the extent the context
requires) available for purchase by the Accounts; and

WHEREAS A I M is registered as a broker-dealer with the SEC under the Securities
Exchange Act of 1934 as amended (the "1934 Act") and is a member in good
standing of the National Association of Securities Dealers, Inc. (the "NASD");
and;

     WHEREAS, LIFE COMPANY represents that it has established Variable Annuity
Accounts B, C and D and may establish such other accounts as may be set forth in
Schedule A attached hereto and as may be amended from time to time with the
mutual consent of the parties hereto (the "Accounts"), each of which is a
separate account under Connecticut Insurance law, and has registered or will
registered each of the Accounts (except for such Accounts for which no such
registration is required) as a unit investment trust under the Investment
Company Act of 1940 (the "1940 Act"), to serve as an investment vehicle for the
Contracts. Each Contract provides for the allocation of net amounts received by
LIFE COMPANY to an Account for investment in the shares of one or more specified
open-end management investment companies available through that

                                       4

<PAGE>



Account as underlying investment media. Selection of a particular investment
management company and changes therein from time to time are made by the
participant or Contract owner, as applicable under a particular Contract.

     WHEREAS, LIFE COMPANY will be the issuer of certain group and individual
variable annuity contracts and variable life insurance contracts and
Certificates issued to individuals under a group contract (collectively referred
to as "Contracts") which Contracts, if required by applicable law, will be
registered under the 1933 Act; and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, LIFE COMPANY intends to purchase Shares in one or more of the Funds
on behalf of the Accounts to fund the Contracts; and

     WHEREAS, UNDERWRITER is a broker-dealer registered with the SEC under the
Securities Exchange Act of 1934 (" 1934 Act") and a member in good standing of
the National Association of Securities Dealers, Inc. ("NASD");

     NOW, THEREFORE, in consideration of the mutual benefits and promises
contained herein, the Parties hereto agree as follows:


                           Section 1. Available Funds

     1.1 Availability

   (a) AVIF will make Shares of each Fund available to LIFE COMPANY for purchase
   and redemption at net asset value and with no sales charges, subject to the
   terms and conditions of this Agreement. The Board of Directors of AVIF may
   refuse to sell Shares of any Fund to any person, or suspend or terminate the
   offering of Shares of any Fund if such action is required by law or by
   regulatory authorities having jurisdiction or if, in the sole discretion of
   the Directors acting in good faith and in light of their fiduciary duties
   under federal and any applicable state laws, such action is deemed in the
   best interests of the shareholders of such Fund.

   (b) AVIF represents and warrants that it will give LIFE COMPANY at least 30
   days written notice prior to closing any Fund or Series or to limit sales of
   Shares of any Fund or Series in any way. In addition, AVIF will use its best
   efforts to send any agendas or proposed agendas concerning a closing or
   restriction with respect to a Fund to LIFE COMPANY within 24 hours of the
   creation of such agenda or proposed agenda.

   (c) Notwithstanding the above, if severe market conditions exist which
   require immediate action in order to comply with all applicable laws and
   regulations or if the continued offering is disadvantageous to the best
   interest of the shareholders of the Fund being closed or restricted and it is
   disadvantageous to the best interest of the

                                       5

<PAGE>



   shareholders of the Fund to give 30 days notice, AVIF warrants and
   represents that it will give notice within 24 hours of a decision to close
   or restrict the offering of a Fund.

   1.2 Addition, Deletion or Modification of Funds.

   The Parties hereto may agree, from time to time, to add other Funds to
provide additional funding media for the Contracts, or to delete, combine, or
modify existing Funds, by amending Schedule A hereto. Upon such amendment to
Schedule A, any applicable reference to a Fund, AVIF, or its Shares herein shall
include a reference to any such additional Fund. Schedule A, as amended from
time to time, is incorporated herein by reference and is a part hereof.


                       Section 2. Processing Transactions

   2.1 Timely Pricing and Orders.

   (a) AVIF or its designated agent will use its best efforts to provide LIFE
COMPANY with the net asset value per Share, dividend and capital gain
information for each Fund by 6:30 p.m. Eastern Time on each Business Day. In the
event such information will not be provided by 6:30.p.m Eastern Time, AVIF will
notify LIFE COMPANY no later than 7:00 p.m. Eastern Time as to when such
information is forthcoming and will grant LIFE COMPANY any additional time it
needs under (b) below. As used herein, "Business Day" shall mean any day on
which (i) the New York Stock Exchange is open for regular trading, (ii) AVIF
calculates the Fund's net asset value, and (iii) LIFE COMPANY is open for
business.

   (b) LIFE COMPANY will use the data provided by AVIF each Business Day
pursuant to paragraph (a) immediately above to calculate Account unit values and
to process transactions that receive that same Business Day's Account unit
values. LIFE COMPANY will perform such Account processing the same Business Day,
and will place corresponding orders to purchase or redeem Shares with AVIF by
10:00 a.m. Eastern Time the following Business Day; provided, however, that AVIF
shall provide additional time to LIFE COMPANY in the event that AVIF is unable
to meet the 7:00 p.m. time stated in paragraph (a) immediately above. Such
additional time shall be equal to the additional time that AVIF takes to make
the net asset values available to LIFE COMPANY.

   (c) With respect to payment of the purchase price by LIFE COMPANY and of
 redemption proceeds by AVIF, LIFE COMPANY and AVIF shall net purchase and
 redemption orders with respect to each Fund and shall transmit one net payment
 for all Funds in accordance with Section 2.2 below.

                                       6

<PAGE>



     (d) If AVIF provides materially incorrect Share net asset value information
(as determined under SEC guidelines), LIFE COMPANY shall be entitled to an
adjustment to the number of Shares purchased or redeemed to reflect the correct
net asset value per Share. Any material error in the calculation or reporting of
net asset value per Share, dividend or capital gain information shall be
reported promptly upon discovery to LIFE COMPANY.

     2.2 Timely Payments.

     LIFE COMPANY will wire payment for net purchases to a custodial account
designated by AVIF by 4:00 p.m. Eastern Time on the same day as the order for
Shares is placed, to the extent practicable. AVIF will wire payment for net
redemptions to an account designated by LIFE COMPANY by 2:00 p.m. Eastern Time
on the same day as the Order is placed, to the extent practicable.

     2.3 Applicable Price.

     (a) Share purchase payments and redemption orders that result from purchase
payments, premium payments, surrenders and other transactions under Contracts
(collectively, "Contract transactions") and that LIFE COMPANY receives prior to
the close of regular trading on the New York Stock Exchange on a Business Day
will be executed at the net asset values of the appropriate Funds next computed
after receipt by AVIF or its designated agent of the orders. For purposes of
this Section 2.3(a), LIFE COMPANY shall be the designated agent of AVIF for
receipt of orders relating to Contract transactions on each Business Day and
receipt by such designated agent shall constitute receipt by AVIF; provided that
AVIF receives notice of such orders by 10:00 a.m. Eastern Time on the next
following Business Day or such later time as computed in accordance with Section
2.1(b) hereof.

     (b) All other Share purchases and redemptions by LIFE COMPANY will be
effected at the net asset values of the appropriate Funds next computed after
receipt by AVIF or its designated agent of the order therefor, and such orders
will be irrevocable.

     2.4 Dividends and Distributions.

     LIFE COMPANY hereby elects to reinvest all dividends and capital gains
distributions in additional Shares of the corresponding Fund at the dividend
date net asset values until LIFE COMPANY otherwise notifies AVIF in writing, it
being agreed by the Parties that the ex-dividend date and the payment date with
respect to any dividend or distribution will be the same Business Day. LIFE
COMPANY reserves the right to revoke this election and to receive all such
income dividends and capital gain distributions in cash.

     2.5    Book Entry.

                                       7

<PAGE>



     Issuance and transfer of AVIF Shares will be by book entry only. Stock
certificates will not be issued to LIFE COMPANY. Shares ordered from AVIF will
be recorded in an appropriate title for LIFE COMPANY, on behalf of its Account.


                          Section 3. Costs and Expenses

     3.1 Expenses.

     (a) Except as otherwise provided in this Agreement, all expenses incident
to the performance by the Fund under this Agreement shall be paid by AVIF,
including the cost of registration of Fund shares with the Securities and
Exchange Commission (the "SEC") and in states where required. AVIF and A I M
shall pay no fee or other compensation to LIFE COMPANY under this Agreement, and
LIFE COMPANY shall pay no fee or other compensation to AVIF or A I M , except as
provided herein and in Schedule B attached hereto and made a part of this
Agreement as may be amended from time to time with the mutual consent of the
parties hereto. All expenses incident to performance by each party of its
respective duties under this Agreement shall be paid by that party, unless
otherwise specified in this Agreement.

     (b) AVIF or A I M shall provide to LIFE COMPANY Post Script files of
periodic fund reports to shareholders and other materials that are required by
law to be sent to Contract owners. In addition, AVIF or A I M shall provide LIFE
COMPANY with a sufficient quantity of its prospectuses, statements of additional
information and any supplements to any of these materials, to be used in
connection with the offerings and transactions contemplated by this Agreement.
In addition, AVIF shall provide LIFE COMPANY with a sufficient quantity of its
proxy material that is required to be sent to Contract owners. A I M shall be
permitted to review and approve the typeset form of such material prior to such
printing provided such material has been provided by A I M to LIFE COMPANY
within a reasonable period of time prior to typesetting.

     (c) In lieu of AVIF's or A I M's providing printed copies of prospectuses,
statements of additional information and any supplements to any of these
materials, and periodic fund reports to shareholders, LIFE COMPANY shall have
the right to request that AVIF transmit a copy of such materials (Post Script
files), which LIFE COMPANY may use to have such materials printed together with
similar materials of other Account funding media that LIFE COMPANY or any
distributor will distribute to existing or prospective Contract owners or
participants.

                                       8

<PAGE>



                           Section 4. Legal Compliance

     4.1 Tax Laws.

     (a) AVIF represents and warrants that each Fund is currently qualified as a
regulated investment company ("RIC") under Subchapter M of the Internal Revenue
Code of 1986, as amended (the "Code"), and represents that it will use qualify
and maintain qualification of each Fund as a RIC. AVIF will notify LIFE COMPANY
immediately upon having a reasonable basis for believing that a Fund has ceased
to so qualify or that it might not so qualify in the future.

     (b) AVIF represents and warrants that it will comply and maintain each
Fund's compliance with the diversification requirements set forth in Section
817(h) of the Code and Section 1.817-5(b) of the regulations under the Code.
AVIF will notify LIFE COMPANY immediately upon having a reasonable basis for
believing that a Fund has ceased to so comply or that a Fund might not so comply
in the future. In the event of a breach of this Section 4.1(b) by AVIF, it will
adequately diversify the Fund so as to achieve compliance within the grace
period afforded by Section 1.817-5 of the regulations under the Code.

     (c) AVIF and A I M represent and warrant that at all times while this
agreement is in effect, all beneficial interests will be owned by one or more
insurance companies or by any other party permitted under Section 1.817-5(f)(3)
of the Regulations promulgated under the Code or by the successor thereto, or by
any other party permitted under a Revenue Ruling or private letter ruling
granted by the Internal Revenue Service.

     (d) LIFE COMPANY agrees that if the Internal Revenue Service ("IRS")
asserts in writing in connection with any governmental audit or review of LIFE
COMPANY or, to LIFE COMPANY's knowledge, of any Participant, that any Fund has
failed to comply with the diversification requirements of Section 817(h) of the
Code or LIFE COMPANY otherwise becomes aware of any facts that could give rise
to any claim against AVIF or its affiliates as a result of such a failure or
alleged failure:

        (i) LIFE COMPANY shall promptly notify AVIF of such assertion or
            potential claim (subject to the Confidentiality provisions of
            Section 18 as to any Participant);

       (ii) LIFE COMPANY shall consult with AVIF as to how to minimize any
            liability that may arise as a result of such failure or alleged
            failure;

      (iii) LIFE COMPANY shall use its best efforts to minimum any liability of
            AVIF or its affiliates resulting from such failure, including,
            without limitation, demonstrating, pursuant to Treasury Regulations
            Section

                                       9

<PAGE>



            1.8175(a)(2), to the Commissioner of the IRS that such
            failure was inadvertent;

      (iv)  LIFE COMPANY shall permit AVIF,  its  affiliates and their legal
            and  accounting   advisers  to  participate  in  any  conferences,
            settlement   discussions  or  other   administrative  or  judicial
            proceeding or contests  (including  judicial appeals thereof) with
            the IRS,  any  Participant  or any other  claimant  regarding  any
            claims  that  could  give  rise  to   liability  to  AVIF  or  its
            affiliates  as a result  of such a  failure  or  alleged  failure;
            provided,  however,  that LIFE COMPANY will retain  control of the
            conduct of such conferences discussions,  proceedings, contests or
            appeals;

      (v)   any written  materials  to be  submitted  by LIFE COMPANY to the
            IRS, any  Participant or any other claimant in connection with any
            of the  foregoing  proceedings  or  contests  (including,  without
            limitation,  any  such  materials  to  be  submitted  to  the  IRS
            pursuant to Treasury Regulations Section 1.817-5(a)(2)),  shall be
            provided by LIFE  COMPANY to AVIF  (together  with any  supporting
            information   or   analysis);   subject  to  the   confidentiality
            provisions  of Section  18, at least  seven (7)  business  days or
            such  shorter  period to which the Parties  hereto  agree prior to
            the day on which such proposed materials are to be submitted;

      (vi)  LIFE  COMPANY  shall  provide AVIF or its  affiliates  and their
            accounting and legal advisers with such  cooperation as AVIF shall
            reasonably request (including,  without limitation,  by permitting
            AVIF and its  accounting and legal advisers to review the relevant
            books and records of LIFE COMPANY) in order to  facilitate  review
            by AVIF or its advisers of any written submissions  provided to it
            pursuant  to  the  preceding  clause  or  its  assessment  of  the
            validity or amount of any claim  against  its arising  from such a
            failure or alleged failure;

      (vii) LIFE COMPANY shall not with respect to any claim of the IRS or any
            Participant that would give rise to a claim against AVIF or its
            affiliates (a) compromise or settle any claim, (b) accept any
            adjustment on audit, or (c) forego any allowable administrative or
            judicial appeals, without the express written consent of AVIF or its
            affiliates, which shall not be unreasonably withheld, provided that
            LIFE COMPANY shall not be required to appeal any adverse judicial
            decision unless (i) counsel, reasonably agreed to by all Parties,
            provide an opinion that there is a reasonable basis for making such
            an appeal and (ii) the appeal is limited to a determination as to
            whether a Fund is adequately diversified within the meaning of
            Section 817(h) of the Internal Revenue Code. In the event an appeal
            is made, AVIF and A I M agree to pay LIFE COMPANY for all costs and
            expenses incurred in its efforts to carry out the appeal;

                                       10

<PAGE>



     (viii) AVIF and its affiliates shall have no liability as a result of such
            failure or alleged failure if LIFE COMPANY fails to comply with any
            of the foregoing clauses (i) through (vii), and such failure could
            be shown to have materially contributed to the liability.

     Should AVIF or A I M or any of its affiliates refuse to give its written
consent to any compromise or settlement of any claim or liability hereunder,
LIFE COMPANY may, in its discretion, authorize AVIF or its affiliates to act in
the name of LIFE COMPANY in, and to control the conduct of, such conferences,
discussions, proceedings, contests or appeals and all administrative or judicial
appeals thereof, and in that event AVIF or its affiliates shall bear the fees
and expenses associated with the conduct of the proceedings that it is so
authorized to control; provided, that in no event shall LIFE COMPANY have any
liability resulting from AVIF's refusal to accept the proposed settlement or
compromise with respect to any failure caused by AVIF. As used in this
Agreement, the term "affiliates" shall have the same meaning as "affiliated
person" as defined in Section 2(a)(3) of the 1940 Act.

     (e) LIFE COMPANY represents and warrants that the Contracts currently are
and will be treated as annuity contracts or life insurance contracts under
applicable provisions of the Code and that it will maintain such treatment; LIFE
COMPANY will notify AVIF immediately upon having a reasonable basis for
believing that any of the Contracts have ceased to be so treated or that they
might not be so treated in the near future.

     (f) LIFE COMPANY represents and warrants that each Account is a "segregated
asset account" and that interests in each Account are offered exclusively
through the purchase of or transfer into a "variable contract," within the
meaning of such terms under Section 817 of the Code and the regulations
thereunder. LIFE COMPANY will use its best efforts to continue to meet such
definitional requirements, and it will notify AVIF immediately upon having a
reasonable basis for believing that such requirements have ceased to be met or
that they might not be met in the near future.


      4.2   Insurance and Certain Other Laws.

     (a) AVIF and A I M represent and warrant that they will notify LIFE COMPANY
of any material changes in the operation or diversification of the Funds that
may impact the LIFE COMPANY's compliance with state insurance laws, regulation
or pronouncements.

     (b) LIFE COMPANY represents and warrants that (i) it is an insurance
company duly organized, validly existing and in good standing under the laws of
the State of Connecticut and has full corporate power, authority and legal right
to execute, deliver and perform its duties and comply with its obligations under
this Agreement, (ii) it has legally and validly established and maintains each
Account as a segregated asset account under

                                       11

<PAGE>



Section 38a of the Connecticut Insurance Law and the regulations thereunder, and
(iii) the Contracts comply in all material respects with all other applicable
federal and state laws and regulations.

     (c) AVIF represents and warrants that (i) it is a corporation duly
organized, validly existing, and in good standing under the laws of the State of
Maryland and has full power, authority, and legal right to execute, deliver, and
perform its duties and comply with its obligations under this Agreement, (ii) it
has provided to LIFE COMPANY the Shared Funding Exemptive Order issued by the
SEC dated December 6, 1995 (File No. 812-9642), and (iii) the Funds comply in
all material respects with all applicable federal and state laws and
regulations.


     4.3 Securities Laws.

     (a) LIFE COMPANY represents and warrants that (i) interests in each Account
pursuant to the Contracts will be registered under the 1933 Act to the extent
required by the 1933 Act, (ii) the Contracts will be duly authorized for
issuance and sold in compliance with all applicable federal and state laws;
including, without limitation, the 1933 Act, the 1934 Act, the 1940 Act and
Connecticut law, (iii) each Account is and will remain registered under the1940
Act, to the extent required by the 1940 Act, (iv) each Account does and will
comply in all material respects with the requirements of the 1940 Act and the
rules thereunder, to the extent required, (v) each Account's 1933 Act
registration statement relating to the Contracts, together with any amendments
thereto, with at all times comply in all material respects with the requirements
of the 1933 Act and the rules thereunder, (vi) LIFE COMPANY will amend the
registration statement for its Contracts under the 1933 Act and for its Accounts
under the 1940 Act from time to time as required in order to effect the
continuous offering of its Contracts or as may otherwise be required by
applicable law, and (vii) each Account Prospectus will at all times comply in
all material respects with the requirements of the 1933 Act and the rules
thereunder.

     (b) AVIF and A I M represent and warrant that (i) Shares sold pursuant to
this Agreement will be registered under the 1933 Act to the extent required by
the 1933 Act and duly authorized for issuance and sold in compliance with
Maryland law, (ii) AVIF is and will remain registered under the 1940 Act to the
extent required by the 1940 Act, (iii) AVIF will amend the registration
statement for its Shares under the 1933 Act and itself under the 1940 Act from
time to time as required in order to effect the continuous offering of its
Shares, (iv) AVIF does and will comply in all material respects with the
requirements of the 1940 Act and the rules thereunder, (v) AVIF's 1933 Act
registration statement, together with any amendments thereto, will at all times
comply in all material respects with the requirements of the 1933 Act and rules
thereunder, and (vi) AVIF's Prospectus will at all times comply in all material
respects with the requirements of the 1933 Act and the rules thereunder.

                                       12

<PAGE>



     (c) AVIF will at its expense register and qualify its Shares for sale in
accordance with the laws of any state or other jurisdiction if and to the extent
reasonably deemed advisable by AVIF.

     (d) AVIF currently does not intend to make any payments to finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act or otherwise,
although it reserves the right to make such payments in the future. To the
extent that it decides to finance distribution expenses pursuant to Rule 12b-1,
AVIF undertakes to have its Board of Directors, a majority of whom are not
"interested" persons of the Fund, formulate and approve any plan under Rule
12b-1 to finance distribution expenses.

     (e) AVIF represents and warrants that all of its trustees, officers,
employees, investment advisers, and other individuals/entities having access to
the funds and/or securities of the Fund are and continue to be at all times
covered by a blanket fidelity bond or similar coverage for the benefit of the
Fund in an amount not less than the minimal coverage as required currently by
Rule 17g-(l) of the 1940 Act or related provisions as may be promulgated from
time to time. The aforesaid bond includes coverage for larceny and embezzlement
and is issued by a reputable bonding company.


     4.4 Notice of Certain Proceedings and Other Circumstances.

     (a) AVIF and ADVISER will immediately notify LIFE COMPANY of (i) the
issuance by any court or regulatory body of any stop order, cease and desist
order, or other similar order with respect to AVIF's registration statement
under the 1933 Act or AVIF Prospectus, (ii) any request by the SEC for any
amendment to such registration statement or AVIF Prospectus that may affect the
offering of Shares of AVIF, (iii) the initiation of any proceedings for that
purpose or for any other purpose relating to the registration or offering of
AVIF's Shares, or (iv) any other action or circumstances-that may prevent the
lawful offer or sale of Shares of any Fund in any state or jurisdiction,
including, without limitation, any circumstances in which (a) such Shares are
not registered and, in all material respects, issued and sold in accordance with
applicable state and federal law, or (b) such law precludes the use of such
Shares as an underlying investment medium of the Contracts issued or to be
issued by LIFE COMPANY. AVIF will make every reasonable effort to prevent the
issuance, with respect to any Fund, of any such stop order, cease and desist
order or similar order and, if any such order is issued, to obtain the lifting
thereof at the earliest possible time.

     (b) LIFE COMPANY will immediately notify AVIF and ADVISER of (i) the
issuance by any court or regulatory body of any stop order, cease and desist
order, or other similar order with respect to each Account's registration
statement under the 1933 Act relating to the Contracts or each Account
Prospectus, (ii) any request by the SEC for any amendment to such registration
statement or Account Prospectus that may affect the offering of Shares of AVIF,
(iii) the initiation of any proceedings for that purpose or for any other
purpose relating to the registration or offering of each Account's interests
pursuant to the Contracts, or (iv) any other action or circumstances that may
prevent the

                                       13

<PAGE>



lawful offer or sale of said interests in any state or jurisdiction, including,
without limitation, any circumstances in which said interests are not registered
and, in all material respects, issued and sold in accordance with applicable
state and federal law. LIFE COMPANY will make every reasonable effort to prevent
the issuance of any such stop order, cease and desist order or similar order
and, if any such order is issued, to obtain the lifting thereof at the earliest
possible time.

      4.5 LIFE COMPANY To Provide Documents: Information About AVIF.

      (a) LIFE COMPANY will, upon reasonable request, provide to AVIF or its
designated agent at least one (1) complete copy of all SEC registration
statements, Account Prospectuses, reports, any preliminary and final voting
instruction solicitation material, applications for exemptions, requests for
no-action letters, and all amendments to any of the above, that relate to each
Account or the Contracts, as soon as possible after the filing with the filing
of such document with the SEC or other regulatory authorities.

     (b) LIFE COMPANY will provide AVIF or its designated agent at least one (1)
complete copy of each piece of sales literature or other promotional material in
which AVIF or any of its affiliates is named (except "standardized material" as
defined hereafter), at least two (2) business days, or such shorter period as
the Parties hereto may, from time to time, agree upon, prior to its first use.
For purposes of this paragraph, "standardized material" is sales literature or
other promotional material that is not materially different, in format and/or
content, from materials that have previously been reviewed and authorized for
use under the terms of this paragraph. LIFE COMPANY agrees to bear all
responsibility and liability for any error in any standardized material (e.g.,
transposition of numbers) to the extent any information contained therein does
not conform to the information provided to LIFE COMPANY by A I M or AVIF. No
such sales literature or other promotional material shall be used if AVIF or its
designated agent reasonably objects to such use within two (2) business days, or
such shorter period as the Parties hereto may, from time to time, agree upon,
after receipt of such materials. AVIF hereby designates A I M as the entity to
receive such literature, until such time as AVIF appoints another designated
agent by giving notice to LIFE COMPANY in the manner required by Section 9
hereof. LIFE COMPANY will notify AVIF when it is sending material for review for
purposes of confirmation of receipt. AVIF has the right to request subsequent
review of standardized material and it proposed usage.

     (c) Neither LIFE COMPANY nor any of its affiliates, will give any
information or make any representations or statements on behalf of or concerning
AVIF or its affiliates in connection with the sale of the Contracts other than
(i) the information or representations contained in the registration statement,
including the AVIF Prospectus contained therein, relating to Shares, as such
registration statement and AVIF Prospectus may be amended from time to time; or
(ii) in reports or proxy materials for AVIF; or (iii) in published reports for
AVIF that are in the public domain and approved by AVIF for distribution; or
(iv) in sales literature or other promotional material approved by AVIF, except
with the express written permission of AVIF.

                                       14

<PAGE>



     (d) LIFE COMPANY shall adopt and implement procedures reasonably designed
to ensure that information concerning AVIF and its affiliates that is intended
for use only by brokers or agents selling the Contracts (i.e., information that
is not intended for distribution to Participants) ("broker only materials") is
so used, and neither AVIF nor any of its affiliates shall e liable for any
losses, damages or expenses relating to the improper use of such broker only
materials.

     (e) For the purposes of this Section 4.5, the phrase "sales literature or
other promotional material" includes, but is not limited to, advertisements
(such as material published, or designed for use in, a newspaper, magazine, or
other periodical, radio, television, telephone or tape recording, videotape
display, signs or billboards, motion pictures, or other public media, (e.g.,
on-line networks such as the Internet or other electronic messages), sales
literature (i.e., any written communication distributed or made generally
available to customers or the public, including brochures, circulars, research
reports, market letters, form letters, seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training materials or other communications distributed or made generally
available to some or all agents or employees, registration statements,
prospectuses, statements of additional information, shareholder reports, and
proxy materials and any other material constituting sales literature or
advertising under the NASD rules, the 1933 Act or the 1940 Act.

     4.6 AVIF To Provide Documents: Information About LIFE COMPANY.

     (a) AVIF wi1l provide to LIFE COMPANY at least one (1) complete copy of all
SEC registration statements, AVIF Prospectuses, reports, any preliminary and
final proxy material, applications for exemptions, requests for no-action
letters, and all amendments to any of the above, that relate to AVIF or the
Shares of a Fund, contemporaneously with the filing of such document with the
SEC or other regulatory authorities.

     (b) AVIF will provide to LIFE COMPANY Post Script files for all AVIF
prospectuses and printed copies, in an amount specified by LIFE COMPANY, of AVIF
statements of additional information, proxy materials, periodic reports to
shareholders and other materials required by law to be sent to Participants who
have allocated any Contract value to a Fund. AVIF will provide such copies to
LIFE COMPANY in a timely manner so as to enable LIFE COMPANY, as the case may
be, to print and distribute such materials within the time required by law to be
furnished to Participants.

     (c) AVIF will provide to LIFE COMPANY or its designated agent at least one
(1) complete copy of each piece of sales literature or other promotional
material in which LIFE COMPANY, or any of its respective affiliates is named, or
that refers to the Contracts, at least five (5) Business-Days prior to its use
or such shorter period as the Parties hereto may, from time to time, agree upon.
No such material shall be used if LIFE COMPANY or its designated agent objects
to such use within five (5) Business Days after receipt of such material or such
shorter period as the Parties hereto may, from time

                                       15

<PAGE>

to time, agree upon. LIFE COMPANY shall receive all such sales literature until
such time as it appoints a designated agent by giving notice to AVIF in the
manner required by Section 9 hereof.

     (d) Neither AVIF nor any of its affiliates will give any information or
make any representations or statements on behalf of or concerning LIFE COMPANY,
each Account, or the Contracts other than (i) the information or representations
contained in the registration statement, including each Account Prospectus
contained therein, relating to the Contracts, as such registration statement and
Account Prospectus may be amended from time to time; or (ii) in published
reports for the Account or the Contracts that are in the public domain and
approved by LIFE COMPANY for distribution; or (iii) in sales literature or other
promotional material approved by LIFE COMPANY or its affiliates, except with the
express written permission of LIFE COMPANY.

     (e) AVIF shall cause its principal underwriter to adopt and implement
procedures reasonably designed to ensure that information concerning LIFE
COMPANY, and its respective affiliates that is intended for use only by brokers
or agents selling the Contracts (i.e., information that is not intended for
distribution to Participants) ("broker only materials") is so used, and neither
LIFE COMPANY, nor any of its respective affiliates shall be liable for any
losses, damages or expenses relating to the improper use of such broker only
materials.

     (f) For purposes of this Section 4.6, the phrase "sales literature or other
promotional material" includes, but is not limited to, advertisements (such as
material published, or designed for use in, a newspaper, magazine, or other
periodical, radio, television, telephone or tape recording, videotape display,
signs or billboards, motion pictures, or other public media, (e.g., on-line
networks such as the Internet or other electronic messages), sales literature
(i.e., any written communication distributed or made generally available to
customers or the public, including brochures, circulars, research reports,
market letters, form letters, seminar texts, reprints or excerpts of any other
advertisement, sales literature, or published article), educational or training
materials or other communications distributed or made generally available to
some or all agents or employees, registration statements, prospectuses,
statements of additional information, shareholder reports, and proxy materials
and any other material constituting sales literature or advertising under the
NASD rules, the 1933 Act or the 1940 Act.


                       Section 5. Mixed and Shared Funding


     5.1. General.

     The SEC has granted an order to AVIF exempting it from certain provisions
of the 1940 Act and rules thereunder so that AVIF may be available for
investment by certain other entities, including, without limitation, separate
accounts funding variable annuity contracts or variable life insurance
contracts, separate accounts of insurance companies

                                       16

<PAGE>


unaffiliated with LIFE COMPANY, and trustees of qualified pension and retirement
plans (collectively, "Mixed and Shared Funding"). The Parties recognize that the
SEC has imposed terms and conditions for such orders that are substantially
identical to many of the provisions of this Section 5. Sections 5.2 through 5.8
below shall apply pursuant to such an exemptive order granted to AVIF. AVIF
hereby notifies LIFE COMPANY that, in the event that AVIF implements Mixed and
Shared Funding, it may be appropriate to include in the prospectus pursuant to
which a Contract is offered disclosure regarding the potential risks of Mixed
and Shared Funding.

     5.2 Disinterested Directors.

     AVIF agrees that its Board of Directors shall at all times consist of
directors a majority of whom (the "Disinterested Directors") are not interested
persons of AVIF within the meaning of Section 2(a)(19) of the 1940 Act and the
rules thereunder and as modified by any applicable orders of the SEC, except
that if this condition is not met by reason of the death, disqualification, or
bona fide resignation of any director, then the operation of this condition
shall be suspended (a) for a period of forty-five (45) days if the vacancy or
vacancies may be filled by the Board; (b) for a period of sixty (60) days if a
vote of shareholders is required to fill the vacancy or vacancies; or (c) for
such longer period as the SEC may prescribe by order upon application.

     5.3 Monitoring for Material Irreconcilable Conflicts.

     AVIF agrees that its Board of Directors will monitor for the existence of
any material irreconcilable conflict between the interests of the Participants
in all separate accounts of life insurance companies utilizing AVIF
("Participating Insurance Companies"), including each Account, and participants
in all qualified retirement and pension plans investing in AVIF ("Participating
Plans"). LIFE COMPANY agrees to inform the Board of Directors of AVIF of the
existence of or any potential for any such material irreconcilable conflict of
which it is aware. The concept of a "material irreconcilable conflict" is not
defined by the 1940 Act or the rules thereunder, but the Parties recognize that
such a conflict may arise for a variety of reasons, including, without
limitation:

     (a) an action by any state insurance or other regulatory authority;

     (b) a change in applicable federal or state insurance, tax or securities
laws or regulations, or a public ruling, private letter ruling, no-action or
interpretative letter, or any similar action by insurance, tax or securities
regulatory authorities;

     (c) an administrative or judicial decision in any relevant proceeding;

     (d) the manner in which the investments of any Fund are being managed;

                                       17

<PAGE>



     (e) a difference in voting instructions given by variable annuity contract
and variable life insurance contract Participants or by Participants of
different Participating Insurance companies;

     (f) a decision by a Participating Insurance Company to disregard the voting
instructions of Participants; or

     (g) a decision by a Participating Plan to disregard the voting instructions
of Plan participants.

     Consistent with the SEC's requirements in connection with exemptive orders
of the type referred to in Section 5.1 hereof, LIFE COMPANY will assist the
Board of Directors in carrying out its responsibilities by providing the Board
of Directors with all information reasonably necessary for the Board of
Directors to consider any issue raised, including information as to a decision
by LIFE COMPANY to disregard voting instructions of Participants.


     5.4 Conflict Remedies.

     (a) It is agreed that if it is determined by a majority of the members of
the Board of Directors or a majority of the Disinterested Directors that a
material irreconcilable conflict exists, LIFE COMPANY will, if it is a
Participating Insurance Company for which a material irreconcilable conflict is
relevant, at its own expense and to the extent reasonably practicable (as
determined by a majority of the Disinterested Directors), take whatever steps
are necessary to remedy or eliminate the material irreconcilable conflict, which
steps may include, but are not limited to:

     (i) withdrawing the assets allocable to some or all of the Accounts from
         AVIF or any Fund and reinvesting such assets in a different investment
         medium, including another Fund of AVIF, or submitting the question
         whether such segregation should be implemented to a vote of all
         affected Participants and, as appropriate, segregating the assets of
         any particular group (e.g., annuity Participants, life insurance
         Participants or all Participants) that votes in favor of such
         segregation, or offering to the affected Participants the option of
         making such a change; and

    (ii) establishing a new registered investment company of the type defined as
         a "management company" in Section 4(3) of the 1940 Act or a new
         separate account that is operated as a management company.

     (b) If the material irreconcilable conflict arises because of LIFE
COMPANY's decision to disregard Participant voting instructions and that
decision represents a minority position or would preclude a majority vote, LIFE
COMPANY may be required, at AVIF's election, to withdraw each Account's
investment in AVIF or any Fund. No charge or penalty will be imposed as a result
of such withdrawal. Any such withdrawal

                                       18

<PAGE>



must take place within six (6) months after AVIF gives notice to LIFE COMPANY
that this provision is being implemented, and until such withdrawal AVIF shall
continue to accept and implement orders by LIFE COMPANY for the purchase and
redemption of Shares of AVIF.

     (c) If a material irreconcilable conflict arises because a particular state
insurance regulator's decision applicable to LIFE COMPANY conflicts with the
majority of other state regulators, then LIFE COMPANY will withdraw each
Account's investment in AVIF within six (6) months after AVIF's Board of
Directors informs LIFE COMPANY that it has determined that such decision has
created a material irreconcilable conflict, and until such withdrawal AVIF shall
continue to accept and implement orders by LIFE COMPANY for the purchase and
redemption of Shares of AVIF. No charge or penalty will be imposed as a result
of such withdrawal.

     (d) LIFE COMPANY agrees that any remedial action taken by it in resolving
any material irreconcilable conflict will be carried out at its expense and with
a view only to the interests of Participants.

     (e) For purposes hereof, a majority of the Disinterested Directors will
determine whether or not any proposed action adequately remedies any material
irreconcilable conflict. In no event, however, will AVIF or any of its
affiliates be required to establish a new funding medium for any Contracts. LIFE
COMPANY will not be required by the terms hereof to establish a new funding
medium for any Contracts if an offer to do so has been declined by vote of a
majority of Participants materially adversely affected by the material
irreconcilable conflict.

     5.5 Notice to LIFE COMPANY.

     AVIF will promptly make known in writing to LIFE COMPANY the Board of
Directors' determination of the existence of a material irreconcilable conflict,
a description of the facts that give rise to such conflict and the implications
of such conflict.


     5.6 Information Requested by Board of Directors.

     LIFE COMPANY and AVIF (or its investment adviser) will at least annually
submit to the Board of Directors of AVIF such reports, materials or data as the
Board of Directors may reasonably request so that the Board of Directors may
fully carry out the obligations imposed upon it by the provisions hereof or any
exemptive order granted by the SEC to permit Mixed and Shared Funding, and said
reports, materials and data will be submitted at any reasonable time deemed
appropriate by the Board of Directors. All reports received by the Board of
Directors of potential or existing conflicts, and all Board of Directors actions
with regard to determining the existence of a conflict, notifying Participating
Insurance Companies and Participating Plan of a conflict, and determining
whether any proposed action adequately remedies a conflict, will be properly
recorded in

                                       19

<PAGE>



the minutes of the Board of Directors or other appropriate records, and such
minutes or other records will be made available to the SEC upon request.

     5.7 Compliance with SEC Rules.

     If, at any time during which AVIF is serving as an investment medium for
variable life insurance Contracts, 1940 Act Rules 6e-3(T) or, if applicable,
6e-2 are amended or Rule 6e-3 is adopted to provide exemptive relief with
respect to Mixed and Shared Funding, AVIF agrees that it will comply with the
terms and conditions thereof and that the terms of this Section 5 shall be
deemed modified if and only to the extent required in order also to comply with
the terms and conditions of such exemptive relief that is afforded by any of
said rules that are applicable.

     5.8 Other Requirements.

     AVIF will require that each Participating Insurance Company and
Participating Plan enter into an agreement with AVIF that contains in substance
the same provisions as are set forth in Sections 4.1(b), 4.1(e), 4.3(a), 4.4(b),
4.5(a), 5, and 10 of this Agreement.


                             Section 6. Termination

     6.1 Events of Termination.

     Subject to Section 6.3 below, this Agreement will terminate as to a Fund:

     (a) at the option of either LIFE COMPANY, A I M or the Fund, upon sixty
days advance written notice to the other parties;

     (b) at the option of LIFE COMPANY, upon one week advance written notice to
         A I M and the Fund, if Fund shares are not available for any reason to
         meet the requirement of Contracts as determined by LIFE COMPANY.

     (c) at the option of AVIF upon institution of formal proceedings against
LIFE COMPANY or its affiliates by the NASD, the SEC, any state insurance
regulator or any other regulatory body regarding LIFE COMPANY's obligations
under this Agreement or related to the sale of the Contracts, the operation of
each Account, or the purchase of Shares, if, in each case, AVIF reasonably
determines that such proceedings, or the facts on which such proceedings would
be based, have a material likelihood of imposing material adverse consequences
on the Fund with respect to which the Agreement is to be terminated;

     (d) at the option of LIFE COMPANY upon institution of formal proceedings
against AVIF, its principal underwriter, or its investment adviser by the NASD,
the SEC,

                                       20

<PAGE>



or any state insurance regulator or any other regulatory body regarding AVIF's
obligations under this Agreement or related to the operation or management of
AVIF or the purchase of AVIF Shares, if, in each case, LIFE COMPANY reasonably
determines that such proceedings, or the facts on which such proceedings would
be based, have a material likelihood of imposing material adverse consequences
on LIFE COMPANY, or the Subaccount corresponding to the Fund with respect to
which the Agreement is to be terminated;

     (e) upon the determination of the Accounts to substitute for the Fund's
shares the shares of another investment company in accordance with the terms of
the applicable Contracts. LIFE COMPANY will give 60 days written notice to the
Fund and A I M of any decision to replace the Fund's shares;

     (f) upon assignment of this Agreement, unless made with the written consent
of all other parties hereto;

     (g) if Fund shares are not registered, issued or sold in conformance with
Federal law or such law precludes the use of Fund shares as an underlying
investment medium for Contracts issued or to be issued by LIFE COMPANY. Prompt
notice shall be given by the appropriate party should such situation occur;

     (h) upon termination of the corresponding Subaccount's investment in the
Fund pursuant to Section 5 hereof;

     (i) at the option of AVIF if the Contracts issued by LIFE COMPANY cease to
qualify as annuity contracts or life insurance contracts under the Code (other
than by reason of the Fund's noncompliance with Section 817(h) or Subchapter M
of the Code) or if interests in an Account under the Contracts are not
registered, where required, and in all material respects, are not issued or sold
in accordance with any applicable federal state law

     (j) upon another Party's material breach of any provision of this
Agreement, provided the breaching party is given five days notice of the breach
and a reasonable opportunity to cure.


     6.2 Funds To Remain Available.

     Notwithstanding any termination of this Agreement, except for termination
because the Contracts ceased to qualify as annuity contracts or life insurance
contracts under the code (other than by reason of the Fund's noncompliance with
Section 817(h) or Subchapter M of the Code), AVIF will, at the option of LIFE
COMPANY, continue to make available additional shares of the Fund pursuant to
the terms and conditions of this Agreement, for all Contracts in effect on the
effective date of termination of this Agreement (hereinafter referred to as
"Existing Contracts"). Specifically, without

                                       21

<PAGE>



limitation, the owners of the Existing Contracts will be permitted to reallocate
investments in the Fund (as in effect on such date), redeem investments in the
Fund and/or invest in the Fund upon the making of additional purchase payments
under the Existing Contracts. The Parties agree that this Section 6.2 will not
apply to any terminations under Section 5 and the effect of such terminations
will be governed by-Section 5 of this Agreement.

     6.3 Survival of Warranties and Indemnifications.

     All warranties and indemnifications will survive the termination of this
Agreement to the extent they apply to this Agreement.


            Section 7. Parties To Cooperate Respecting Termination

     The Parties hereto agree to cooperate and give reasonable assistance to one
another in taking all necessary and appropriate steps for the purpose of
ensuring that an Account owns no Shares of a Fund after the termination date
speci
fied in the notice of termination. Such steps may include combining the
affected Account with another Account, substituting other mutual fund shares for
those of the affected Fund, or otherwise terminating participation by the
Contracts in such Fund.


                              Section 8. Assignment

This Agreement may not be assigned by any Party, except with the written consent
of each other Party.

                               Section 9. Notices

All notices and other communications hereunder shall be given or made in writing
and shall be delivered personally, or sent by telex, telecopier or registered or
certified mail, postage prepaid, return receipt requested, or recognized
overnight courier service to the party or parties to whom they are directed at
the following addresses, or at such other addresses as may be designated by
notice from such party to all other parties.

AIM VARIABLE INSURANCE FUNDS, INC., AND A I M DISTRIBUTORS, INC.
11 Greenway Plaza, Suite 100
Houston, Texas 77046
Facsimile: (713) 993-9185

Attn: Nancy L. Martin, Esq.

                                       22

<PAGE>



AETNA LIFE INSURANCE AND ANNUITY COMPANY (LIFE COMPANY
                                          and UNDERWRITER)
151 Farmington Avenue
Hartford, Connecticut  06156
Facsimile: (860) 273-8340

Attn: Maria F. McKeon, Counsel


Any notice, demand or other communication given in a manner prescribed in this
section shall be deemed to have been delivered on receipt.


                          Section 10. Voting Procedures

(a) LIFE COMPANY shall provide pass-through voting privileges on Fund shares
    held by registered separate accounts to all Contract owners and participants
    or Certificate Holders to the extent the SEC continues to interpret the 1940
    Act as requiring such privileges. LIFE COMPANY shall ensure that each
    registered Separate Account calculates voting privileges in a manner
    consistent with other insurance companies whose registered separate accounts
    invest in the Fund Shares. LIFE COMPANY shall provide pass-through voting
    privileges on Fund shares held by unregistered separate accounts to all
    Contract owners.

(b) LIFE COMPANY will distribute to Contract owners and participants, or as
    appropriate, all proxy material furnished by the Fund and will vote Fund
    shares in accordance with instructions received from such Contract owners
    and participants. If and to the extent required by law, LIFE COMPANY, with
    respect to each group Contract and in each Account shall vote Fund shares
    for which no instructions have been received, as well as any shares it owns,
    in the same proportion as shares for which such instructions have been
    received. LIFE COMPANY and its agents shall not oppose or interfere with the
    solicitation of proxies for Fund shares held for such Contract owners and
    participants or Certificate Holders.

                         Section 11. Foreign Tax Credits

     AVIF agrees to consult in advance with LIFE COMPANY concerning any decision
to elect or not to elect pursuant to Section 853 of the Code to pass through the
benefit of any foreign tax credits to its shareholders.

                          Section 12. 1 Indemnification
     12.1 General.

     (a) LIFE COMPANY agrees to indemnify and hold harmless AVIF and A I M , and
their directors, officers, employees, agents and each person, if any, who
controls AVIF or A I M within the meaning of the Securities Act of 1933 (the
"1933 Act") against

                                       23

<PAGE>



any losses, claims, damages or liabilities to which AVIF or A I M or any
director, officer, employee, agent, or controlling person of AVF or A I M may
become subject, under the 1933 Act or otherwise, insofar as such losses, claims,
damages, or liabilities (or actions in respect thereof) arise out of or are
based upon (i) any untrue statement or alleged untrue statement of any material
fact contained in the Registration Statement, prospectus or sales literature of
LIFE COMPANY, or (ii) any omission or the alleged omission to state therein a
material fact required to be stated therein or necessary to make the statements
therein not misleading, or (iii) conduct, statements or representations (other
than statements or representations contained in the prospectuses or sales
literature of AVIF) of LIFE COMPANY or its agents, with respect to the sale and
distribution of Contracts for which Fund shares are the underlying investment or
(iv) any breach of LIFE COMPANY's representations and warranties under this
Agreement. LIFE COMPANY will reimburse any legal or other expenses reasonably
incurred by AVIF or A I M or any director, officer, employee, agent, investment
adviser, or controlling person of AVIF or A I M in connection with investigating
or defending any such loss, claim, damage, liability or action; provided,
however, that LIFE COMPANY will not be liable in any such case to the extent
that any such loss, claim, damage or liability arises out of or is based upon
(i) an untrue statement or omission or alleged omission made in such
Registration Statement or prospectus in conformity with written materials
furnished to LIFE COMPANY by AVIF or A I M specifically for use therein or (ii)
the willful misfeasance, bad faith, or gross negligence by AVIF or A I M in the
performance of its duties or AVIF's or A I M's reckless disregard of obligations
or duties under this Agreement or to LIFE COMPANY, whichever is applicable. This
indemnity agreement will be in addition to any liability which LIFE COMPANY may
otherwise have.

     (b) AVIF and A I M agree to indemnify and hold harmless LIFE COMPANY and
its directors, officers, employees, agents and each person, if any, who controls
LIFE COMPANY within the meaning of the 1933 Act against any losses, claims,
damages or liabilities to which LIFE COMPANY or any such director, officer,
employee, agent or controlling person may become subject, under the 1933 Act or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect thereof) arise out of or are based upon (i) any untrue statement or
alleged untrue statement of any material fact contained in the Registration
Statement, prospectuses or sales literature of AVIF, or (ii) any omission or the
alleged omission to state therein a material fact required to be stated therein
or material fact required to be stated therein or necessary to make the
statements therein not misleading or (iii) any breach of the Fund's or A I M's
representations and warranties under this Agreement. AVIF and A I M will
reimburse any legal or other expenses reasonably incurred by LIFE COMPANY or any
such director, officer, employee, agent, or controlling person in connection
with investigating or defending any such loss, claim, damage, liability or
action; provided, however, that AVIF and A I M will not be liable in any such
case to the extent that any such loss, claim, damage or liability arises out of
or is based upon (i) an untrue statement or omission or alleged omission made in
such Registration Statement or prospectuses which are in conformity with written
materials furnished to AVIF or A I M by LIFE COMPANY specifically for use
therein, or (ii) the willful misfeasance, bad faith, or gross negligence by LIFE

                                       24

<PAGE>



COMPANY in the performance of its duties or LIFE COMPANY's reckless disregard of
obligations or duties under this Agreement or to A I M or AVIF, whichever is
applicable. This indemnity agreement will be in addition to any liability which
A I M or AVIF may otherwise have.

     (c) Promptly after receipt by an indemnified party hereunder of notice of
the commencement of action, such indemnified party will, if a claim in respect
thereof is to be made against the indemnifying party hereunder, notify the
indemnifying Party of the commencement thereof; but the failure so to notify the
indemnifying Party will not relieve it from any liability which it may have to
any indemnified Party otherwise than under this Section 12. In case any such
action is brought against any indemnified Party, and it notifies the
indemnifying Party of the commencement thereof, the indemnifying Party will be
entitled to participate therein and, to the extent that it may wish to, assume
the defense thereof, with counsel satisfactory to such indemnified Party, and
after notice from the indemnifying Party to such indemnified Party of its
election to assume the defense thereof, the indemnifying Party will not be
liable to such indemnified party under this Section 12 for any legal or other
expenses subsequently incurred by such indemnified party in connection with the
defense thereof other than reasonable costs of investigation.


     12.2 Effect of Notice.

     Any notice given by the indemnifying Party to an indemnified Party referred
to in Sections 12.l(c) or 12.2(d) above of participation in or control of any
action by the indemnifying Party will in no event be deemed to be an admission
by the indemnifying Party of liability, culpability or responsibility, and the
indemnifying Party will remain free to contest liability with respect to the
claim among the Parties or otherwise.

     12.3 Successors.

     A successor by law of any Party shall be entitled to the benefits of the
indemnification contained in this Section 12.

                                       25

<PAGE>



                           Section 13. Applicable Law

     This Agreement will be construed and the provisions hereof interpreted
under and in accordance with Connecticut law, without regard for that state's
principles of conflict of laws.


                      Section 14. Execution in Counterparts

     This Agreement may be executed simultaneously in two or more counterparts,
each of which taken together will constitute one and the same instrument.


                            Section 15. Severability

     If any provision of this Agreement is held or made invalid by a court
decision, statute, rule or otherwise, the remainder of this Agreement will not
be affected thereby.


                          Section 16. Rights Cumulative

     The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, that the Parties are entitled to under federal and state
laws.


                              Section 17. Headings

     The Table of Contents and headings used in this Agreement are for purposes
of reference only and shall not limit or define the meaning of the provisions of
this Agreement.


                           Section 18. Confidentiality

     AVIF acknowledges that the identities of the customers of LIFE COMPANY or
any of its affiliates (collectively, the "LIFE COMPANY Protected Parties" for
purposes of this Section 18), information maintained regarding those customers,
and all computer programs and procedures or other information developed by the
LIFE COMPANY Protected Parties or any of their employees or agents in connection
with LIFE COMPANY's performance of its duties under this Agreement are the
valuable property of the LIFE COMPANY Protected Parties. AVIF agrees that if it
comes into possession of any list or compilation of the identities of or other
information about the LIFE COMPANY Protected Parties' customers, or any other
information or property of the LIFE COMPANY Protected Parties, other than such
information as may be independently

                                       26

<PAGE>



developed or compiled by AVIF from information supplied to it by the LIFE
COMPANY Protected Parties' customers who also maintain accounts directly with
AVIF, AVIF will hold such information or property in confidence and refrain from
using, disclosing or distributing any of such information or other property
except: (a) with LIFE COMPANY's prior written consent (executed by an officer at
a Vice President level or higher); or (b) as required by law or judicial
process. LIFE COMPANY acknowledges that the identities of the customers of AVIF
or any of its affiliates (collectively, the "AVIF Protected Parties' for
purposes of this Section 18), information maintained regarding those customers,
and all computer programs and procedures or other information developed by the
AVIF Protected Parties or any of their employees or agents in connection with
AVIF's performance of its duties under this Agreement are the valuable property
of the AVIF Protected Parties. LIFE COMPANY agrees that if it comes into
possession of any list or compilation of the identities of or other information
about the AVIF Protected Parties' customers or any other information or property
of the AVIF Protected Parties, other than such information as may be
independently developed or compiled by LIFE COMPANY from information supplied to
it by the AVIF Protected Parties' customers who also maintain accounts directly
with LIFE COMPANY, LIFE COMPANY will hold such information or property in
confidence and refrain from using, disclosing or distributing any of such
information or other property except: (a) with AVIF's prior written consent
(executed by an officer at a Vice President level or higher); or (b) as required
by law or judicial process. Each party acknowledges that any breach of the
agreements in this Section 18 would result in immediate and irreparable harm to
the other parties for which there would be no adequate remedy at law and agree
that in the event of such a breach, the other parties will be entitled to
equitable relief by way of temporary and permanent injunctions, as well as such
other relief as any court of competent jurisdiction deems appropriate.


                        Section 19. Parties to Cooperate

     Each party to this Agreement will cooperate with each other party and all
appropriate governmental authorities (including, without limitation, the SEC,
the NASD and state insurance regulators) and will permit each other and such
authorities reasonable access to its books and records (including copies
thereof) in connection with any investigation or inquiry relating to this
Agreement or the transactions contemplated hereby.

                                       27

<PAGE>



     IN WITNESS WHEREOF, the Parties have caused this Agreement to be executed
in their names and, on their behalf by and through their duly authorized
officers signing below.



                                        AIM VARIABLE INSURANCE FUNDS, INC.

Attest: /s/ Nancy L. Martin             By: /s/ Robert H. Graham
        ----------------------------        ------------------------
Name: Nancy L. Martin                   Name: Robert H. Graham
      ------------------------------          ----------------------

Title: Assistant Secretary              Title: President
       -----------------------------           ---------------------


                                        AETNA LIFE INSURANCE AND ANNUITY
                                        COMPANY, on behalf of itself and its
                                        separate accounts

Attest: /s/ RoseMarie Derensis          By: /s/ Laurie M. LeBlanc
        ----------------------------        ------------------------
Name: RoseMarie Derensis                Name: Laurie M. LeBlanc
      ------------------------------          ----------------------

Title: Assistant Corporate Secretary    Title: Vice President
       -----------------------------           ---------------------

                                        AETNA LIFE INSURANCE AND ANNUITY
                                        COMPANY, as Principal Underwriter

Attest: /s/ RoseMarie Derensis          By: /s/ Laurie M. LeBlanc
        ----------------------------        ------------------------
Name: RoseMarie Derensis                Name: Laurie M. LeBlanc
      ------------------------------          ----------------------

Title: Assistant Corporate Secretary    Title: Vice President
       -----------------------------           ---------------------


                                        A I M DISTRIBUTORS, INC.

Attest: /s/ Nancy L. Martin             By: /s/ Robert H. Graham
       -----------------------------        ------------------------
Name: Nancy L. Martin                   Name:  Robert H. Graham
      ------------------------------           ---------------------

Title: Assistant Secretary              Title: President
       -----------------------------           ---------------------

                                       28

<PAGE>



                                   SCHEDULE A


1. Series

     AIM V.I. Capital Appreciation Fund
     AIM V.I. Value Fund
     AIM V.I. Growth Fund
     AIM V.I. Growth and Income Fund
     AIM V.I. Government Securities Fund
     AIM V.I. International Equity Fund


2. Separate Accounts

     Variable Annuity Account B
     Variable Annuity Account C
     Variable Annuity Account D

                                       29

<PAGE>



                                   Schedule B

The following costs, expenses and reimbursements will be paid by the party
indicated:

1.  For purposes of Sections 2, 3 and 4, AVIF or A I M shall be liable to LIFE
    COMPANY for systems and out of pocket costs incurred by the LIFE COMPANY in
    making a Contract owner's, a participant's or beneficiary's account whole,
    if such costs or expenses are a result of A I M's or AVIF's failure to
    provide timely or correct net asset values (determined in accordance with
    the pricing error policies established by AVIF's Board of Directors),
    dividend and capital gains or financial information and if such information
    is not corrected by 4 p.m. EST of the next business day after releasing such
    incorrect information provided the incorrect NAV as well as the correct NAV
    for each day that the error occurred is provided. If a mistake is caused in
    supplying such information or confirmations, which results in a
    determination by the Fund that a material error has occurred in the
    calculation of the net asset values of the Fund, the amount required to make
    a Contract owner's, Participant's or a beneficiary's account whole shall be
    borne by the Fund, regardless of when the error is corrected.

    The following limits shall apply to the collective liabilities of A I M
    and/or AVIF, as appropriate to LIFE COMPANY for systems and out of pocket
    costs incurred by LIFE COMPANY if such costs or expenses are a result of
    the A I M or AVIF's failure to provide LIFE COMPANY with such correct or
    timely information: (i) $1,000 per day for each day that incorrect
    information provided by either A I M or AVIF is not corrected, if such
    period does not include a month-end or a fiscal quarter-end, (ii) $1,500
    per day for each day that such incorrect information provided by either A I
    M or AVIF is not corrected, if such period does include a month-end or a
    fiscal quarter-end, and (iii) up to $50,000 per occurrence in the aggregate
    under (i) or (ii) above. Any incorrect information that has as a common
    nexus any single error shall be deemed to be one occurrence for these
    purposes provided all corrections are provided all corrections are provided
    at the same time.

2.  For purposes of this Agreement, AVIF or A I M shall pay for the cost of
    typesetting and printing periodic fund reports to shareholders,
    prospectuses, prospectus supplements, statements of additional information
    and other materials that are required by law to be sent to Contract owners
    or participants, as well as the cost of distributing such materials. LIFE
    COMPANY shall pay for the cost of prospectuses and statements of additional
    information and the distribution thereof for prospective Contract owners or
    participants. Each party shall be provided with such supporting data as may
    reasonably be requested for determining expenses under this Agreement.

                                       30

<PAGE>



3.  AVIF shall pay all expenses in connection with the provision to LIFE COMPANY
    of a sufficient quantity of its proxy material under this Agreement. The
    cost associated with proxy preparation, group authorization letters,
    programming for tabulation and necessary materials (including postage) will
    be paid by AVIF.

Dated this 30th day of June, 1998.

AETNA LIFE INSURANCE AND ANNUITY COMPANY

By: /s/ Laurie M. LeBlanc
    ---------------------
Name: Laurie M. LeBlanc
      -------------------
Title: Vice President
      -------------------


    AIM VARIABLE INSURANCE FUNDS, INC.

By: /s/ Robert H. Graham
    --------------------
Name: Robert H. Graham
      ------------------
Title: President
       -----------------


    A I M DISTRIBUTORS, INC.

By: /s/ Robert H. Graham
    --------------------
Name: Robert H. Graham
      ------------------
Title: President
       -----------------

                                       31




     AGREEMENT, effective as of June 30, 1998, between A I M ADVISORS, INC.
("A I M"), a Delaware corporation, and Aetna Life Insurance and Annuity Company
(the "LIFE COMPANY"), a Connecticut corporation, for the provision of described
administrative services by the LIFE COMPANY in connection with the sale of
shares of the AIM Variable Insurance Funds, Inc. (the "Fund" or "Funds") as
described in the Fund Participation Agreement dated June 30, 1998 between the
LIFE COMPANY, the Funds and A I M (the "Fund Participation Agreement").

     WHEREAS, A I M is the investment adviser to A I M Variable Insurance
Funds, Inc. (the "Fund"); and

     WHEREAS, A I M has entered into an amended Master Administrative Services
Agreement ("Master Agreement"), dated May 1, 1998, with the Fund pursuant to
which it has agreed to provide, or arrange to provide, certain administrative
services, including such services as may be requested by the
Fund's Board of Directors from time to time; and

     WHEREAS, LIFE COMPANY issues group and individual variable life insurance
policies and/or variable annuity contracts and Certificates under the group
contracts (collectively, the "Contracts") and

     WHEREAS, LIFE COMPANY has entered into a participation agreement, dated
June 30, 1998 ("Participation Agreement") with the Fund; pursuant to which the
Fund has agreed to make shares of certain of its portfolio ("Portfolios")
available for purchase by one or more of LIFE COMPANY'S separate accounts or
divisions thereof (each, an "Account"), in connection with the allocation by
Contract owners of purchase payments to corresponding investment options offered
under the Contracts; and

     WHEREAS, LIFE COMPANY has no contractual or other legal obligation to
perform the administrative services listed on Schedule A hereto, other than
pursuant to this Agreement and the Participation Agreement; and

     WHEREAS, LIFE COMPANY desires to be compensated for providing such
administrative services; and

     WHEREAS, A I M desires to retain the administrative services of LIFE
COMPANY and to compensate LIFE COMPANY for providing such administrative
services;


<PAGE>



     NOW THEREFORE, the Parties agree as follows:

In consideration of their mutual promises, A I M and the LIFE COMPANY agree as
follows:

1.   The LIFE COMPANY agrees to provide the following services to A I M :

     
     a.  responding to inquiries from owners of the LIFE COMPANY variable
         annuity Contracts and variable life insurance policies using the Funds
         as an investment vehicle ("Contractholders") regarding the services
         performed by the LIFE COMPANY that relate to the Funds;

     b.  providing information to A I M and Contractholders with respect to Fund
         shares attributable to Contractholder accounts;

     c.  communicating directly with Contractholders concerning the Funds'
         operations;

     d.  providing such other similar services as A I M may reasonably request
         pursuant to A I M's agreement with the Funds to the extent permitted
         under applicable federal and state requirements.

2.   (a) Administrative services to Contractholders owners and participants
         shall be the responsibility of LIFE COMPANY and shall not be the
         responsibility of the Fund or A I M .  To compensate LIFE COMPANY
         for its costs, A I M agrees to pay to the LIFE COMPANY and LIFE
         COMPANY agrees to accept as full compensation for all services
         rendered hereunder an amount described in Schedule B attached hereto
         and made a part of this Agreement as may be amended from time to
         time with the mutual consent of the parties hereto.

     (b) The parties agree that A I M's payments to LIFE COMPANY are for
         administrative services only and do not constitute payment in any
         manner for investment advisory services or for costs of distribution.
         LIFE COMPANY represents and warrants that the fees to be paid by A I M
         for services to be rendered by LIFE COMPANY pursuant to the terms of
         this Agreement are to compensate the LIFE COMPANY for providing
         administrative services relating to the Fund or Fund Shares and are not
         designed to exceed the reasonable costs of such services and are not
         intended to reimburse or compensate LIFE COMPANY for services paid for
         by other fees under the Contracts.

     (c) For the purposes of computing the administrative fee reimbursement
         contemplated by this Section 2, the average aggregate amount invested
         by the LIFE COMPANY over a one month period shall be computed by
         totaling

                                       2

<PAGE>



         LIFE COMPANY's aggregate investment (share net asset value multiplied
         by total number of shares held by the LIFE COMPANY) on each business
         day during the month and dividing by the total number of business days
         during each month.

     (d) The Fund will calculate the reimbursement of administrative expenses at
         the end of each month and will make such reimbursement to the LIFE
         COMPANY within 30 days thereafter. The reimbursement payment will be
         accompanied by a statement showing the calculation of the monthly
         amounts payable by A I M and such other supporting data as may be
         reasonably requested by LIFE COMPANY. Payment will be wired by A I M to
         an account designated by the LIFE COMPANY.

3.   LIFE COMPANY agrees to indemnify and hold harmless A I M and its directors,
     officers, and employees from any and all loss, liability and expense
     resulting from any gross negligence or willful wrongful act of the LIFE
     COMPANY under this Agreement or a breach of a material provision of this
     Agreement, except to the extent such loss, liability or expense is the
     result of A I M 's own willful misfeasance, bad faith or gross negligence
     in the performance of its duties.

4.   A I M agrees to indemnify and hold harmless the LIFE COMPANY and its
     directors, officers, and employees from any and all loss, liability and
     expense resulting from any gross negligence or willful wrongful act of A I
     M under this Agreement or a breach of a material provision under this
     Agreement, except to the extent such loss, liability or expense is the
     result of the LIFE COMPANY's own willful misfeasance, bad faith or gross
     negligence in the performance of its duties.

5.   Either party may terminate this Agreement, without penalty, (i) on sixty
     (60) days written notice to the other party, for any cause or without
     cause, or (ii) on reasonable notice to the other party, if it is not
     permissible to continue the arrangement described herein under laws, rules
     or regulations applicable to either party or the Fund, or if the
     Participation Agreement is terminated.

6.   The terms of this arrangement will be held confidential by each party
     except to the extent that either party or its counsel may deem it necessary
     to disclose this arrangement.

7.   This Agreement represents the entire Agreement of the parties on the
     subject matter hereof and it cannot be amended or modified except in
     writing, signed by the parties. This Agreement may be executed in one or
     more separate counterparts, all of which, when taken together, shall
     constitute one and the same Agreement.

8.   All notices and other communications hereunder shall be given or made in
     writing and shall be delivered personally, or sent by telex, telecopier or
     registered or certified mail, postage prepaid, return receipt requested, or
     recognized overnight

                                       3

<PAGE>



     courier service to the party to whom they are directed at the following
     addresses, or at such other addresses as may be designated by notice
     from such party to the other party.

     To LIFE COMPANY:

      Aetna Life Insurance and Annuity Company
      151 Farmington Avenue
      Hartford, Connecticut  06156
      Attention: Maria F. McKeon, Counsel

     To ADVISER:

      A I M ADVISORS, INC.
      11 Greenway Plaza, Suite 100
      Houston, Texas 77046
      Facsimile: (713)993-9185

      Attention: Nancy Martin, Esq.

Any notice, demand or other communication given in a manner prescribed in this
Section shall be deemed to have been delivered on receipt.

IN WITNESS WHEREOF, the parties to this Agreement have caused this Agreement to
be executed by their authorized officers as of the day and year first above
written.


                             A I M ADVISORS, INC.

                             By: /s/ Robert H. Graham
                                 --------------------
                             Name: Robert H. Graham
                                   ------------------

                             Title: President
                                    -----------------

                             Date: June 30, 1998
                                   ------------------


                             AETNA LIFE INSURANCE AND ANNUITY COMPANY

                             By: /s/ Laurie M. LeBlanc
                                 ---------------------

                                       4

<PAGE>


                             Name: Laurie M. LeBlanc
                                   -----------------

                             Title: Vice President
                                    ----------------

                             Date:  June 30, 1998
                                    ----------------

                                       5




THIS FOURTH AMENDMENT TO THE PARTICIPATION AGREEMENT ("Fourth Amendment") is
made and entered into as of the 1st day of May, 1998, by and among MFS VARIABLE
INSURANCE TRUST, a Massachusetts business trust (the "Trust"), AETNA LIFE
INSURANCE AND ANNUITY COMPANY, a Connecticut corporation (the "Company") on its
own behalf and on behalf of each of the segregated asset accounts of the Company
set forth in Schedule A of the Original Agreement (hereinafter defined) (the
"Accounts") and MASSACHUSETTS FINANCIAL SERVICES COMPANY, a Delaware corporation
("MFS").

                                   WITNESSETH

     WHEREAS the Trust, the Company and MFS are parties to a Participation
Agreement dated April 30, 1996, as supplemented by First Amendment to
Participation Agreement dated September 3rd, 1996, Second Amendment to
Participation Agreement dated March 14, 1997, and Third Amendment to
Participation Agreement dated November 28th, 1997 (collectively the "Original
Agreement"); and

     WHEREAS the Trust, the Company and MFS now desire to modify the Original
Agreement.

     NOW THEREFORE, in consideration of the premises and the mutual covenants
and promises expressed herein, the parties agree as follows:

1. Section 5.2 of the Original Agreement is hereby deleted in its entirety and
   replaced with the following:

   5.2 The Trust or its designee shall bear all expenses associated with the
   registration and qualification of the Shares under all applicable federal and
   state laws, including preparation and filing of the Trust's registration
   statements and payment of filing fees and registration fees; preparation and
   filing of the Trust's proxy materials and reports to Shareholders, including
   annual and semi-annual reports; setting in type and printing the Trust's
   prospectuses, statements of additional information, proxy materials and
   reports to Shareholders, including annual and semi-annual reports (to the
   extent provided by and as determined in accordance with Article III above);
   preparation and filing of all statements and notices required by the Trust by
   any federal or state law with respect to its Shares; payment of all taxes on
   the issuance or transfer of Shares; distribution of the Trust's prospectuses,
   proxy materials and reports, including annual and semi-annual reports, to
   Policy owners whose Policies are funded by the Shares; and payment of any
   expenses permitted to be paid or assumed by the Trust pursuant to a plan, if
   any, under Rule 12b-1 under the 1940 Act. The Trust shall not bear any
   expenses of marketing the Policies.


                                  Page 1 of 2

<PAGE>



2. Section 5.3 of the Original Agreement is hereby deleted in its entirety and
   replaced with the following:

   5.3 The Company shall bear the expenses of distributing the Shares
   prospectuses in connection with new sales of the Policies. The Company shall
   bear all expenses associated with the registration, qualification, and filing
   of the Policies under applicable federal securities and state insurance laws;
   the cost of preparing, printing and distributing the Policy Prospectus and
   statement of additional information; and the cost of preparing, printing and
   distributing annual individual account statements for Policy owners as
   required by state insurance laws.

3. Section 5.4 of the Original Agreement is hereby deleted in its entirety and
   replaced with the following:

   5.4 MFS will quarterly reimburse the Company for certain of the
   administrative costs and expenses incurred by the Company as a result of
   operations necessitated by the beneficial ownership by Policy owners of
   shares of the Portfolios in the Trust, equal to .20% per annum of the
   aggregate net assets of the Trust attributable to such Policy owners. In no
   event shall such fee be paid by the Trust, its shareholders or by the Policy
   owners.

4. The Original Agreement, as supplemented by this Fourth Amendment, is ratified
   and confirmed; and

5. This Fourth Amendment may be executed in two or more counterparts, which
   together shall constitute one instrument.

     IN WITNESS WHEREOF, the parties have executed this Fourth Amendment as of
the date first above written.

AETNA LIFE INSURANCE AND               MFS VARIABLE INSURANCE TRUST
ANNUITY COMPANY                        on behalf of the Portfolios. By its
By its authorized officer,             authorized officer and not individually,

By: /s/ Laurie M. LeBlanc              By: /s/ James R. Bordewick, Jr.    
    -------------------------------        -------------------------------

Name: Laurie M. LeBlanc                Name: James R. Bordewick, Jr.      
      -----------------------------          -----------------------------

Title: Vice President                  Title: Assistant Secretary         
       ----------------------------           ----------------------------

MASSACHUSETTS FINANCIAL
SERVICES COMPANY
By its authorized officer,

By: /s/ James R. Bordewick, Jr.    
    -------------------------------

Name: James R. Bordewick, Jr.      
      -----------------------------

Title: Senior Vice President and
       Associate General Counsel
       ----------------------------


                                   Page 2 of 2



[Aetna Letterhead]
[Aetna Logo]

                                               151 Farmington Avenue
                                               Hartford, CT  06156-3124

                                               Julie E. Rockmore
                                               Counsel
                                               Law Division, RE4A
August 4, 1998                                 Investments & Financial Services
                                               (860) 273-4686
                                               Fax:  (860) 273-8340

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
     Pre-Effective Amendment No. 1 to Registration Statement
     on Form N-4
     Prospectus Title:  Aetna Variable Annuity
     File Nos.:  333-56297 and 811-02512

Gentlemen:

The undersigned has acted as counsel to Aetna Life Insurance and Annuity
Company, a Connecticut life insurance company (the "Company") in connection with
the registration on Form N-4 of interests in Variable Annuity Account B of the
Company. It is my understanding that the Company, as depositor, has registered
an indefinite amount of securities (the Securities) under the Securities Act of
1933, as amended ("Securities Act") as provided in Rule 24f-2 under the
Investment Company Act of 1940 (the "Investment Company Act").

In connection with such representation, I or those for whom I have supervisory
responsibility, have reviewed the N-4 Registration Statement filed on June 8,
1998 and this Pre-Effective Amendment No. 1, and have also examined originals or
copies, certified or otherwise identified to my satisfaction, of such documents,
trust records and other instruments I have deemed necessary or appropriate for
the purpose of rendering this opinion. For purposes of such examination, I have
assumed the genuineness of all signatures on original documents and the
conformity to the original of all copies.

I am admitted to practice law in Connecticut, and do not purport to be an expert
on the laws of any other state. My opinion herein as to any other law is based
upon a limited inquiry thereof which I have deemed appropriate under the
circumstances.

Based upon the foregoing, I am of the opinion that the Securities have been duly
and validly authorized and, assuming the securities will be issued and sold in
accordance with the provisions of the prospectus, will constitute legal and
binding obligations of the Company.

<PAGE>


Page 2
Securities and Exchange Commission
August 4, 1998

I consent to the filing of this opinion as an exhibit to this Pre-Effective
Amendment No. 1 to the Registration Statement.

Sincerely,

/s/ Julie E. Rockmore

Julie E. Rockmore
Counsel



                        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 3, 1998 and February 27,
1998 included herein and to the reference to our Firm under the caption
"Independent Auditors" in the Statement of Additional Information.



                              /s/ KPMG Peat Marwick LLP
                              KPMG Peat Marwick LLP



Hartford, Connecticut
August 4, 1998





                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
008 Aetna Balanced VP, Inc.                                                     Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  18.652937                  18.416454       18.34859         16.893284      15.445102
Perf. Cumm.
Perf. Annual                    0.01284085416   0.01658694210    10.42%         0.20769270413
$1,000.00 Investment            $1,012.84       $1,016.59        $1,104.16      $1,207.69
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks & Bonds)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
004 Aetna Bond VP                                                               Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  13.127847                  13.065085       12.947212        12.569431      12.293777
Perf. Cumm.
Perf. Annual                    0.00480379576   0.01395165229    4.44%          0.06784489420
$1,000.00 Investment            $1,004.80       $1,013.95        $1,044.43      $1,067.84
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Income
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
001 Aetna Growth and Income VP                                                  Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  22.003523                  21.789729       22.458433        19.978575      17.180818
Perf. Cumm.
Perf. Annual                    0.00981168696   -0.0202556429    10.14%         0.28070287456
$1,000.00 Investment            $1,009.81       $979.74          $1,101.36      $1,280.70
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
008 Aetna Balanced VP, Inc.        Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  18.652937                  15.445102         10.841212          10.195532
Perf. Cumm.                                       0.72055727337      0.82952071554
Perf. Annual                    0.20769270413     0.19827489930      0.12841140315
$1,000.00 Investment            $1,207.69         $1,720.56          $1,829.52
without Deferred Sales Charge   0.2075            0.1981             0.1282
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.55            $49.68             $32.68
Surrender Value                 $1,146.15         $1,670.88          $1,796.84
with Deferred Sales Charge      0.14596000010     0.18643935269      0.12416092478
- -------------------------------------------------------------------------------------
004 Aetna Bond VP                  Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  13.127847                  12.293777         10.323201          10.073661
Perf. Cumm.                                       0.27168375390      0.30318530671
Perf. Annual                    0.06784489420     0.08341050185      0.05438989460
$1,000.00 Investment            $1,067.84         $1.271.68          $1,303.19
without Deferred Sales Charge   0.0677            0.0832             0.0542
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $62.53            $52.37             $34.79
Surrender Value                 $1,005.32         $1,219.31          $1,268.40
with Deferred Sales Charge      0.00513000010     0.06813824813      0.04850994859
- -------------------------------------------------------------------------------------
001 Aetna Growth and Income VP     Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  22.003523                  17.180818         10.735782          10.449228
Perf. Cumm.                                       1.04955009332      1.10575585105
Perf. Annual                    0.28070287456     0.704115397        0.16059742647
$1,000.00 Investment            $1,280.70         $2,049.55          $2,105.76
without Deferred Sales Charge   0.2805            0.2701             0.1604
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.04            $47.70             $31.58
Surrender Value                 $1,219.67         $2,001.85          $2,074.18
with Deferred Sales Charge      0.21948000010     0.26011940594      0.15690572355
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
008 Aetna Balanced VP, Inc.     Sep Act Abbr Name B
Date 12/31/1997                 04/03/1989          04/03/1989
AUV  18.652937
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
004 Aetna Bond VP               Sep Act Abbr Name B
Date 12/31/1997                 12/31/1987          12/31/1982
AUV  13.127847                  6.254743            3.707971
Perf. Cumm.                     1.09886273504       2.54043950181
Perf. Annual                    0.07695709980       0.08793716227
$1,000.00 Investment            $2,098.86           $3,540.44
without Deferred Sales Charge   0.0768              0.0877
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $2,098.86           $3,540.44
with Deferred Sales Charge      0.07676695957       0.08774717258
- ------------------------------------------------------------------------
001 Aetna Growth and Income VP  Sep Act Abbr Name B
Date 12/31/1997                 12/31/1987          12/31/1982
AUV  22.003523                  5.435129            2.681708
Perf. Cumm.                     3.04839020380       7.20504059353
Perf. Annual                    0.15008049106       0.15063800803
$1,000.00 Investment            $4,048.39           $8,205.04
without Deferred Sales Charge   0.1499              0.1504
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $4,048.39           $8,205.04
with Deferred Sales Charge      0.14989048538       0.15044800259
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date:        12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
008 Aetna Balanced VP, Inc.     Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 04/03/1989         04/03/1989       04/03/1989
AUV  18.652937                                     7.635956              ???
Perf. Cumm.                                        1.48079046685
Perf. Annual                                       0.10948320735
$1,000.00 Investment                               $2,480.79
without Deferred Sales Charge                      0.1093
Deferred Sales Charge Rate                         0.000
DSC Amount                                         $0.00
Surrender Value                                    2,480.79
with Deferred Sales Charge                         0.10929318358
- -----------------------------------------------------------------------------------
004 Aetna Bond VP               Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 12/30/1977         05/15/1973       05/31/1973
AUV  13.127847                  2.640637           2.613806              ???
Perf. Cumm.                     3.97146976278
Perf. Annual                    0.08348833528
$1,000.00 Investment            $4,971.47
without Deferred Sales Charge   0.0833
Deferred Sales Charge Rate
DSC Amount
Surrender Value                 $4,971.47
with Deferred Sales Charge      0.08329833798
- -----------------------------------------------------------------------------------
001 Aetna Growth and Income VP  Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 12/31/1979         05/01/1975       12/31/1979
AUV  22.003523                                     0.000000              ???
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount
Surrender Value
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
040 Aetna Growth VP                                                             Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  13.157858                  13.36593        13.834469        11.567786      10.033073
Perf. Cumm.
Perf. Annual                    -0.0155673417   -0.0489076234    13.75%         0.31144844655
$1,000.00 Investment            $984.43         $951.09          $1,137.46      $1,311.45
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
035 Aetna Index Plus Large Cap VP                                               Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  14.414086                  14.159461       14.076834        13.12544       10.918586
Perf. Cumm.
Perf. Annual                    0.01798267603   0.02395794395    9.82%          0.32014218690
$1,000.00 Investment            $1,017.98       $1,023.96        $1,098.19      $1,320.14
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
055 Aetna International VP                                                      Fixed Type
Date 12/31/1997                 12/22/1997      12/22/1997       12/22/1997     12/22/1997
AUV  8.318380
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Global / International Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
040 Aetna Growth VP                Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996                           12/30/1996
AUV  13.157858                  10.033073         
Perf. Cumm.                                       
Perf. Annual                    0.31144844655     
$1,000.00 Investment            $1,311.45         
without Deferred Sales Charge   0.3113            
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $60.82            
Surrender Value                 $1,250.63         
with Deferred Sales Charge      0.25044000010   
- -------------------------------------------------------------------------------------
035 Aetna Index Plus Large Cap 
VP                                  Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996                           9/16/1996
AUV  14.414086                  10.918586         
Perf. Cumm.                                       
Perf. Annual                    0.32014218690      
$1,000.00 Investment            $1,320.14         
without Deferred Sales Charge   0.032            
Deferred Sales Charge Rate      0.070             0.060              0.000
DSC Amount                      $60.76            
Surrender Value                 $1,259.38         
with Deferred Sales Charge      0.25919000010      
- -------------------------------------------------------------------------------------
055 Aetna International VP         Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/22/1997        12/22/1997         12/22/1997
AUV  8.318380                   
Perf. Cumm.                     
Perf. Annual                    
$1,000.00 Investment            
without Deferred Sales Charge   
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      
Surrender Value                 
with Deferred Sales Charge      
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
040 Aetna Growth VP             Sep Act Abbr Name B
Date 12/31/1997                 12/13/1996          12/13/1996
AUV  13.157858
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
035 Aetna Index Plus Large Cap 
VP                              Sep Act Abbr Name B                     
Date 12/31/1997                 9/16/1996           9/16/1996
AUV  14.414086                  
Perf. Cumm.                     
Perf. Annual                    
$1,000.00 Investment            
without Deferred Sales Charge   
Deferred Sales Charge Rate      0.000
DSC Amount                      
Surrender Value                 
with Deferred Sales Charge      
- ------------------------------------------------------------------------
055 Aetna International VP      Sep Act Abbr Name B
Date 12/31/1997                 12/22/1997          12/22/1997
AUV  8.318380                   
Perf. Cumm.                     
Perf. Annual                    
$1,000.00 Investment            
without Deferred Sales Charge   
Deferred Sales Charge Rate      0.000
DSC Amount                      
Surrender Value                 
with Deferred Sales Charge      
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
040 Aetna Growth VP             Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 12/13/1996         12/13/1996       12/13/1996
AUV  13.157858                                     11.067831             ???
Perf. Cumm.                                        0.32914825910
Perf. Annual                                       0.31153813351
$1,000.00 Investment                               $1,329.15
without Deferred Sales Charge                      0.3113
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $60.70
Surrender Value                                    $1,268.45
with Deferred Sales Charge                         0.25419951262
- -----------------------------------------------------------------------------------
035 Aetna Index Plus Large Cap 
VP                              Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/16/1996         09/16/1996       09/16/1996
AUV  14.414086                                     10.440059             ???
Perf. Cumm.                                        0.44136348532
Perf. Annual                                       0.32775134973
$1,000.00 Investment                               $1,441.36
without Deferred Sales Charge                      0.3276
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $59.91
Surrender Value                                    $1,381.45
with Deferred Sales Charge                         0.28456176034
- -----------------------------------------------------------------------------------
055 Aetna International VP      Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 12/22/1997         12/22/1997       12/22/1997
AUV  8.318380                                      10.148519        ???
Perf. Cumm.                                        0.02664565582
Perf. Annual                                       0.02664565582
$1,000.00 Investment                               $1,026.65
without Deferred Sales Charge                      0.0265
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $71.87
Surrender Value                                    $954.78
with Deferred Sales Charge                         -0.0454
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
003 Aetna Money Market VP                                                       Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  11.849943                  11.809001       11.730728        11.613331      11.394343
Perf. Cumm.
Perf. Annual                    0.00346701638   0.01016262588    2.04%          0.03998475383
$1,000.00 Investment            $1,003.47       $1,010.16        $1,020.37      $1,039.98
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Stability of Principal
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
051 Aetna Real Estate Securities VP                                             Fixed Type
Date 12/31/1997                 12/15/1997      12/15/1997       12/15/1997     12/15/1997
AUV 10.313887               
Perf. Cumm.
Perf. Annual                    
$1,000.00 Investment            
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
042 Aetna Small Company VP                                                      Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  13.638404                  13.318753       14.070423        11.888722      10.284789
Perf. Cumm.
Perf. Annual                    0.02400006967   -0.0307040520    14.72%         0.32607523596
$1,000.00 Investment            $1,024.00       $969.30          $1,147.17      $1,326.08
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Aggressive Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate        0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
003 Aetna Money Market VP          Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/96          12/30/1994         12/31/1992
AUV  11.849943                  11.394343         10.488699          10.047829
Perf. Cumm.                                       0.12978196819      0.17935356981    
Perf. Annual                    0.03998475383     0.04151344253      0.03354360748     
$1,000.00 Investment            $1,039.98         $1,129.78          $1,179.35
without Deferred Sales Charge   0.0398            0.0413             0.0334
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $62.72            $53.22             $35.28
Surrender Value                 $977.26           $1,076.56          $1,144.07
with Deferred Sales Charge      -0.0229300000     0.02470509149      0.02709398949
- -------------------------------------------------------------------------------------
051 Aetna Real Estate                                                                
Securities VP                      Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/15/1997        12/15/1997         12/15/1997
AUV  10.313887
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount
Surrender Value
with Deferred Sales Charge
- -------------------------------------------------------------------------------------
042 Aetna Small Company VP         Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996                           12/27/1996
AUV  13.638404                  10.284789
Perf. Cumm.
Perf. Annual                    0.32607523596
$1,000.00 Investment            $1,326.08
without Deferred Sales Charge   0.3259
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $60.72
Surrender Value                 $1,265.36
with Deferred Sales Charge      $0.26517000010
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
003 Aetna Money Market VP       Sep Act Abbr Name B
Date 12/31/1997                 12/31/1987           12/31/1982
AUV  11.849943                  7.651098             5.487259
Perf. Cumm.                     0.5487895996         1.15953775828
Perf. Annual                    0.04471841424        0.05266630107
$1,000.00 Investment            $1,548.79            $2,159.54
without Deferred Sales Charge   0.0445               0.0525
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $1,548.79            $2,159.54
with Deferred Sales Charge      0.04452842379        0.05247637403
- ------------------------------------------------------------------------
051 Aetna Real Estate                                                   
Securities VP                   Sep Act Abbr Name B                     
Date 12/31/1997                 12/15/1997           12/15/1997
AUV  10.313887
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
042 Aetna Small Company VP      Sep Act Abbr Name B
Date 12/31/1997                 12/27/1996           12/27/1996
AUV  13.638404
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
003 Aetna Money Market VP       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 12/31/1979         08/01/1975       12/31/1979
AUV  11.849943                                      0.000000              ???
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount
Surrender Value
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
051 Aetna Real Estate                                                              
Securities VP                   Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 12/15/1997         12/15/1997       12/15/1997
AUV  10.313887                                     10.094528             ???
Perf. Cumm.                                        0.03561202941
Perf. Annual                                       0.03561202941
$1,000.00 Investment                               $1,035.61
without Deferred Sales Charge                      0.0354
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $72.49
Surrender Value                                    $963.12
with Deferred Sales Charge                         -0.0371
- -----------------------------------------------------------------------------------
042 Aetna Small Company VP      Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 12/27/1996         12/27/1996       12/27/1996
AUV  13.638404                                     11.313390             ???
Perf. Cumm.                                        0.33442656923
Perf. Annual                                       0.33027106071
$1,000.00 Investment                               $1,334.43
without Deferred Sales Charge                      0.3301
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $60.66
Surrender Value                                    $1,273.77
with Deferred Sales Charge                         0.27025215865
- -----------------------------------------------------------------------------------
</TABLE>



<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
076 AIM V.I. Capital Appreciation Fund                                          Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  9.040397                   9.13657         9.890621         8.689969       8.076809
Perf. Cumm.
Perf. Annual                    -0.0105261602   -0.0859626508    4.03%          0.11930305644
$1,000.00 Investment            $989.47         $914.04          $1,040.33      $1,119.30
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Aggressive Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
079 AIM V.I. Growth and Income Fund                                             Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  8.645312                   8.617127        8.871287         8.081722       6.972641
Perf. Cumm.
Perf. Annual                    0.00327081172   -0.0254726287     6.97%          0.23989059525
$1,000.00 Investment            $1,003.27       $974.53          $1,069.74      $1,239.89
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
077 AIM V.I. Growth Fund                                                        Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  8.355530                    8.302835        8.509145         7.660857       6.677828
Perf. Cumm.
Perf. Annual                    0.00634662738   -0.0180529301    9.07%          0.25123458289
$1,000.00 Investment            $1,006.35       $981.95          $1,090.68      $1,251.23
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
076 AIM V.I. Capital                                                                 
Appreciation Fund                  Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/96          12/30/1994         05/05/1993
AUV  9.040397                   8.076809          5.205007
Perf. Cumm.                                       0.73686548356
Perf. Annual                    0.11930305644     0.20204869565
$1,000.00 Investment            $1.119.30         $1,736.87
without Deferred Sales Charge   0.1191            0.2019
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $62.16            $49.58
Surrender Value                 $1,057.14         $1,687.29
with Deferred Sales Charge      0.05695000010     0.19031140122
- -------------------------------------------------------------------------------------
079 AIM V.I. Growth and Income                                                       
Fund                               Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         05/02/1994
AUV  8.645312                   6.972641          4.465039
Perf. Cumm.                                       0.93622317744
Perf. Annual                    0.23989059525     0.24638382657
$1,000.00 Investment            $1,239.89         $1,936.22
without Deferred Sales Charge   0.2397            0.2462
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.32            $48.38
Surrender Value                 $1,178.57         $1,887.84
with Deferred Sales Charge      0.17838000010     0.23572440647
- -------------------------------------------------------------------------------------
077 AIM V.I. Growth Fund           Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996        12/30/1994         05/05/1993
AUV  8.355530                   6.677828          4.314085
Perf. Cumm.                                       0.93680235785
Perf. Annual                    0.25123468289     0.24650809068
$1,000.00 Investment            $1,251.23         $1,936.80
without Deferred Sales Charge   0.251             0.2463
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.24            $48.38
Surrender Value                 $1,189.99         $1,888.42
with Deferred Sales Charge      0.18980000010     0.23585096327
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
076 AIM V.I. Capital                                                    
Appreciation Fund               Sep Act Abbr Name B                     
Date 12/31/1997                 05/05/1993           05/05/1993
AUV  9.040397
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
079 AIM V.I. Growth and Income                                          
Fund                            Sep Act Abbr Name B                     
Date 12/31/1997                 05/02/1994           05/02/1994
AUV  8.645312
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
077 AIM V.I. Growth Fund        Sep Act Abbr Name B
Date 12/31/1997                 05/05/1993           05/05/1993
AUV  8.355530
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
076 AIM V.I. Capital                                                               
Appreciation Fund               Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 05/05/1993         05/05/1993       05/05/1993
AUV  9.040397                                      0.000000              ???
Perf. Cumm.                                        1.07851259525
Perf. Annual                                       0.17010104000
$1,000.00 Investment                               $2,078.51
without Deferred Sales Charge                      0.1699
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $39.61
Surrender Value                                    $2,038.91
with Deferred Sales Charge                         0.16508809501
- -----------------------------------------------------------------------------------
079 AIM V.I. Growth and Income                                                     
Fund                            Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 05/02/1994         05/02/1994       05/02/1994
AUV  8.645312                                      0.000000              ???
Perf. Cumm.                                        0.91803529279
Perf. Annual                                       0.19443336375
$1,000.00 Investment                               $1,918.04
without Deferred Sales Charge                      0.1942
Deferred Sales Charge Rate                         0.060
DSC Amount                                         $48.49
Surrender Value                                    $1,869.54
with Deferred Sales Charge                         0.18592812729
- -----------------------------------------------------------------------------------
077 AIM V.I. Growth Fund        Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 05/05/1993         05/05/1993       05/05/1993
AUV  8.355530                                      0.000000            ???
Perf. Cumm.                                        1.04206709090
Perf. Annual                                       0.16566526221
$1,000.00 Investment                               $2,042.07
without Deferred Sales Charge                      0.1655
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $39.79
Surrender Value                                    $2,002.28
with Deferred Sales Charge                         0.16056122398
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
078 AIM V.I. Value Fund                                                         Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  8.347687                   8.303909        8.509099         7.88148        6.843244
Perf. Cumm.
Perf. Annual                    0.00527197492   -0.0189693409    5.92%          0.21984354203
$1,000.00 Investment            $1,005.27       $981.03          $1,059.15      $1,219.84
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
108 Fidelity VIP Equity-Income                                                                  
Portfolio                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  18.963413                  18.588699       18.654661        17.352273      15.012705
Perf. Cumm.
Perf. Annual                    0.02015816168   0.01655093062    9.28%          0.26315763881
$1,000.00 Investment            $1,020.16       $1,016.55        $1,092.85      $1,263.16
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
132 Fidelity VIP High Income                                                                    
Portfolio                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  13.958907                  13.822324       13.874506        12.86791       12.031496
Perf. Cumm.
Perf. Annual                    0.00988133399   0.00608317153    8.48%          0.16019711929
$1,000.00 Investment            $1,009.88       $1,006.08        $1,084.78      $1,160.20
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Income
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
078 AIM V.I. Value Fund            Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996        12/30/1994         05/05/1993
AUV  8.347687                   6.843244          4.489660
Perf. Cumm.                                       0.85931384559
Perf. Annual                    0.21984354203     0.22965770226
$1,000.00 Investment            $1,219.84         $1,859.31
without Deferred Sales Charge   0.2197            0.2295
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.46            $48.84
Surrender Value                 $1,158.38         $1,810.47
with Deferred Sales Charge      0.15819000010      0.21860438376
- -------------------------------------------------------------------------------------
108 Fidelity VIP Equity-Income                                                       
Portfolio                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  18.963413                  15.012705         10.000950          8.119838
Perf. Cumm.                                       0.89616116468      1.33544228345
Perf. Annual                    0.26315763881     0.23772762040      0.18487852358
$1,000.00 Investment            $1,263.16         $1,896.16          $2,335.44
without Deferred Sales Charge   0.263             0.2375             0.1847
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.16            $48.62             $30.66
Surrender Value                 $1,202.00         $1,847.54          $2,304.78
with Deferred Sales Charge      0.20181000010     0.22686665908      0.18156077385
- -------------------------------------------------------------------------------------
132 Fidelity VIP High Income                                                         
Portfolio                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  13.958907                  12.031496         8.989752           7.807175
Perf. Cumm.                                       0.55275774014      0.78795876869
Perf. Annual                    0.16019711929     0.15798046848      0.12323725604
$1,000.00 Investment            $1,160.20         $1,552.76          $1,787.96
without Deferred Sales Charge   0.16              0.1578             0.123
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.88            $50.68             $32.85
Surrender Value                 $1,098.32         $1,502.07          $1,755.11
with Deferred Sales Charge      0.09813000010     0.14505056917      0.11888931458
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
078 AIM V.I. Value Fund         Sep Act Abbr Name B
Date 12/31/1997                 05/05/1993          05/05/1993
AUV  8.347687
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
108 Fidelity VIP Equity-Income                                          
Portfolio                       Sep Act Abbr Name B                     
Date 12/31/1997                 12/31/1987          10/09/1986
AUV  18.963413                  4.646590
Perf. Cumm.                     3.08114617386
Perf. Annual                    0.15100766298
$1,000.00 Investment            $4,081.15
without Deferred Sales Charge   0.1508
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $4,081.15
with Deferred Sales Charge      0.15081777100
- ------------------------------------------------------------------------
132 Fidelity VIP High Income                                            
Portfolio                       Sep Act Abbr Name B                     
Date 12/31/1997                 12/31/1987          09/30/1985
AUV  13.958907                  4.813354
Perf. Cumm.                     1.90003747906
Perf. Annual                    0.11234718749
$1,000.00 Investment            $2,900.04
without Deferred Sales Charge   0.1122
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $2,900.04
with Deferred Sales Charge      0.11215728430
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
078 AIM V.I. Value Fund         Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 05/05/1993         05/05/1993       05/05/1993
AUV  8.347687                                      0.000000              ???
Perf. Cumm.                                        1.17013898457
Perf. Annual                                       0.18098900961
$1,000.00 Investment                               $2,170.14
without Deferred Sales Charge                      0.1808
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $39.15
Surrender Value                                    $2,130.99
with Deferred Sales Charge                         0.17619197640
- -----------------------------------------------------------------------------------
108 Fidelity VIP Equity-Income                                                     
Portfolio                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 10/09/1986         10/09/1986       10/09/1986
AUV  18.963413                                     10.000950             ???
Perf. Cumm.                                        2.97323764359
Perf. Annual
$1,000.00 Investment                               $3,973.24
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                                         $69.12
Surrender Value                                    $918.33
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
132 Fidelity VIP High Income                                                       
Portfolio                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/30/1985         09/19/1985       09/30/1985
AUV  13.958907                                     10.007485             ???
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                                         $40.99
Surrender Value                                    $1,760.56
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
133 Fidelity VIP II Contrafund                                                                  
Portfolio                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  17.066320                  16.77953        17.350426        15.455357      13.94256
Perf. Cumm.
Perf. Annual                    0.01709165870   -0.0163745835    10.42%         0.22404493866
$1,000.00 Investment            $1,017.09       $983.63          $1,104.23      $1,224.04
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
119 Janus Aspen Series                                                                          
Aggressive Growth Portfolio                                                     Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  15.417732                  14.888933       15.194017        14.14875       13.87894
Perf. Cumm.
Perf. Annual                    0.03551624552   0.01472388769    9.00%          0.11087244414
$1,000.00 Investment            $1,035.52       $1,014.72        $1,089.99      $1,110.87
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Aggressive Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
124 Janus Aspen Series                                                                          
Balanced Portfolio                                                              Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  16.691735                  16.455836       16.379326        15.464483      13.864503
Perf. Cumm.
Perf. Annual                    0.01433527898   0.01907337334    7.94%          0.20391874126
$1,000.00 Investment            $1,014.34       $1,019.07        $1,079.36      $1,203.92
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks & Bonds)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
133 Fidelity VIP II Contrafund                                                       
Portfolio                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996                           01/03/1995
AUV  17.066320                  13.942560
Perf. Cumm.
Perf. Annual                    0.2204493866
$1,000.00 Investment            $1,224.04
without Deferred Sales Charge   0.2239
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.43
Surrender Value                 $1,162.61
with Deferred Sales Charge      0.16242000010
- -------------------------------------------------------------------------------------
119 Janus Aspen Series                                                               
Aggressive Growth Portfolio        Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         09/13/1993
AUV  15.417732                  13.878940         10.373155
Perf. Cumm.                                       0.48631077044
Perf. Annual                    0.11087244414     0.14122131612
$1,000.00 Investment            $1,110.87         $1,486.31
without Deferred Sales Charge   0.1107            0.141
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $62.22            $51.08
Surrender Value                 $1,048.65         $1,435.23
with Deferred Sales Charge      0.04846000010     0.12780498273
- -------------------------------------------------------------------------------------
124 Janus Aspen Series                                                               
Balanced Portfolio                 Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         09/13/1993
AUV  16.691735                  13.864503         9.835531
Perf. Cumm.                                       0.69708529209
Perf. Annual                    0.20391874126     0.19280071253
$1,000.00 Investment            $1,203.92         $1,697.09
without Deferred Sales Charge   0.2037            0.1926
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.57            $49.82
Surrender Value                 $1,142.35         $1,647.27
with Deferred Sales Charge      0.14216000010     0.18082368425
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
133 Fidelity VIP II Contrafund                                          
Portfolio                       Sep Act Abbr Name B                     
Date 12/31/1997                 01/03/1995          01/03/1995
AUV  17.066320
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
119 Janus Aspen Series                                                  
Aggressive Growth Portfolio     Sep Act Abbr Name B                     
Date 12/31/1997                 09/13/1993          09/13/1993
AUV  15.417732
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
124 Janus Aspen Series                                                  
Balanced Portfolio              Sep Act Abbr Name B                     
Date 12/31/1997                 09/13/1993          09/13/1993
AUV  16.691735
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date:        12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
133 Fidelity VIP II Contrafund                                                     
Portfolio                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 01/03/1995         01/03/1995       01/03/1995
AUV  17.066320                                     10.501518             ???
Perf. Cumm.                                        1.01626354360
Perf. Annual                                       0.26413849170
$1,000.00 Investment                               $2,016.26
without Deferred Sales Charge                      0.2639
Deferred Sales Charge Rate                         0.060
DSC Amount                                         $47.90
Surrender Value                                    $1,968.36
with Deferred Sales Charge                         0.25382915452
- -----------------------------------------------------------------------------------
119 Janus Aspen Series                                                             
Aggressive Growth Portfolio     Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/13/1993         09/13/1993       09/13/1993
AUV  15.417732                                     10.533284             ???
Perf. Cumm.                                        1.00449895495
Perf. Annual                                       0.17559111935
$1,000.00 Investment                               $2,004.50
without Deferred Sales Charge                      0.1754
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $39.98
Surrender Value                                    $1,964.52
with Deferred Sales Charge                         0.16990442154
- -----------------------------------------------------------------------------------
124 Janus Aspen Series                                                             
Balanced Portfolio              Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/13/1993         09/13/1993       09/13/1993
AUV  16.691735                                     9.999046              ???
Perf. Cumm.                                        0.80154897680
Perf. Annual                                       0.14675732050
$1,000.00 Investment                               $1,801.55
without Deferred Sales Charge                      0.1466
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $40.99
Surrender Value                                    $1,760.56
with Deferred Sales Charge                         0.14044398034
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
117 Janus Aspen Series Growth                                                                   
Portfolio                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  18.339901                  18.194409       18.603503        17.044865      15.153365
Perf. Cumm.
Perf. Annual                    0.00799652244   -0.0141694819    7.60%          0.21028570221
$1,000.00 Investment            $1,008.00       $985.83          $1,075.98      $1,210.29
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
123 Janus Aspen Series                                                                          
Worldwide Growth Portfolio                                                      Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  18.910371                  18.643678       19.682129        18.541511      15.70061
Perf. Cumm.
Perf. Annual                    0.01430474180   -0.0392111036    1.99%          0.20443543276
$1,000.00 Investment            $1,014.30       $960.79          $1,019.89      $1,204.44
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Global/International Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
138 MFS Total Return Series                                                     Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  13.029956                  12.834727       12.706754        12.049628      10.89448
Perf. Cumm.
Perf. Annual                    0.01521099747   0.02543544952    8.14%          0.19601449541
$1,000.00 Investment            $1,015.21       $1,025.44        $1,081.36      $1,196.01
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks & Bonds)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
117 Janus Aspen Series Growth                                                        
Portfolio                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         09/13/1993
AUV  18.339901                  15.153365         10.107619
Perf. Cumm.                                       0.81446303031
Perf. Annual                    0.21028570221     0.21968975142
$1,000.00 Investment            $1,210.29         $1,814.46
without Deferred Sales Charge   0.2101            0.2195
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.53            $49.11
Surrender Value                 $1,148.76         $1,765.35
with Deferred Sales Charge      0.14857000010     0.20839427881
- -------------------------------------------------------------------------------------
123 Janus Aspen Series                                                               
Worldwide Growth Portfolio         Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         09/13/1993
AUV  18.910371                  15.700610         9.825317
Perf. Cumm.                                       0.92465759628
Perf. Annual                    0.20443543276     0.24389720709
$1,000.00 Investment            $1,204.44         $1,924.66
without Deferred Sales Charge   0.2043            0.2437
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.57            $48.45
Surrender Value                 $1,142.87         $1,876.21
with Deferred Sales Charge      0.14268000010     0.23318123504
- -------------------------------------------------------------------------------------
138 MFS Total Return Series        Fixed Type     Cls Typ Abbr Name
Date 12/31/1997                 12/31/1996                           01/03/1995
AUV  13.029956                  10.894480
Perf. Cumm.                                    
Perf. Annual                    0.19601449541              
$1,000.00 Investment            $1,196.01                       
without Deferred Sales Charge   0.1958       
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.63
Surrender Value                 $1,134.39
with Deferred Sales Charge      0.13420000010
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
117 Janus Aspen Series Growth                                           
Portfolio                       Sep Act Abbr Name B                     
Date 12/31/1997                 09/13/1993          09/13/1993
AUV  18.339901
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
123 Janus Aspen Series                                                  
Worldwide Growth Portfolio      Sep Act Abbr Name B                     
Date 12/31/1997                 09/13/1993          09/13/1993
AUV  18.910371
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
138 MFS Total Return Series     Sep Act Abbr Name B
Date 12/31/1997                 01/03/1995          01/03/1995
AUV  13.029956
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
117 Janus Aspen Series Growth                                                      
Portfolio                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/13/1993         09/13/1993       09/13/1993
AUV  18.339901                                     10.033526             ???
Perf. Cumm.                                        0.89498199034
Perf. Annual                                       0.16032565832
$1,000.00 Investment                               $1,894.98
without Deferred Sales Charge                      0.1601
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $40.53
Surrender Value                                    $1,854.46
with Deferred Sales Charge                         0.15431557275
- -----------------------------------------------------------------------------------
123 Janus Aspen Series                                                             
Worldwide Growth Portfolio      Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/13/1993         09/13/1993       09/13/1993
AUV  18.910371                                     9.999069              ???
Perf. Cumm.                                        1.28565414537
Perf. Annual                                       0.21204131507
$1,000.00 Investment                               $2,285.65
without Deferred Sales Charge                      0.2119
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $38.57
Surrender Value                                    $2,247.08
with Deferred Sales Charge                         0.20706165869
- -----------------------------------------------------------------------------------
138 MFS Total Return Series     Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 01/03/1995         01/03/1995       01/03/1995
AUV  13.029956                                     10.027655             ???
Perf. Cumm.                                        0.69388011916
Perf. Annual                                       0.19262476453
$1,000.00 Investment                               $1,693.88
without Deferred Sales Charge                      0.1924
Deferred Sales Charge Rate                         0.060
DSC Amount                                         $49.84
Surrender Value                                    $1,664.04
with Deferred Sales Charge                         0.18058871345
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
094 Oppenheimer Aggressive                                                                      
Growth Fund                                                                     Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  12.203557                  12.278764       13.266664        11.714458      11.08312
Perf. Cumm.
Perf. Annual                    -0.0061249650   -0.0801337095    4.18%          0.10109400601
$1,000.00 Investment            $993.88         $919.87          $1,041.75      $1,101.09
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Aggressive Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
082 Oppenheimer Growth &                                                                        
Income Fund                                                                     Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  12.785298                  12.502334       12.493578        11.067992      9.787799
Perf. Cumm.
Perf. Annual                    0.02263289398   0.02334959608    15.52%         0.30624852431
$1,000.00 Investment            $1,022.63       $1,023.35        $1,155.16      $1,306.25
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth & Income (Stocks)
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
098 Oppenheimer Strategic Bond                                                                  
Fund                                                                            Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  10.764213                  10.674306       10.677969        10.367934      10.042736
Perf. Cumm.
Perf. Annual                    0.00842274898   0.00807681685    3.82%          0.07184068166
$1,000.00 Investment            $1,008.42       $1,008.08        $1,038.22      $1,071.84
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Income
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
094 Oppenheimer Aggressive                                                           
Growth Fund                        Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  12.203557                  11.083120         7.15576            6.255692
Perf. Cumm.                                       0.70541826747      0.95079249425
Perf. Annual                    0.10109400601     0.19474981018      0.14298943261
$1,000.00 Investment            $1,101.09         $1,705.42          $1,950.79
without Deferred Sales Charge   0.1009            0.1946             0.1428
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $62.29            $49.77             $32.20
Surrender Value                 $1,038.80         $1,655.65          $1,918.60
with Deferred Sales Charge      0.03861000010     0.18282298399      0.13900189929
- -------------------------------------------------------------------------------------
082 Oppenheimer Growth &                                                             
Income Fund                        Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996                           07/05/1995
AUV  12.785298                  9.787799
Perf. Cumm.
Perf. Annual                    0.30624852431
$1,000.00 Investment            $1,306.25
without Deferred Sales Charge   0.3061
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $60.86
Surrender Value                 $1,245.39
with Deferred Sales Charge      0.24520000010
- -------------------------------------------------------------------------------------
098 Oppenheimer Strategic Bond                                                       
Fund                               Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         05/03/1993
AUV  10.764213                  10.042736         7.992699
Perf. Cumm.                                       0.34675570792
Perf. Annual                    0.07184068166     0.10432340060
$1,000.00 Investment            $1,071.84         $1,346.76
without Deferred Sales Charge   0.0717            0.1041
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $62.50            $51.92
Surrender Value                 $1,009.34         $1,294.84
with Deferred Sales Charge      0.00915000010     0.08975697168
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
094 Oppenheimer Aggressive                                              
Growth Fund                     Sep Act Abbr Name B                     
Date 12/31/1997                 12/31/1987          08/15/1986
AUV  12.203557                  3.158544
Perf. Cumm.                     2.8636653407
Perf. Annual                    0.14472179132
$1,000.00 Investment            $3,863.67
without Deferred Sales Charge   0.1445
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $3,863.67
with Deferred Sales Charge      0.14453192928
- ------------------------------------------------------------------------
082 Oppenheimer Growth &                                                
Income Fund                     Sep Act Abbr Name B                     
Date 12/31/1997                 07/05/1995          07/05/1995
AUV  12.785298
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000     
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
098 Oppenheimer Strategic Bond                                          
Fund                            Sep Act Abbr Name B                     
Date 12/31/1997                 05/03/1993          05/03/1993
AUV  10.764213
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
094 Oppenheimer Aggressive                                                         
Growth Fund                     Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 08/15/1986         08/15/1986       08/15/1986
AUV  12.203557                                     11.121607             ???
Perf. Cumm.                                        3.25727703690
Perf. Annual
$1,000.00 Investment                               $4,257.28
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                                         $47.26
Surrender Value                                    $2,075.67
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
082 Oppenheimer Growth &                                                           
Income Fund                     Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 07/05/1995         07/06/1995       07/05/1995
AUV  12.785298                                     10.782609             ???
Perf. Cumm.                                        1.12293543736
Perf. Annual                                       0.35293909863
$1,000.00 Investment                               $2,122.94
without Deferred Sales Charge                      0.3528
Deferred Sales Charge Rate                         0.060
DSC Amount                                         $47.26
Surrender Value                                    $2,075.67
with Deferred Sales Charge                         0.34057231923
- -----------------------------------------------------------------------------------
098 Oppenheimer Strategic Bond                                                     
Fund                            Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 05/03/1993         05/03/1993       05/03/1993
AUV  10.764213                                     10.220422             ???
Perf. Cumm.                                        0.31974361876
Perf. Annual                                       0.06130306947
$1,000.00 Investment                               $1,319.74
without Deferred Sales Charge                      0.0611
Deferred Sales Charge Rate                         0.050
DSC Amount                                         $43.40
Surrender Value                                    $1,276.34
with Deferred Sales Charge                         0.05352914312
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
P06 PPI MFS Emerging                                                                            
Equities/Alger American Small                                                                   
Cap (#)                                                                         Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  14.707274                  14.894208       16.053351        13.648564      13.656006
Perf. Cumm.
Perf. Annual                    -0.0125507848   -0.0838502191    7.76%          0.07698209857
$1,000.00 Investment            $987.45         $916.15          $1,077.57      $1,076.98
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Aggressive Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
106 PPI MFS Emerging Equities                                                                   
Portfolio                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      11/28/1997       11/28/1997     11/28/1997
AUV  14.707274                  14.894208
Perf. Cumm.
Perf. Annual                    -0.0125507848
$1,000.00 Investment            $987.45
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Aggressive Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
P05 PPI MFS Research                                                                            
Growth/Amer Century VP Cap                                                                      
Apprec (*)                                                                      Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  12.641051                  12.891778       14.52835         12.66569       13.211476
Perf. Cumm.
Perf. Annual                    -0.0194485973   -0.1299045659    -0.19%         -0.0431764777
$1,000.00 Investment            $980.55         $870.10          $998.05        $956.82
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
P06 PPI MFS Emerging                                                                 
Equities/Alger American Small                                                        
Cap (#)                            Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  14.707274                  13.656006         9.341557           8.869783
Perf. Cumm.                                       0.57439214897      0.65813233536
Perf. Annual                    0.07698209857     0.16333368930      0.10642973223
$1,000.00 Investment            $1,076.98         $1,574.39          $1,658.13
without Deferred Sales Charge   0.0768            0.1631             0.1062
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $62.46            $50.55             $33.37
Surrender Value                 $1,014.52         $1,523.84          $1,624.76
with Deferred Sales Charge      0.0143000010      0.15055683698      0.10174973534
- -------------------------------------------------------------------------------------
106 PPI MFS Emerging Equities                                                        
Portfolio                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 11/28/1997        11/28/1997         11/28/1997
AUV  14.707274
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount
Surrender Value
with Deferred Sales Charge
- -------------------------------------------------------------------------------------
P05 PPI MFS Research                                                                 
Growth/Amer Century VP Cap                                                           
Apprec (*)                         Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 12/31/1996        12/30/1994         12/31/1992
AUV  12.641051                  13.211476         10.833061          10.220014
Perf. Cumm.                                       0.16689558011      0.23689174985
Perf. Annual                    -0.0431764777     0.05279544747      0.04343725449
$1,000.00 Investment            $956.82           $1,166.90          $1,236.89
without Deferred Sales Charge   -0.0434           0.0526             0.0432
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $63.30            $53.00             $35.05
Surrender Value                 $893.52           $1,113.90          $1,201.84
with Deferred Sales Charge      -0.1066700000     0.03642001735      0.03726514998
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
P06 PPI MFS Emerging                                                    
Equities/Alger American Small                                           
Cap (#)                         Sep Act Abbr Name B                     
Date 12/31/1997                 09/21/1988          09/21/1988
AUV  14.707274
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
106 PPI MFS Emerging Equities                                           
Portfolio                       Sep Act Abbr Name B                     
Date 12/31/1997                 11/28/1997          11/28/1997
AUV  14.707274
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
P05 PPI MFS Research                                                    
Growth/Amer Century VP Cap                                              
Apprec (*)                      Sep Act Abbr Name B                     
Date 12/31/1997                 12/31/1987          11/20/1987
AUV  12.641051                  6.304567
Perf. Cumm.                     1.00506252055
Perf. Annual                    0.07204444776
$1,000.00 Investment            $2,005.06
without Deferred Sales Charge   0.0719
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $2,005.06
with Deferred Sales Charge      0.07185431311
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
P06 PPI MFS Emerging                                                               
Equities/Alger American Small                                                      
Cap (#)                         Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/21/1988         09/21/1988       09/21/1988
AUV  14.707274                                     9.714719              ???
Perf. Cumm.                                        3.40297206303
Perf. Annual                                       0.17327391144
$1,000.00 Investment                               $4,402.97
without Deferred Sales Charge                      0.1731
Deferred Sales Charge Rate                         0.000
DSC Amount                                         $0.00
Surrender Value                                    $4,402.97
with Deferred Sales Charge                         0.17308385228
- -----------------------------------------------------------------------------------
106 PPI MFS Emerging Equities                                                      
Portfolio                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 11/28/1997         11/28/1997       11/28/1997
AUV  14.707274                                     14.894208             ???
Perf. Cumm.                                        -0.0125507848
Perf. Annual                                       -0.0125507848
$1,000.00 Investment                               $987.45
without Deferred Sales Charge                      -0.0127
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $69.12
Surrender Value                                    $918.33
with Deferred Sales Charge                         -0.0819
- -----------------------------------------------------------------------------------
P05 PPI MFS Research                                                               
Growth/Amer Century VP Cap                                                         
Apprec (*)                      Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 11/20/1987         11/20/1987       11/20/1987
AUV  12.641051                                     9.309769              ???
Perf. Cumm.                                        1.14621194525
Perf. Annual
$1,000.00 Investment                               $2,146.21
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                                         $49.84
Surrender Value                                    $1,644.04
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                  Method of Calculation C             Business Line A
                                1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                             <C>             <C>              <C>            <C>
105 PPI MFS Research Growth                                                                     
Portfolio                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      11/28/1997       11/28/1997     11/28/1997
AUV  12.641051                  12.891778
Perf. Cumm.
Perf. Annual                    -0.0194485973
$1,000.00 Investment            $980.55
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
P00 PPI MFS Value                                                                               
Equity/Neuberger & Berman AMT                                                                   
Growth(+)                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      09/30/1997       06/30/1997     12/31/1996
AUV  10.152061                  10.00865        10.634473        9.482659       8.149264
Perf. Cumm.
Perf. Annual                    0.01432870566   -0.0453630377    7.06%          0.24576415735
$1,000.00 Investment            $1,014.33       $954.64          $1,070.59      $1,245.76
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
100 PPI MFS Value Equity                                                                        
Portfolio                                                                       Fixed Type
Date 12/31/1997                 11/28/1997      11/28/1997       11/28/1997     11/28/1997
AUV  10.152061                  10.00865
Perf. Cumm.
Perf. Annual                    0.01432870566
$1,000.00 Investment            $1,014.33
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                      Asset Class:    Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I              Maint Fee $30.00      Maint Rate 0.000190
                                    One Year         Three Years       Five Years
- -------------------------------------------------------------------------------------
<S>                             <C>               <C>                <C>
105 PPI MFS Research Growth                                                          
Portfolio                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 11/28/1997        11/28/1997         11/28/1997
AUV  12.641051
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount
Surrender Value
with Deferred Sales Charge
- -------------------------------------------------------------------------------------
P00 PPI MFS Value                                                                    
Equity/Neuberger & Berman AMT                                                        
Growth(+)                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 11/28/1996        12/30/1994         12/31/1992
AUV  10.152061                  8.149264          5.830850           5.910992
Perf. Cumm.                                       0.7410945239       0.71748853661
Perf. Annual                    0.24576415735     0.20302351517      0.11424006236
$1,000.00 Investment            $1,245.76         $1,741.09          $1,717.49
without Deferred Sales Charge   0.2456            0.2028             0.1141
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount                      $61.28            $49.55             $33.13
Surrender Value                 $1,184.48         $1,691.54          $1,684.36
with Deferred Sales Charge      0.18429000010     0.19131012082      0.10971800558
- -------------------------------------------------------------------------------------
100 PPI MFS Value Equity                                                             
Portfolio                          Fixed Type     Cls Typ Abbr Name                  
Date 12/31/1997                 11/28/1997        11/28/1997         11/28/1997
AUV  10.152061
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.070             0.060              0.040
DSC Amount
Surrender Value
with Deferred Sales Charge
- -------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                          Freeout 0.10000
                                     Ten Years         Fifteen Years
- ------------------------------------------------------------------------
<S>                             <C>                 <C>
105 PPI MFS Research Growth                                             
Portfolio                       Sep Act Abbr Name B                     
Date 12/31/1997                 11/28/1997          11/28/1997
AUV  12.641051
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------
P00 PPI MFS Value                                                       
Equity/Neuberger & Berman AMT                                           
Growth(+)                       Sep Act Abbr Name B                     
Date 12/31/1997                 12/31/1987          09/10/1984
AUV  10.152061                  2.978655
Perf. Cumm.                     2.40827017563
Perf. Annual                    0.13045531847
$1,000.00 Investment            $3,408.27
without Deferred Sales Charge   0.1303
Deferred Sales Charge Rate      0.000
DSC Amount                      $0.00
Surrender Value                 $3,408.27
with Deferred Sales Charge      0.13026531275
- ------------------------------------------------------------------------
100 PPI MFS Value Equity                                                
Portfolio                       Sep Act Abbr Name B                     
Date 12/31/1997                 11/28/1997          11/28/1997
AUV  10.152061
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate      0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                 Input Date: 12/31/1997
                                   Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                             <C>                <C>              <C>
105 PPI MFS Research Growth                                                        
Portfolio                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 11/28/1997         11/28/1997       11/28/1997
AUV  12.641051                                     12.891778             ???
Perf. Cumm.                                        -0.0194485973
Perf. Annual                                       -0.0194485973
$1,000.00 Investment                               $980.55
without Deferred Sales Charge                      -0.0196
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $68.64
Surrender Value                                    $911.91
with Deferred Sales Charge                         -0.0883
- -----------------------------------------------------------------------------------
P00 PPI MFS Value                                                                  
Equity/Neuberger & Berman AMT                                                      
Growth(+)                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 09/10/1984         09/10/1984       09/10/1984
AUV  10.152061                                     5.811138              ???
Perf. Cumm.                                        3.63000794466
Perf. Annual
$1,000.00 Investment                               $4,630.01
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                                         $49.84
Surrender Value                                    $1,644.04
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
100 PPI MFS Value Equity                                                           
Portfolio                       Pln Typ Code 001   Sequ# 3          Charges 140
Date 12/31/1997                 11/28/1997         11/28/1997       11/28/1997
AUV  10.152061                                     10.008650             ???
Perf. Cumm.                                        0.01432870566
Perf. Annual                                       0.01432870566
$1,000.00 Investment                               $1,014.33
without Deferred Sales Charge                      0.0141
Deferred Sales Charge Rate                         0.070
DSC Amount                                         $71.00
Surrender Value                                    $943.33
with Deferred Sales Charge                         -0.0569
- -----------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  AUDIT SHEET -- Aetna Variable Annuity (R)
                          Aetna Variable Annuity (R)

<TABLE>
<CAPTION>
Cls Typ Category I                   Method of Calculation C             Business Line A
                                 1 Month         3 Months         6 Months          YTD
- ------------------------------------------------------------------------------------------------
<S>                              <C>             <C>              <C>           <C>
P04 PPI Scudder International / Scudder VLIF International(++)                  Fixed Type
Date 12/31/1997                  11/28/1997      09/30/1997       06/30/1997    12/31/1996
AUV  9.912244                    9.791134        10.554285        10.450267     9.22832
Perf. Cumm.
Perf. Annual                     0.01236935374   -0.0608322591    -5.15%        0.07463405664
$1,000.00 Investment             $1,012.37       $939.17          $948.52       $1,074.63
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                       Asset Class:    Global / International Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------
104 PPI Scudder International Growth Portfolio                                  Fixed Type
Date 12/31/1997                  11/28/1997      11/28/1997       11/28/1997    11/28/1997
AUV  9.912244                    9.791134
Perf. Cumm.
Perf. Annual                     0.01236935374
$1,000.00 Investment             $1,012.37
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                       Asset Class:    Global / International Growth
Surrender Value
with Deferred Sales Charge
- ------------------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I               Maint Fee $30.00      Maint Rate         0.000190
                                     One Year          Three Years       Five Years
- ---------------------------------------------------------------------------------------
<S>                              <C>               <C>                 <C>
P04 PPI Scudder International /                                                        
Scudder VLIF International(++)      Fixed Type     Cls Typ Abbr Name                   
Date 12/31/1997                  11/28/1997        11/28/1997          11/28/1997
AUV  9.912244
Perf. Cumm.                                        0.332376282720      0.77077180133
Perf. Annual                     0.07463405664     0.10037901064       0.12106945416
$1,000.00 Investment             $1,074.63         $1,332.38           $1,770.77
without Deferred Sales Charge    0.0744            0.1002              0.1209
Deferred Sales Charge Rate       0.070             0.060               0.040
DSC Amount                       $62.48            $52.01              $32.92
Surrender Value                  $1,012.16         $1,280.37           $1,737.85
with Deferred Sales Charge       0.01197000010     0.085681654840      0.11667956816
- ---------------------------------------------------------------------------------------
104 PPI Scudder International                                                          
Growth Portfolio                    Fixed Type     Cls Typ Abbr Name                   
Date 12/31/1997                  11/28/1997        11/28/1997          11/28/1997
AUV  9.912244
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate       0.070             0.060               0.040
DSC Amount
Surrender Value
with Deferred Sales Charge
- ---------------------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                              Freeout 0.10000
                                          Ten Years        Fifteen Years
- ---------------------------------------------------------------------------
<S>                                  <C>                  <C>
P04 PPI Scudder International /                                            
Scudder VLIF International(++)       Sep Act Abbr Name B                   
Date 12/31/1997                      12/31/1987           05/01/1987
AUV  9.912244                        3.742802
Perf. Cumm.                          1.64834848330
Perf. Annual                         0.10229417678
$1,000.00 Investment                 $2,648.35
without Deferred Sales Charge        0.1021
Deferred Sales Charge Rate           0.000
DSC Amount                           $0.00
Surrender Value                      $2,648.35
with Deferred Sales Charge           0.10210424002
- ---------------------------------------------------------------------------
104 PPI Scudder International                                              
Growth Portfolio                     Sep Act Abbr Name B                   
Date 12/31/1997                      11/28/1997           11/28/1997
AUV  9.912244
Perf. Cumm.
Perf. Annual
$1,000.00 Investment
without Deferred Sales Charge
Deferred Sales Charge Rate           0.000
DSC Amount
Surrender Value
with Deferred Sales Charge
- ---------------------------------------------------------------------------


<CAPTION>
Cls Typ Category I                    Input Date: 12/31/1997
                                     Twenty Years       Inception
- -----------------------------------------------------------------------------------
<S>                                <C>               <C>             <C>
P04 PPI Scudder International /                                                    
Scudder VLIF International(++)     Pln Typ Code 001   Sequ# 3         Charges 140
Date 12/31/1997                    05/01/1987        05/01/1987      05/01/1987
AUV  9.912244                                        5.908484             ???
Perf. Cumm.                                          1.34390191418
Perf. Annual
$1,000.00 Investment                                 $2,343.90
without Deferred Sales Charge
Deferred Sales Charge Rate
DSC Amount                                           $49.84
Surrender Value                                      $1,644.04
with Deferred Sales Charge
- -----------------------------------------------------------------------------------
104 PPI Scudder International                                                      
Growth Portfolio                   Pln Typ Code 001   Sequ# 3         Charges 140  
Date 12/31/1997                    11/28/1997        11/28/1997      11/28/1997
AUV  9.912244                                        9.791134             ???
Perf. Cumm.                                          0.01236935374
Perf. Annual                                         0.01236935374
$1,000.00 Investment                                 $1,012.37
without Deferred Sales Charge                        0.0122
Deferred Sales Charge Rate                           0.070
DSC Amount                                           $70.87
Surrender Value                                      $941.50
with Deferred Sales Charge                           -0.0587
- -----------------------------------------------------------------------------------
</TABLE>



I, the undersigned Director and President of Aetna Life Insurance and Annuity
Company, hereby constitute and appoint Julie E. Rockmore, Kirk P. Wickman, Mary
Katherine Johnson and J. Neil McMurdie and each of them individually, my true
and lawful attorneys, with full power to them and each of them to sign for me,
and in my name and in the capacities indicated below, any and all amendments, to
the Registration Statements listed below filed with the Securities and Exchange
Commission under the Securities Act of 1933 and the Investment Company Act of
1940:

Registration Statements filed under the Securities Act of 1933:

<TABLE>
<S>                 <C>                <C>                <C>
2-52448             33-75960           33-75998           333-49593
2-52449             33-75962           33-75996           333-49599
33-02339            33-75964           33-76000           333-56297
33-34370            33-75966           33-76002
33-34583            33-75968           33-76004
33-42555            33-75970           33-76018
33-60477            33-75972           33-76024
33-61897            33-75974           33-76026
33-62473            33-75976           33-79118
333-01107           33-75978           33-79122
33-63611            33-75980           33-81216
33-64277            33-75982           33-87642
33-64331            33-75984           33-87932
33-75248            33-75986           33-88720
33-75954            33-75988           33-88722
33-75956            33-75990           33-88724
33-75958            33-75992           33-89858
333-15817           33-75994           33-91846
333-24645           333-09515          333-27337
</TABLE>

Registration Statements filed under the Investment Company Act of 1940:

<TABLE>

<S>                   <C>                  <C>                   <C> 
811-2512              811-2513             811-4536              811-5906
</TABLE>

hereby ratifying and confirming on this 24th day of July, 1998, my signature as
it may be signed by my said attorneys to any such Registration Statements and
any and all amendments thereto.

           Signature/Title
           ---------------

       /s/ Thomas J. McInerney
- --------------------------------------
         Thomas J. McInerney
       Director and President

- --------------------------------------
    (Principal Executive Officer)


<PAGE>



                                POWER OF ATTORNEY

I, the undersigned Director of Aetna Life Insurance and Annuity Company, hereby
constitute and appoint Julie E. Rockmore, Kirk P. Wickman, Mary Katherine
Johnson and J. Neil McMurdie and each of them individually, my true and lawful
attorneys, with full power to them and each of them to sign for me, and in my
name and in the capacity indicated below, any and all amendments, to the
Registration Statements listed below filed with the Securities and Exchange
Commission under the Securities Act of 1933 and the Investment Company Act of
1940:

Registration Statements filed under the Securities Act of 1933:
<TABLE>

<S>                 <C>                <C>                <C>
2-52448             33-75960           33-75998           333-49593
2-52449             33-75962           33-75996           333-49599
33-02339            33-75964           33-76000           333-56297
33-34370            33-75966           33-76002
33-34583            33-75968           33-76004
33-42555            33-75970           33-76018
33-60477            33-75972           33-76024
33-61897            33-75974           33-76026
33-62473            33-75976           33-79118
333-01107           33-75978           33-79122
33-63611            33-75980           33-81216
33-64277            33-75982           33-87642
33-64331            33-75984           33-87932
33-75248            33-75986           33-88720
33-75954            33-75988           33-88722
33-75956            33-75990           33-88724
33-75958            33-75992           33-89858
333-15817           33-75994           33-91846
333-24645           333-09515          333-27337
</TABLE>

Registration Statements filed under the Investment Company Act of 1940:

<TABLE>
<S>                 <C>                <C>                  <C>
811-2512            811-2513           811-4536             811-5906
</TABLE>

hereby ratifying and confirming on this 24th day of July, 1998, my signature as
it may be signed by my said attorneys to any such Registration Statements and
any and all amendments thereto.

           Signature/Title

        /s/ Shaun P. Mathews
- --------------------------------------
          Shaun P. Mathews
              Director


<PAGE>



                                POWER OF ATTORNEY

I, the undersigned Director and Chief Financial Officer of Aetna Life Insurance
and Annuity Company, hereby constitute and appoint Julie E. Rockmore, Kirk P.
Wickman, Mary Katherine Johnson and J. Neil McMurdie and each of them
individually, my true and lawful attorneys, with full power to them and each of
them to sign for me, and in my name and in the capacities indicated below, any
and all amendments, to the Registration Statements listed below filed with the
Securities and Exchange Commission under the Securities Act of 1933 and the
Investment Company Act of 1940:

Registration Statements filed under the Securities Act of 1933:

<TABLE>
<S>                 <C>                <C>                <C>
2-52448             33-75960           33-75998           333-49593
2-52449             33-75962           33-75996           333-49599
33-02339            33-75964           33-76000           333-56297
33-34370            33-75966           33-76002
33-34583            33-75968           33-76004
33-42555            33-75970           33-76018
33-60477            33-75972           33-76024
33-61897            33-75974           33-76026
33-62473            33-75976           33-79118
333-01107           33-75978           33-79122
33-63611            33-75980           33-81216
33-64277            33-75982           33-87642
33-64331            33-75984           33-87932
33-75248            33-75986           33-88720
33-75954            33-75988           33-88722
33-75956            33-75990           33-88724
33-75958            33-75992           33-89858
333-15817           33-75994           33-91846
333-24645           333-09515          333-27337
</TABLE>


Registration Statements filed under the Investment Company Act of 1940:

<TABLE>
<S>                   <C>                  <C>                   <C>
811-2512              811-2513             811-4536              811-5906
</TABLE>

hereby ratifying and confirming on this 24th day of July, 1998, my signature as
it may be signed by my said attorneys to any such Registration Statements and
any and all amendments thereto.

           Signature/Title

       /s/ Catherine H. Smith
- --------------------------------------
         Catherine H. Smith
Director and Chief Financial Officer


<PAGE>



                                POWER OF ATTORNEY

I, the undersigned Vice President, Treasurer and Corporate Controller of Aetna
Life Insurance and Annuity Company, hereby constitute and appoint Julie E.
Rockmore, Kirk P. Wickman, Mary Katherine Johnson and J. Neil McMurdie and each
of them individually, my true and lawful attorneys, with full power to them and
each of them to sign for me, and in my name and in the capacities indicated
below, any and all amendments, to the Registration Statements listed below filed
with the Securities and Exchange Commission under the Securities Act of 1933 and
the Investment Company Act of 1940:

Registration Statements filed under the Securities Act of 1933:

<TABLE>
<S>                 <C>                <C>                <C>
2-52448             33-75960           33-75998           333-49593
2-52449             33-75962           33-75996           333-49599
33-02339            33-75964           33-76000           333-56297
33-34370            33-75966           33-76002
33-34583            33-75968           33-76004
33-42555            33-75970           33-76018
33-60477            33-75972           33-76024
33-61897            33-75974           33-76026
33-62473            33-75976           33-79118
333-01107           33-75978           33-79122
33-63611            33-75980           33-81216
33-64277            33-75982           33-87642
33-64331            33-75984           33-87932
33-75248            33-75986           33-88720
33-75954            33-75988           33-88722
33-75956            33-75990           33-88724
33-75958            33-75992           33-89858
333-15817           33-75994           33-91846
333-24645           333-09515          333-27337
</TABLE>


Registration Statements filed under the Investment Company Act of 1940:

<TABLE>

<S>                   <C>                  <C>                   <C>
811-2512              811-2513             811-4536              811-5906
</TABLE>

hereby ratifying and confirming on this 24th day of July, 1998, my signature as
it may be signed by my said attorneys to any such Registration Statements and
any and all amendments thereto.

               Signature/Title

             /s/ Deborah Koltenuk
- -----------------------------------------------
               Deborah Koltenuk
   Vice President, Treasurer and Corporate
                  Controller



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