<PAGE>
EXHIBIT 99-B.13
SCHEDULE FOR COMPUTATION OF PERFORMANCE DATA
SCHEDULE FOR COMPUTATION OF TOTAL RETURN CALCULATIONS
TOTAL RETURN CALCULATION (STANDARDIZED)
The standardized rate represents fund performance for the most recent 1-year,
5-year and 10-year periods. The "1-year rate" represents fund performance for
the period January 1, 1999 through December 31, 1999; the "5-year rate" is for
the period January 1, 1995 through December 31, 1999; the "10-year rate" is for
the period January 1, 1990 through December 31, 1999. "Since inception" figures
assume the redemption on December 31, 1999 of values attributable to a $1,000
payment made on the date contributions were first received in the fund under the
separate account.
The formula used in the computation of the total return calculation is as
follows:
Formula
n
P(1+T) = ERV
P = a hypothetical initial payment of $1,000
T = average annual total return
n = number of years
ERV = ending redeemable value at the end of 1, 5, or 10 year periods
(or a fractional portion thereof) of a hypothetical $1,000
payment made at the beginning of the 1, 5, or 10 year periods
The Total Returns reflect the deduction of all recurring charges during each
period (e.g., mortality and expense risk charges and administrative expense
charges).
TOTAL RETURN CALCULATION (NON-STANDARDIZED)
The non-standardized rate represents fund performance for the most recent
1-year, 3-year, 5-year and 10-year periods. The "1-year rate" represents fund
performance for the period January 1, 1999 through December 31, 1999; the
"3-year rate" is for the period January 1, 1997 through December 31, 1999; the
"5-year rate" is for the period January 1, 1995 through December 31, 1999; the
"10-year rate" is for the period January 1, 1990 through December 31, 1999.
The non-standardized figures will be calculated in a manner similar to the one
discussed above for the standardized figures, except that non-standardized
figures will not reflect the deduction of any applicable early withdrawal charge
(which would decrease the level of performance shown if reflected in these
calculations), and the "Since inception" figures assume the redemption on
December 31, 1999 of values attributable to a $1,000 payment made on the
inception dates of the funds.
<PAGE>
For an illustration of the Computation of the Total Return Quotations, both
Standardized and Non-Standardized, see attached.
<PAGE>
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------
ONE YEAR
AUV % -
SEPARATE FUND INC
FUND NAME ACCOUNT MAINT. FEE AS OF DATE DATE
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Aetna Balanced VP, Inc. B $0.00 12/31/1999 13.04%
Aetna Bond VP B $0.00 12/31/1999 (1.23%)
Aetna Growth VP B $0.00 12/31/1999 34.30%
Aetna Growth and Income VP B $0.00 12/31/1999 16.84%
Aetna Index Plus Large Cap VP B $0.00 12/31/1999 23.68%
Aetna International VP B $0.00 12/31/1999 50.58%
Aetna Money Market VP B $0.00 12/31/1999 4.56%
Aetna Small Company VP B $0.00 12/31/1999 30.20%
AIM V.I. Capital Appreciation Fund B $0.00 12/31/1999 43.90%
AIM V.I. Government Securities Fund B $0.00 12/31/1999 (1.81%)
AIM V.I. Growth Fund B $0.00 12/31/1999 34.56%
AIM V.I. Growth and Income Fund B $0.00 12/31/1999 33.58%
AIM V.I. Value Fund B $0.00 12/31/1999 29.25%
Alliance Growth and Income Portfolio B $0.00 12/31/1999 10.81%
Alliance Premier Growth Portfolio B $0.00 12/31/1999 31.66%
Alliance Quasar Portfolio B $0.00 12/31/1999 16.50%
Fidelity VIP Equity-Income Portfolio - Initial Class B $0.00 12/31/1999 5.80%
Fidelity VIP Growth Portfolio - Initial Class B $0.00 12/31/1999 36.75%
Fidelity VIP High Income Portfolio - Initial Class B $0.00 12/31/1999 7.62%
Fidelity VIP II Contrafund-Registered Trademark-
Portfolio - Initial Class B $0.00 12/31/1999 23.64%
Janus Aspen Aggressive Growth Portfolio B $0.00 12/31/1999 124.29%
Janus Aspen Balanced Portfolio B $0.00 12/31/1999 26.13%
Janus Aspen Growth Portfolio B $0.00 12/31/1999 43.27%
Janus Aspen Worldwide Growth Portfolio B $0.00 12/31/1999 63.63%
MFS-Registered Trademark- Total Return Series B $0.00 12/31/1999 2.57%
Mitchell Hutchins Growth and Income Portfolio B $0.00 12/31/1999
Mitchell Hutchins Tactical Allocation Portfolio B $0.00 12/31/1999
Oppenheimer Aggressive Growth Fund/VA B $0.00 12/31/1999 82.69%
Oppenheimer Main Street Growth and Income Fund/VA B $0.00 12/31/1999 21.10%
Oppenheimer Strategic Bond Fund/VA B $0.00 12/31/1999 2.31%
PPI MFS Capital Opp / Neuberger Berman AMT Growth (3) B $0.00 12/31/1999 48.05%
PPI MFS Capital Opportunities Portfolio B $0.00 12/31/1999 48.05%
PPI MFS Emerging Equities / Alger Amer Small Cap (3) B $0.00 12/31/1999 50.13%
PPI MFS Emerging Equities Portfolio B $0.00 12/31/1999 50.13%
PPI MFS Research Growth / Amer Century VP Cap Appr (3) B $0.00 12/31/1999 23.42%
PPI MFS Research Growth Portfolio B $0.00 12/31/1999 23.42%
PPI Scudder International / Scudder VLIF Int'l (3) B $0.00 12/31/1999 57.62%
PPI Scudder International Growth Portfolio B $0.00 12/31/1999 57.62%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------------
ONE FIVE
YEAR YEAR
THREE FIVE PRODUCT PRODUCT
YEAR YEAR TEN YEAR INCEPTION % W/ % W/
AUV % - AUV % - AUV % - YEAR AUV DSC - DSC -
FUND INC FUND INC FUND INC % - FUND SA INC SA INC
Fund Name DATE DATE DATE INC DATE DATE DATE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Aetna Balanced VP, Inc. 17.03% 18.39% 12.71% 13.04% 18.39%
Aetna Bond VP 4.63% 6.79% 7.18% (1.23%) 6.79%
Aetna Growth VP 34.53% 34.57% 34.30%
Aetna Growth and Income VP 19.82% 22.90% 14.95% 16.84% 22.90%
Aetna Index Plus Large Cap VP 29.22% 29.86% 23.68%
Aetna International VP 34.77% 50.58%
Aetna Money Market VP 4.81% 4.96% 4.80% 4.56% 4.96%
Aetna Small Company VP 20.57% 20.97% 30.20%
AIM V.I. Capital Appreciation Fund 24.49% 24.97% 21.73% 43.90%
AIM V.I. Government Securities Fund 4.24% 5.80% 4.15%
AIM V.I. Growth Fund 31.37% 29.01% 22.32% 34.56%
AIM V.I. Growth and Income Fund 28.53% 27.55% 23.88% 33.58%
AIM V.I. Value Fund 27.98% 26.60% 22.46% 29.25%
Alliance Growth and Income Portfolio 19.54% 23.30% 14.91%
Alliance Premier Growth Portfolio 37.19% 35.36% 25.71%
Alliance Quasar Portfolio 9.32% 10.09%
Fidelity VIP Equity-Income Portfolio - Initial Class 14.42% 18.02% 13.92% 5.80% 18.02%
Fidelity VIP Growth Portfolio - Initial Class 32.61% 29.09% 19.34% 36.75% 29.09%
Fidelity VIP High Income Portfolio - Initial Class 6.25% 10.33% 11.88% 7.62%
Fidelity VIP II Contrafund-Registered Trademark-
Portfolio - Initial Class 25.47% 27.12% 23.64%
Janus Aspen Aggressive Growth Portfolio 49.76% 35.55% 33.75% 124.29% 35.55%
Janus Aspen Balanced Portfolio 26.98% 24.06% 20.02% 26.13%
Janus Aspen Growth Portfolio 33.18% 29.24% 23.66% 43.27% 29.24%
Janus Aspen Worldwide Growth Portfolio 36.64% 32.94% 29.07% 63.63%
MFS-Registered Trademark- Total Return Series 11.44% 14.84% 2.57%
Mitchell Hutchins Growth and Income Portfolio 10.68%
Mitchell Hutchins Tactical Allocation Portfolio 17.95%
Oppenheimer Aggressive Growth Fund/VA 31.42% 29.06% 19.70% 82.69%
Oppenheimer Main Street Growth and Income Fund/VA 18.48% 25.17% 21.10%
Oppenheimer Strategic Bond Fund/VA 4.25% 7.71% 5.65% 2.32%
PPI MFS Capital Opp / Neuberger Berman AMT Growth (3) 32.90% 27.28% 15.74% 48.05% 27.28%
PPI MFS Capital Opportunities Portfolio 35.69% 48.05%
PPI MFS Emerging Equities / Alger Amer Small Cap (3) 28.16% 25.66% 19.37% 50.13% 25.66%
PPI MFS Emerging Equities Portfolio 36.42% 50.13%
PPI MFS Research Growth / Amer Century VP Cap Appr (3) 13.41% 12.62% 10.29% 23.42% 12.62%
PPI MFS Research Growth Portfolio 20.72% 23.42%
PPI Scudder International / Scudder VLIF Int'l (3) 26.53% 20.66% 13.02% 57.62% 20.66%
PPI Scudder International Growth Portfolio 35.82% 57.62%
</TABLE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------
INCEPTION
TEN YEAR YEAR
PRODUCT PRODUCT % SEPARATE
% W/ W/ DSC - ACCOUNT
DSC - SA SA INC INCEPTION
FUND NAME INC DATE DATE DATE
-----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Aetna Balanced VP, Inc. 12.71% 06/30/1989
Aetna Bond VP 7.18% 05/31/1978
Aetna Growth VP 35.58% 05/30/1997
Aetna Growth and Income VP 14.95% 05/01/1975
Aetna Index Plus Large Cap VP 29.37% 10/31/1996
Aetna International VP 25.44% 05/05/1998
Aetna Money Market VP 4.80% 09/30/1975
Aetna Small Company VP 19.54% 05/30/1997
AIM V.I. Capital Appreciation Fund 64.78% 10/02/1998
AIM V.I. Government Securities Fund
AIM V.I. Growth Fund 59.33% 10/02/1998
AIM V.I. Growth and Income Fund 56.11% 10/02/1998
AIM V.I. Value Fund 52.79% 10/02/1998
Alliance Growth and Income Portfolio (8.47%)09/22/2000
Alliance Premier Growth Portfolio (0.98%)09/21/2000
Alliance Quasar Portfolio
Fidelity VIP Equity-Income Portfolio - Initial Class 18.01% 12/30/1994
Fidelity VIP Growth Portfolio - Initial Class 29.08% 12/30/1994
Fidelity VIP High Income Portfolio - Initial Class 8.80% 06/30/1995
Fidelity VIP II Contrafund-Registered Trademark-
Portfolio - Initial Class 24.24% 06/30/1995
Janus Aspen Aggressive Growth Portfolio 33.87% 10/31/1994
Janus Aspen Balanced Portfolio 24.09% 01/31/1995
Janus Aspen Growth Portfolio 26.93% 07/29/1994
Janus Aspen Worldwide Growth Portfolio 34.99% 04/28/1995
MFS-Registered Trademark- Total Return Series 12.21% 05/31/1996
Mitchell Hutchins Growth and Income Portfolio 9.30% 05/05/1999
Mitchell Hutchins Tactical Allocation Portfolio 8.40% 05/17/1999
Oppenheimer Aggressive Growth Fund/VA 36.86% 05/30/1997
Oppenheimer Main Street Growth and Income Fund/VA 17.08% 05/30/1997
Oppenheimer Strategic Bond Fund/VA 4.08% 05/30/1997
PPI MFS Capital Opp / Neuberger Berman AMT Growth (3) 18.94% 11/30/1992
PPI MFS Capital Opportunities Portfolio 35.78% 11/28/1997
PPI MFS Emerging Equities / Alger Amer Small Cap (3) 19.51% 09/30/1993
PPI MFS Emerging Equities Portfolio 36.43% 11/28/1997
PPI MFS Research Growth / Amer Century VP Cap Appr (3) 11.02% 08/31/1992
PPI MFS Research Growth Portfolio 20.72% 11/28/1997
PPI Scudder International / Scudder VLIF Int'l (3) 17.63% 08/31/1992
PPI Scudder International Growth Portfolio 35.68% 11/28/1997
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
FUND SEP ONE THREE
INCEPTION ACCT FREE DSC YEAR YEAR
FUND NAME DATE PRODUCT CHARGE OUT METHOD DSC DSC
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Aetna Balanced VP, Inc. 4/3/1989 49176 0.50% 0.00% P 0.00% 0.00%
Aetna Bond VP 5/15/1973 49176 0.50% 0.00% P 0.00% 0.00%
Aetna Growth VP 12/13/1996 49176 0.50% 0.00% P 0.00% 0.00%
Aetna Growth and Income VP 5/1/1975 49176 0.50% 0.00% P 0.00% 0.00%
Aetna Index Plus Large Cap VP 9/16/1996 49176 0.50% 0.00% P 0.00% 0.00%
Aetna International VP 12/22/1997 49176 0.50% 0.00% P 0.00% 0.00%
Aetna Money Market VP 8/1/1975 49176 0.50% 0.00% P 0.00% 0.00%
Aetna Small Company VP 12/27/1996 49176 0.50% 0.00% P 0.00% 0.00%
AIM V.I. Capital Appreciation Fund 5/5/1993 49176 0.50% 0.00% P 0.00% 0.00%
AIM V.I. Government Securities Fund 5/5/1993 49176 0.50% 0.00% P 0.00% 0.00%
AIM V.I. Growth Fund 5/5/1993 49176 0.50% 0.00% P 0.00% 0.00%
AIM V.I. Growth and Income Fund 5/2/1994 49176 0.50% 0.00% P 0.00% 0.00%
AIM V.I. Value Fund 5/5/1993 49176 0.50% 0.00% P 0.00% 0.00%
Alliance Growth and Income Portfolio 1/14/1991 49176 0.50% 0.00% P 0.00% 0.00%
Alliance Premier Growth Portfolio 6/26/1992 49176 0.50% 0.00% P 0.00% 0.00%
Alliance Quasar Portfolio 8/5/1996 49176 0.50% 0.00% P 0.00% 0.00%
Fidelity VIP Equity-Income Portfolio - Initial Class 10/9/1986 49176 0.50% 0.00% P 0.00% 0.00%
Fidelity VIP Growth Portfolio - Initial Class 10/9/1986 49176 0.50% 0.00% P 0.00% 0.00%
Fidelity VIP High Income Portfolio - Initial Class 9/19/1985 49176 0.50% 0.00% P 0.00% 0.00%
Fidelity VIP II Contrafund-Registered Trademark-
Portfolio - Initial Class 1/3/1995 49176 0.50% 0.00% P 0.00% 0.00%
Janus Aspen Aggressive Growth Portfolio 9/13/1993 49176 0.50% 0.00% P 0.00% 0.00%
Janus Aspen Balanced Portfolio 9/13/1993 49176 0.50% 0.00% P 0.00% 0.00%
Janus Aspen Growth Portfolio 9/13/1993 49176 0.50% 0.00% P 0.00% 0.00%
Janus Aspen Worldwide Growth Portfolio 9/13/1993 49176 0.50% 0.00% P 0.00% 0.00%
MFS-Registered Trademark- Total Return Series 1/3/1995 49176 0.50% 0.00% P 0.00% 0.00%
Mitchell Hutchins Growth and Income Portfolio 1/4/1999 49176 0.50% 0.00% P 0.00% 0.00%
Mitchell Hutchins Tactical Allocation Portfolio 1/4/1999 49176 0.50% 0.00% P 0.00% 0.00%
Oppenheimer Aggressive Growth Fund/VA 8/15/1986 49176 0.50% 0.00% P 0.00% 0.00%
Oppenheimer Main Street Growth and Income Fund/VA 7/5/1995 49176 0.50% 0.00% P 0.00% 0.00%
Oppenheimer Strategic Bond Fund/VA 5/3/1993 49176 0.50% 0.00% P 0.00% 0.00%
PPI MFS Capital Opp / Neuberger Berman AMT Growth (3) 9/10/1984 49176 0.50% 0.00% P 0.00% 0.00%
PPI MFS Capital Opportunities Portfolio 11/28/1997 49176 0.50% 0.00% P 0.00% 0.00%
PPI MFS Emerging Equities / Alger Amer Small Cap (3) 9/21/1988 49176 0.50% 0.00% P 0.00% 0.00%
PPI MFS Emerging Equities Portfolio 11/28/1997 49176 0.50% 0.00% P 0.00% 0.00%
PPI MFS Research Growth / Amer Century VP Cap Appr (3) 11/20/1987 49176 0.50% 0.00% P 0.00% 0.00%
PPI MFS Research Growth Portfolio 11/28/1997 49176 0.50% 0.00% P 0.00% 0.00%
PPI Scudder International / Scudder VLIF Int'l (3) 5/1/1987 49176 0.50% 0.00% P 0.00% 0.00%
PPI Scudder International Growth Portfolio 11/28/1997 49176 0.50% 0.00% P 0.00% 0.00%
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------
SEPARATE
FIVE TEN FUND ACCOUNT
YEAR YEAR INCEPTION INCEPTION
FUND NAME DSC DSC DSC DSC
---------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Aetna Balanced VP, Inc. 0.00% 0.00% 0.00%
Aetna Bond VP 0.00% 0.00% 0.00%
Aetna Growth VP 0.00% 0.00% 0.00% 0.00%
Aetna Growth and Income VP 0.00% 0.00% 0.00%
Aetna Index Plus Large Cap VP 0.00% 0.00% 0.00% 0.00%
Aetna International VP 0.00% 0.00% 0.00% 0.00%
Aetna Money Market VP 0.00% 0.00% 0.00%
Aetna Small Company VP 0.00% 0.00% 0.00% 0.00%
AIM V.I. Capital Appreciation Fund 0.00% 0.00% 0.00% 0.00%
AIM V.I. Government Securities Fund 0.00% 0.00% 0.00% 0.00%
AIM V.I. Growth Fund 0.00% 0.00% 0.00% 0.00%
AIM V.I. Growth and Income Fund 0.00% 0.00% 0.00% 0.00%
AIM V.I. Value Fund 0.00% 0.00% 0.00% 0.00%
Alliance Growth and Income Portfolio 0.00% 0.00% 0.00% 0.00%
Alliance Premier Growth Portfolio 0.00% 0.00% 0.00% 0.00%
Alliance Quasar Portfolio 0.00% 0.00% 0.00% 0.00%
Fidelity VIP Equity-Income Portfolio - Initial Class 0.00% 0.00% 0.00%
Fidelity VIP Growth Portfolio - Initial Class 0.00% 0.00% 0.00%
Fidelity VIP High Income Portfolio - Initial Class 0.00% 0.00% 0.00%
Fidelity VIP II Contrafund-Registered Trademark-
Portfolio - Initial Class 0.00% 0.00% 0.00% 0.00%
Janus Aspen Aggressive Growth Portfolio 0.00% 0.00% 0.00% 0.00%
Janus Aspen Balanced Portfolio 0.00% 0.00% 0.00% 0.00%
Janus Aspen Growth Portfolio 0.00% 0.00% 0.00% 0.00%
Janus Aspen Worldwide Growth Portfolio 0.00% 0.00% 0.00% 0.00%
MFS-Registered Trademark- Total Return Series 0.00% 0.00% 0.00% 0.00%
Mitchell Hutchins Growth and Income Portfolio 0.00% 0.00% 0.00% 0.00%
Mitchell Hutchins Tactical Allocation Portfolio 0.00% 0.00% 0.00% 0.00%
Oppenheimer Aggressive Growth Fund/VA 0.00% 0.00% 0.00%
Oppenheimer Main Street Growth and Income Fund/VA 0.00% 0.00% 0.00% 0.00%
Oppenheimer Strategic Bond Fund/VA 0.00% 0.00% 0.00% 0.00%
PPI MFS Capital Opp / Neuberger Berman AMT Growth (3) 0.00% 0.00% 0.00%
PPI MFS Capital Opportunities Portfolio 0.00% 0.00% 0.00% 0.00%
PPI MFS Emerging Equities / Alger Amer Small Cap (3) 0.00% 0.00% 0.00%
PPI MFS Emerging Equities Portfolio 0.00% 0.00% 0.00% 0.00%
PPI MFS Research Growth / Amer Century VP Cap Appr (3) 0.00% 0.00% 0.00%
PPI MFS Research Growth Portfolio 0.00% 0.00% 0.00% 0.00%
PPI Scudder International / Scudder VLIF Int'l (3) 0.00% 0.00% 0.00%
PPI Scudder International Growth Portfolio 0.00% 0.00% 0.00% 0.00%
</TABLE>
