VARIABLE ANNUITY ACCT C OF AETNA LIFE INSURANCE & ANNUITY CO
485BPOS, 1998-04-16
Previous: VARIABLE ANNUITY ACCOUNT B OF AETNA LIFE INS & ANNUITY CO, 485BPOS, 1998-04-16
Next: VISHAY INTERTECHNOLOGY INC, DEF 14A, 1998-04-16





As filed with the Securities and Exchange             Registration No. 33-75986*
Commission on April 16, 1998                          Registration No. 811-2513


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM N-4

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

                       POST-EFFECTIVE AMENDMENT NO. 16 TO
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                and Amendment To

         REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940

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

     Variable Annuity Account C of Aetna Life Insurance and Annuity Company
                           (Exact Name of Registrant)

                    Aetna Life Insurance and Annuity Company
                               (Name of Depositor)

            151 Farmington Avenue, RE4A, Hartford, Connecticut 06156
         (Address of Depositor's Principal Executive Offices) (Zip Code)

        Depositor's Telephone Number, including Area Code: (860) 273-4686

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

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

It is proposed that this filing will become effective:

      [ ]  immediately upon filing pursuant to paragraph (b) of Rule 485

      [X]  on May 1, 1998 pursuant to paragraph (b) of Rule 485


*Pursuant to Rule 429(a) under the Securities Act of 1933, Registrant has
included a combined prospectus under this Registration Statement which includes
all the information which would currently be required in prospectuses relating
to securities covered by the following earlier Registration Statements:
33-75970; 33-75954; and 33-75956.



<PAGE>


                           VARIABLE ANNUITY ACCOUNT C
                              CROSS REFERENCE SHEET


<TABLE>
<CAPTION>
FORM N-4
ITEM NO.                     PART A (PROSPECTUS)                                    LOCATION

<S>            <C>                                              <C>
   1           Cover Page.....................................  Cover Page

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

   3           Synopsis.......................................  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 C; The Funds

   6           Deductions and Expenses........................  Charges and Deductions; Distribution

   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 the 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 ADDITIONAL INFORMATION)
ITEM NO.                                                                               LOCATION

<S>            <C>                                                     <C>
   15          Cover Page...........................................   Cover page

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

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

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

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

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

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

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

   23          Financial Statements.................................   Financial Statements
</TABLE>


                           PART C (OTHER INFORMATION)
                           --------------------------

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



<PAGE>


                                   PROSPECTUS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

The Contracts offered in connection with this Prospectus are group deferred
variable annuity contracts ("Contracts") issued by Aetna Life Insurance and
Annuity Company (the "Company"). The Contracts are available for nonprofit
healthcare organizations and certain tax-exempt nonhealthcare (Section
501(c)(3)) organizations for their employees under Section 403(b) of the
Internal Revenue Code of 1986 as amended (the "Code") and for employees of
certain tax-exempt organizations and their for-profit affiliates in connection
with qualified defined contribution plans under Sections 401(a)/401(k) of the
Code. (See "Purchase.")

The Contracts provide that contributions may be allocated to one or more of the
Credited Interest Options or to one or more of the Subaccounts of Variable
Annuity Account C, a separate account of the Company. The Subaccounts invest
directly in shares of the following Funds:
   
[bullet] Aetna Ascent VP (formerly known as Aetna Ascent Variable
         Portfolio)
[bullet] Aetna Balanced VP, Inc. (formerly known as Aetna
         Investment Advisers Fund,  Inc.)
[bullet] Aetna Income Shares d/b/a Aetna Bond VP
[bullet] Aetna Crossroads VP (formerly known as Aetna Crossroads
         Variable Portfolio)
[bullet] Aetna Growth VP (formerly known as Aetna Variable Growth
         Portfolio)
[bullet] Aetna Variable Fund d/b/a Aetna Growth and Income VP
[bullet] Aetna High Yield VP
[bullet] Aetna Index Plus Large Cap VP (formerly known as Aetna
         Variable Index Plus Portfolio)
[bullet] Aetna Index Plus Mid Cap VP
[bullet] Aetna Index Plus Small Cap VP
[bullet] Aetna International VP
[bullet] Aetna Legacy VP (formerly known as Aetna Legacy Variable
         Portfolio)
[bullet] Aetna Variable Encore Fund d/b/a Aetna Money Market VP
[bullet] Aetna Real Estate Securities VP
[bullet] Aetna Small Company VP (formerly known as Aetna Variable
        Small Company Portfolio)

[bullet] Aetna Value Opportunity VP (formerly known as Aetna
         Variable Capital Appreciation Portfolio)
[bullet] Calvert Social Balanced Portfolio (formerly known as Calvert
         Responsibly Invested Portfolio)
[bullet] Fidelity VIP Equity-Income Portfolio
[bullet] Fidelity VIP Growth Portfolio
[bullet] Fidelity VIP Overseas Portfolio
[bullet] Fidelity VIP II Contrafund Portfolio
[bullet] Janus Aspen Aggressive Growth Portfolio
[bullet] Janus Aspen Balanced Portfolio
[bullet] Janus Aspen Flexible Income Portfolio
[bullet] Janus Aspen Growth Portfolio
[bullet] Janus Aspen Worldwide Growth Portfolio
[bullet] Lexington Natural Resource Trust*
[bullet] Oppenheimer Global Securities Fund
[bullet] Oppenheimer Strategic Bond Fund
[bullet] Portfolio Partners MFS Emerging Equities Portfolio
[bullet] Portfolio Partners MFS Research Growth Portfolio
[bullet] Portfolio Partners MFS Value Equity Portfolio
[bullet] Portfolio Partners Scudder International Growth Portfolio
[bullet] Portfolio Partners T. Rowe Price Growth Equity Portfolio

*This Fund is only available for investment by Participants who established an
Account under the Contract before May 1, 1998. As soon as all such Participants
have redirected their allocations to other investment options, the Fund will be
closed to all new investment (except reinvested dividends and capital gains
earned on amounts already invested in the Fund through the Separate Account and
loan repayments automatically deposited into the Fund pursuant to the Company's
loan repayment procedures).
    
The Credited Interest Options currently available under the Contract are the
Guaranteed Accumulation Account, the Fixed Account and the Fixed Plus Account.
Except as specifically mentioned, this Prospectus describes only investments
through the Separate Account. A brief description of each of the Credited
Interest Options is contained in appendices to this Prospectus. Additional
information concerning the Guaranteed Accumulation Account is also contained in
a separate prospectus.

The availability of the Funds and the Credited Interest Options is subject to
applicable regulatory authorization. Not all Funds or Credited Interest Options
may be available in all jurisdictions, under all Contracts or under all Plans.
Please check with your employer to determine option availability. (See
"Investment Options.")

This Prospectus provides investors with the information that they should know
about the Separate Account before investing in the Contract through the Separate
Account. 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 22 of this Prospectus. An SAI may be obtained by indicating the request
on the enrollment form or on the prospectus receipt contained in this
Prospectus, or by calling the number listed under the "Inquiries" section of the
Prospectus Summary. You may also obtain an SAI for any of the Funds by calling
that phone number.

THIS PROSPECTUS IS VALID ONLY WHEN ACCOMPANIED BY THE CURRENT PROSPECTUSES OF
THE FUNDS AND THE GUARANTEED ACCUMULATION ACCOUNT. ALL PROSPECTUSES SHOULD BE
READ AND RETAINED FOR FUTURE REFERENCE.

THIS PROSPECTUS, THE STATEMENT OF ADDITIONAL INFORMATION AND OTHER INFORMATION
ABOUT THE SEPARATE ACCOUNT REQUIRED TO BE FILED WITH THE SECURITIES AND EXCHANGE
COMMISSION (SEC) 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
                                  MAY 1, 1998.
    


<PAGE>


                                TABLE OF CONTENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
<TABLE>
<S>                                                                       <C>
DEFINITIONS ...............................................  DEFINITIONS - 1
PROSPECTUS SUMMARY ........................................      SUMMARY - 1
FEE TABLE .................................................    FEE TABLE - 1
CONDENSED FINANCIAL INFORMATION ........................................   1
THE COMPANY .............................................................  1
VARIABLE ANNUITY ACCOUNT C ..............................................  1
INVESTMENT OPTIONS ......................................................  1
   The Funds ............................................................  1
   Credited Interest Options ............................................  5
PURCHASE ................................................................  5
   Contract Availability ................................................  5
   Purchasing Interests in the Contract .................................  5
   Purchase Payments ....................................................  5
   Rights Under the Contract ............................................  6
   Transfer Credits .....................................................  6
   Right to Cancel ......................................................  6
CHARGES AND DEDUCTIONS ..................................................  6
   Daily Deductions from the Separate Account ...........................  6
      Mortality and Expense Risk Charge .................................  6
      Reduction of Mortality and Expense Risk Charge ....................  6
      Administrative Expense Charge .....................................  7
   Maintenance Fee ......................................................  7
Reduction or Elimination of the Maintenance Fee .........................  7
   Deferred Sales Charge ................................................  8
Reduction or Elimination of Deferred Sales Charge .......................  9
   Deferred Sales Charge Schedule for GAA for Certain New York Contracts   9
   Fund Expenses ........................................................ 10
   Premium and Other Taxes .............................................. 10
CONTRACT VALUATION ...................................................... 10
   Account Value ........................................................ 10
   Accumulation Units ................................................... 10
   Net Investment Factor ................................................ 10
TRANSFERS ............................................................... 11
   Dollar Cost Averaging Program ........................................ 11
WITHDRAWALS ............................................................. 11
   Reinvestment Privilege ............................................... 12
CONTRACT LOANS .......................................................... 12
SYSTEMATIC DISTRIBUTION OPTIONS ......................................... 12
DEATH BENEFIT DURING ACCUMULATION PERIOD ................................ 13
ANNUITY PERIOD .......................................................... 14
   Annuity Period Elections ............................................. 14
   Annuity Options ...................................................... 14
   Annuity Payments ..................................................... 15
   Charges Deducted During the Annuity Period ........................... 15
   Death Benefit Payable During the Annuity Period ...................... 15
</TABLE>
    


<PAGE>


   
<TABLE>
<S>                                                             <C>
TAX STATUS .................................................... 16
   Introduction ............................................... 16
   Taxation of the Company .................................... 16
   Contracts Used with Certain Retirement Plans ............... 16
MISCELLANEOUS ................................................. 19
   Distribution ............................................... 19
   Delay or Suspension of Payments ............................ 19
   Performance Reporting ...................................... 20
   Voting Rights .............................................. 20
   Modification of the Contract ............................... 20
   Legal Matters and Proceedings .............................. 20
   Year 2000 .................................................. 20
CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION ........... 22
APPENDIX I--GUARANTEED ACCUMULATION ACCOUNT ................... 23
APPENDIX II--THE FIXED ACCOUNT ................................ 24
APPENDIX III--THE FIXED PLUS ACCOUNT .......................... 25
APPENDIX IV--EMPLOYEE APPOINTMENT OF EMPLOYER AS AGENT UNDER AN
 ANNUITY CONTRACT ............................................. 27
APPENDIX V--CONDENSED FINANCIAL INFORMATION ................... 28
</TABLE>
    

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH
SUCH OFFERING MAY NOT LAWFULLY BE MADE. THE COMPANY DOES NOT AUTHORIZE ANY
PERSON TO GIVE INFORMATION OR TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THE
OFFERING CONTAINED IN THIS PROSPECTUS EXCEPT AS OTHERWISE CONTAINED HEREIN.


<PAGE>


                                   DEFINITIONS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

The following terms are defined as they are used in this Prospectus:

Account: A record which identifies contract values accumulated on behalf of each
Participant during the Accumulation Period. One or more Employee Accounts and
Employer Accounts may be established for each Participant.

Account Value: The total dollar value of amounts held in an Account as of each
Valuation Date during the Accumulation Period.

Account Year: A period of twelve months measured from the date on which an
Account is established (the effective date) or from an anniversary of such
effective date.
   
Accumulation Period: The period during which Purchase Payment(s) credited to an
Account are invested to fund future Annuity payments.

Accumulation Unit: A measure of the value of each Subaccount before Annuity
payments begin.

Annuitant: The person on whose life or life expectancy the Annuity payments are
based.
    
Annuity: A series of payments for life, a definite period or a combination of
the two.

Annuity Date: The date on which annuity payments begin.

Annuity Period: The period during which annuity payments are made.

Annuity Unit: A measure of the value of each Subaccount selected during the
Annuity Period.

Code: Internal Revenue Code of 1986, as amended.
   
Company (we, us): Aetna Life Insurance and Annuity Company.
    

Contract: The group deferred variable annuity contracts offered by this
Prospectus.

Contract Beneficiary(ies): Under the Contract, the Contract Holder is the
Contract Beneficiary. The Participant designates a beneficiary with the
employer, pursuant to terms of the Plan. (See definition of "Plan Beneficiary"
below.)

Contract Holder: The person or entity to whom the Contract is issued. The
Contract Holder is usually the employer.
   
Credited Interest Options: The fixed interest options under the Contract. The
Credited Interest Options currently consist of the Guaranteed Accumulation
Account, the Fixed Account and the Fixed Plus Account, each of which is
described in an appendix to this Prospectus. Amounts allocated to the Credited
Interest Options are included in the Account Value.
    
Employee Account: An Account that is credited with payments derived from
employee salary reduction contributions and remitted to the Company by the
employer on behalf of each Participant.
   
Employer Account: An Account that is credited with net Purchase Payments made
by the Contract Holder.
    
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.

Home Office: The Company's principal executive offices located at 151 Farmington
Avenue, Hartford, Connecticut 06156.
   
Participant (you): A person participating in a Plan maintained by an eligible
organization.
    
Plan Beneficiary: The person entitled to receive benefits under the Plan in the
event of the Participant's death.


- --------------------------------------------------------------------------------
                                 DEFINITIONS - 1

<PAGE>


   
Plan(s): Tax-deferred retirement plans under Section 403(b) of the Code for
employees of nonprofit healthcare organizations and other Section 501(c)(3)
nonhealthcare organizations. Certain for-profit affiliates of tax-exempt
organizations may be offered a separate Contract in connection with qualified
defined contribution plans under Section 401(a)/401(k) of the Code.
    
Purchase Payment(s): The gross payment(s) made to the Company under a Contract.

Purchase Payment Periods: For "Installment Purchase Payment Accounts," the
period of time for completion of the agreed upon annual number and amount of
Purchase Payments. For example, if it is determined that the Purchase Payment
Period will consist of 12 payments per year and only 11 payments are made, the
Purchase Payment Period is not completed until the twelfth Purchase Payment is
made.

Separate Account: Variable Annuity Account C, a separate account established by
the Company 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.


- --------------------------------------------------------------------------------
                                 DEFINITIONS - 2

<PAGE>


                               PROSPECTUS SUMMARY
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

   
CONTRACTS OFFERED

     The Contracts offered in connection with this Prospectus are group deferred
variable annuity contracts issued by Aetna Life Insurance and Annuity Company
(the "Company"). The purpose of the Contract is to accumulate values and to
provide benefits upon retirement. The Contracts are available for nonprofit
healthcare organizations and certain tax-exempt nonhealthcare (Section
501(c)(3)) organizations for their employees under Section 403(b) of the Code,
and for employees of certain tax-exempt organizations or their for-profit
affiliates of tax-exempt organizations in connection with qualified defined
contribution plans under Section 401(a)/401(k) of the Code. Under these Plans,
the Contract Holder (employer) makes contributions on behalf of a Participant
(employee) and the Participant makes contributions via salary reduction.

CONTRACT PURCHASE

     The Contract may be purchased by eligible organizations on behalf of a
group made up of their employees. Eligible employees may participate in the
Contract by completing the enrollment form (and any other required forms) and
submitting it to the Company in good order. Purchase Payments can be applied to
the Contract either through a lump-sum transfer from a pre-existing plan or
through periodic salary reductions or employer contributions. (See "Purchase.")
    
FREE LOOK PERIOD

     Contract Holders have the right to cancel their purchase within 10 days
after receiving the Contract (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 received upon cancellation will reflect the
investment performance of the Subaccounts into which Purchase Payments were
deposited. In some cases this may be more or less than the amount of Purchase
Payments. (See "Purchase--Right to Cancel.")
   
INVESTMENT OPTIONS

     The Company has established Variable Annuity Account C, a registered unit
investment trust, for the purpose of funding the variable portion of the
Contracts. The Separate Account is divided into Subaccounts which invest
directly in shares of the Funds described herein. The Contract allows investment
in any or all of the Subaccounts, as well as in the Credited Interest Options
described below. The total number of investment options that may be selected at
any one time is limited. For a complete list of the Funds available under the
Contracts, description of the investment objectives of each of the Funds and
their investment advisers, and a description of the limitations on the number of
investment options, see "Investment Options--The Funds" in this Prospectus, as
well as the prospectuses for each of the Funds.

     The Contract also provides for investment in Credited Interest Options
which allow you to earn fixed rates of interest. The fixed options available
under the Contract are the Guaranteed Accumulation Account ("GAA"), the Fixed
Account, and the Fixed Plus Account. (See the appendices to this Prospectus.)
    
CHARGES AND DEDUCTIONS

     Certain charges are associated with these Contracts. These charges include
daily deductions from the Separate Account (the mortality and expense risk
charge and an administrative charge), as well as any annual maintenance 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.")

TRANSFERS

     Prior to the Annuity Date, and subject to certain limitations, Account
Values may be transferred among the Subaccounts and the Credited Interest
Options without charge. Transfers can be requested in writing or by telephone in
accordance with the Company's transfer procedures. (See Appendices for a full
description of the restrictions applicable to transfers from the Credited
Interest Options.) (See "Transfers.")


- --------------------------------------------------------------------------------
                                   SUMMARY - 1

<PAGE>


   
WITHDRAWALS

     The Contract Holder may redeem all or a part of the Account Value prior to
the Annuity Date, subject to Plan provisions, by properly completing a
disbursement form and sending it to the Company in good order. Limitations apply
to withdrawals from the Fixed Plus Account. Certain charges may be assessed upon
withdrawal. The withdrawal may also be subject to income tax and a federal tax
penalty. The Code restricts full and partial withdrawals in some circumstances.
(See "Withdrawals.")

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

     A Contract Holder under a Section 403(b) Plan may request a loan on your
behalf at any time during the Accumulation Period. Such loan will be taken from
the Employee Account and/or the Employer Account, as permitted by the Contract
Holder. Loans are not available from Contracts issued under Section
401(a)/401(k) Plans. (See "Contract Loans.")
   
DEATH BENEFIT

     The Contract provides that a death benefit is payable to the Contract
Beneficiary upon the death of the Participant before the Annuity Date. The
Contract Holder may direct that we make such payment to the Plan Beneficiary.
The amount of the death benefit will be equal to the Account Value. Until the
election of a method of payment, the Account Value will remain invested under
the Contract. The Contract Holder, on behalf of a Plan Beneficiary, may elect to
receive the proceeds in a lump-sum or under any of the payment options available
under the Contract. However, the Code requires that distributions begin within a
certain time period. (See "Death Benefit During Accumulation Period.")

     After Annuity payments have commenced, a death benefit may be payable,
depending upon the terms of the Contract and the Annuity option selected. (See
"Death Benefit Payable During the Annuity Period.")

THE ANNUITY PERIOD

     On the Annuity Date, the Contract Holder, on your behalf, may elect the
commencement of 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 vary with the investment performance of the
Subaccount(s) selected. The Company reserves the right to limit the number of
Subaccounts that may be available during the Annuity Period. (See "Annuity
Period.")
    
TAXES

     Contributions and earnings are not generally taxed until you or your
beneficiary(ies) actually receive a distribution from the Contract. A 10%
federal tax penalty and a 20% withholding for income tax may be imposed on
certain withdrawals. (See "Tax Status.")

INQUIRIES

     Questions, inquiries or requests for additional information can be directed
to your agent or local representative, or you may contact the Company as
follows:

     [bullet] Write to:                Aetna Life Insurance and Annuity Company
                                       151 Farmington Avenue
                                       Hartford, Connecticut 06156-1277
                                       Attention: Customer Service

     [bullet] Call Customer Service:   1-800-525-4225 (for automated transfers
                                       or changes in the allocation of Account
                                       Values, call: 1-800-262-3862)


- --------------------------------------------------------------------------------
                                   SUMMARY - 2

<PAGE>


                                    FEE TABLE
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

This Fee Table describes the various charges and expenses associated with the
Contract during the Accumulation Period. For amounts deducted during the Annuity
Period, see "Annuity Period--Charges Deducted During the Annuity Period." No
sales charge is paid upon purchase of the Contract. 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 fees and expenses paid out of the assets of a particular Fund, see the
Fund's prospectus.

CONTRACT HOLDER TRANSACTION EXPENSES

     Deferred Sales Charge (as a percentage of the amount withdrawn).*

INSTALLMENT PURCHASE PAYMENT ACCOUNTS:
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Purchase Payment                             Deferred Sales
Periods Completed                            Charge Deduction
- -------------------------------------------- ------------------
<S>                                                 <C>
Less than 5                                         5%
5 or more but less than 7                           4%
7 or more but less than 9                           3%
9 or more but less than 10                          2%
More than 10                                        0%
</TABLE>
- --------------------------------------------------------------------------------

SINGLE PURCHASE PAYMENT ACCOUNTS:
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Account Years                                Deferred Sales
Completed                                    Charge Deduction
- -------------------------------------------- ------------------
<S>                                                 <C>
Less than 5                                         5%
5 or more but less than 6                           4%
6 or more but less than 7                           3%
7 or more but less than 8                           2%
8 or more but less than 9                           1%
9 or more                                           0%
</TABLE>
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                 <C>
Annual Contract Maintenance Fee
Installment Purchase Payment Account .........      $15.00**
Single Purchase Payment Account ..............      $00.00
</TABLE>

 * The total amount deducted for the deferred sales charge will not exceed 8.5%
   of the total Purchase Payments applied to the Account.

** The maintenance fee will generally be deducted annually from each
   Installment Purchase Payment Account during the Accumulation Period. The
   amount shown is the maximum maintenance fee that can be deducted under each
   Account.
   
SEPARATE ACCOUNT ANNUAL EXPENSES

(Daily deductions, equal to the percentage shown on an annual basis, made from
amounts allocated to the variable options under each Contract.)

For all Contracts, except those for which an administrative expense charge is
imposed (see "Charges and Deductions"), Separate Account annual expenses
are:

<TABLE>
<S>                                                 <C>
Mortality and Expense Risk Charge .........         1.25%
Administrative Expense Charge .............         0.00%***
                                                   -----
Total Separate Account Charges ............         1.25%
                                                   =====
</TABLE>

For Contracts for which an administrative expense charge is imposed (see
"Charges and Deductions"), the Separate Account annual expenses are:

<TABLE>
<S>                                                 <C>
Mortality and Expense Risk Charge .........         1.25%
Administrative Expense Charge .............         0.25%***
                                                   -----
Total Separate Account Charges ............         1.50%
                                                   =====
</TABLE>

*** Effective July 1, 1997, during the Annuity Period, an administrative expense
    charge of 0.25% applies for all Participants who enrolled in a group
    Contract on or after November 5, 1984.
    


- --------------------------------------------------------------------------------
                                  FEE TABLE - 1


<PAGE>


   
ANNUAL EXPENSES OF THE FUNDS

     The following table illustrates the advisory fees and other expenses
applicable to the Funds. Except as noted, the following figures are a percentage
of average net assets and, except where otherwise indicated, are based on
figures for the year ended December 31, 1997. A Fund's "Other Expenses" include
operating costs of the Fund. The expenses shown below are reflected in the
Fund's net asset value and are not deducted from the Account Value under the
Contract.

<TABLE>
<CAPTION>
                                                                     Investment
                                                                  Advisory Fees(1)     Other Expenses     Total Fund
                                                                   (after expense      (after expense       Annual
                                                                   reimbursement)      reimbursement)      Expenses
                                                                 ------------------   ----------------   -----------
<S>                                                                      <C>                 <C>             <C>
Aetna Ascent VP(2)(3)                                                    0.57%               0.23%           0.80%
Aetna Balanced VP, Inc. (3)                                              0.50%               0.10%           0.60%
Aetna Bond VP(3)                                                         0.40%               0.10%           0.50%
Aetna Crossroads VP(2)(3)                                                0.55%               0.25%           0.80%
Aetna Growth VP(2)(3)                                                    0.16%               0.64%           0.80%
Aetna Growth and Income VP(3)                                            0.50%               0.09%           0.59%
Aetna High Yield VP(2)(3)                                                0.47%               0.33%           0.80%
Aetna Index Plus Large Cap VP(2)(3)                                      0.32%               0.23%           0.55%
Aetna Index Plus Mid Cap VP(2)(3)                                        0.27%               0.33%           0.60%
Aetna Index Plus Small Cap VP(2)(3)                                      0.27%               0.33%           0.60%
Aetna International VP(2)(3)                                             0.77%               0.38%           1.15%
Aetna Legacy VP(2)(3)                                                    0.49%               0.31%           0.80%
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%
Aetna Value Opportunity VP(2)(3)                                         0.20%               0.60%           0.80%
Calvert Social Balanced Portfolio(4)                                     0.69%               0.12%           0.81%
Fidelity VIP Equity-Income Portfolio(5)                                  0.50%               0.08%           0.58%
Fidelity VIP Growth Portfolio(5)                                         0.60%               0.09%           0.69%
Fidelity VIP Overseas Portfolio(5)                                       0.75%               0.17%           0.92%
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 Flexible Income Portfolio                                    0.65%               0.10%           0.75%
Janus Aspen Growth Portfolio(6)                                          0.65%               0.05%           0.70%
Janus Aspen Worldwide Growth Portfolio(6)                                0.66%               0.08%           0.74%
Lexington Natural Resources Trust                                        1.00%               0.25%           1.25%
Oppenheimer Global Securities Fund                                       0.70%               0.06%           0.76%
Oppenheimer Strategic Bond Fund                                          0.75%               0.08%           0.83%
Portfolio Partners MFS Emerging Equities Portfolio(7)(8)                 0.68%               0.13%           0.81%
Portfolio Partners MFS Research Growth Portfolio(7)(8)                   0.70%               0.15%           0.85%
Portfolio Partners MFS Value Equity Portfolio(7)                         0.65%               0.25%           0.90%
Portfolio Partners Scudder International Growth Portfolio(7)             0.80%               0.20%           1.00%
Portfolio Partners T. Rowe Price Growth Equity Portfolio(7)              0.60%               0.15%           0.75%
</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 Other Expenses would be as follows: 0.60% and 0.83% for Ascent VP;
     0.60% and 0.85% for Crossroads VP; 0.60% and 1.24% for Growth VP; 0.65% and
    


- --------------------------------------------------------------------------------
                                  FEE TABLE - 2

<PAGE>

   
     0.98% for High Yield VP; 0.35% and 0.58% for Index Plus Large Cap VP;
     0.40% and 0.73% for Index Plus Mid Cap VP; 0.40% and 0.73% for Index Plus
     Small Cap VP; 0.85% and 1.23% for International VP; 0.60% and 0.91% for
     Legacy VP; 0.75% and 1.08% for Real Estate Securities VP; 0.75% and 1.35%
     for Small Company VP; and 0.60% and 1.20% for Value Opportunity 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.

          High Yield VP, Index Plus Mid Cap VP, Index Plus Small Cap VP,
     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.

(4)  The figures above are based on expenses for the fiscal year 1997, and have
     been restated to reflect an increase in transfer agency expenses of 0.01%
     for the Portfolio expected to be incurred in 1998. "Management Fees"
     includes a performance adjustment, which depending on performance, could
     cause the fee to be as high as 0.85% or as low as 0.55%. "Other Expenses"
     reflect an indirect fee of 0.03% (relating to an expense offset arrangement
     with the Portfolio's custodian). Net fund operating expenses after
     reductions for fees paid indirectly (again, restated) would be 0.78%.

(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; 0.67% for Growth Portfolio; 0.90% for Overseas
     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)  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.

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


- --------------------------------------------------------------------------------
                                  FEE TABLE - 3

<PAGE>


   
HYPOTHETICAL ILLUSTRATION (EXAMPLE)

THIS EXAMPLE IS PURELY HYPOTHETICAL. IT SHOULD NOT BE CONSIDERED A
REPRESENTATION OF PAST OR FUTURE EXPENSES OR EXPECTED RETURN. ACTUAL EXPENSES
AND/OR RETURN MAY BE MORE OR LESS THAN THOSE SHOWN BELOW.

WITHOUT ADMINISTRATIVE EXPENSE CHARGE:

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. This
example assumes that no administrative expense charge is imposed. For the
purposes of these Examples, the maximum maintenance fee of $15.00 that can be
deducted under the Contract has been converted to a percentage of assets equal
to 0.114%.

<TABLE>
<CAPTION>
                                                                    EXAMPLE A
                                                     If you withdraw your entire Account
                                                     Value at the end of the periods shown,
                                                     you would pay the following
                                                     expenses, including any applicable
                                                     deferred sales charge:
                                                     1 year   3 years   5 years   10 years
                                                     -------- --------- --------- ----------
<S>                                                     <C>      <C>       <C>       <C>
Aetna Ascent VP                                         $73      $122      $174      $250
Aetna Balanced VP, Inc.                                 $71      $116      $164      $229
Aetna Bond VP                                           $70      $113      $159      $218
Aetna Crossroads VP                                     $73      $122      $174      $250
Aetna Growth VP                                         $73      $122      $174      $250
Aetna Growth and Income VP                              $71      $116      $164      $228
Aetna High Yield VP                                     $73      $122      $174      $250
Aetna Index Plus Large Cap VP                           $71      $115      $162      $224
Aetna Index Plus Mid Cap VP                             $71      $116      $164      $229
Aetna Index Plus Small Cap VP                           $71      $116      $164      $229
Aetna International VP                                  $77      $132      $190      $285
Aetna Legacy VP                                         $73      $122      $174      $250
Aetna Money Market VP                                   $69      $109      $152      $202
Aetna Real Estate Securities VP                         $75      $126      $181      $265
Aetna Small Company VP                                  $75      $126      $181      $265
Aetna Value Opportunity VP                              $73      $122      $174      $250
Calvert Social Balanced Portfolio                       $73      $122      $174      $251
Fidelity VIP Equity-Income Portfolio                    $71      $116      $163      $227
Fidelity VIP Growth Portfolio                           $72      $119      $168      $238
Fidelity VIP Overseas Portfolio                         $75      $126      $179      $262
Fidelity VIP II Contrafund Portfolio                    $73      $120      $169      $240
Janus Aspen Aggressive Growth Portfolio                 $73      $121      $172      $246
Janus Aspen Balanced Portfolio                          $74      $123      $175      $253
Janus Aspen Flexible Income Portfolio                   $73      $121      $171      $245
Janus Aspen Growth Portfolio                            $72      $119      $169      $239
Janus Aspen Worldwide Growth Portfolio                  $73      $120      $171      $244
Lexington Natural Resources Trust                       $78      $135      $195      $295
Oppenheimer Global Securities Fund                      $73      $121      $172      $246
Oppenheimer Strategic Bond Fund                         $74      $123      $175      $253
Portfolio Partners MFS Emerging Equities Portfolio      $73      $122      $174      $251
Portfolio Partners MFS Research Growth Portfolio        $74      $124      $176      $255
Portfolio Partners MFS Value Equity Portfolio           $74      $125      $178      $260
Portfolio Partners Scudder International Growth
 Portfolio                                              $75      $128      $183      $270
Portfolio Partners T. Rowe Price Growth Equity
 Portfolio                                              $73      $121      $171      $245

<CAPTION>
                                                                   EXAMPLE B
                                                     If you do not withdraw your Account
                                                     Value, or if you annuitize at the end of
                                                     the periods shown, you would pay the
                                                     following expenses (no deferred
                                                     sales charge is reflected):*
                                                     1 year   3 years   5 years   10 years
                                                     -------- --------- --------- ---------
<S>                                                     <C>      <C>       <C>       <C>
Aetna Ascent VP                                         $22      $68       $116      $250
Aetna Balanced VP, Inc.                                 $20      $62       $106      $229
Aetna Bond VP                                           $19      $59       $101      $218
Aetna Crossroads VP                                     $22      $68       $116      $250
Aetna Growth VP                                         $22      $68       $116      $250
Aetna Growth and Income VP                              $20      $61       $105      $228
Aetna High Yield VP                                     $22      $68       $116      $250
Aetna Index Plus Large Cap VP                           $19      $60       $103      $224
Aetna Index Plus Mid Cap VP                             $20      $62       $106      $229
Aetna Index Plus Small Cap VP                           $20      $62       $106      $229
Aetna International VP                                  $25      $78       $134      $285
Aetna Legacy VP                                         $22      $68       $116      $250
Aetna Money Market VP                                   $17      $54       $ 93      $202
Aetna Real Estate Securities VP                         $23      $72       $124      $265
Aetna Small Company VP                                  $23      $72       $124      $265
Aetna Value Opportunity VP                              $22      $68       $116      $250
Calvert Social Balanced Portfolio                       $22      $68       $117      $251
Fidelity VIP Equity-Income Portfolio                    $20      $61       $105      $227
Fidelity VIP Growth Portfolio                           $21      $64       $111      $238
Fidelity VIP Overseas Portfolio                         $23      $71       $122      $262
Fidelity VIP II Contrafund Portfolio                    $21      $65       $112      $240
Janus Aspen Aggressive Growth Portfolio                 $22      $67       $114      $246
Janus Aspen Balanced Portfolio                          $22      $69       $118      $253
Janus Aspen Flexible Income Portfolio                   $21      $66       $114      $245
Janus Aspen Growth Portfolio                            $21      $65       $111      $239
Janus Aspen Worldwide Growth Portfolio                  $21      $66       $113      $244
Lexington Natural Resources Trust                       $26      $81       $139      $295
Oppenheimer Global Securities Fund                      $22      $67       $114      $246
Oppenheimer Strategic Bond Fund                         $22      $69       $118      $253
Portfolio Partners MFS Emerging Equities Portfolio      $22      $68       $117      $251
Portfolio Partners MFS Research Growth Portfolio        $22      $69       $119      $255
Portfolio Partners MFS Value Equity Portfolio           $23      $71       $121      $260
Portfolio Partners Scudder International Growth
 Portfolio                                              $24      $74       $126      $270
Portfolio Partners T. Rowe Price Growth Equity
 Portfolio                                              $21      $66       $114      $245
</TABLE>

- ------------------
*This Example would not apply if a nonlifetime variable Annuity option is
selected, and a lump-sum settlement 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).
    


- --------------------------------------------------------------------------------
                                  FEE TABLE - 4

<PAGE>


   
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.

WITH ADMINISTRATIVE EXPENSE CHARGE:

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. This
example assumes that an administrative expense charge is imposed. For the
purposes of these Examples, the maximum maintenance fee of $15.00 that can be
deducted under the Contract has been converted to a percentage of assets equal
to 0.114%.

<TABLE>
<CAPTION>
                                                                  EXAMPLE A                              EXAMPLE B
                                                   If you withdraw your entire Account     If you do not withdraw your Account
                                                   Value at the end of the periods shown,  Value, or if you annuitize at the end of
                                                   you would pay the following             the periods shown, you would pay the
                                                   expenses, including any applicable      following expenses (no deferred
                                                   deferred sales charge:                  sales charge is reflected):*
                                                   1 year   3 years   5 years   10 years   1 year   3 years   5 years   10 years
                                                   -------- --------- --------- ---------- -------- --------- --------- ---------
<S>                                                   <C>      <C>       <C>       <C>        <C>      <C>       <C>       <C>
Aetna Ascent VP                                       $76      $129      $186      $275       $24      $75       $129      $275
Aetna Balanced VP, Inc.                               $74      $124      $176      $255       $22      $69       $119      $255
Aetna Bond VP                                         $73      $121      $171      $245       $21      $66       $114      $245
Aetna Crossroads VP                                   $76      $129      $186      $275       $24      $75       $129      $275
Aetna Growth VP                                       $76      $129      $186      $275       $24      $75       $129      $275
Aetna Growth and Income VP                            $74      $123      $176      $254       $22      $69       $118      $254
Aetna High Yield VP                                   $76      $129      $186      $275       $24      $75       $129      $275
Aetna Index Plus Large Cap VP                         $73      $122      $174      $250       $22      $68       $116      $250
Aetna Index Plus Mid Cap VP                           $74      $124      $176      $255       $22      $69       $119      $255
Aetna Index Plus Small Cap VP                         $74      $124      $176      $255       $22      $69       $119      $255
Aetna International VP                                $79      $139      $202      $309       $28      $86       $146      $309
Aetna Legacy VP                                       $76      $129      $186      $275       $24      $75       $129      $275
Aetna Money Market VP                                 $71      $116      $164      $229       $20      $62       $106      $229
Aetna Real Estate Securities VP                       $77      $134      $193      $290       $26      $80       $136      $290
Aetna Small Company VP                                $77      $134      $193      $290       $26      $80       $136      $290
Aetna Value Opportunity VP                            $76      $129      $186      $275       $24      $75       $129      $275
Calvert Social Balanced Portfolio                     $76      $130      $186      $276       $25      $76       $129      $276
Fidelity VIP Equity-Income Portfolio                  $74      $123      $175      $253       $22      $69       $118      $253
Fidelity VIP Growth Portfolio                         $75      $126      $180      $264       $23      $72       $123      $264
Fidelity VIP Overseas Portfolio                       $77      $133      $191      $287       $26      $79       $135      $287
Fidelity VIP II Contrafund Portfolio                  $75      $127      $181      $266       $24      $73       $124      $266
Janus Aspen Aggressive Growth Portfolio               $75      $128      $184      $271       $24      $74       $127      $271
Janus Aspen Balanced Portfolio                        $76      $130      $187      $278       $25      $76       $130      $278
Janus Aspen Flexible Income Portfolio                 $75      $128      $183      $270       $24      $74       $126      $270
Janus Aspen Growth Portfolio                          $75      $126      $181      $265       $23      $72       $124      $265
Janus Aspen Worldwide Growth Portfolio                $75      $128      $183      $269       $24      $73       $126      $269
Lexington Natural Resources Trust                     $80      $142      $207      $319       $29      $89       $151      $319
Oppenheimer Global Securities Fund                    $75      $128      $184      $271       $24      $74       $127      $271
Oppenheimer Strategic Bond Fund                       $76      $130      $187      $278       $25      $76       $130      $278
Portfolio Partners MFS Emerging Equities
 Portfolio                                            $76      $130      $186      $276       $25      $76       $129      $276
Portfolio Partners MFS Research Growth Portfolio      $76      $131      $188      $280       $25      $77       $131      $280
Portfolio Partners MFS Value Equity Portfolio         $77      $132      $190      $285       $25      $78       $134      $285
Portfolio Partners Scudder International Growth
 Portfolio                                            $78      $135      $195      $295       $26      $81       $139      $295
Portfolio Partners T. Rowe Price Growth Equity
 Portfolio                                            $75      $128      $183      $270       $24      $74       $126      $270
</TABLE>

- ------------------
*This Example would not apply if a nonlifetime variable Annuity option is
selected, and a lump-sum settlement 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.)
    


- --------------------------------------------------------------------------------
                                  FEE TABLE - 5

<PAGE>


   
                         CONDENSED FINANCIAL INFORMATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

Condensed Financial Information for the accumulation units under the Contract
is shown in Appendix V.
    

   
                                   THE COMPANY
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     Aetna Life Insurance and Annuity Company (the "Company") is the issuer of
the Contract, and as such, it is responsible for providing the insurance and
Annuity benefits under the Contract. The Company is a stock life insurance
company organized under the insurance laws of the State of Connecticut in 1976.
Through a merger, it succeeded to the business of Aetna Variable Annuity Life
Insurance Company (formerly Participating Annuity Life Insurance Company, an
Arkansas life insurance company organized in 1954). The Company is engaged in
the business of issuing life insurance policies and variable Annuity contracts
in all states of the United States. The Company's principal executive offices
are located at 151 Farmington Avenue, Hartford, Connecticut 06156.
    
     The Company is a wholly owned subsidiary of Aetna Retirement Holdings,
Inc., which is in turn a wholly owned subsidiary of Aetna Retirement Services,
Inc. and an indirect wholly owned subsidiary of Aetna Inc.

                           VARIABLE ANNUITY ACCOUNT C
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     The Company established Variable Annuity Account C (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 in the Separate Account,
such assets are not chargeable with liabilities arising out 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

     The Contract Holder, or the Participant, if allowed by the Contract Holder,
may allocate Purchase Payments to one or more of the Subaccounts as designated
on the enrollment form. In turn, the Subaccounts invest in the corresponding
Funds at net asset value.
   
     The Contract Holder may decide to offer only a select number of Funds as
funding options under its Plan, or may decide to change which Funds it offers.
No more than 18 different investment options may be selected at any one time,
unless you have an outstanding loan, in which case, as of the date of this
Prospectus, no more than 18 different choices of investment options may be made
at any one time. (For Contracts with a loan, a higher total may be available in
the future.) For the purposes of either limit, each Fund, the Fixed Account, and
each classification of GAA counts as one option. If you have an outstanding loan
and the limit applies over the entire Accumulation Period, once an investment
option is selected, it counts towards the limit even if amounts are no longer
allocated to that option. Please check with your local representative or contact
the Company at the toll-free number listed under the "Inquiries" section of the
Prospectus Summary to determine if these limitations apply to you or to
determine if you may select more than 18 investment options during the
Accumulation Period if you have a loan.

     The investment results of the Funds described below are likely to differ
significantly and there is no
    


- --------------------------------------------------------------------------------
                                        1

<PAGE>


   
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.

[bullet] Aetna Balanced VP, Inc. (formerly Aetna Investment Advisers Fund, Inc.)
         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.(1)

[bullet] Aetna Income Shares d/b/a Aetna Bond VP seeks to maximize total return,
         consistent with reasonable risk, through investments in a diversified
         portfolio consisting primarily of debt securities.(1)

[bullet] Aetna Variable Fund d/b/a Aetna Growth and Income VP seeks to maximize
         total return through investments in a diversified portfolio of common
         stocks and securities convertible into common stock.(1)

[bullet] Aetna Variable Encore Fund d/b/a Aetna Money Market VP seeks to provide
         high current return, consistent with preservation of capital and
         liquidity, through investment in high-quality money market instruments.
         An investment in the Fund is neither insured nor guaranteed by the U.S.
         Government.(1)

[bullet] Aetna Generation Portfolios, Inc.--Aetna Ascent VP (formerly Aetna
         Ascent Variable Portfolio) seeks to provide capital appreciation. The
         Portfolio is designed for investors who have an investment horizon
         exceeding 15 years and who have a high level of risk tolerance.(1)

[bullet] Aetna Generation Portfolios, Inc.--Aetna Crossroads VP (formerly Aetna
         Crossroads Variable Portfolio) seeks to provide total return (i.e.,
         income and capital appreciation, both realized and unrealized). The
         Portfolio is designed for investors who have an investment horizon
         exceeding 10 years and who have a moderate level of risk tolerance.(1)

[bullet] Aetna Generation Portfolios, Inc.--Aetna Legacy VP (formerly Aetna
         Legacy Variable Portfolio) seeks to provide total return consistent
         with preservation of capital. The Portfolio is designed for investors
         who have an investment horizon exceeding five years and who have a low
         level of risk tolerance.(1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna Growth VP (formerly Aetna
         Variable Growth Portfolio) seeks growth of capital through investment
         in a diversified portfolio of common stocks and securities convertible
         into common stocks believed to offer growth potential.(1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna High Yield VP seeks high current
         income and growth of capital primarily through investment in a
         diversified portfolio of fixed income securities rated lower than BBB-
         by Standard and Poor's Corporation or lower than Baa3 by Moody's
         Investors Service, Inc.(1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna Index Plus Large Cap VP
         (formerly Aetna Variable Index Plus Portfolio) seeks to outperform the
         total return performance of publicly traded common stocks represented
         in the S&P 500 Composite Stock Price Index.(1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna Index Plus Mid Cap VP seeks to
         outperform the total return performance of publicly traded common
         stocks represented in the S&P 400.(1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna Index Plus Small Cap VP seeks to
         outperform the total return performance of publicly traded common
         stocks represented by the S&P SmallCap 600 Index, a stock market index
         composed of 600 common stocks selected by Standard and Poor's
         Corporation (1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna International VP seeks long-term
         capital growth primarily through investment in a diversified portfolio
         of common stocks principally traded in countries outside of the United
         States. Aetna International VP will not target any given level of
         current income.(1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna Real Estate Securities VP 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).(1)

[bullet] Aetna Variable Portfolios, Inc.--Aetna Small Company VP (formerly Aetna
         Variable Small Company Portfolio) 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.(1)
    


- --------------------------------------------------------------------------------
                                        2

<PAGE>


   
[bullet] Aetna Variable Portfolios, Inc.--Aetna Value Opportunity VP (formerly
         Aetna Variable Capital Appreciation Portfolio) seeks growth of capital
         primarily through investment in a diversified portfolio of common
         stocks and securities convertible into common stock.(1)

[bullet] Calvert Social Balanced Portfolio (formerly Calvert Responsibly
         Invested Balanced Portfolio) is a nondiversified portfolio that seeks
         to achieve a total return above the rate of inflation through an
         actively managed, nondiversified portfolio of common and preferred
         stocks, bonds and money market instruments which offer income and
         capital growth opportunity and which satisfy the social criteria
         established for the Portfolio.(2)

[bullet] Fidelity Investments Variable Insurance Products Fund--Equity-Income
         Portfolio seeks reasonable income by investing primarily in
         income-producing equity securities. In selecting investments, the Fund
         also considers the potential for capital appreciation. (3)

[bullet] Fidelity Investments Variable Insurance Products Fund-- Growth
         Portfolio seeks capital appreciation by investing mainly in common
         stocks, although its investments are not restricted to any one type of
         security.(3)

[bullet] Fidelity Investments Variable Insurance Products Fund--Overseas
         Portfolio seeks long-term growth by investing mainly in foreign
         securities (at least 65% of the Fund's total assets in securities of
         foreign issuers). Foreign investments involve greater risks than U.S.
         investments, including political and economic risks and the risk of
         currency fluctuation.(3)

[bullet] Fidelity Investments Variable Insurance Products Fund II--Contrafund
         Portfolio 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.(3)

[bullet] Janus Aspen Series--Aggressive Growth Portfolio is a nondiversified
         portfolio that seeks long-term growth of capital. The Portfolio pursues
         its investment objective by normally investing at least 50% of its
         equity assets in securities issued by medium-sized companies.
         Medium-sized companies are those whose market capitalizations fall
         within the range of companies in the S&P MidCap 400 Index, which as of
         December 31, 1997 included companies with capitalizations between
         approximately $213 million and $13.7 billion, but which is expected to
         change on a regular basis.(4)

[bullet] Janus Aspen Series--Balanced Portfolio seeks long-term capital growth,
         consistent with preservation of capital and balanced by current income.
         The Portfolio pursues its investment objective by, under normal
         circumstances, investing 40%-60% of its assets in securities selected
         primarily for their growth potential and 40%-60% of its assets in
         securities selected primarily for their income potential.(4)

[bullet] Janus Aspen Series--Flexible Income Portfolio seeks to obtain maximum
         total return, consistent with preservation of capital. The Portfolio
         pursues its investment objective primarily through investments in
         income-producing securities. Total return is expected to result from a
         combination of current income and capital appreciation. The Portfolio
         invests in all types of income-producing securities and may have
         substantial holdings of debt securities rated below investment grade
         (e.g., junk bonds).(4)

[bullet] Janus Aspen Series--Growth Portfolio seeks long-term growth of capital
         in a manner consistent with the preservation of capital. The Portfolio
         pursues its investment objective by investing primarily in common
         stocks of issuers of any size. This Portfolio generally invests in
         larger, more established issuers.(4)

[bullet] Janus Aspen Series--Worldwide Growth Portfolio seeks long-term growth
         of capital in a manner consistent with preservation of capital. The
         Portfolio pursues its investment objective primarily through
         investments in common stocks of foreign and domestic issuers.(4)

[bullet] Lexington Natural Resources Trust is a nondiversified Portfolio that
         seeks long-term growth of capital through investment primarily in
         common stocks of companies which own or develop natural resources and
         other basic commodities or supply goods and services to such companies.

         This Fund is only available for investment by Participants who
         established an Account under the Contract before May 1, 1998. As soon
         as all such Participants have redirected their allocations to other
         investment options, the Fund will be closed to all new investment
         (except reinvested dividends and capital gains earned on amounts
         already invested in the Fund through the Separate Account and loan
         repayments automatically deposited into the Fund pursuant to the
         Company's loan repayment procedures).(5)
    


- --------------------------------------------------------------------------------
                                        3

<PAGE>


   
[bullet] Oppenheimer Global Securities Fund seeks long-term capital appreciation
         by investing a substantial portion of its assets in securities of
         foreign issuers, "growth-type" companies, cyclical industries and
         special situations which are considered to have appreciation
         possibilities but which may be considered to be speculative.(6)

[bullet] Oppenheimer Strategic Bond Fund 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.
         The Fund intends to invest principally in (i) foreign government and
         corporate debt securities, (ii) securities of the U.S. Government and
         its agencies and instrumentalities ("U.S. Government securities"), and
         (iii) lower-rated high yield domestic debt securities, commonly known
         as "junk bonds," which are subject to a greater risk of loss of
         principal and nonpayment of interest than higher-rated securities.
         These securities may be considered to be speculative. Current income is
         not an objective.(6)

[bullet] Portfolio Partners, Inc.--MFS Emerging Equities Portfolio 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.(7a)

[bullet] Portfolio Partners, Inc.--MFS Research Growth Portfolio seeks long-term
         growth of capital and future income.(7a)

[bullet] Portfolio Partners, Inc.--MFS Value Equity Portfolio seeks capital
         appreciation. Dividend income, if any, is a consideration incidental to
         the Portfolio's objective of capital appreciation.(7a)

[bullet] Portfolio Partners, Inc.--Scudder International Growth Portfolio seeks
         long-term growth of capital primarily through a diversified portfolio
         of marketable foreign equity securities.(7b)

[bullet] Portfolio Partners, Inc.--T. Rowe Price Growth Equity Portfolio seeks
         long-term growth of capital and, secondarily, to increase dividend
         income by investing primarily in common stocks of well established
         growth companies.(7c)

   Investment Advisers for each of the Funds:

   (1) Aeltus Investment Management, Inc.
   (2) Calvert Asset Management Company, Inc.
   (3) Fidelity Management & Research Company
   (4) Janus Capital Corporation
   (5) Lexington Management Corporation (adviser);
       Market Systems Research Advisors, Inc.
      (subadviser)
   (6) OppenheimerFunds, Inc.
   (7) Aetna Life Insurance and Annuity Company (adviser);
       (a) Massachusetts Financial Services Company
           (subadviser)
       (b) Scudder Kemper Investments, Inc.
           (subadviser)
       (c) T. Rowe Price Associates, Inc. (subadviser)
    
     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 prospectuses for each Fund which is distributed with and
accompanies this Prospectus. You should read the Fund prospectuses and consider
carefully, and on a continuing basis, which Fund or combination of Funds is best
suited to your long-term investment objectives. 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
    


- --------------------------------------------------------------------------------
                                        4

<PAGE>


   
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.
    

CREDITED INTEREST OPTIONS

     Purchase Payments may be allocated to one or more of the Credited Interest
Options available under the Contract as described below. The Contract Holder may
elect not to offer all Credited Interest Options under its Plan.
   
[bullet] The Guaranteed Accumulation Account (GAA) is a Credited Interest Option
         through which we guarantee stipulated rates of interest for stated
         periods of time. Amounts must remain in the GAA for the full guaranteed
         term to receive the quoted interest rates, or a market value adjustment
         (which may be positive or negative) will be applied. (See Appendix I.)
    
[bullet] The Fixed Account is a part of the Company's general account. The Fixed
         Account guarantees a minimum interest rate, as specified in the
         Contract. The Company may credit higher interest rates from time to
         time. Transfers from the Fixed Account are limited. (See Appendix II.)
   
[bullet] The Fixed Plus Account is also a part of the Company's general account
         and guarantees a minimum interest rate, as specified in the Contract.
         The Company may credit higher interest rates at its discretion.
         Withdrawals and transfers from the Fixed Plus Account are limited. (See
         Appendix III.)
    

                                    PURCHASE
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
CONTRACT AVAILABILITY

     The Contracts are designed to fund Plans adopted by (1) nonprofit
healthcare organizations and certain tax-exempt nonhealthcare (Section
501(c)(3)) organizations for their employees under Section 403(b) of the Code,
and (2) certain tax-exempt organizations or their for-profit affiliates in
connection with qualified defined contribution plans under Section 401(a)/401(k)
of the Code. The Contract Holder must notify the Company whether Title I of the
Employee Retirement Income Security Act of 1974 ("ERISA"), as amended by
subsequent law, including the Retirement Equity Act of 1984, applies to the
Plan.
    
PURCHASING INTERESTS IN THE CONTRACT

     Eligible organizations may acquire the Contract by submitting an
application to the Company. Once we approve the application, a group Contract is
issued to the employer or association as the group Contract Holder. Participants
may purchase interests in a group Contract by submitting an enrollment form to
the Company.
   
     The Company must accept or reject the application or enrollment form within
two business days of receipt. If the enrollment materials are incomplete, the
Company may hold any forms and accompanying Purchase Payments for five days.
Purchase Payments may be held for a longer period pending acceptance of the
forms only with consent of the Participant, or under certain circumstances
described below, with the consent of the group Contract Holder. Under limited
circumstances the Company may agree, with respect to a particular Plan, to hold
Purchase Payments for longer than the five business days, based on the consent
of the group Contract Holder, in which case these Purchase Payments will be
deposited in the Aetna Money Market VP Subaccount until the forms are completed.

     Purchase Payments. The Contract provides for the establishment of two types
of Accounts on behalf of each Participant. Employer Accounts will be credited
with Purchase Payments made by the employer (Contract Holder). Employee Accounts
will be credited with Purchase Payments derived from employee salary reduction
contributions. If such payments are continuing, periodic payments made by you or
the employer, the Employee or Employer Accounts will be designated as
"Installment Purchase Payment Accounts." If such payments are lump-sum transfers
of amounts accumulated under a pre-existing plan that meet the Company's
minimums and other requirements at the time of purchase, such payments will be
placed in either Employer Accounts or Employee Accounts as instructed by the
Contract Holder, and such Accounts will be designated as "Single Purchase
Payment Accounts."
    
     The Code imposes a maximum limit on annual Purchase Payments which may be
excluded from a Participant's gross income. (See "Tax Status.")


- --------------------------------------------------------------------------------
                                        5

<PAGE>


   
     Allocation of Purchase Payments. Purchase Payments will initially be
allocated to the Subaccounts or Credited Interest Options as specified by the
Contract Holder or the Participant, if allowed by the Contract Holder, on the
enrollment form. Changes in such allocation may be made in writing or by
telephone transfer. Allocations must be in whole percentages, and there may be
limitations on the number of investment options that can be selected during the
Accumulation Period. (See "Investment Options--The Funds.")
    
RIGHTS UNDER THE CONTRACT
   
     The Contract Holder has all rights, title and interest in the amounts held
under the Contract or in the Account; the Contract Holder makes all elections
under the Contract. Participants have no rights to direct the Company as to
payments under the Contract unless countersigned by the Contract Holder.
Benefits payable to Participants are subject to the terms and conditions of the
Plan. The Company is not a party to the Plan.

     Participants have a nonforfeitable right to the value of their Employee
Account pursuant to Code Section 403(b) and the terms of the Plan as interpreted
by the Contract Holder. Participants have a nonforfeitable right to the value of
the Employer Account pursuant to the terms of, and to the extent of the
Participant's vested percentage under the Plan as interpreted by the Contract
Holder.
    
     The Contract Holder and each Participant have agreed in writing to the
terms and conditions of the Contract, to have the Contract Holder make all
choices under the Contract, and to be bound by the Contract Holder's directions
to the Company. (See Appendix IV.)

     In addition to the responsibilities mentioned elsewhere in this Prospectus,
the Contract Holder must:

[bullet] maintain all Participant vesting percentages and records;

[bullet] certify that all distributions are made in accordance with the terms of
         the Plan; and

[bullet] ensure that the Plan meets certain nondiscrimination requirements
         imposed by the Code.

TRANSFER CREDITS

     The Company may provide a transfer credit on "transferred assets," subject
to certain conditions and state approvals. Transferred assets are the value of
contributions made on your behalf under this Plan or a prior plan before such
amounts are applied to this Contract. The transfer credit will equal a
percentage of the transferred assets applied to the Contract that remain in the
Contract after a specified period of time. Once a transfer credit is applied to
your Contract, all provisions of the Contract apply. This benefit is provided on
a non-discriminatory basis. If a transfer credit is due under the Contract, you
will be provided with additional information specific to the Contract.

RIGHT TO CANCEL
   
     The Contract Holder may cancel a Contract and you may cancel your interest
in a Contract, no later than ten days after receiving it (or as otherwise
allowed by state law) by returning it, along with a written notice of
cancellation, to us. Within seven days after we receive the Contract and the
written notice at our Home Office, we will return your Current Value, unless the
laws of the state in which the Contract was issued require that we return
contributions (if greater than your Current Value). In states that do not
require a return of contributions, you bear the entire investment risk for
amounts allocated among the variable funding options during the free look
period.
    
                             CHARGES AND DEDUCTIONS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

DAILY DEDUCTIONS FROM THE SEPARATE ACCOUNT
   
     Mortality and Expense Risk Charge. The Company makes a daily deduction from
each of the Subaccounts for the mortality and expense risk charge. The charge is
equal, on an annual basis, to 1.25% of the average daily net assets of the
Subaccounts and compensates the Company for the assumption of the mortality and
expense risks under the Contract. The mortality risks are those assumed for our
promise to make lifetime payments according to Annuity rates specified in the
Contract. The expense risk is the risk that the actual expenses for costs
incurred under the Contract will exceed the maximum costs that can be charged
under the Contract.
    
     Reduction of Mortality and Expense Risk Charge. The mortality and expense
risk charge may be reduced for a Contract Holder under various conditions as
agreed to by us and the Contract Holder in writing. Whether such a reduction is
available will be


- --------------------------------------------------------------------------------
                                        6

<PAGE>


determined by the Company based upon consideration of some or all of the
following factors:

[bullet] The size of the prospective group.

[bullet] The number of eligible Participants and the program's participation
         rate.

[bullet] The projected annual Purchase Payments for the number of Participants
         estimated to choose the Contract.

[bullet] The frequency of projected distributions.

[bullet] The type and level of administrative and sales services to be provided.

[bullet] The Contract Holder's support and involvement in the communication,
         enrollment, and Participant education.

[bullet] The frequency, consistency and method of submitting Purchase Payments.

[bullet] The retirement program design. For example, the program may favor the
         stability of invested assets and limit the conditions for withdrawals,
         loans and investment options which in turn will lower administrative
         expenses.

[bullet] The type and level of other factors that affect the overall
         administrative expense.

     Prospective purchasers eligible for a reduction in the mortality and
expense risk charge will be notified of their eligibility and the amount of the
charge applicable to their Contract prior to the Company's acceptance of an
application for the Contract. We may also make reductions, after the Contract
has been issued, according to the Company's rules in effect at the time there is
a material change in any of the above factors. We will notify the Contract
Holder of any reduction prior to it occurring. Any reduction of the mortality
and expense risk charge will not be unfairly discriminatory against any person.

     Administrative Expense Charge. The Company reserves the right to make a
deduction from each of the Subaccounts for an administrative charge. The
administrative expense charge 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.
   
     Effective April 4, 1997, the administrative expense charge during the
Accumulation Period equals, on an annual basis, 0.25% of the daily net assets
allocated to the Subaccounts for Contracts effective prior to October 31, 1996
where the number of Participants with assets in the Contract is less than 30 as
of November 30, 1996 and the Contract Holder has chosen not to elect one of the
Company's electronic standard's for cash collection and application of
Participant contribution data. There is currently no administrative expense
charge assessed during the Accumulation Period for any other Contracts.

     In addition, the administrative expense charge will not be imposed for
Participants who enrolled in a group contract prior to November 5, 1984.

     Effective July 1, 1997, during the Annuity Period, the administrative
expense charge equals, on an annual basis, 0.25% of the daily net assets
allocated to the Subaccounts for Participants who enrolled in a group Contract
on or after November 5, 1984. Once an Annuity option is elected, the charge will
be established and will be effective during the entire Annuity Period.
    
MAINTENANCE FEE

     During the Accumulation Period, the Company will deduct an annual
maintenance fee from the Account Value of each Participant who has an
Installment Purchase Payment Account. No maintenance fee will be deducted from
any Account designated as a Single Purchase Payment Account. The maintenance fee
is to reimburse the Company for some of its administrative expenses relating to
the establishment of the Accounts.

     The maximum maintenance fee that can be deducted for each Account is $15.
However, the maintenance fee may be reduced or eliminated depending upon certain
criteria described below. At the election of the employer, the maintenance fee
may be deducted from the Participant's Employee Account, Employer Account, or a
portion from each Account. The Company may send a bill to the employer at or
prior to such deduction. The maintenance fee will be deducted on a pro rata
basis from each Subaccount and Credited Interest Option in which you have an
interest. If the Account Value is withdrawn, the full maintenance fee will be
deducted at the time of withdrawal.

     Reduction or Elimination of the Maintenance Fee. The annual maintenance fee
may be reduced or eliminated under various conditions as agreed to by us and by
the Contract Holder in writing. Any reduction or elimination of the annual
maintenance fee will reflect


- --------------------------------------------------------------------------------
                                        7

<PAGE>


differences in administrative costs and services after taking into consideration
factors such as the following:

[bullet] the size, characteristics, and nature of the group to which a Contract
         is issued;

[bullet] the level of our anticipated expenses in administering the Contract,
         such as billing for Purchase Payments, producing periodic reports,
         providing for the direct payment of Contract charges rather than
         having them deducted from Contract values, and any other factors
         pertaining to the level and expense of administrative services which
         will be provided under the Contract.

     Any reduction or elimination of maintenance fees will not be unfairly
discriminatory against any person. We will make any reduction in annual
maintenance fees according to our own rules in effect at the time an application
for a Contract is approved. We may also make reductions, after the Contract has
been issued, according to the Company's rules in effect at the time there is a
material change in any of the above factors. We will notify the Contract Holder
of any reduction prior to it occurring. 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 the amounts
withdrawn from the Subaccounts, the Fixed Account and the Guaranteed
Accumulation Account. No deferred sales charge is deducted from amounts
withdrawn from the Fixed Plus Account.

     For Installment Purchase Payment Accounts, the deferred sales charge is
based on the number of completed Purchase Payment Periods. For Single Purchase
Payment Accounts, it is based on the number of Account Years that have elapsed
since the Account effective date. The amount of the deferred sales charge is
determined in accordance with the schedule set forth in the following tables:

                     INSTALLMENT PURCHASE PAYMENT ACCOUNTS:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
 Purchase Payment                  Deferred Sales
Periods Completed                 Charge Deduction
- ------------------------------   -----------------
  <S>                                   <C>
  Less than 5                           5%
  5 or more but less than 7             4%
  7 or more but less than 9             3%
  9 or more but less than 10            2%
  More than 10                          0%
</TABLE>
- --------------------------------------------------------------------------------

                        SINGLE PURCHASE PAYMENT ACCOUNTS:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Account years                     Deferred Sales
 Completed                       Charge Deduction
- -----------------------------   -----------------
  <S>                                  <C>
  Less than 5                          5%
  5 or more but less than 6            4%
  6 or more but less than 7            3%
  7 or more but less than 8            2%
  8 or more but less than 9            1%
  9 or more                            0%
</TABLE>
- --------------------------------------------------------------------------------

     Generally, if you transfer the total account value under another similar
annuity contract issued by the Company to an Account under this Contract, the
effective date of the new Account will be the same effective date as your former
contract for the purpose of calculating the applicable deferred sales charge
under this Contract.

     A deferred sales charge will not be deducted from any portion of the
Account Value if the withdrawal is:

[bullet] due to the Participant's separation from service with the Employer (the
         employer must submit documentation satisfactory to the Company
         confirming that the Participant is no longer providing services to the
         employer);

[bullet] applied to provide Annuity benefits;

[bullet] taken on or after the tenth anniversary of the effective date of the
         Account;

[bullet] paid due to your death before Annuity payments begin;
   
[bullet] made due to the election of a Systematic Distribution Option (see
         "Systematic Distribution Options");
    
[bullet] due to financial hardship as specified in the Code;

[bullet] paid where the Account Value of any one Account is $3,500 or less and
         no amount has been withdrawn, taken as a loan, or used to purchase
         Annuity benefits during the prior 12 months;
   
[bullet] subject to state regulatory approval, paid as a premium for a single
         premium immediate Annuity issued by the Company or one of its
         affiliates, provided that the "Right to Cancel" under such other
         Annuity contract is not exercised by the Participant. An exercise of
         the "Right to Cancel" under such other Annuity contract shall be
         treated as a request for reinstatement under this Contract of the
         amount refunded, and, at the option of the Participant, may


- --------------------------------------------------------------------------------
                                        8

<PAGE>


         then be withdrawn subject to any deferred sales charge applicable to
         this Contract at the time the Account Value was first applied toward
         such other Annuity contract; or

[bullet] taken from an Installment Purchase Payment Account by a Participant who
         is at least age 59-1/2 and who has completed nine or more Purchase
         Payment Periods.
    
     The deduction for the deferred sales charge will not exceed 8.5% of the
total Purchase Payments actually made to the Account. 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 the mortality and expense risk charge under the
Contract described above.
   
Free Withdrawal. For Participants between the ages of 59-1/2 and 70-1/2, up to
10% of the current Account Value may be withdrawn during each calendar year
without imposition of a deferred sales charge. The free withdrawal applies only
to the first partial withdrawal in each calendar year. The 10% amount will be
based on the Account Value calculated on the Valuation Date next following our
receipt of the request for withdrawal in good order. Any outstanding contract
loans are excluded from the Account Value when calculating the 10% free
withdrawal amount. This provision does not apply to a full withdrawal of the
Account, or to any withdrawal due to a default on a contract loan (see "Contract
Loans"). This provision may not be exercised if SWO is elected. (See "Systematic
Distribution Options.")

     In the instances cited above, no deferred sales charge is deducted.
However, the amount withdrawn may be includible in gross income and subject to
the 10% federal penalty tax. See "Tax Status--Contracts Used With Certain
Retirement Plans."
    
     Reduction or Elimination of the Deferred Sales Charge. For a particular
Plan, we may reduce, waive or eliminate the deferred sales charge. Any
reduction, waiver or elimination of such charges will reflect differences or
expected differences in the amounts of unrecovered distribution costs or
services of the types that the charge is intended to defray. When considering
whether to reduce or eliminate such charges or to grant such a waiver, we will
take into account factors which may include the following:
   
[bullet] the number of Participants under the Plan;

[bullet] the expected level of assets or cash flow under the Plan;

[bullet] the level of agent involvement in sales activities;

[bullet] the level of our sales-related expenses;

[bullet] the specific distribution provisions under the Plan;

[bullet] the Plan's purchase of one or more other variable Annuity contracts
         from us and the features of those contracts;

[bullet] the level of employer involvement in determining eligibility for
         distributions under the Contract; and

[bullet] our assessment of financial risk to the Company relating to surrenders.
    
     Any reduction, waiver or elimination of deferred sales charges will not be
unfairly discriminatory against any person.
   
     We may also negotiate provisions regarding the deferred sales charge with
respect to Contracts issued to certain employer groups or associations which
have negotiated on behalf of its employees. All variations in, or elimination
of, provisions regarding the deferred sales charge resulting from such
negotiations will be offered uniformly to all employees within the group. For
specific information on fees applicable to your Account, please call the number
listed under the "Inquiries" section of the Prospectus Summary.
    
     We will make any reduction in deferred sales charge according to our own
rules in effect at the time an application for a Contract is approved. We
reserve the right to change these rules from time to time.

DEFERRED SALES CHARGE SCHEDULE FOR GAA FOR CERTAIN NEW YORK CONTRACTS

     The following deferred sales charge schedule applies for withdrawals from
the Guaranteed Accumulation Account for group master Contracts, where available,
which are issued after July 29, 1993 in the State of New York. This schedule is
based on the number of completed Account Years for Single and Installment
Purchase Payment Contracts, as follows:


- --------------------------------------------------------------------------------
                                        9

<PAGE>


- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
 Completed                        Deferred Sales
Account Years                    Charge Deduction
- -----------------------------   -----------------
  <S>                                  <C>
  Less than 3                          5%
  3 or more but less than 4            4%
  4 or more but less than 5            3%
  5 or more but less than 6            2%
  6 or more but less than 7            1%
  7 or more                            0%
</TABLE>
- --------------------------------------------------------------------------------

FUND EXPENSES

     Each Fund incurs certain expenses which are paid out of its net assets.
These expenses include, among other things, the investment advisory or
"management" fee. The expenses of the Funds are set forth in the Fee Table in
this Prospectus and described more fully in the accompanying Fund prospectuses.

PREMIUM AND OTHER TAXES

     Several states and municipalities impose a premium tax on Annuities. These
taxes currently range from 0% to 4%. The Company reserves the right to deduct
premium tax against Purchase Payments or Account Values at any time, but no
earlier than when we have a tax liability under state law. The Company's current
practice is to deduct for premium taxes at the time of complete withdrawal or
annuitization. In addition to the premium tax, the Company reserves the right to
assess a charge for any state or federal taxes due against the Contract or the
Separate Account assets. (See "Tax Status.")

                               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 any of the Credited Interest Options.

ACCUMULATION UNITS

     The value of your interests in a Subaccount is expressed as the number of
"Accumulation Units" that you hold multiplied by an "Accumulation Unit Value"
(or "AUV") for each unit. The AUV on any Valuation Date is determined by
multiplying the value on the immediately preceding Valuation Date by the net
investment factor of that Subaccount for the period between the immediately
preceding Valuation Date and the current Valuation Date. (See "Net Investment
Factor" below.) The Accumulation Unit Value will be affected by the investment
performance, expenses and charges of the applicable Fund and is reduced each day
by a percentage that accounts for the daily assessment of the mortality and
expense risk charge and the administrative charge (if any).
   
     Initial Purchase Payments will be credited to your Account at the AUV next
computed following our acceptance of the application or enrollment form, as
described under "Purchase--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 1.000 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 preceding the Valuation Date;

     (e)  minus a daily charge at the annual effective rate of 1.25% for
          mortality and expense risks and up to 0.25% as an administrative
          expense charge.

     The net investment rate may be either positive or negative.


- --------------------------------------------------------------------------------
                                       10

<PAGE>


                                    TRANSFERS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     At any time prior to the Annuity Date, the Contract Holder (or you, if
authorized by the Contract Holder) can transfer amounts held under your Contract
from one Subaccount to another. Transfers between the Credited Interest Options
and the Subaccounts are subject to certain restrictions. (See Appendices I, II
and III.) A request for transfer can be made either in writing or, subject to
the Contract Holder's approval, by telephone. All transfers must be in
accordance with the terms of the Contract and your employer's Plan, as
applicable.
    
     The Company currently allows unlimited transfers of accumulated amounts to
available investment options without charge. The minimum transfer amount may not
be less than $500. However, the total number of investment options that you may
select during the Accumulation Period may be limited. (See "Investment
Options--The Funds.") Any transfer will be based on the Accumulation Unit Value
next determined after the Company receives a valid transfer request at its Home
Office. Transfers are not available during the Annuity Period.
   
     Subject to the Contract Holder's approval, 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. Note:
All Account information and transactions permitted are subject to the terms of
the Plan(s).
    
DOLLAR COST AVERAGING PROGRAM
   
     The Contract Holder (or you, if authorized) may establish automated
transfers of Account Values on a monthly or quarterly basis through the
Company's dollar cost averaging program, if available under your Plan. There is
no additional charge for this program. dollar cost averaging is a system for
investing a fixed amount of money at regular intervals over a period of time.
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. Please refer to the "Inquiries"
section of the Prospectus Summary which describes how you can obtain further
information.

     Effective May 1, 1998, dollar cost averaging is not permitted into the
Lexington Natural Resources Trust.
    
                                   WITHDRAWALS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     The Contract Holder, on your behalf, may withdraw all or a portion of the
Account Value at any time during the Accumulation Period, subject to the
withdrawal restrictions under Section 403(b) Contracts and Section 401(k)
Contracts described below, and to the limitations on withdrawals from the Fixed
Plus Account. To request a withdrawal, the Contract Holder, on your behalf, must
properly complete a disbursement form and send it to our Home Office. If you are
married and are participating in a Plan subject to ERISA, the Contract Holder
must provide written certification that the applicable Retirement Equity Act
requirements have been met. Payments for withdrawal requests will be made in
accordance with SEC requirements, but normally not later than seven calendar
days following our receipt of a disbursement form in good order.
    
     Withdrawals may be requested in one of the following forms:

[bullet] Full Withdrawal of the Contract: The amount paid upon a full withdrawal
         will be the Account Value of all Accounts allocated to the Subaccounts,
         the Guaranteed Accumulation Account (plus or minus a market value
         adjustment) (see Appendix I), and the Fixed Account, minus any
         applicable deferred sales charge and maintenance fee due, plus the
         amount


- --------------------------------------------------------------------------------
                                       11

<PAGE>


         available for withdrawal from the Fixed Plus Account (see Appendix
         III).

[bullet] Full Withdrawal of an Account: The amount paid for a full withdrawal
         will be the Account Value allocated to the Subaccounts, the Guaranteed
         Accumulation Account (plus or minus a market value adjustment) (see
         Appendix I), and the Fixed Account, minus any applicable deferred sales
         charge and maintenance fee due, plus the amount available for
         withdrawal from the Fixed Plus Account (see Appendix III).

[bullet] Partial Withdrawals (Percentage): The amount paid will be the
         percentage of the Account Value requested minus any applicable deferred
         sales charge; however, amounts available for withdrawal from the Fixed
         Plus Account are limited (see Appendix III).

[bullet] Partial Withdrawal (Specified Dollar Amount): The amount paid will be
         the dollar amount requested. However, the amount withdrawn from the
         Account will equal the amount requested plus any applicable deferred
         sales charge. The amount available for withdrawal from the Fixed Plus
         Account is limited (see Appendix III).

     For any partial withdrawal, amounts will be withdrawn proportionately from
each Subaccount or Credited Interest Option in which the Account is invested,
unless requested otherwise in writing by the Contract Holder. All amounts paid
will be based on Account Values 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. A 20% federal income tax may be withheld from
amounts paid directly to you. (See "Tax Status-- Contracts Used with Certain
Retirement Plans.")
   
     Withdrawal Restrictions from 403(b) Plans and 401(k) Plans. Code Sections
403(b) and 401(k) impose restrictions on full or partial withdrawals.(See "Tax
Status.")

REINVESTMENT PRIVILEGE

     Within 30 days after a withdrawal, if allowed by law, a Participant may
elect to reinvest all or a portion of the proceeds received for the full
withdrawal of an Account. Reinvested amounts must be received by the Company
within 60 days of the withdrawal. Accumulation Units will be credited to the
Account for the amount reinvested, as well as any maintenance fee and any
deferred sales charge imposed at the time of withdrawal. Any maintenance fee
which falls due after the withdrawal and before the reinvestment will be
deducted from the amounts reinvested. Reinvested amounts will be reallocated to
the applicable investment options in the same proportion as they were allocated
at the time of withdrawal. Accumulation Units will be credited to the Account
based on the Accumulation Unit Value next computed following our receipt of the
request along with the amount to be reinvested. The reinvestment privilege may
be used only once. See Appendix I for a discussion of amounts withdrawn from GAA
and then reinvested. If you are contemplating reinvestment, you should seek
competent advice regarding the tax consequences associated with such a
transaction.
    
                                 CONTRACT LOANS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     During the Accumulation Period, a Contract Holder of a 403(b) Plan may
request (on your behalf) a loan from your Employee Account. The Contract Holder
may also authorize contract loans from the value of the Employer Account (check
with the Contract Holder to see if this is available). Loans can only be taken
from those Account Values held in the Subaccounts or from those Credited
Interest Options that allow loans. (See Appendices I, II and III.) A loan may be
requested by reviewing and reading the terms of the loan agreement, properly
completing a loan request form and submitting it to the Company's Home Office.
Loans are not available from Contracts issued to 401(a)/401(k) Plans, unless
provided for under your Contract. Some restrictions may apply under the Code
and/or due to Company administrative practices.
    
   
                         SYSTEMATIC DISTRIBUTION OPTIONS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

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


- --------------------------------------------------------------------------------
                                       12

<PAGE>


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

[bullet] 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. (This
         option may not be elected if you have an outstanding contract loan.)

[bullet] 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. Under ECO,
         the Company calculates the minimum distribution amount required by law
         at the later of age 70-1/2 or retirement, or for 5% owners at age
         70-1/2, and pays you that amount once a year.

     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. For Contracts issued in the state of New York, no market value
adjustment will be imposed on withdrawals from GAA for ECO.

     If one of the Systematic Distribution Options is selected, your Account
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 elected, a Systematic Distribution Option may be revoked by the
Contract Holder any time by submitting a written request to our Home Office.
Once an option is revoked, it may not be elected again, nor may any other
Systematic Distribution Option 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 at any time, and/or to change the terms
of future elections.
    
                    DEATH BENEFIT DURING ACCUMULATION PERIOD
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     The Contract provides that a death benefit is payable to the Contract
Beneficiary(ies) upon the death of the Participant before the Annuity Date. The
amount of the death benefit will be equal to the Account Value. Death benefit
proceeds may be paid to the Plan Beneficiary (as directed in writing by the
Contract Holder):
   
[bullet] in a lump-sum;

[bullet] in accordance with any of the Annuity options available under the
         Contract; or

[bullet] under any Systematic Distribution Option available under the Contract
         (if the Plan Beneficiary is your spouse).
    
     The Contract Holder, on behalf of the Plan Beneficiary, may instead elect
one of the following two options; however, the Code limits how long the death
benefit proceeds may be left in these options (see below):

[bullet] to leave the Account Value invested in the Contract; or
   
[bullet] to leave the Account Value on deposit in the Company's general account,
         and to receive monthly, quarterly, semi-annual or annual interest
         payments at the interest rate then being credited on such deposits. The
         balance on deposit can be withdrawn at any time or applied to an
         Annuity option.
    
     When paying the Plan Beneficiary, we will determine the Account Value on
the Valuation Date following the date on which we receive proof of death
acceptable to the Company. Interest, if any, will be paid from the date of death
at a rate no less than required by law. We will mail payment to the Contract
Holder, or to the Plan Beneficiary, if requested by the Contract Holder, within
seven days after we receive proof of death.
   
     The Code requires that distribution of death proceeds begin within a
certain period of time. Generally, if your Plan Beneficiary is not your spouse
either Annuity payments must begin by December 31 of the year following the year
of your death, or the entire value of your benefits must be distributed by
December 31 of the fifth year following the year of your death. If


- --------------------------------------------------------------------------------
                                       13

<PAGE>


your Plan Beneficiary is your spouse, he or she is not required to begin
distributions until the year in which you would have attained age 70-1/2. In no
event may payments extend beyond the life of the Plan Beneficiary or any period
certain greater than the Plan Beneficiary's life expectancy. If no elections are
made, no distributions will be made. Failure to commence distributions within
the above time periods can result in tax penalties. Regardless of the method of
payment, death benefit proceeds will generally be taxed to the Plan Beneficiary
in the same manner as if you had received those payments. (See "Tax Status.")
    
                                 ANNUITY PERIOD
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
ANNUITY PERIOD ELECTIONS

     The Code generally requires that minimum annual distributions of the
Account Value must begin by April 1st of the calendar year following the
calendar year in which a Participant attains age 70-1/2 or retires, if later. In
addition, distributions must be in a form and amount sufficient to satisfy the
Code requirements. These requirements may be satisfied by the election of
certain Annuity options or Systematic Distribution Options. (See "Tax Status.")

     At least 30 days prior to the Annuity Date, the Contract Holder, on your
behalf, must notify us in writing of the following:

[bullet] the date on which you would like to start receiving Annuity payments;
         the Annuity option under which you want your payments to be calculated
         and paid;

[bullet] whether the payments are to be made monthly, quarterly, semi-annually
         or annually; and the investment option(s) used to provide Annuity
         payments (i.e., a fixed Annuity using the general account or a variable
         Annuity using any of the Subaccounts available at the time of
         annuitization). As of the date of this Prospectus, Aetna Growth and
         Income VP, Aetna Bond VP and Aetna Balanced VP, Inc. are the only
         Subaccounts available.

     Annuity payments will not begin until you have selected an Annuity option.
Until a date and option are elected, the Account will continue in the
Accumulation Period. Once Annuity payments begin, the Annuity option may not be
changed, nor may transfers be made among the investment option(s) selected.

ANNUITY OPTIONS

     The Contract Holder, on behalf of the Participant, may choose one of the
following Annuity options:

Lifetime Annuity Options:

[bullet] Option 1--Life Annuity--An Annuity with payments ending on the
         Annuitant's death.

[bullet] Option 2--Life Annuity with Guaranteed Payments-- A life Annuity with
         payments guaranteed for 5, 10, 15 or 20 years, or such other periods as
         the Company may offer at the time of annuitization.

[bullet] Option 3--Life Income based Upon the Lives of Two Payees--An Annuity
         will be paid during the lives of the Annuitant and a second Annuitant,
         with 100%, 662/3% or 50% of the payment to continue after the first
         death, or 100% of the payment to continue at the death of the second
         Annuitant and 50% of the payment to continue at the death of the
         Annuitant.

[bullet] Option 4--Life Income based Upon the Lives of Two Payees--An Annuity
         with payments for a minimum of 120 months, with 100% of the payment to
         continue after the first death.

     If Option 1 or 3 is elected, it is possible that only one Annuity payment
will be made if the Annuitant under Option 1, or the surviving Annuitant under
Option 3, should die prior to the due date of the second Annuity payment. Once
lifetime Annuity payments begin, the Annuitant cannot elect to receive another
form of benefit.
    
Nonlifetime Annuity Options:

[bullet] Option 1--Payments for a Specified Period-- payments will continue for
         a specified period of time, as provided for under your Contract.
   
     Under the nonlifetime option, the type of Annuity available (fixed or
variable) is determined by the investment options used prior to annuitization.
For amounts held in the Fixed Plus Account (if available under the Contract),
the Annuity must be paid on a fixed basis and payments may be made for 5-30
years. For amounts held in the Subaccounts, the Guaranteed Accumulation Account
or the Fixed Account, an Annuity may be selected on a fixed or variable basis
and payments may be made for 3-30 years. If a nonlifetime option is elected on a
variable basis, the Annuitant may request at any time during the payment period
that the


- --------------------------------------------------------------------------------
                                       14

<PAGE>


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.")

     We may also offer additional Annuity options under your Contract from time
to time.
    
ANNUITY PAYMENTS

     Date Payouts Start. Annuity payments may not extend beyond (a) the life of
the Annuitant, (b) the joint lives of the Annuitant and Plan 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 Plan
Beneficiary.

     Amount of Each Annuity Payment. The amount of each payment depends on your
Account Value, how it is allocated between fixed and variable payouts, and the
Annuity option chosen. No election may be made that would result in the first
Annuity payment of less than $20, or total yearly Annuity payments of less than
$100. If your combined Employer and Employee Account Value on the Annuity Date
is insufficient to elect an option for the minimum amount specified, a lump-sum
payment must be elected.

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

CHARGES DEDUCTED DURING THE ANNUITY PERIOD

     We make a daily deduction for mortality and expense risks from any amounts
held on a variable basis. Therefore, electing the nonlifetime option on a
variable basis will result in a deduction being made even though we assume no
mortality risk. Effective July 1, 1997, we also deduct a daily administrative
charge of 0.25% on an annual basis from amounts held under the variable options
for Participants who enrolled in a group Contract on or after November 5, 1984.
(See "Charges and Deductions.")
   
DEATH BENEFIT PAYABLE DURING THE ANNUITY PERIOD

     If an Annuitant dies after Annuity payments have begun, any death benefit
payable will depend on the terms of the Contract and the Annuity option
selected. If Option 1 or Option 3 was elected, Annuity payments will cease on
the death of the Annuitant under Option 1 or the death of the surviving
Annuitant under Option 3.

     If Lifetime Option 2 or Option 4 was elected and the death of the Annuitant
under Option 2, or the surviving Annuitant under Option 4, occurs prior to the
end of the guaranteed minimum payment period, we will pay to the Plan
Beneficiary in a lump-sum, unless otherwise requested, the present value of the
guaranteed Annuity payments remaining.
    
     If the nonlifetime option was elected, and the Annuitant dies before all
payments are made, the value of any remaining payments may be paid in a lump-sum
to the Plan Beneficiary (unless otherwise requested), and no deferred sales
charge will be imposed.

     If the Annuitant dies after Annuity payments have begun and if there is a
death benefit payable under the Annuity option elected, the remaining value must
be distributed to the Plan Beneficiary at least as rapidly as under the original
method of distribution.

     Any lump-sum payment paid under the applicable lifetime or nonlifetime
Annuity options will be made within seven calendar days after proof of death
acceptable to us, and a request for payment are received at our Home Office. The
value of any death benefit proceeds will be determined as of the next Valuation
Date after we receive acceptable proof of death and a request for payment. Under
Options 2 and 4, such value will be reduced by any payments made after the date
of death.


- --------------------------------------------------------------------------------
                                       15

<PAGE>


                                   TAX STATUS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
INTRODUCTION

     The following provides a general discussion and is not intended as tax
advice. This discussion reflects the Company's understanding of current federal
income tax law. Such laws may change in the future, and it is possible that any
change could be retroactive (i.e., effective prior to the date of the change).
The Company makes no guarantee regarding the tax treatment of any Contract or
transaction involving a Contract. The ultimate effect of federal income taxes on
the amounts held under a Contract, on Annuity payments, and on the economic
benefit to the Contract Holder, Participant or Plan Beneficiary may depend upon
the tax status of the individual concerned. Also, no attempt has been made to
consider any applicable state or other tax laws. 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's investment income and realized net capital gains
will not be taxed to the extent that such income and gains are applied to
increase the reserves under the Contracts.

     Accordingly, the Company does not anticipate that it will incur any federal
income tax liability attributable to the Separate Account and, therefore, the
Company does not intend to make provisions for any such taxes. 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.
   
CONTRACTS USED WITH CERTAIN RETIREMENT PLANS

     In General. The Contract is designed for use with Section 403(b) plans, and
Section 401(a), including Section 401(k) plans. The tax rules applicable to
retirement plans vary according to the type of plan and the terms and conditions
of the plan.

     The Company makes no attempt to provide more than general information about
use of the Contracts with the various types of retirement plans. Participants as
well as Plan Beneficiaries are cautioned that the rights of any person to any
benefits under the Contracts may be subject to the terms and conditions of the
Plans themselves, in addition to the terms and conditions of the Contracts
issued in connection with such Plans. Some retirement plans are subject to
limitations on distribution and other requirements that are not incorporated in
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.
    
     Minimum Distribution Requirements. The Code has required distribution rules
for Section 403(b), 401(a) and 401(k) Plans. Under 403(b) Plans, distributions
of amounts held as of December 31, 1986 must generally begin by the end of the
calendar year in which you attain age 75 or retire, if later. However, special
rules require that some or all of that balance be distributed earlier if any
distributions are taken in excess of the minimum required amount. For all
Participants, other than 5% owners, distributions under 401(a) and 401(k) Plans,
and distributions attributable to contributions under Section 403(b) Plans on or
after January 1, 1987 (including any earnings on the entire Account Value after
that date), must generally begin by April 1 of the calendar year following the
calendar year in which you attain age 70-1/2 or retire, whichever occurs later.
For 5% owners, such distributions must begin by April 1st of the calendar year
following the calendar year in which you attain age 70-1/2.

     In general, annuity payments must be distributed over your life or the
joint lives of you and your Plan Beneficiary, or over a period not greater than
your life expectancy or the joint life expectancies of you and your Plan
Beneficiary.


- --------------------------------------------------------------------------------
                                       16

<PAGE>

   
     If you die after the required minimum distribution has commenced,
distributions to your Plan Beneficiary must be made at least as rapidly as under
the method of distribution in effect at the time of your death. However, if the
minimum required distribution is calculated each year based on your single life
expectancy or the joint life expectancies of you and your Plan Beneficiary, the
regulations for Code Section 401(a)(9) provide specific rules for calculating
the minimum required distributions at your death. For example, if you have
elected ECO with the calculation based on your single life expectancy, and the
life expectancy is recalculated each year, your recalculated life expectancy
becomes zero in the calendar year following your death and the entire remaining
interest must be distributed to your Plan Beneficiary by December 31 of the year
following your death. However, a spousal Plan Beneficiary has certain rollover
rights which can only be exercised in the year of your death. The rules are
complex and you should consult your tax advisor before electing the method of
calculation to satisfy the minimum distribution requirements.

     If you die before the required minimum distribution has commenced, your
entire interest must be distributed by December 31 of the calendar year
containing the fifth anniversary of the date of your death. Alternatively,
payments may be made over the life of the Plan Beneficiary or over a period not
extending beyond the life expectancy of the Plan Beneficiary provided the
distribution begins by December 31 of the calendar year following the calendar
year of your death. If the Plan Beneficiary is your spouse, the distribution
must begin on or before the later (1) December 31 of the calendar year following
the calendar year of your death, or (2) December 31 of the calendar year in
which you would have attained age 70-1/2.
    
     If you fail to receive the minimum required distribution for any tax year,
a 50% excise tax is imposed on the required amount that was not distributed.
   
     Taxation of Distributions. All distributions will be taxed as they are
received unless you made a rollover contribution of the distribution to another
plan of the same type or to a traditional individual retirement annuity/account
("IRA") in accordance with the Code, or unless you have made after-tax
contributions to the plan, which are not taxed upon distribution. The Code has
specific rules that apply, depending on the type of distribution received, if
after-tax contributions were made.

     In general, payments received by your Plan Beneficiaries after your death
are taxed in the same manner as if you had received those payments, except that
a limited death benefit exclusion may apply to payments made for deaths
occurring on or before August 20, 1996.
    
   
     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 annuities are subject to mandatory 20% federal income
tax withholding. If the Participant or Plan Beneficiary 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.

     The Code imposes a 10% penalty tax on the taxable portion of any
distribution unless made when (a) you have attained age 59-1/2, (b) you have
become disabled, (c) you have died, (d) you have separated from service with the
plan sponsor at or after age 55, (e) the distribution amount is rolled over into
another plan of the same type or to an IRA in accordance with the terms of the
Code, or (f) the distribution amount is made in substantially equal periodic
payments (at least annually) over your life or life expectancy or the joint
lives or joint life expectancies of you and your Plan Beneficiary, provided you
have 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 you that qualify for deduction as specified in the Code.
The Code may impose other penalty taxes in other circumstances.

     Section 403(b) Plans. Under Code Section 403(b), contributions made by
public school systems or nonprofit healthcare organizations and other Section
501(c)(3) tax exempt organizations to purchase annuity contracts for their
employees are generally excludable from the gross income of the employee.

     In order to be excludable from taxable income, total annual contributions
made by you and your


- --------------------------------------------------------------------------------
                                       17

<PAGE>


employer cannot exceed either of two limits set by the Code. The first limit,
under Section 415, is generally the lesser of 25% of your compensation or
$30,000. Compensation means your compensation from the employer sponsoring the
Plan and, for years beginning after December 31, 1997, includes any elective
deferrals under Code Section 402(g) and any amounts not includible in gross
income under Code Section 125 or 457. The second limit, which is the exclusion
allowance under Section 403(b), is usually calculated according to a formula
that takes into account your length of employment, any pre-tax contributions you
and your employer have already made under the Plan, and any pretax contributions
to certain other retirement plans. These two limits apply to your contributions
as well as to any contributions made by your employer on your behalf. There is
an additional limit that specifically limits your salary reduction contributions
to generally no more than $10,000 annually (subject to indexing); your own limit
may be higher or lower, depending on certain conditions. In addition Purchase
Payments will be excluded from a Participant's gross income only if the Plan
meets certain nondiscrimination requirements.

     Code 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. Subject to the terms of the Plan,
distribution of those amounts may only occur upon death of the employee,
attainment of age 59-1/2, separation from service, disability, or financial
hardship. In addition, income attributable to salary reduction contributions may
not be distributed in the case of hardship.
    
     If, pursuant to Revenue Ruling 90-24, the Company agrees to accept, under
any of the Contracts covered by this Prospectus, amounts transferred from a Code
Section 403(b)(7) custodial account, such amounts will be subject to the
withdrawal restrictions set forth in Code Section 403(b)(7)(A)(ii).

     Generally, no amounts accumulated under the Contract will be taxable prior
to the time of actual distribution. However, the IRS has stated in published
rulings that a variable contract owner, including participants under Section
403(b) Plans, will be considered the owner of separate account assets if the
contract owner possesses incidents of investment control over the assets. In
these circumstances, income and gains from the separate account assets would be
currently includable in the variable contract owner's gross income. The Treasury
announced that guidance would be issued in the future regarding the extent to
which owners could direct their investments among Subaccounts without being
treated as owners of the underlying assets of the Separate Account. It is
possible that the Treasury's position, when announced, may adversely affect the
tax treatment of existing contracts. The Company therefore reserves the right to
modify the Contract as necessary to attempt to prevent the owner from being
considered the federal tax owner of the assets of the Separate Account.

     Section 401(a) and 401(k) Plans. Section 401(a) and 401(k) permits certain
employers to establish various types of retirement plans for employees, and
permits self-employed individuals to establish various types of retirement plans
for themselves and for their employees. These retirement plans may permit the
purchase of the Contracts to accumulate retirement savings under the plans.
Adverse tax consequences to the Plan, to the Participant or to both may result
if this Contract is assigned or transferred to any individual except to a
Participant as a means to provide benefit payments.
   
     The Code imposes a maximum limit on annual Purchase Payments that may be
excluded from a Participant's gross income. Such limit must be calculated under
the Plan by the employer in accordance with Section 415 of the Code. This limit
is generally the lesser of 25% of your compensation or $30,000. Compensation
means your compensation from the employer sponsoring the Plan and, for years
beginning after December 31, 1997, includes any elective deferrals under Code
Section 402(g) and any amounts not includible in gross income under Code Section
125 or 457. The limit applies to your contributions as well as any contributions
made by your employer on your behalf. There is an additional limit that
specifically limits your salary reduction contributions under a 401(k) Plan to
generally no more than $10,000 annually (subject to indexing). Your own limits
may be higher or lower, depending on certain conditions. In addition, Purchase
Payments will be excluded from a Participant's gross income only if the Plan
meets certain nondiscrimination requirements.

     Code Section 401(k) restricts distribution from the 401(k) Employee Account
and possibly all or a portion


- --------------------------------------------------------------------------------
                                       18

<PAGE>


of the 401(k) Employer Account, if such amounts are included in determining
compliance with certain nondiscrimination requirements under the Code. Subject
to the terms of the Plan, distribution of these restricted amounts may only
occur upon retirement, death of the employee, attainment of age 59-1/2,
disability, separation from service, financial hardship, termination of the Plan
in certain circumstances or upon disposition of substantially all of the
employer's assets or a subsidiary. In addition, income attributable to salary
reduction contributions and credited on or after January 1, 1989 may not be
distributed in the case of hardship.
    
                                  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 and is a member of the National Association
of Securities Dealers, Inc. (NASD). As Underwriter, the Company will contract
with one or more registered broker-dealers ("Distributors"), including at least
one affiliate of the Company, to offer and sell the Contracts. All persons
offering and selling the Contracts must be registered representatives of the
Distributors and must also be licensed as insurance agents to sell variable
annuity contracts. These registered representatives may also provide services to
Participants in connection with establishing their Accounts under the Contract.

     Payment of Commissions. Persons offering and selling the Contracts may
receive commissions in connection with the sale of the Contracts. The maximum
percentage amount that the Company will ever pay as commission with respect to
any given Purchase Payment is with respect to those made during the first year
of Purchase Payments under an Account. The percentage amount will range from 1%
to 6% of those Purchase Payments. The Company may also pay renewal commissions
and asset-based service fees on Purchase Payments made after the first year. The
average of all payments made by the Company is estimated to equal approximately
3% of the total Purchase Payments made over the life of an average Contract. In
addition, some sales personnel may receive various types of non-cash
compensation 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. The Company may also reimburse the Distributor for certain expenses.
The name of the Distributor and the registered representative responsible for
your Account are set forth in your enrollment materials. Commissions and sales
related expenses are paid by the Company and are not deducted from Purchase
Payments. (See "Charges and Deductions--Deferred Sales Charge.")

     Third Party Compensation Arrangements. Occasionally, we may pay commissions
and fees to Distributors which are affiliated or associated with the Contract
Holder or the Participants. We may also enter into agreements with some entities
associated with the Contract Holder or Participants in which we would agree to
pay the entity for certain services in connection with administering the
Contracts. In both these circumstances there may be an understanding that the
Distributor or entity would endorse the Company as a provider of the Contract.
You will be notified if you are purchasing a Contract that is subject to these
arrangements.

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.


- --------------------------------------------------------------------------------
                                       19

<PAGE>

   
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 the date 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 charge, annual maintenance fees,
administrative expense charge (if any) and any applicable deferred sales
charge). "Non-standardized returns" will be calculated in a similar manner,
except that non-standardized figures will not reflect the deduction of any
applicable deferred sales charge (which would decrease the level of performance
shown if reflected in these calculations). The non-standardized figures may
also include monthly, quarterly, year-to-date and three-year periods and may be
computed from the inception date of the Fund. 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

     In accordance with the Company's view of present applicable law, it will
vote the shares of each of the Funds held by the Separate Account at regular and
special meetings of Fund shareholders in accordance with instructions received
from persons having a voting interest in the Separate Account. Participants and
Annuitants have a fully vested (100%) interest in the value of the Employee
Account and also have a nonforfeitable (vested) right to the value of the
Employer Account pursuant to the terms of, and to the extent of their vested
percentage under the Plan. Therefore, such Participants and Annuitants may
instruct the Contract Holder how to direct the Company to cast the votes for the
portion of the Account Value or valuation reserve attributable to their
Accounts. The Company will vote shares for which it has not received
instructions in the same proportion as it votes shares for which it has received
instructions.

     Each person having a voting interest in the Separate Account will receive
periodic reports relating to the Fund(s) in which he or she has an interest, as
well as any proxy materials and a form on which to give voting instructions.
Voting instructions will be solicited by written communication at least 14 days
before such meeting. The number of votes to which each person may give direction
will be determined as of the record date set by the Fund.

     The number of votes each Contract Holder, Participant or beneficiary, as
applicable, may cast during the Accumulation Period is equal to the portion of
the Account Value 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 applicable to 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.

MODIFICATION OF THE CONTRACT

     The Company may change the Contract as required by federal or state law. In
addition, the Company may, upon 30 days written notice to the Contract Holder,
make other changes to the Contract that would apply only to individuals who
become Participants under that Contract after the effective date of such
changes. If the Contract Holder does not agree to a change, no new Participants
will be covered under the Contract. Certain changes will require the approval of
appropriate state or federal regulatory authorities.

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


- --------------------------------------------------------------------------------
                                       20

<PAGE>


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.
    


- --------------------------------------------------------------------------------
                                       21

<PAGE>


                                 CONTENTS OF THE
                       STATEMENT OF ADDITIONAL INFORMATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     The Statement of Additional Information (SAI) 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 C
         Offering and Purchase of Contracts
         Performance Data
          General
          Average Annual Total Return Quotations
         Annuity Payments
         Sales Material and Advertising
         Independent Auditors
         Financial Statements of the Separate Account
         Financial Statements of the Company


- --------------------------------------------------------------------------------
                                       22

<PAGE>


                                   APPENDIX I
                         GUARANTEED ACCUMULATION ACCOUNT
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     This appendix is a summary of the Guaranteed Accumulation Account ("GAA")
and is not intended to replace the GAA prospectus. You should read the
accompanying GAA prospectus carefully before investing.

     The GAA is a Credited Interest Option available during the Accumulation
Period. Amounts allocated to the GAA are held by the Company as described in the
GAA prospectus.
    
     GAA is a Credited Interest Option in which we guarantee stipulated rates of
interest for stated periods of time on amounts directed to GAA. 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. This option guarantees the minimum interest
rate specified in the Contract.

     During a specified period of time, (the "deposit period"), amounts may be
applied to any or all available Guaranteed Terms within the Short-Term and
Long-Term classifications. Short-Term GAA has Guaranteed Terms from one to three
years, and Long-Term GAA has Guaranteed Terms from more than three and up to ten
years.

     Purchase Payments must remain in GAA for the full Guaranteed Term to
receive the quoted interest rates. Withdrawals or transfers from a Guaranteed
Term before the end of that Guaranteed Term may be subject to a market value
adjustment ("MVA"). For Contracts issued in New York, no MVA applies upon the
election of the Estate Conservation Option. An MVA reflects the change in the
value of the investments 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
Participant receiving an amount which is less than the amount paid into GAA.

     As a Guaranteed Term matures, assets accumulating under GAA 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, federal tax penalties or mandatory income tax withholding
and a maintenance fee.
   
     By notifying us at least 30 days prior to the Annuity Date, the Contract
Holder may elect a variable Annuity on your behalf and have amounts that have
been accumulating under GAA transferred to one or more of the Subaccounts
available during the Annuity Period. GAA cannot be used as an investment option
during the Annuity Period.
    
MORTALITY AND EXPENSE RISK CHARGE

     We make no deductions from the credited interest rate for mortality and
expense risk; this risk is considered in determining the credited rate.

TRANSFERS

     Transfers are permitted among Guaranteed Terms. However, amounts applied to
GAA may not be transferred to another Guaranteed Term of GAA, or to any other
Subaccount or Credited Interest Option available under the Contract, during the
deposit period or the 90 days after the close of the deposit period. We will
apply an MVA to transfers made before the end of a Guaranteed Term, unless such
transfer is due to the maturity of the Guaranteed Term.

CONTRACT LOANS

     Loans may not be made against amounts held in GAA, although such value is
included in determining the Account Value against which a loan may be made.

REINVESTMENT PRIVILEGE

     If amounts are withdrawn from GAA and reinvested, they will be applied to
the current deposit period. Amounts are proportionately reinvested to the
classifications in the same manner as they were allocated before the withdrawal.
Any negative MVA amount applied to a withdrawal is not included in the
reinvestment.


- --------------------------------------------------------------------------------
                                       23

<PAGE>


                                   APPENDIX II
                                  FIXED ACCOUNT
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     The following summarizes material information concerning the Fixed Account.
Amounts allocated to the Fixed Account are held in the Company's general account
that supports general 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 the Prospectus regarding
the Fixed Account, may, however, be subject to certain generally applicable
provisions of the federal securities laws relating to the accuracy and
completeness of such statements. Disclosure in this appendix regarding the Fixed
Account has not been reviewed by the SEC.
    
     The Fixed Account guarantees the minimum interest rate specified in the
Contract. The Company may credit a higher interest rate from time to time. The
current rate is subject to change at any time, but will never fall below the
guaranteed minimum. 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 the Fixed
Account, the Company assumes the risk of investment gain or loss by guaranteeing
Account Values and promising a minimum interest rate and Annuity Payment.

     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 provided by
federal law.

     In addition, if allowed by state law, the Company may pay any Fixed Account
withdrawal value in equal payments, with interest, over a period not to exceed
60 months, when:

(a)  The Fixed Account withdrawal value for the Contract or for the total of the
     Accounts under the Contract exceeds $250,000 on the day prior to the
     withdrawal; and

(b)  the sum of the current Fixed Account withdrawal and the total of all Fixed
     Account withdrawals from the Contract or for the total of the Accounts
     under the Contract within the past 12 calendar months exceeds 20% of the
     amount in the Fixed Account on the day prior to the current withdrawal.

     Interest, as used above, will not be more than two percentage points below
any rate determined prospectively by the Board of Directors for this class of
Contract. In no event will the interest rate be less than the minimum stated in
the Contract.

     Amounts applied to the Fixed Account will earn the interest rate in effect
when actually applied to the Fixed Account.

     The Fixed Account will reflect a compound interest rate credited by us. The
interest rate quoted is an annual effective yield. We make no deductions from
the credited interest rate for mortality and expense risks; these risks are
considered in determining the credited rate.

     If a withdrawal is made from the Fixed Account, a deferred sales charge may
apply. (See "Charges and Deductions--Deferred Sales Charge.")

TRANSFERS AMONG INVESTMENT OPTIONS

     Transfers from the Fixed Account to any other available investment
options(s) are allowed in each calendar year during the Accumulation Period. The
amount which may be transferred may vary at our discretion; however, it will
never be less than 10% of the amount held under the Fixed Account.

     By notifying us at our Home Office at least 30 days before Annuity payments
begin, the Contract Holder, on your behalf, may elect to have amounts which have
been accumulating under the Fixed Account transferred to one or more of the
Subaccounts available during the Annuity Period to provide variable Annuity
payments.

CONTRACT LOANS

     Loans may be made from Account Values held in the Fixed Account.


- --------------------------------------------------------------------------------
                                       24

<PAGE>


                                  APPENDIX III
                               FIXED PLUS ACCOUNT
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     The following summarizes material information concerning the Fixed Plus
Account. Amounts allocated to the Fixed Plus Account are held in the Company's
general account that supports general insurance and Annuity obligations.
Interests in the Fixed Plus Account have not been registered with the SEC in
reliance on exemptions under the Securities Act of 1933, as amended. Disclosure
in the Prospectus regarding the Fixed Plus Account, may, however, be subject to
certain generally applicable provisions of the federal securities laws relating
to the accuracy and completeness of such statements. Disclosure in this appendix
regarding the Fixed Plus Account has not been reviewed by the SEC.

     The Fixed Plus Account guarantees the minimum Fixed Plus interest rate
specified in the Contract. The Company may credit a higher interest rate from
time to time. The current rate is subject to change at any time, but will never
fall below the guaranteed minimum. 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
the Fixed Plus Account, the Company assumes the risk of investment gain or loss
by guaranteeing Account Values and promising a minimum interest rate and Annuity
payment. This option is not available in the state of New York.
    
     The Fixed Plus Account will reflect a compound interest rate credited by
us. The interest rate quoted is an annual effective yield. Amounts applied to
the Fixed Plus Account will earn the Fixed Plus interest rate in effect when
actually applied to the Fixed Plus Account. We make no deductions from the
credited interest rate for mortality and expense risks; these risks are
considered in determining the credited rate.

     Beginning on the tenth Account Year, we will credit amounts held in the
Fixed Plus Account with an interest rate that is at least 0.25% higher than the
then-declared interest rate for the Fixed Plus Accounts for Accounts that have
not reached their tenth anniversary.

     The Company reserves the right to limit Purchase Payment(s) and/or
transfers to the Fixed Plus Account.

FIXED PLUS ACCOUNT WITHDRAWALS
   
     The amount eligible for partial withdrawal is 20% of the amount held in the
Fixed Plus Account on the day our Home Office receives a written request,
reduced by any Fixed Plus Account withdrawals, transfers, loans or
annuitizations made in the prior 12 months. In calculating the 20% limit, we
reserve the right to include payments made due to the election of any of the
Systematic Distribution Options.
    
     The 20% limit is waived if the partial withdrawal is due to annuitization
under a fixed lifetime or non-lifetime Annuity option, or a variable lifetime
Annuity option, or due to death. The waiver upon death will only be exercised
once and must occur within six months after the Participant's date of death. Any
such surrender or annuitization must also be made pro rata from all Subaccounts
and Credited Interest Options available under the Contract.

     If a full withdrawal is requested, we will pay any amounts held in the
Fixed Plus Account, with interest, in five annual payments equal to:

1. One-fifth of the Fixed Plus Account Value on the day the request is received,
   reduced by any Fixed Plus Account withdrawals, transfers, loans or
   annuitizations made during the prior 12 months;

2. One-fourth of the remaining Fixed Plus Account Value 12 months later;

3. One-third of the remaining Fixed Plus Account Value 12 months later;

4. One-half of the remaining Fixed Plus Account Value 12 months later; and

5. The balance of the Fixed Plus Account Value 12 months later.


- --------------------------------------------------------------------------------
                                       25

<PAGE>


     Once we receive a request for a full withdrawal, no further withdrawals,
loans or transfers will be permitted from the Fixed Plus Account. A full
withdrawal from the Fixed Plus Account may be canceled at any time before the
end of the five-payment period. We will waive the Fixed Plus Account full
withdrawal provision if a full withdrawal is made due to:

(a)  the Participant's death, before Annuity payments begin and request for
     payment is received within 6 months after the Participant's date of death;

(b)  the election of a fixed lifetime or nonlifetime Annuity option or a
     variable lifetime Annuity option; or
   
(c)  if the Fixed Plus Account value is $3,500 or less and no withdrawals,
     transfers, loans or annuitizations have been made from the Account within
     the prior 12 months.
    
TRANSFERS AMONG INVESTMENT OPTIONS

     The amount eligible for transfer from the Fixed Plus Account is 20% of the
amount held in the Fixed Plus Account on the day we receive a written request,
reduced by any Fixed Plus Account withdrawals, transfers, loans or
annuitizations made during the prior 12 months. In calculating the 20% limit, we
reserve the right to include payments made due to the election of a Systematic
Distribution Option. The 20% limit on transfers will be waived when the value in
the Fixed Plus Account is $1,000 or less.
   
     By notifying us at our Home Office at least 30 days before the Annuity
Date, you may elect to have amounts which have been accumulating under the Fixed
Plus Account transferred to one or more of the Subaccounts available during the
Annuity Period to provide lifetime variable Annuity payments.
    
SWO

     The Systematic Withdrawal Option may not be elected if you have requested a
Fixed Plus Account transfer or withdrawal within the prior 12 month period.

CONTRACT LOANS

     If permitted under the Contract, loans may be made from Account Values held
in the Fixed Plus Account. See the loan agreement for a description of the
amount available and the consequences upon loan default if more than 20% of the
Fixed Plus Account Value is used for a loan.


- --------------------------------------------------------------------------------
                                       26

<PAGE>


                                   APPENDIX IV
                        EMPLOYEE APPOINTMENT OF EMPLOYER
                       AS AGENT UNDER AN ANNUITY CONTRACT
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   
     My employer has adopted a Retirement Plan under Internal Revenue Code
Section 403(b) or 401(a)/401(k) or 401(a)/401(k) ("Plan") and has purchased an
Aetna Life Insurance and Annuity Company ("Company") group variable Annuity
contract ("Contract") as the funding vehicle. Contributions under this Plan will
be made by me through salary reduction to an Employee Account, and by my
employer to an Employer Account.
    
     By electing to participate in my employer's Plan, I voluntarily appoint my
employer, who is the Contract Holder, as my agent for the purposes of all
transactions under the Contract in accordance with the terms of the Plan. The
Company is not a party to the Plan and does not interpret the Plan provisions.

     As a Participant in the Plan, I understand and agree to the following terms
and conditions:
   
[bullet] I own the value of my Employee Account subject to the restrictions of
         Section 403(b) or 401(k) and the terms of the Plan. Subject to the
         terms of the vesting schedule in the Plan and the restrictions of
         Section 403(b) or 401(k), I have ownership in the value of my Employer
         Account.
    
[bullet] I understand that the Company will process transactions only with my
         employer's written direction to the Company. I agree to be bound by my
         employer's interpretation of the Plan provisions and its written
         direction to the Company.

[bullet] My employer may permit me to make investment selections under the
         Employee Account and/or the Employer Account directly with the Company
         under the terms of the Contract. Without my employer's written
         permission, I will be unable to make any investment selections under
         the Contract.

[bullet] On my behalf, my employer may request a loan in accordance with the
         terms of the Contract and the provisions of the Plan. The Company will
         make payment of the loan amount directly to me. I will be responsible
         for making repayments directly to the Company in a timely manner.

[bullet] In the event of my death, my employer is the named beneficiary under
         the terms of the Contract. I have the right to name a personal
         beneficiary as determined under the terms of the Plan and file that
         beneficiary election with my employer. It is my employer's
         responsibility to direct the Company to properly pay any death
         benefits.


- --------------------------------------------------------------------------------
                                       27

<PAGE>

   
                        CONDENSED FINANCIAL INFORMATION
    (Selected data for accumulation units outstanding throughout each period)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

         The condensed financial information presented below for each of the
periods in the ten-year period ended December 31, 1997 (as applicable), is
derived from the financial statements of the Separate Account, which have been
audited by KPMG Peat Marwick LLP, independent auditors. The financial statements
and the independent auditors' report thereon for the year ended December 31,
1997 are included in the Statement of Additional Information.

                                     Table I
          (For Contracts with total Separate Account charges of 1.25%)

<TABLE>
<CAPTION>
                                          1997                 1996                1995                  1994
                                 ---------------------- ------------------ -------------------- ----------------------
<S>                                  <C>                   <C>                 <C>                   <C>
AETNA ASCENT VP
Value at beginning of period             $13.025               $10.673             $10.000(2)
Value at end of period                   $15.422               $13.025             $10.673
Increase (decrease) in value of
 accumulation unit(1)                      18.40%                22.04%               6.73%
Number of accumulation units
 outstanding at end of period          3,543,367             1,314,997             393,053
AETNA BALANCE VP, INC.
Value at beginning of period             $15.551               $13.673             $10.868              $11.057
Value at end of period                   $18.811               $15.551             $13.673              $10.868
Increase (decrease) in value of
 accumulation unit(1)                      20.96%                13.73%              25.81%                (1.71)%
Number of accumulation units
 outstanding at end of period         34,194,804            36,147,028          38,152,395            23,139,604
AETNA BOND VP
Value at beginning of period             $12.377               $12.098             $10.360              $10.905
Value at end of period                   $13.238               $12.377             $12.098              $10.360
Increase (decrease) in value of
 accumulation unit(1)                       6.96%                 2.30%              16.78%                (5.00)%
Number of accumulation units
 outstanding at end of period         18,047,780            20,036,622          21,379,976            11,713,354
AETNA CROSSROADS VP
Value at beginning of period             $12.450               $10.612             $10.000(2)
Value at end of period                   $14.456               $12.450             $10.612
Increase (decrease) in value of
 accumulation unit(1)                      16.11%                17.32%               6.12%
Number of accumulation units
 outstanding at end of period          2,469,082               918,336             294,673
AETNA GROWTH VP
Value at beginning of period             $11.635
Value at end of period                   $13.173
Increase (decrease) in value of
 accumulation unit(1)                      13.22%(6)
Number of accumulation units
 outstanding at end of period             41,928
AETNA GROWTH AND INCOME VP
Value at beginning of period         $    17.302               $14.077             $10.778              $11.020
Value at end of period               $    22.194               $17.302             $14.077              $10.778
Increase (decrease) in value of
 accumulation unit(1)                      28.28%                22.91%              30.61%                (2.20)%
Number of accumulation units
 outstanding at end of period        177,627,474           185,328,132         188,964,022           114,733,035
AETNA INDEX PLUS LARGE CAP VP
Value at beginning of period             $10.924               $10.000(8)
Value at end of period                   $14.444               $10.924
Increase (decrease) in value of
 accumulation unit(1)                      32.23%                 9.24%
Number of accumulation units
 outstanding at end of period          4,796,644               879,588
AETNA LEGACY VP
Value at beginning of period             $11.930               $10.580             $10.000(2)
Value at end of period                   $13.491               $11.930             $10.580
Increase (decrease) in value of
 accumulation unit(1)                      13.08%                12.76%               5.80%
Number of accumulation units
 outstanding at end of period          1,624,842               513,590             143,637

<CAPTION>
                                        1993             1992              1991              1990             1989
                                 ----------------- ---------------- ----------------- ----------------- ----------------
<S>                                  <C>                <C>             <C>               <C>             <C>
AETNA ASCENT VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA BALANCE VP, INC.
Value at beginning of period            $10.189         $12.736            $10.896           $10.437         $10.000(4)
Value at end of period                  $11.057         $10.189(3)         $12.736           $10.896         $10.437
Increase (decrease) in value of
 accumulation unit(1)                      8.52%               (3)           16.89%             4.40%           4.37%
Number of accumulation units
 outstanding at end of period        11,368,365          11,508         22,898,099        17,078,985       9,535,986
AETNA BOND VP
Value at beginning of period            $10.068         $36.789            $31.192           $28.943         $25.574
Value at end of period                  $10.905         $10.068(5)         $36.789           $31.192         $28.943
Increase (decrease) in value of
 accumulation unit(1)                      8.31%               (5)           17.94%             7.77%          13.17%
Number of accumulation units
 outstanding at end of period         4,084,142           3,870          7,844,412         6,984,793       6,202,834
AETNA CROSSROADS VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA GROWTH VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA GROWTH AND INCOME VP
Value at beginning of period            $10.454         $97.165            $77.845           $76.311         $59.871
Value at end of period                  $11.020         $10.454(7)         $97.165           $77.845         $76.311
Increase (decrease) in value of
 accumulation unit(1)                      5.41%               (7)           24.82%             2.01%          27.46%
Number of accumulation units
 outstanding at end of period        44,166,470          21,250         20,948,226        18,362,906      17,142,820
AETNA INDEX PLUS LARGE CAP VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA LEGACY VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period

<CAPTION>
                                       1988
                                 ---------------
<S>                                 <C>
AETNA ASCENT VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA BALANCE VP, INC.
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA BOND VP
Value at beginning of period           $24.061
Value at end of period                 $25.574
Increase (decrease) in value of
 accumulation unit(1)                     6.29%
Number of accumulation units
 outstanding at end of period        5,955,293
AETNA CROSSROADS VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA GROWTH VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA GROWTH AND INCOME VP
Value at beginning of period           $52.885
Value at end of period                 $59.871
Increase (decrease) in value of
 accumulation unit(1)                    13.21%
Number of accumulation units
 outstanding at end of period       16,455,396
AETNA INDEX PLUS LARGE CAP VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA LEGACY VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
</TABLE>


- --------------------------------------------------------------------------------
                                       28
    

<PAGE>


   
                   CONDENSED FINANCIAL INFORMATION (continued)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                  1997                1996              1995               1994
                                         --------------------- ----------------- ----------------- --------------------
<S>                                           <C>                  <C>              <C>                 <C>
AETNA MONEY MARKET VP
Value at beginning of period                     $11.473              $11.026          $10.528            $10.241
Value at end of period                           $11.951              $11.473          $11.026            $10.528
Increase (decrease) in value of
 accumulation unit(1)                               4.16%                4.05%            4.73%              2.80%
Number of accumulation units
 outstanding at end of period                 12,191,085           13,898,826       12,999,680          7,673,528
AETNA SMALL COMPANY VP
Value at beginning of period                     $12.299
Value at end of period                           $13.654
Increase (decrease) in value of
 accumulation unit(1)                              11.02%(10)
Number of accumulation units
 outstanding at end of period                    253,548
AETNA VALUE OPPORTUNITY VP
Value at beginning of period                     $12.913
Value at end of period                           $13.261
Increase (decrease) in value of
 accumulation unit(1)                               2.69%(11)
Number of accumulation units
 outstanding at end of period                    100,928
CALVERT SOCIAL BALANCED PORTFOLIO
Value at beginning of period                     $15.044              $13.527          $10.554            $11.036
Value at end of period                           $17.840              $15.044          $13.527            $10.554
Increase (decrease) in value of
 accumulation unit(1)                              18.59%               11.22%           28.17%             (4.37)%
Number of accumulation units
 outstanding at end of period                  1,499,989            1,313,324          966,098            521,141
FIDELITY VIP EQUITY-INCOME PORTFOLIO
Value at beginning of period                     $12.518              $11.092          $10.000(2)
Value at end of period                           $15.837              $12.518          $11.092
Increase (decrease) in value of
 accumulation unit(1)                              26.52%               12.86%           10.92%
Number of accumulation units
 outstanding at end of period                  7,111,490            5,007,706        1,660,304
FIDELITY VIP GROWTH PORTFOLIO
Value at beginning of period                     $11.402              $10.066          $10.000(2)
Value at end of period                           $13.904              $11.402          $10.066
Increase (decrease) in value of
 accumulation unit(1)                              21.95%               13.27%            0.66%
Number of accumulation units
 outstanding at end of period                  6,586,698            5,171,098        1,833,794
FIDELITY VIP OVERSEAS PORTFOLIO
Value at beginning of period                     $11.137               $9.961          $10.000(2)
Value at end of period                           $12.269              $11.137           $9.961
Increase (decrease) in value of
 accumulation unit(1)                              10.17%               11.80%           (0.39)%
Number of accumulation units
 outstanding at end of period                    718,565              487,709          196,090
FIDELITY VIP II CONTRAFUND
 PORTFOLIO
Value at beginning of period                     $12.455              $10.397          $10.000(2)
Value at end of period                           $15.270              $12.455          $10.397
Increase (decrease) in value of
 accumulation unit(1)                              22.60%               19.79%            3.97%
Number of accumulation units
 outstanding at end of period                 11,399,666            6,812,870        2,116,732
JANUS ASPEN AGGRESSIVE GROWTH PORTFOLIO
Value at beginning of period                     $14.202              $13.322          $10.581            $10.000(13)
Value at end of period                           $15.801              $14.202          $13.322            $10.581
Increase (decrease) in value of
 accumulation unit(1)                              11.26%                6.60%           25.91%              5.81%
Number of accumulation units
 outstanding at end of period                  9,271,525            8,835,470        4,887,060            753,862

<CAPTION>
                                               1993              1992             1991            1990           1989
                                         ---------------- ------------------ -------------- --------------- --------------
<S>                                          <C>                <C>             <C>            <C>             <C>
AETNA MONEY MARKET VP
Value at beginning of period                   $10.048          $33.812           $32.138         $30.012        $27.783
Value at end of period                         $10.241          $10.048(9)        $33.812         $32.138        $30.012
Increase (decrease) in value of
 accumulation unit(1)                             1.92%                (9)           5.21%           7.08%          8.02%
Number of accumulation units
 outstanding at end of period                2,766,044              825         8,430,082      10,220,110      8,286,033
AETNA SMALL COMPANY VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA VALUE OPPORTUNITY VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
CALVERT SOCIAL BALANCED PORTFOLIO
Value at beginning of period                   $10.278          $10.000(12)
Value at end of period                         $11.036          $10.278
Increase (decrease) in value of
 accumulation unit(1)                             7.37%            2.78%
Number of accumulation units
 outstanding at end of period                  144,168            2,556
FIDELITY VIP EQUITY-INCOME PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
FIDELITY VIP GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
FIDELITY VIP OVERSEAS PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
FIDELITY VIP II CONTRAFUND
 PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
JANUS ASPEN AGGRESSIVE GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period

<CAPTION>
                                              1988
                                         --------------
<S>                                         <C>
AETNA MONEY MARKET VP
Value at beginning of period                  $26.171
Value at end of period                        $27.783
Increase (decrease) in value of
 accumulation unit(1)                            6.16%
Number of accumulation units
 outstanding at end of period               8,154,644
AETNA SMALL COMPANY VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
AETNA VALUE OPPORTUNITY VP
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
CALVERT SOCIAL BALANCED PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
FIDELITY VIP EQUITY-INCOME PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
FIDELITY VIP GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
FIDELITY VIP OVERSEAS PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
FIDELITY VIP II CONTRAFUND
 PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
JANUS ASPEN AGGRESSIVE GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
</TABLE>


- --------------------------------------------------------------------------------
                                       29
    

<PAGE>

   
                   CONDENSED FINANCIAL INFORMATION (continued)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                   1997                 1996             1995
                                        ------------------------- ---------------- ----------------
<S>                                            <C>                    <C>             <C>
JANUS ASPEN BALANCED PORTFOLIO
Value at beginning of period                      $12.449               $10.850         $10.000(2)
Value at end of period                            $15.012               $12.449         $10.850
Increase (decrease) in value of
 accumulation unit(1)                               20.58%                14.73%           8.50%
Number of accumulation units
 outstanding at end of period                   1,911,789               996,510          93,304
JANUS ASPEN FLEXIBLE INCOME PORTFOLIO
Value at beginning of period                      $13.022               $12.077          $9.873
Value at end of period                            $14.373               $13.022         $12.077
Increase (decrease) in value of
 accumulation unit(1)                               10.37%                 7.83%          22.33%
Number of accumulation units
 outstanding at end of period                     934,053               619,287         315,361
JANUS ASPEN GROWTH PORTFOLIO
Value at beginning of period                      $12.716               $10.870         $10.000(2)
Value at end of period                            $15.414               $12.716         $10.870
Increase (decrease) in value of
 accumulation unit(1)                               21.22%                16.98%           8.70%
Number of accumulation units
 outstanding at end of period                   3,100,436             2,018,527         259,196
JANUS ASPEN WORLDWIDE GROWTH PORTFOLIO
Value at beginning of period                      $13.860               $10.877         $10.000(2)
Value at end of period                            $16.720               $13.860         $10.877
Increase (decrease) in value of
 accumulation unit(1)                               20.64%                27.43%           8.77%
Number of accumulation units
 outstanding at end of period                  17,194,687             8,715,825       1,036,040
LEXINGTON NATURAL RESOURCES TRUST
Value at beginning of period                      $14.686               $11.720         $10.154
Value at end of period                            $15.541               $14.686         $11.720
Increase (decrease) in value of
 accumulation unit(1)                                5.82%                25.31%          15.42%
Number of accumulation units
 outstanding at end of period                   1,786,409               966,482         711,892
PORTFOLIO PARTNERS MFS
 EMERGING EQUITIES PORTOLIO
Value at beginning of period                      $15.114
Value at end of period                            $14.927
Increase (decrease) in value of
 accumulation unit(1)                               (1.24)%(14)
Number of accumulation units
 outstanding at end of period                  16,549,322
PORTFOLIO PARTNERS MFS RESEARCH
 GROWTH PORTFOLIO
Value at beginning of period                      $14.067
Value at end of period                            $13.795
Increase (decrease) in value of
 accumulation unit(1)                               (1.93)%(14)
Number of accumulation units
 outstanding at end of period                  11,539,850
PORTFOLIO PARTNERS MFS VALUE
 EQUITY PORTFOLIO
Value at beginning of period                      $19.016
Value at end of period                            $19.291
Increase (decrease) in value of
 accumulation unit(1)                                1.45%(14)
Number of accumulation units
 outstanding at end of period                   2,879,845
PORTFOLIO PARTNERS SCUDDER
 INTERNATIONAL GROWTH PORTFOLIO
Value at beginning of period                      $16.776
Value at end of period                            $16.986
Increase (decrease) in value of
 accumulation unit(1)                                1.25%(14)

<CAPTION>
                                               1994             1993            1992         1991   1990   1989   1988
                                        ------------------ ------------- ------------------ ------ ------ ------ -----
<S>                                           <C>              <C>             <C>           <C>    <C>    <C>    <C>
JANUS ASPEN BALANCED PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
JANUS ASPEN FLEXIBLE INCOME PORTFOLIO
Value at beginning of period                  $10.000(13)
Value at end of period                         $9.873
Increase (decrease) in value of
 accumulation unit(1)                           (1.27)%
Number of accumulation units
 outstanding at end of period                  28,543
JANUS ASPEN GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
JANUS ASPEN WORLDWIDE GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
LEXINGTON NATURAL RESOURCES TRUST
Value at beginning of period                  $10.877           $9.832         $10.000(12)
Value at end of period                        $10.154          $10.877          $9.832
Increase (decrease) in value of
 accumulation unit(1)                           (6.65)%          10.63%          (1.68)%
Number of accumulation units
 outstanding at end of period                 703,676          135,614             561
PORTFOLIO PARTNERS MFS
 EMERGING EQUITIES PORTOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
PORTFOLIO PARTNERS MFS RESEARCH
 GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
PORTFOLIO PARTNERS MFS VALUE
 EQUITY PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
Number of accumulation units
 outstanding at end of period
PORTFOLIO PARTNERS SCUDDER
 INTERNATIONAL GROWTH PORTFOLIO
Value at beginning of period
Value at end of period
Increase (decrease) in value of
 accumulation unit(1)
</TABLE>


- --------------------------------------------------------------------------------
                                       30
    

<PAGE>

   
                   CONDENSED FINANCIAL INFORMATION (continued)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                           1997          1996   1995   1994   1993   1992   1991   1990   1989   1988
                                  --------------------- ------ ------ ------ ------ ------ ------ ------ ------ -----
<S>                                    <C>               <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Number of accumulation units
 outstanding at end of period          6,242,299
PORTFOLIO PARTNERS T. ROWE PRICE
 GROWTH EQUITY PORTFOLIO
Value at beginning of period             $14.112
Value at end of period                   $14.400
Increase (decrease) in value of
 accumulation unit(1)                       2.04%(14)
Number of accumulation units
 outstanding at end of period          8,296,964
</TABLE>

- ------------------
 (1) The above figures are calculated by subtracting the beginning Accumulation
     Unit value from the ending Accumulation Unit value, and dividing the result
     by the beginning Accumulation Unit value. These figures do not reflect the
     deferred sales charges or the fixed dollar annual maintenance fee, if any.
     Inclusion of these charges would reduce the investment results shown.
 (2) Reflects less than full year of performance activity. The initial
     Accumulation Unit value was established at $10.000 during August 1995, when
     the Fund became available under the Contract.
 (3) The Accumulation Unit value was converted to $10.000 on August 21, 1992
     upon the commencement of a new administrative system. Immediately prior to
     that date, the Accumulation Unit value of the Fund was $13.118. On the date
     of conversion, additional units were issued so that account values were not
     changed as a result of the conversion. The percentage change in the
     Accumulation Unit value from the beginning of the year to the date of
     conversion was 2.99%; the percentage change in the Accumulation Unit value
     from the date of conversion to the end of the year was 1.89%.
 (4) Reflects less than a full year of performance activity. The initial
     Accumulation Unit value was established at $10.000 on June 23, 1989, the
     date on which the Fund commenced operations.
 (5) The Accumulation Unit value was converted to $10.000 on August 21, 1992
     upon the commencement of a new administrative system. Immediately prior to
     that date, the Accumulation Unit value of the Fund was $38.521. On the date
     of conversion, additional units were issued so that account values were not
     changed as a result of the conversion. The percentage change in the
     Accumulation Unit value from the beginning of the year to the date of
     conversion was 4.70%; the percentage change in the Accumulation Unit value
     from the date of conversion to the end of the year was 0.68%.
 (6) Reflects less than a full year of performance activity. Funds were first
     received in this option during June 1997.
 (7) The Accumulation Unit value was converted to $10.000 on August 21, 1992
     upon the commencement of a new administrative system. Immediately prior to
     that date, the Accumulation Unit value of the Fund was $97.817. On the date
     of conversion, additional units were issued so that account values were not
     changed as a result of the conversion. The percentage change in the
     Accumulation Unit value from the beginning of the year to the date of
     conversion was 0.67%; the percentage change in the Accumulation Unit value
     from the date of conversion to the end of the year was 4.54%.
 (8) Reflects less than a full year of performance activity. The initial
     Accumulation Unit value was established at $10.000 during August 1996, when
     the Portfolio became available under the Contract.
 (9) The Accumulation Unit value was converted to $10.000 on August 21, 1992
     upon the commencement of a new administrative system. Immediately prior to
     that date, the Accumulation Unit value of the Fund was $34.397. On the date
     of conversion, additional units were issued so that account values were not
     changed as a result of the conversion. The percentage change in the
     Accumulation Unit value from the beginning of the year to the date of
     conversion was 1.73%; the percentage change in the Accumulation Unit value
     from the date of conversion to the end of the year was 0.48%.
(10) Reflects less than a full year of performance activity. Funds were first
     received in this option during July 1997.


- --------------------------------------------------------------------------------
                                       31
    

<PAGE>

   
                   CONDENSED FINANCIAL INFORMATION (continued)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

(11) Reflects less than a full year of performance activity. Funds were first
     received in this option during August 1997.
(12) Reflects less than a full year of performance activity. The initial
     Accumulation Unit value was established at $10.000 on August 21, 1992, the
     date on which the Fund/Portfolio became available under the Contract.
(13) Reflects less than a full year of performance activity. The initial
     Accumulation Unit value was established at $10.000 during October 1994,
     when the funds were first allocated to this option.
(14) Reflects less than a full year of performance activity. Funds were first
     received in this option during November 1997.


- --------------------------------------------------------------------------------
                                       32
    

<PAGE>

   
                         CONDENSED FINANCIAL INFORMATION
    (Selected data for accumulation units outstanding throughout each period)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     The condensed financial information presented below for the period ended
December 31, 1997 is derived from the financial statements of the Separate
Account, which have been audited by KPMG Peat Marwick LLP, independent auditors.
The financial statements and the independent auditors' report thereon for the
year ended December 31, 1997 are included in the Statement of Additional
Information.

                                    Table II
     (For Contracts with total Separate Account charges of 1.50%, including
         a 0.25% administrative expense charge beginning April 7, 1997.)

<TABLE>
<CAPTION>
                                                                    1997
                                                            --------------------
<S>                                                              <C>
AETNA ASCENT VP
Value at beginning of period                                       $13.020
Value at end of period                                             $15.394
Increase (decrease) in value of accumulation unit(1)                 18.24%(2)
Number of accumulation units outstanding at end of period           29,840
AETNA BALANCED VP, INC.
Value at beginning of period                                       $15.674
Value at end of period                                             $18.776
Increase (decrease) in value of accumulation unit(1)                 19.79%(2)
Number of accumulation units outstanding at end of period          478,177
AETNA BOND VP
Value at beginning of period                                       $12.302
Value at end of period                                             $13.213
Increase (decrease) in value of accumulation unit(1)                  7.41%(2)
Number of accumulation units outstanding at end of period          215,650
AETNA CROSSROADS VP
Value at beginning of period                                       $12.449
Value at end of period                                             $14.430
Increase (decrease) in value of accumulation unit(1)                 15.91%(2)
Number of accumulation units outstanding at end of period           26,483
AETNA GROWTH VP
Value at beginning of period                                       $12.739
Value at end of period                                             $13.149
Increase (decrease) in value of accumulation unit(1)                  3.22%(3)
Number of accumulation units outstanding at end of period            3,326
AETNA GROWTH AND INCOME VP
Value at beginning of period                                       $17.861
Value at end of period                                             $22.153
Increase (decrease) in value of accumulation unit(1)                 24.03%(2)
Number of accumulation units outstanding at end of period        1,699,982
AETNA INDEX PLUS LARGE CAP VP
Value at beginning of period                                       $11.345
Value at end of period                                             $14.418
Increase (decrease) in value of accumulation unit(1)                 27.09%(2)
Number of accumulation units outstanding at end of period           27,945
AETNA LEGACY VP
Value at beginning of period                                       $11.873
Value at end of period                                             $13.467
Increase (decrease) in value of accumulation unit(1)                 13.42%(2)
Number of accumulation units outstanding at end of period           14,817
AETNA MONEY MARKET VP
Value at beginning of period                                       $11.592
Value at end of period                                             $11.929
Increase (decrease) in value of accumulation unit(1)                  2.91%(2)
Number of accumulation units outstanding at end of period          176,703
AETNA SMALL COMPANY VP
Value at beginning of period                                       $13.629
Value at end of period                                             $13.629
Increase (decrease) in value of accumulation unit(1)                  0.00%(3)
Number of accumulation units outstanding at end of period               82
AETNA VALUE OPPORTUNITY VP
Value at beginning of period                                       $13.237
Value at end of period                                             $13.237
Increase (decrease) in value of accumulation unit(1)                  0.00%(3)
Number of accumulation units outstanding at end of period               84
</TABLE>


- --------------------------------------------------------------------------------
                                       33
    

<PAGE>

   
                   CONDENSED FINANCIAL INFORMATION (continued)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                    1997
                                                            -------------------
<S>                                                               <C>
CALVERT SOCIAL BALANCED PORTFOLIO
Value at beginning of period                                      $14.934
Value at end of period                                            $17.808
Increase (decrease) in value of accumulation unit(1)                19.24%(2)
Number of accumulation units outstanding at end of period          20,521
FIDELITY VIP EQUITY-INCOME PORTFOLIO
Value at beginning of period                                      $12.711
Value at end of period                                            $15.808
Increase (decrease) in value of accumulation unit(1)                24.37%(2)
Number of accumulation units outstanding at end of period         117,588
FIDELITY VIP GROWTH PORTFOLIO
Value at beginning of period                                      $11.373
Value at end of period                                            $13.879
Increase (decrease) in value of accumulation unit(1)                22.03%(2)
Number of accumulation units outstanding at end of period         104,982
FIDELITY VIP OVERSEAS PORTFOLIO
Value at beginning of period                                      $11.253
Value at end of period                                            $12.247
Increase (decrease) in value of accumulation unit(1)                 8.83%(2)
Number of accumulation units outstanding at end of period           8,098
FIDELITY VIP II CONTRAFUND PORTFOLIO
Value at beginning of period                                      $12.388
Value at end of period                                            $15.242
Increase (decrease) in value of accumulation unit(1)                23.04%(2)
Number of accumulation units outstanding at end of period         146,381
JANUS ASPEN AGGRESSIVE GROWTH PORTFOLIO
Value at beginning of period                                      $12.594
Value at end of period                                            $15.773
Increase (decrease) in value of accumulation unit(1)                25.24%(2)
Number of accumulation units outstanding at end of period          85,304
JANUS ASPEN BALANCED PORTFOLIO
Value at beginning of period                                      $12.760
Value at end of period                                            $14.984
Increase (decrease) in value of accumulation unit(1)                17.43%(2)
Number of accumulation units outstanding at end of period          19,967
JANUS ASPEN FLEXIBLE INCOME PORTFOLIO
Value at beginning of period                                      $13.025
Value at end of period                                            $14.347
Increase (decrease) in value of accumulation unit(1)                10.15%(2)
Number of accumulation units outstanding at end of period           8,189
JANUS ASPEN GROWTH PORTFOLIO
Value at beginning of period                                      $12.975
Value at end of period                                            $15.386
Increase (decrease) in value of accumulation unit(1)                18.58%(2)
Number of accumulation units outstanding at end of period          53,182
JANUS ASPEN WORLDWIDE GROWTH PORTFOLIO
Value at beginning of period                                      $14.439
Value at end of period                                            $16.689
Increase (decrease) in value of accumulation unit(1)                15.59%(2)
Number of accumulation units outstanding at end of period         168,191
LEXINGTON NATURAL RESOURCES TRUST
Value at beginning of period                                      $13.756
Value at end of period                                            $15.512
Increase (decrease) in value of accumulation unit(1)                12.77%(2)
Number of accumulation units outstanding at end of period          26,426
PORTFOLIO PARTNERS MFS EMERGING EQUITIES PORTOLIO
Value at beginning of period                                      $15.090
Value at end of period                                            $14.899
Increase (decrease) in value of accumulation unit(1)                (1.26)%(6)
Number of accumulation units outstanding at end of period         131,565
PORTFOLIO PARTNERS MFS RESEARCH GROWTH PORTFOLIO
Value at beginning of period                                      $14.044
Value at end of period                                            $13.770
Increase (decrease) in value of accumulation unit(1)                (1.95)%(6)
</TABLE>


- --------------------------------------------------------------------------------
                                       34
    

<PAGE>

   
                   CONDENSED FINANCIAL INFORMATION (continued)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                    1997
                                                            -------------------
<S>                                                               <C>
Number of accumulation units outstanding at end of period         149,523
PORTFOLIO PARTNERS MFS VALUE EQUITY PORTFOLIO
Value at beginning of period                                      $18.985
Value at end of period                                            $19.256
Increase (decrease) in value of accumulation unit(1)                 1.42%(6)
Number of accumulation units outstanding at end of period          25.830
PORTFOLIO PARTNERS SCUDDER INTERNATIONAL GROWTH
 PORTFOLIO
Value at beginning of period                                      $16.749
Value at end of period                                            $16.955
Increase (decrease) in value of accumulation unit(1)                 1.23%(6)
Number of accumulation units outstanding at end of period          48,385
PORTFOLIO PARTNERS T. ROWE PRICE GROWTH EQUITY
 PORTFOLIO
Value at beginning of period                                      $14.090
Value at end of period                                            $14,374
Increase (decrease) in value of accumulation unit(1)                 2.02%(6)
Number of accumulation units outstanding at end of period          79,799
</TABLE>

- ------------------
(1) The above figures are calculated by subtracting the beginning Accumulation
    Unit value from the ending Accumulation Unit value, and dividing the result
    by the beginning Accumulation Unit value. These figures do not reflect the
    deferred sales charges or the fixed dollar annual maintenance fee, if any.
    Inclusion of these charges would reduce the investment results shown.
(2) Reflects less than a full year of performance activity. Funds were first
    received in this option during April 1997.
(3) Reflects less than a full year of performance activity. Funds were first
    received in this option during December 1997.
(4) Reflects less than a full year of performance activity. Funds were first
    received in this option during November 1997.


- --------------------------------------------------------------------------------
                                       35
    

<PAGE>

   
                          For Master Applications Only

I hereby acknowledge receipt of an Account C "Retirement Plus--Group Deferred
Variable Annuity" prospectus dated May 1, 1998, as well as all current
prospectuses pertaining to the variable investment options available under the
Contracts.

- --- Please send an Account C Statement of Additional Information (Form No.
SAI.75986-98) dated May 1, 1998.




- --------------------------------------------------------------------------------
                           CONTRACT HOLDER'S SIGNATURE






- --------------------------------------------------------------------------------
                                      DATE









PROS.75986-98A

    


<PAGE>


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

   
              Statement of Additional Information dated May 1, 1998
    

   Group Variable Annuity Contracts Available under Section 403(b) and 401(a)
                                 RETIREMENT PLUS

   
This Statement of Additional Information is not a prospectus and should be read
in conjunction with the current prospectus for Variable Annuity Account C (the
"Separate Account") dated May 1, 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
                                 1-800-525-4225

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


                                TABLE OF CONTENTS

   
                                                                           Page

General Information and History............................................. 2
Variable Annuity Account C.................................................. 2
Offering and Purchase of Contracts.......................................... 3
Performance Data............................................................ 3
     General................................................................ 3
     Average Annual Total Return Quotations................................. 4
Annuity Payments............................................................ 9
Sales Material and Advertising.............................................. 9
Independent Auditors........................................................ 10
Financial Statements of the Separate Account................................ S-1
Financial Statements of Aetna Life Insurance and Annuity Company............ F-1
    


<PAGE>


                         GENERAL INFORMATION AND HISTORY

   
Aetna Life Insurance and Annuity Company (the "Company") is a stock life
insurance company which was organized under the insurance laws of the State of
Connecticut in 1976. Through a merger, it succeeded to the business of Aetna
Variable Annuity Life Insurance Company (formerly Participating Annuity Life
Insurance Company organized in 1954). As of December 31, 1997, the Company
(ALIAC) had $40.7 billion invested through its products, including $22.3 billion
in its separate accounts (of which the Company, or an affilate 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 and in the District of Columbia. 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 C" below).

   
Other than the mortality and expense risk charges and administrative expense
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 C

   
Variable Annuity Account C (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 Plans.
    


                                        2

<PAGE>


The Funds currently available under the Contract are as follows:

   
[bullet] Aetna Ascent VP (formerly known as Aetna Ascent Variable Portfolio)
[bullet] Aetna Balanced VP, Inc. (formerly known as Aetna Investment Advisers
         Fund, Inc.)
[bullet] Aetna Income Shares d/b/a Aetna Bond VP
[bullet] Aetna Crossroads VP (formerly known as Aetna Crossroads Variable
         Portfolio)
[bullet] Aetna Growth VP (formerly known as Aetna Variable Growth Portfolio)
[bullet] Aetna Variable Fund d/b/a Aetna Growth and Income VP
[bullet] Aetna High Yield VP
[bullet] Aetna Index Plus Large Cap VP (formerly known as Aetna Variable Index
         Plus Portfolio)
[bullet] Aetna Index Plus Mid Cap VP
[bullet] Aetna Index Plus Small Cap VP
[bullet] Aetna International VP
[bullet] Aetna Legacy VP (formerly known as Aetna Legacy Variable Portfolio)
[bullet] Aetna Variable Encore Fund d/b/a Aetna Money Market VP
[bullet] Aetna Real Estate Securities VP
[bullet] Aetna Small Company VP (formerly known as Aetna Variable Small Company
         Portfolio)
[bullet] Aetna Value Opportunity VP (formerly known as Aetna Variable Capital
         Appreciation Portfolio)
[bullet] Calvert Social Balanced Portfolio (formerly known as Calvert
         Responsibly Invested Portfolio)
[bullet] Fidelity VIP Equity-Income Portfolio
[bullet] Fidelity VIP Growth Portfolio
[bullet] Fidelity VIP Overseas Portfolio
[bullet] Fidelity VIP II Contrafund Portfolio
[bullet] Janus Aspen Aggressive Growth Portfolio
[bullet] Janus Aspen Balanced Portfolio
[bullet] Janus Aspen Flexible Income Portfolio
[bullet] Janus Aspen Growth Portfolio
[bullet] Janus Aspen Worldwide Growth Portfolio
[bullet] Lexington Natural Resources Trust*
[bullet] Oppenheimer Global Securities Fund
[bullet] Oppenheimer Strategic Bond Fund
[bullet] Portfolio Partners MFS  Emerging Equities Portfolio
[bullet] Portfolio Partners MFS Research Growth Portfolio
[bullet] Portfolio Partners MFS Value Equity Portfolio
[bullet] Portfolio Partners Scudder International Growth Portfolio
[bullet] Portfolio Partners T. Rowe Price Growth Equity Portfolio

*    This Fund is only available for investment by Participants who established
     an Account under the Contract before May 1, 1998. As soon as all such
     Participants have redirected their allocations to other investment options,
     the Fund will be closed to all new investment (except reinvested dividends
     and capital gains earned on amounts already invested in the Fund through
     the Separate Account and loan repayments automatically deposited into the
     Fund pursuant to the Company's loan repayment procedures).
    

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 of the Company or of other registered broker-dealers who have
sales agreements with the Company. 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 issued by the Company in connection with Plans described in the
prospectus. 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 the "non-standardized total
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 all recurring charges under the
Contracts during each period (e.g., mortality and expense risk charges,
maintenance fees, administrative expense charges if applicable, and deferred
sales charges). These charges will be deducted on a pro rata basis in the case
of fractional periods. The maintenance fee is converted to a percentage of
assets based on the average account size under the Contracts described in the
prospectus. The 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 was based on the performance of
the underlying Fund plus any cash held by the Subaccount.
    

                                       3
<PAGE>

   
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
Funds 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

   
Table A shown below, reflects the average annual standardized and
non-standardized total return quotation figures for the periods ended December
31, 1997 for the Subaccounts under Single Payment Accounts issued by the
Company. Table B reflects the average annual standardized and non-standardized
total return quotation figures for the periods ended December 31, 1997 for the
Subaccounts under Installment Payment Accounts with a $15 annual maintenance
fee. The Company may also advertise total return quotations for Installment
Payment Accounts with a $7.50 maintenance fee. All returns shown below reflect
the 0.25% administrative expense charge applicable to some Contracts.The Company
may also advertise returns that do not reflect such a charge.

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 nonstandardized
performance, the "Since Inception" column shows average annual total return
since the Fund's inception date.
    


                                        4

<PAGE>

   
<TABLE>
<CAPTION>
                                     TABLE A
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            Date
                                                                                                                       Contributions
                       Single Payment Account                                                                              First
                        ($0 Maintenance Fee)                                          STANDARDIZED                        Received
                                                                                                                         Under the
                                                                                                                          Separate
                                                                                                                          Account
- ------------------------------------------------------------------------------------------------------------------------------------
                             SUBACCOUNT                               1 Year      5 Years      10 Years    Inception*
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>          <C>          <C>          <C>          <C>
Aetna Ascent VP                                                       12.20%                                 16.80%       07/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                               14.63%       11.82%                    10.72%       04/03/89
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP(1)                                                       1.35%        4.49%        7.60%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                                   10.03%                                 14.36%       07/04/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                                                              12.88%       05/30/97
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP(1)                                         21.56%       15.01%       14.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                         25.30%                                 26.06%       10/31/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                        7.16%                                 10.58%       07/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP(1)(2)                                           (1.29%)       2.42%        4.38%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                                                                       14.46%       05/30/97
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                                                                   14.60%       05/30/97
- ------------------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                                     12.38%       10.31%                    10.11%       05/31/89
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                                  19.89%                                 19.13%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                                         15.56%                                 18.05%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                                        4.40%                                  5.66%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                                  16.18%                                 21.03%       05/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                                5.44%                                 16.80%       06/30/94
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                        14.27%                                 15.93%       06/30/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                                  4.59%                                 10.12%       10/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                          14.87%                                 18.21%       06/30/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                                14.32%                                 24.40%       05/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                                      0.28%        8.23%                     7.39%       10/14/91
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Emerging Equities Portfolio                                                           (6.20%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
Portfolio Partners-MFS Emerging Equities(3)                            2.22%                                  8.82%       09/30/93
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Research Growth Portfolio                                                             (6.86%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
Portfolio Partners-MFS Research Growth(3)                             (9.18%)       3.40%                     5.00%       08/31/92
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Value Equity Portfolio                                                                (3.65%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
Portfolio Partners-MFS Value Equity(3)                                18.24%       10.42%                     9.85%       05/31/89
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder International Growth Portfolio                                                    (3.83%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
Portfolio Partners-Scudder International                               2.00%       11.10%                     7.52%       07/31/89
Growth(3)
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners T. Rowe Price Growth Equity Portfolio                                                     (3.08%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Growth/Portfolio Partners-
T. Rowe Price Growth Equity(3)                                         20.02%                                 19.74%       10/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
</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 3.98%. 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 5% 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>
- ------------------------------------------------------------------------------------------------------------------------------------
                       Single Payment Account                                                                               Fund
                        ($0 Maintenance Fee)                                           NON-STANDARDIZED                   Inception
                                                                                                                            Date
- ------------------------------------------------------------------------------------------------------------------------------------
                             SUBACCOUNT                                1 Year   3 Years   5 Years   10 Years   Inception**
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>       <C>       <C>       <C>         <C>        <C>
Aetna Ascent VP                                                        18.11%                                    20.03%     07/05/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                                20.66%    19.72%    12.74%                10.85%     04/03/89
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP(1)                                                        6.69%     8.24%     5.34%     7.60%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                                    15.82%                                    16.73%     07/05/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                        31.03%                                    30.99%     12/13/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP(1)                                          27.96%    26.91%    15.95%    14.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                          31.90%                                    32.59%     09/16/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                        12.80%                                    13.25%     07/05/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP(1)(2)                                             3.91%     4.06%     3.26%     4.38%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                                 32.49%                                    33.43%     12/27/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                             37.29%                                    37.81%     12/13/96
- ------------------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio(1)                                   18.29%    18.83%    11.22%    10.75%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio(1)                                26.20%    23.66%    18.38%    15.00%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio(1)                                       21.64%    22.38%    16.25%    15.45%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio(1)                                      9.89%     9.81%    12.43%     8.00%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                                   22.29%                                    26.30%     01/03/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                                10.99%    14.02%                          17.45%     09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                         20.28%    19.17%                          14.57%     09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                                  10.10%    13.06%                           8.40%     09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                           20.92%    21.86%                          15.93%     09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                                 20.34%    24.28%                          21.09%     09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                                       5.55%    14.95%     9.12%                 7.92%     10/14/91
- ------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                                     20.60%    12.12%    17.04%                 10.59%    11/12/90
- ------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                                         7.09%    10.33%                           6.03%     05/03/93
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Emerging Equities Portfolio                                                               (1.27%)    11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/Portfolio Partners-
MFS Emerging Equities(3)                                                7.60%    16.23%    10.54%                17.22%     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)                                                       (4.40%)    5.18%     4.25%     7.11%
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Value Equity Portfolio                                                                     1.28%     11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/Portfolio Partners-
MFS Value Equity(3)                                                                             24.46%    20.20%    11.33%    12.95%
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder International Growth Portfolio                                                         1.44%     11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/Portfolio Partners-
Scudder International Growth(3)                                                                  7.37%     9.94%    12.01%    10.13%
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners T. Rowe Price Growth Equity Portfolio                                                          1.89%     11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Growth/Portfolio Partners-
T. Rowe Price Growth Equity(3)                                         26.34%    23.76%    17.98%                17.93%     01/09/89
- ------------------------------------------------------------------------------------------------------------------------------------
</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 3.98%. 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 5%
    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>

   
<TABLE>
<CAPTION>
                                     TABLE B
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           Date
                                                                                                                      Contributions
                    Installment Payment Account                                                                           First
                       ($15 Maintenance Fee)                                         STANDARDIZED                        Received
                                                                                                                        Under the
                                                                                                                         Separate
                                                                                                                         Account
- ------------------------------------------------------------------------------------------------------------------------------------
                             SUBACCOUNT                                 1 Year    5 Year      10 Year     Inception*
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>       <C>          <C>          <C>          <C>
Aetna Ascent VP                                                         12.09%                              16.69%       07/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                                 14.51%    11.47%                    10.09%       04/03/89
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP(1)                                                         1.24%     4.15%        7.48%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                                      9.92%                              14.24%       07/04/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                                                             12.77%       05/30/97
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP(1)                                           21.44%    14.66%       14.79%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                           25.19%                              25.95%       10/31/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                          7.05%                              10.47%       07/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP(1)(2)                                             (1.40%)    2.09%        4.26%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                                                                      14.35%       05/30/97
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                                                                  14.48%       05/30/97
- ------------------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                                       12.26%     9.97%                     9.47%       05/31/89
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                                    19.78%                              19.01%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                                           15.45%                              17.94%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                                          4.29%                               5.54%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                                    16.07%                              20.91%       05/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                                  5.32%                              16.68%       06/30/94
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                          14.16%                              15.82%       06/30/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                                    4.48%                              10.00%       10/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                            14.76%                              18.10%       06/30/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                                  14.20%                              24.29%       05/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                                        0.16%     7.89%                     6.91%       10/14/91
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Emerging Equities Portfolio                                                          (6.31%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/Portfolio Partners-
MFS Emerging Equities(3)                                                    2.11%                               8.71%       09/30/93
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Research Growth Portfolio                                                            (6.97%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/Portfolio Partners-
MFS Research Growth(3)                                                     (9.30%)    3.07%                     4.68%       08/31/92
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Value Equity Portfolio                                                               (3.76%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/Portfolio Partners-
MFS Value Equity(3)                                                        18.13%    10.08%                     9.21%       05/31/89
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder International Growth Portfolio                                                   (3.95%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
Portfolio Partners-Scudder International Growth(3)                       1.88%    10.75%                     6.88%       07/31/89
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners T. Rowe Price Growth Equity Portfolio                                                    (3.20%)      11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Growth/Portfolio Partners-
T. Rowe Price Growth Equity(3)                                          19.91%                              19.63%       10/31/94
- ------------------------------------------------------------------------------------------------------------------------------------
</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 3.866%. 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 5% 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.
    


                                        7
<PAGE>

   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                    Installment Payment Account                                                                              Fund
                       ($15 Maintenance Fee)                                          NON-STANDARDIZED                     Inception
                                                                                                                              Date
- ------------------------------------------------------------------------------------------------------------------------------------
                             SUBACCOUNT                              1 Year    3 Years    5 Years   10 Years  Inception**
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>        <C>        <C>       <C>         <C>      <C>
Aetna Ascent VP                                                      18.00%                                      19.92%   07/05/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                              20.55%     19.60%     12.62%                10.73%   04/03/89
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP(1)                                                      6.57%      8.13%      5.23%     7.48%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                                  15.71%                                      16.62%   07/05/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                      30.91%                                      30.88%   12/13/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP(1)                                        27.84%     26.79%     15.84%    14.79%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                        31.78%                                      32.47%   09/16/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                      12.69%                                      13.14%   07/05/95
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP(1)(2)                                           3.79%      3.94%      3.15%     4.26%
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                               32.37%                                      33.32%   12/27/96
- ------------------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                           37.17%                                      37.70%   12/13/96
- ------------------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio(1)                                 18.18%     18.71%     11.11%    10.64%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio(1)                              26.09%     23.55%     18.27%    14.88%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio(1)                                     21.53%     22.27%     16.14%    15.34%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio(1)                                    9.78%      9.70%     12.31%     7.88%
- ------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                                 22.18%                                      26.18%   01/03/95
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                              10.87%     13.90%                           17.34%   09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                       20.17%     19.06%                           14.46%   09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                                 9.98%     12.94%                            8.28%   09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                         20.81%     21.74%                           15.81%   09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                               20.22%     24.16%                           20.98%   09/13/93
- ------------------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                                     5.44%     14.84%      9.00%                 7.80%   10/14/91
- ------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                                   20.49%     12.01%     16.93%                10.48%   11/12/90
- ------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                                       6.97%     10.22%                            5.92%   05/03/93
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Emerging Equities Portfolio                                                               (1.39%)  11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/Portfolio Partners-
MFS Emerging Equities(3)                                              7.49%     16.11%     10.43%                17.11%   09/21/88
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Research Growth Portfolio                                                                 (2.08%)  11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
Portfolio Partners-MFS Research Growth(3)                            (4.52%)     5.07%      4.14%     6.99%
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Value Equity Portfolio                                                                     1.17%   11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/Portfolio Partners-
MFS Value Equity(3)                                                  24.35%     20.09%     11.21%    12.83%
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder International Growth Portfolio                                                         1.33%   11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
Portfolio Partners-Scudder International Growth(3)                    7.25%      9.83%     11.89%    10.02%

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

- ------------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners T. Rowe Price Growth Equity Portfolio                                                          1.78%   11/28/97
- ------------------------------------------------------------------------------------------------------------------------------------
Alger American Growth/Portfolio Partners-
T. Rowe Price Growth Equity(3)                                       26.23%     23.64%     17.87%                17.82%   01/09/89
- ------------------------------------------------------------------------------------------------------------------------------------
</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 3.866%. 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 5%
    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.
    


                                       8
<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 selected (3.5% or 5% per annum). Selection of a 5% rate causes a
higher first payment, but Annuity payments will increase thereafter only to the
extent that the net investment rate increases by more than 5% on an annual
basis. Annuity payments would decline if the rate failed to increase by 5%. Use
of the 3.5% assumed rate causes a lower first payment, but subsequent payments
would increase more rapidly or decline more slowly as changes occur in the net
investment rate.

When the Annuity Period begins, the Annuitant is credited with a fixed number of
Annuity Units (which does not change thereafter) in each of the designated
investment options. This number is calculated by dividing (a) by (b) where (a)
is the amount of the first Annuity payment based on a particular investment
option, and (b) is the then current Annuity Unit value for that investment
option. As noted, Annuity Unit values fluctuate from one Valuation Date to the
next; such fluctuations reflect changes in the net investment factor for the
appropriate Subaccount(s) (with a ten Valuation Date lag which gives the Company
time to process Annuity payments) and a mathematical adjustment which offsets
the assumed net investment rate of 3.5% or 5% per annum.

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

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

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

Assume then that the value of an Annuity Unit for the Valuation Date 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 assumed
net investment rate of 3.5% per annum built into the number of Annuity Units
determined above) produces a result of 1.0014057. This is then multiplied by the
Annuity Unit value for the prior Valuation Date (assume such value to be
$13.504376) to produce an Annuity Unit value of $13.523359 for the Valuation
Date on which the second payment is due. The second monthly payment is then
determined by multiplying the number of Annuity Units by the current Annuity
Unit value, or 20.414 times $13.523359, which produces a payment of $276.07.

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

                         SALES MATERIAL AND ADVERTISING

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

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


                                       9
<PAGE>


   
We may publish in advertisements and reports, the ratings and other information
assigned to us by one or more independent rating organizations such as A.M. Best
Company, Duff & Phelps, Standard & Poor's Corporation and Moody's Investors
Services, Inc. The purpose of the ratings is to reflect our financial strength
and/or claims-paying ability. We may also quote ranking services such as
Morningstar's Variable Annuity/Life Performance Report and Lipper's Variable
Insurance Products Performance Analysis Service (VIPPAS), which rank variable
annuity or life Subaccounts or their underlying funds by performance and/or
investment objective. 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 Contract Holders or Participants. 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.


                                       10
<PAGE>


                              FINANCIAL STATEMENTS


                           VARIABLE ANNUITY ACCOUNT C


                                      Index


   
Statement of Assets and Liabilities...................................      S-2
Statements of Operations and Changes in Net Assets....................      S-5
Notes to Financial Statements.........................................      S-6
Independent Auditors' Report..........................................     S-17
    




                                      S-1


<PAGE>


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

   
<TABLE>
<S>                                                                                     <C>
ASSETS:
Investments, at net asset value: (Note 1)
 Aetna Variable Fund; 189,402,635 shares (cost $5,932,019,068) ........................ $ 6,370,594,954
 Aetna Income Shares; 29,481,519 shares (cost $379,976,337) ...........................     378,848,309
 Aetna Variable Encore Fund; 17,984,272 shares (cost $234,633,355) ....................     240,346,197
 Aetna Investment Advisers Fund, Inc.; 61,720,862 shares (cost $848,048,432) ..........     989,547,679
 Aetna GET Fund, Series B; 5,058,054 shares (cost $56,606,586) ........................      79,552,932
 Aetna GET Fund, Series C; 18,780,804 shares (cost $190,080,319) ......................     236,822,693
 Aetna Ascent Variable Portfolio; 5,107,825 shares (cost $66,607,510) .................      72,115,304
 Aetna Crossroads Variable Portfolio; 3,801,191 shares (cost $47,125,006) .............      49,739,310
 Aetna Legacy Variable Portfolio; 2,710,978 shares (cost $32,214,576) .................      32,802,912
 Aetna Variable Portfolios, Inc.:
  Aetna Variable Capital Appreciation Portfolio; 171,171 shares (cost $2,313,642) .....       2,039,640
  Aetna Variable Growth Portfolio; 111,560 shares (cost $1,335,706) ...................       1,098,483
  Aetna Variable Index Plus Portfolio; 5,933,809 shares (cost $76,210,503) ............      83,175,077
  Aetna Variable Small Company Portfolio; 388,120 shares (cost $5,122,912) ............       4,956,212
 Calvert Social Balanced Portfolio; 27,469,430 shares (cost $47,247,774) ..............      54,444,411
 Fidelity Investments Variable Insurance Products Fund:
  Equity-Income Portfolio; 7,855,657 shares (cost $156,737,051) .......................     190,735,350
  Growth Portfolio; 3,457,071 shares (cost $105,862,746) ..............................     128,257,345
  Overseas Portfolio; 700,480 shares (cost $13,223,729) ...............................      13,449,206
 Fidelity Investments Variable Insurance Products Fund II:
  Asset Manager Portfolio; 1,288,137 shares (cost $19,277,286) ........................      23,199,341
  Contrafund Portfolio; 12,866,038 shares (cost $206,330,826) .........................     256,548,805
  Index 500 Portfolio; 504,605 shares (cost $46,209,224) ..............................      57,721,771
 Janus Aspen Series:
  Aggressive Growth Portfolio; 10,248,197 shares (cost $174,115,177) ..................     210,600,444
  Balanced Portfolio; 2,143,788 shares (cost $32,647,487) .............................      37,451,981
  Flexible Income Portfolio; 1,252,635 shares (cost $14,374,926) ......................      14,756,039
  Growth Portfolio; 4,330,541 shares (cost $68,345,213) ...............................      80,028,403
  Worldwide Growth Portfolio; 18,350,150 shares (cost $366,705,134)....................     429,210,001
 Lexington Emerging Markets Fund; 649,673 shares (cost $6,756,872).....................       5,788,593
 Lexington Natural Resources Trust Fund; 2,881,672 shares (cost $41,178,832)...........      42,965,725
 Portfolio Partners, Inc. (PPI):
 PPI MFS Emerging Equities Portfolio; 8,228,209 shares (cost $356,891,357).............     352,990,165
 PPI MFS Research Growth Portfolio; 23,381,050 shares (cost $231,196,214)..............     227,029,997
 PPI MFS Value Equity Portfolio; 3,887,887 shares (cost $114,649,620)..................     116,286,704
 PPI Scudder International Growth Portfolio; 14,375,874 shares (cost $199,666,185).....     202,699,815
 PPI T. Rowe Price Growth Equity Portfolio; 3,885,589 shares (cost $166,078,985) ......     169,450,553
                                                                                        ---------------
NET ASSETS (cost $10,239,788,590) ..................................................... $11,155,254,351
                                                                                        ===============

Net assets represented by:

Reserves for annuity contracts in accumulation and payment period: (Notes 1 and 5)
Aetna Variable Fund:
 Annuity contracts in accumulation .................................................... $ 6,078,549,136
 Annuity contracts in payment period ..................................................     292,045,818
Aetna Income Shares:
 Annuity contracts in accumulation ....................................................     372,629,553
 Annuity contracts in payment period ..................................................       6,218,756
</TABLE>
    

                                      S-2
<PAGE>

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


Aetna Variable Encore Fund:
 Annuity contracts in accumulation ......................  $   240,346,197
Aetna Investment Advisers Fund, Inc.:
 Annuity contracts in accumulation ......................      968,354,403
 Annuity contracts in payment period ....................       21,193,276
Aetna GET Fund, Series B:
 Annuity contracts in accumulation ......................       79,552,932
Aetna GET Fund, Series C:
 Annuity contracts in accumulation ......................      236,822,693
Aetna Ascent Variable Portfolio:
 Annuity contracts in accumulation ......................       72,115,304
Aetna Crossroads Variable Portfolio:
 Annuity contracts in accumulation ......................       49,739,310
Aetna Legacy Variable Portfolio:
 Annuity contracts in accumulation ......................       32,749,254
 Annuity contracts in payment period ....................           53,658
Aetna Variable Portfolios, Inc.:
 Aetna Variable Capital Appreciation Portfolio:
 Annuity contracts in accumulation ......................        2,039,640
 Aetna Variable Growth Portfolio:
 Annuity contracts in accumulation ......................        1,098,483
Aetna Variable Index Plus Portfolio:
 Annuity contracts in accumulation ......................       83,098,319
 Annuity contracts in payment period ....................           76,758
 Aetna Variable Small Company Portfolio:
 Annuity contracts in accumulation ......................        4,956,212
Calvert Social Balanced Portfolio:
 Annuity contracts in accumulation ......................       54,444,411
Fidelity Investments Variable Insurance Products Fund:
 Equity-Income Portfolio:
 Annuity contracts in accumulation ......................      190,735,350
 Growth Portfolio:
 Annuity contracts in accumulation ......................      128,257,345
 Overseas Portfolio:
 Annuity contracts in accumulation ......................       13,449,206
Fidelity Investments Variable Insurance Products Fund II:
 Asset Manager Portfolio:
 Annuity contracts in accumulation ......................       23,199,341
 Contrafund Portfolio:
 Annuity contracts in accumulation ......................      256,548,805
 Index 500 Portfolio:
 Annuity contracts in accumulation ......................       57,721,771
Janus Aspen Series:
 Aggressive Growth Portfolio:
 Annuity contracts in accumulation ......................      210,600,444
 Balanced Portfolio:
 Annuity contracts in accumulation ......................       37,451,981
 Flexible Income Portfolio:
 Annuity contracts in accumulation ......................       14,756,039
 Growth Portfolio:
 Annuity contracts in accumulation ......................       79,992,417
 Annuity contracts in payment period ....................           35,986


                                      S-3
<PAGE>

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


 Worldwide Growth Portfolio:
 Annuity contracts in accumulation ...........  $   429,093,163
 Annuity contracts in payment period .........          116,838
Lexington Emerging Markets Fund:
 Annuity contracts in accumulation ...........        5,788,593
Lexington Natural Resources Trust Fund:
 Annuity contracts in accumulation ...........       42,965,725
Portfolio Partners, Inc.:
 PPI MFS Emerging Equities Portfolio:
 Annuity contracts in accumulation ...........      352,966,999
 Annuity contracts in payment period .........           23,166
 PPI MFS Research Growth Portfolio:
 Annuity contracts in accumulation ...........      227,029,997
 PPI MFS Value Equity Portfolio:
 Annuity contracts in accumulation ...........      116,286,704
 PPI Scudder International Growth Portfolio:
 Annuity contracts in accumulation ...........      202,699,815
 PPI T. Rowe Price Growth Equity Portfolio:
 Annuity contracts in accumulation ...........      169,450,553
                                                ---------------
                                                $11,155,254,351
                                                ===============


See Notes to Financial Statements


                                      S-4
<PAGE>

Variable Annuity Account C
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 ............................................................     $ 1,552,106,208      $  712,854,599
Expenses: (Notes 2 and 5)
 Valuation period deductions ..........................................        (120,867,375)        (93,446,331)
                                                                            ---------------      --------------
Net investment income .................................................       1,431,238,833         619,408,268
                                                                            ---------------      --------------
NET REALIZED AND UNREALIZED GAIN
 ON INVESTMENTS:
Net realized gain on sales of investments: (Notes 1, 4 and 5)
 Proceeds from sales ..................................................       2,013,561,413       2,060,808,031
 Cost of investments sold .............................................       1,773,010,971       1,547,239,509
                                                                            ---------------      --------------
  Net realized gain ...................................................         240,550,442         513,568,522
Net unrealized gain on investments: (Note 5)
 Beginning of year ....................................................         612,391,085         594,083,184
 End of year ..........................................................         915,465,761         612,391,085
                                                                            ---------------      --------------
  Net change in unrealized gain .......................................         303,074,676          18,307,901
                                                                            ---------------      --------------
Net realized and unrealized gain on investments .......................         543,625,118         531,876,423
                                                                            ---------------      --------------
Net increase in net assets resulting from operations ..................       1,974,863,951       1,151,284,691
                                                                            ---------------      --------------
FROM UNIT TRANSACTIONS:
Variable annuity contract purchase payments ...........................       1,039,130,530         951,293,520
Sales and administrative charges deducted by the Company ..............             (17,373)            (61,783)
                                                                            ---------------      --------------
 Net variable annuity contract purchase payments ......................       1,039,113,157         951,231,737
Transfer from the Company for mortality guarantee adjustments .........           2,085,609           3,247,064
Transfers from the Company's fixed account options ....................         166,510,610         187,508,331
Transfers to the Company's other variable annuity accounts ............         (88,238,000)                  0
Redemptions by contract holders .......................................        (474,257,152)       (339,383,183)
Annuity Payments ......................................................         (31,253,253)        (20,948,181)
Other .................................................................           1,227,066             144,245
                                                                            ---------------      --------------
 Net increase in net assets from unit transactions (Note 5) ...........         615,188,037         781,800,013
                                                                            ---------------      --------------
Change in net assets ..................................................       2,590,051,988       1,933,084,704
NET ASSETS:
Beginning of year .....................................................       8,565,202,363       6,632,117,659
                                                                            ---------------      --------------
End of year ...........................................................     $11,155,254,351      $8,565,202,363
                                                                            ===============      ==============
</TABLE>


See Notes to Financial Statements


                                      S-5
<PAGE>

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

1. Summary of Significant Accounting Policies

   Variable Annuity Account C (the "Account") is a separate account established
   by Aetna Life Insurance and Annuity Company (the "Company") and is 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 are
   qualified under 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:

   Aetna Variable Fund
   Aetna Income Shares
   Aetna Variable Encore Fund
   Aetna Investment Advisers Fund, Inc.
   Aetna GET Fund, Series B
   Aetna GET Fund, Series C
   Aetna Ascent Variable Portfolio
   Aetna Crossroads Variable Portfolio
   Aetna Legacy Variable Portfolio
   Aetna Variable Portfolios, Inc.:
   [bullet] Aetna Variable Capital Appreciation Portfolio
   [bullet] Aetna Variable Growth Portfolio
   [bullet] Aetna Variable Index Plus Portfolio
   [bullet] Aetna Variable Small Company Portfolio
   Calvert Social Balanced Portfolio
   Fidelity Investments Variable Insurance Products Fund:
   [bullet] Equity-Income Portfolio
   [bullet] Growth Portfolio
   [bullet] Overseas Portfolio

   Fidelity Investments Variable Insurance Products
   Fund II:
   [bullet] Asset Manger Portfolio
   [bullet] Contrafund Portfolio
   [bullet] Index 500 Portfolio
   Janus Aspen Series:
   [bullet] Aggressive Growth Portfolio
   [bullet] Balanced Portfolio
   [bullet] Flexible Income Portfolio
   [bullet] Growth Portfolio
   [bullet] Worldwide Growth Portfolio
   Lexington Emerging Markets Fund
   Lexington Natural Resources Trust Fund
   Portfolio Partners, Inc.:
   [bullet] PPI MFS Emerging Equities Portfolio
   [bullet] PPI MFS Research Growth Portfolio
   [bullet] PPI MFS Value Equity Portfolio
   [bullet] PPI Scudder International Growth Portfolio
   [bullet] PPI T. Rowe Price Growth Equity Portfolio

   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.

   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 Account 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 $4,059,988,283 and $2,013,561,413; $3,462,016,312 and
   $2,060,808,031, respectively.


                                      S-6
<PAGE>

Variable Annuity Account C
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
                                                                           Period
                                                       Dividends         Deductions
- ---------------------------------------------------------------------------------------
<S>                                                 <C>                <C>

  Aetna Variable Fund:                              $1,291,034,822     ($ 68,500,273)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ---------------------------------------------------------------------------------------
  Aetna Income Shares:                                  22,258,737        (4,263,839)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ---------------------------------------------------------------------------------------
  Aetna Variable Encore Fund:                            9,635,587        (2,938,575)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
  Aetna Investment Advisers Fund, Inc.:                128,304,517       (10,844,018)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ---------------------------------------------------------------------------------------
  Aetna GET Fund, Series B:                             13,341,021        (1,078,816)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
  Aetna GET Fund, Series C:                              3,678,012        (3,257,441)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
  Aetna Ascent Variable Portfolio:                       4,541,482          (578,657)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
  Aetna Crossroads Variable Portfolio:                   3,316,159          (392,434)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
  Aetna Legacy Variable Portfolio:                       1,788,369          (229,584)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ---------------------------------------------------------------------------------------
  Aetna Variable Portfolios Inc:
   Aetna Variable Capital Appreciation Portfolio:          312,433            (2,197)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
   Aetna Variable Growth Portfolio:                        249,335            (1,093)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
  Aetna Variable Index Plus Portfolio:                   3,327,658          (542,532)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ---------------------------------------------------------------------------------------
   Aetna Variable Small Company Portfolio:                 269,004            (5,868)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
  Alger American Funds:
   Growth Portfolio: (1)                                 1,199,482        (1,526,918)
  Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------
   Small Capitalization Portfolio:                      11,721,861        (3,575,543)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ---------------------------------------------------------------------------------------


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

  Aetna Variable Fund:                              $205,088,291    $150,120,010    $ 54,968,281
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
  Aetna Income Shares:                                46,789,033      49,260,722      (2,471,689)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
  Aetna Variable Encore Fund:                        206,958,669     210,166,945      (3,208,276)
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
  Aetna Investment Advisers Fund, Inc.:               37,558,168      27,770,494       9,787,674
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
  Aetna GET Fund, Series B:                            7,648,728       4,940,723       2,708,005
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
  Aetna GET Fund, Series C:                           13,972,003      11,896,317       2,075,686
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
  Aetna Ascent Variable Portfolio:                       498,613         380,091         118,522
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
  Aetna Crossroads Variable Portfolio:                   409,248         325,568          83,680
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
  Aetna Legacy Variable Portfolio:                     2,265,127       2,019,840         245,287
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
  Aetna Variable Portfolios Inc:
   Aetna Variable Capital Appreciation Portfolio:        123,165         113,851           9,314
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Aetna Variable Growth Portfolio:                       80,207          72,190           8,017
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
  Aetna Variable Index Plus Portfolio:                29,980,862      29,823,433         157,429
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
   Aetna Variable Small Company Portfolio:               478,457         428,319          50,138
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
  Alger American Funds:
   Growth Portfolio: (1)                             169,481,196     134,718,793      34,762,403
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------
   Small Capitalization Portfolio:                   403,516,606     343,440,431      60,076,175
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------
</TABLE>


                                      S-7
<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>
        $327,744,944      $438,575,885       $110,830,941         $ 75,435,966
                                                                                     $4,694,078,344      $6,078,549,136
                                                                                        212,746,872         292,045,818
- -----------------------------------------------------------------------------------------------------------------------
          (9,314,233)       (1,128,028)         8,186,205           (4,710,418)
                                                                                        354,233,289         372,629,553
                                                                                          5,616,023           6,218,756
- -----------------------------------------------------------------------------------------------------------------------
            (750,036)        5,712,842          6,462,878          (14,909,883)
                                                                                        245,304,466         240,346,197
- -----------------------------------------------------------------------------------------------------------------------
          97,219,569       141,499,248         44,279,679            2,724,400
                                                                                        800,532,626         968,354,403
                                                                                         14,762,802          21,193,276
- -----------------------------------------------------------------------------------------------------------------------
          17,286,695        22,946,346          5,659,651           (6,139,082)
                                                                                         65,062,153          79,552,932
- -----------------------------------------------------------------------------------------------------------------------
           2,983,885        46,742,374         43,758,489           (8,490,216)
                                                                                        199,058,163         236,822,693
- -----------------------------------------------------------------------------------------------------------------------
           1,716,824         5,507,794          3,790,970           42,582,396
                                                                                         21,660,591          72,115,304
- -----------------------------------------------------------------------------------------------------------------------
             838,329         2,614,303          1,775,974           30,197,010
                                                                                         14,758,921          49,739,310
- -----------------------------------------------------------------------------------------------------------------------
             112,482           588,337            475,855           21,455,983
                                                                                          9,067,002          32,749,254
                                                                                                  0              53,658
- -----------------------------------------------------------------------------------------------------------------------
                   0          (274,002)          (274,002)           1,994,092
                                                                                                  0           2,039,640
- -----------------------------------------------------------------------------------------------------------------------
                   0          (237,223)          (237,223)           1,079,447
                                                                                                  0           1,098,483
- -----------------------------------------------------------------------------------------------------------------------
              80,325         6,964,574          6,884,249           62,694,836
                                                                                         10,653,437          83,098,319
                                                                                                  0              76,758
- -----------------------------------------------------------------------------------------------------------------------
                   0          (166,700)          (166,700)           4,809,638
                                                                                                  0           4,956,212
- -----------------------------------------------------------------------------------------------------------------------
           6,730,808                 0         (6,730,808)        (132,576,331)
                                                                                        104,872,172                   0
- -----------------------------------------------------------------------------------------------------------------------
          39,364,541                 0        (39,364,541)        (352,729,122)
                                                                                        323,871,170                   0
                                                                                                  0                   0
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-8
<PAGE>

Variable Annuity Account C
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>

  American Century Investments -
   Capital Appreciation Fund: (2)                            $ 5,882,464    ($ 2,974,651)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
  Calvert Social Balanced Portfolio:                           3,787,208        (578,804)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                   11,536,379      (1,844,101)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Growth Portfolio:                                           3,033,640      (1,277,878)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Overseas Portfolio:                                           762,691        (144,474)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                    2,134,313        (253,981)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Contrafund Portfolio:                                       4,376,096      (2,382,593)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Index 500 Portfolio:                                          890,215        (515,853)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
  Franklin Government Securities Trust: (3)                    1,578,341        (279,189)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
  Janus Aspen Series:
   Aggressive Growth Portfolio:                                        0      (2,188,842)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Balanced Portfolio:                                           940,676        (329,511)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Flexible Income Portfolio:                                    757,640        (131,213)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Growth Portfolio:                                           1,871,919        (768,752)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -------------------------------------------------------------------------------------------
   Short-Term Bond Portfolio: (4)                                 64,108         (25,465)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------
   Worldwide Growth Portfolio:                                 5,510,563      (4,109,527)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -------------------------------------------------------------------------------------------


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

  American Century Investments -
   Capital Appreciation Fund: (2)                            $347,378,690    $348,986,817     ($ 1,608,127)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
  Calvert Social Balanced Portfolio:                            1,767,421       1,342,657          424,764
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                     2,876,456       2,187,102          689,354
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Growth Portfolio:                                            1,967,157       1,268,813          698,344
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Overseas Portfolio:                                          6,265,740       5,529,606          736,134
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                     1,353,806       1,132,813          220,993
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Contrafund Portfolio:                                          989,526         754,795          234,731
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Index 500 Portfolio:                                         2,042,782       1,517,607          525,175
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
  Franklin Government Securities Trust: (3)                    35,001,358      34,302,739          698,619
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
  Janus Aspen Series:
   Aggressive Growth Portfolio:                                16,697,333      12,596,723        4,100,610
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Balanced Portfolio:                                          1,236,230         981,509          254,721
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Flexible Income Portfolio:                                   4,035,296       3,816,553          218,743
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Growth Portfolio:                                            1,933,431       1,461,183          472,248
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -------------------------------------------------------------------------------------------------------------
   Short-Term Bond Portfolio: (4)                               5,452,797       5,400,161           52,636
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------------------------------
   Worldwide Growth Portfolio:                                 16,620,763      10,266,465        6,354,298
  Annuity contracts in accumulation
  Annuity contracts in payment period
- -------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-9
<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>                <C>
       $ 8,139,519               $0      ($8,139,519)         ($339,404,560)
                                                                                  $346,244,393                $0
- ----------------------------------------------------------------------------------------------------------------
         2,963,927        7,196,636         4,232,709             6,589,199
                                                                                    39,989,335        54,444,411
- ----------------------------------------------------------------------------------------------------------------
        10,675,870       33,998,298        23,322,428            50,561,862
                                                                                   106,469,428       190,735,350
- ----------------------------------------------------------------------------------------------------------------
         5,256,264       22,394,599        17,138,335            28,222,857
                                                                                    80,442,047       128,257,345
- ----------------------------------------------------------------------------------------------------------------
           649,630          225,478          (424,152)            4,069,619
                                                                                     8,449,388        13,449,206
- ----------------------------------------------------------------------------------------------------------------
         2,502,591        3,922,056         1,419,465             2,575,422
                                                                                    17,103,129        23,199,341
- ----------------------------------------------------------------------------------------------------------------
        15,161,493       50,217,979        35,056,486           100,377,564
                                                                                   118,886,521       256,548,805
- ----------------------------------------------------------------------------------------------------------------
         2,304,865       11,512,547         9,207,682            26,383,649
                                                                                    21,230,903        57,721,771
- ----------------------------------------------------------------------------------------------------------------
           405,959                0          (405,959)          (24,948,755)
                                                                                    23,356,943                 0
- ----------------------------------------------------------------------------------------------------------------
        17,668,916       36,485,267        18,816,351            16,995,758
                                                                                   172,876,567       210,600,444
- ----------------------------------------------------------------------------------------------------------------
           751,567        4,804,494         4,052,927            17,251,901
                                                                                    15,281,267        37,451,981
- ----------------------------------------------------------------------------------------------------------------
           140,666          381,113           240,447             5,252,958
                                                                                     8,417,464        14,756,039
- ----------------------------------------------------------------------------------------------------------------
         2,192,571       11,683,190         9,490,619            28,161,560
                                                                                    40,800,809        79,992,417
                                                                                             0            35,986
- ----------------------------------------------------------------------------------------------------------------
            (6,468)               0             6,468            (1,788,353)
                                                                                     1,690,606                 0
- ----------------------------------------------------------------------------------------------------------------
        16,710,390       62,504,868        45,794,478           203,261,915
                                                                                   172,398,274       429,093,163
                                                                                             0           116,838
- ----------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-10
<PAGE>

Variable Annuity Account C
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>

   Lexington Emerging Markets Fund:                          $4,375           ($79,412)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Lexington Natural Resources Trust Fund:                1,239,038           (531,930)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Neuberger and Berman Advisers Management Trust -
    Growth Portfolio: (5)                                 8,158,940         (1,195,227)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Portfolio Partners, Inc.:
    PPI MFS Emerging Equities Portfolio:                          0           (406,682)
   Annuity contracts in accumulation
   Annuity contracts in payment period
- -----------------------------------------------------------------------------------------
    PPI MFS Research Growth Portfolio:                            0           (262,081)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
    PPI MFS Value Equity Portfolio:                               0           (133,426)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
    PPI MFS Scudder International Growth Portfolio:               0           (235,626)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
    PPI MFS T. Rowe Price Growth Equity Portfolio:                0           (193,734)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Scudder Variable Life Investment Fund -
    International Portfolio: (6)                          4,599,123         (2,286,635)
   Annuity contracts in accumulation
- -----------------------------------------------------------------------------------------
   Total Variable Annuity Account C                  $1,552,106,208     ($ 120,867,375)
========================================================================================



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

   Lexington Emerging Markets Fund:                      $1,639,618        $1,424,729         $214,889
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
   Lexington Natural Resources Trust Fund:               14,866,827        11,618,994        3,247,833
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
   Neuberger and Berman Advisers Management Trust -
    Growth Portfolio: (5)                               128,039,479       103,983,767       24,055,712
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
   Portfolio Partners, Inc.:
    PPI MFS Emerging Equities Portfolio:                  3,797,005         3,880,012          (83,007)
   Annuity contracts in accumulation
   Annuity contracts in payment period
- ---------------------------------------------------------------------------------------------------------
    PPI MFS Research Growth Portfolio:                    1,453,829         1,486,006          (32,177)
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
    PPI MFS Value Equity Portfolio:                         928,145           929,114             (969)
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
    PPI MFS Scudder International Growth Portfolio:      13,091,485        12,881,912          209,573
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
    PPI MFS T. Rowe Price Growth Equity Portfolio:          891,088           887,544            3,544
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
   Scudder Variable Life Investment Fund -
    International Portfolio: (6)                        278,386,778       238,895,623       39,491,155
   Annuity contracts in accumulation
- ---------------------------------------------------------------------------------------------------------
   Total Variable Annuity Account C                  $2,013,561,413    $1,773,010,971     $240,550,442
=========================================================================================================
</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 Research Growth Portfolio.

(3) Effective November 28, 1997, this funds assets were transferred to Aetna
Income Shares.

(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-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>                 <C>
        $102,991          ($968,279)       ($1,071,270)           $1,874,530
                                                                                       $4,845,481           $5,788,593
- ------------------------------------------------------------------------------------------------------------------------
       3,997,171          1,786,893         (2,210,278)           17,376,715
                                                                                       23,844,347           42,965,725
- ------------------------------------------------------------------------------------------------------------------------
       9,459,521                  0         (9,459,521)         (116,641,588)
                                                                                       95,081,684                    0
- ------------------------------------------------------------------------------------------------------------------------
               0         (3,901,193)        (3,901,193)          357,381,047
                                                                                                0          352,966,999
                                                                                                0               23,166
- ------------------------------------------------------------------------------------------------------------------------
               0         (4,166,217)        (4,166,217)          231,490,472
                                                                                                0          227,029,997
- ------------------------------------------------------------------------------------------------------------------------
               0          1,637,084          1,637,084           114,784,015
                                                                                                0          116,286,704
- ------------------------------------------------------------------------------------------------------------------------
               0          3,033,630          3,033,630           199,692,238
                                                                                                0          202,699,815
- ------------------------------------------------------------------------------------------------------------------------
               0          3,371,568          3,371,568           166,269,175
                                                                                                0          169,450,553
- ------------------------------------------------------------------------------------------------------------------------
      29,299,509                  0        (29,299,509)         (204,019,879)
                                                                                      191,515,746                    0
- ------------------------------------------------------------------------------------------------------------------------
    $612,391,085       $915,465,761       $303,074,676          $615,188,037       $8,565,202,363      $11,155,254,351
========================================================================================================================
</TABLE>


                                      S-12
<PAGE>

Variable Annuity Account C
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:                                       $515,238,366      ($54,321,686)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------
  Aetna Income Shares:                                         23,144,319        (4,611,478)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------
  Aetna Variable Encore Fund:                                  14,058,252        (2,878,790)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Aetna Investment Advisers Fund, Inc.:                        72,699,670        (9,562,496)
  Annuity contracts in accumulation
  Annuity contracts in payment period
- ----------------------------------------------------------------------------------------------
  Aetna GET Fund, Series B:                                     5,304,368        (1,100,778)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Aetna GET Fund, Series C:                                       969,084          (280,865)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Aetna Ascent Variable Portfolio:                                963,171          (137,931)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Aetna Crossroads Variable Portfolio:                            797,511          (106,179)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Aetna Legacy Variable Portfolio:                                595,666           (63,355)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Aetna Variable Index Plus Portfolio:                             57,328           (16,537)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Alger American Funds:
   Growth Portfolio:                                            2,138,198          (966,404)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
   Small Capitalization Portfolio:                              1,173,212        (3,731,877)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Calvert Responsibly Invested Balanced Fund:                   3,000,539          (425,159)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                     2,269,871          (994,896)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
   Growth Portfolio:                                            2,304,888          (707,334)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
   Overseas Portfolio:                                            115,737           (82,498)
  Annuity contracts in accumulation
- ----------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                       955,910          (196,386)
  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:                                       $1,237,963,630    $841,837,896    $396,125,734
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------------------
  Aetna Income Shares:                                          155,474,786     153,469,788       2,004,998
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------------------
  Aetna Variable Encore Fund:                                   175,207,017     167,163,639       8,043,378
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Aetna Investment Advisers Fund, Inc.:                         223,353,174     160,905,519      62,447,655
  Annuity contracts in accumulation
  Annuity contracts in payment period
- --------------------------------------------------------------------------------------------------------------
  Aetna GET Fund, Series B:                                      25,117,816      18,596,857       6,520,959
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Aetna GET Fund, Series C:                                         229,569         224,240           5,329
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Aetna Ascent Variable Portfolio:                                  514,612         443,710          70,902
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Aetna Crossroads Variable Portfolio:                              755,620         679,118          76,502
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Aetna Legacy Variable Portfolio:                                1,206,903       1,119,490          87,413
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Aetna Variable Index Plus Portfolio:                              356,603         338,531          18,072
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Alger American Funds:
   Growth Portfolio:                                              3,326,813       3,149,890         176,923
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
   Small Capitalization Portfolio:                               24,333,106      17,577,100       6,756,006
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Calvert Responsibly Invested Balanced Fund:                     1,793,014       1,429,393         363,621
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund:
   Equity-Income Portfolio:                                       3,851,613       3,166,678         684,935
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
   Growth Portfolio:                                                623,639         453,561         170,078
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
   Overseas Portfolio:                                            2,280,928       2,065,136         215,792
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------------
  Fidelity Investments Variable Insurance Products Fund II:
   Asset Manager Portfolio:                                       2,016,939       1,797,456         219,483
  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>                 <C>
         $267,567,573      $327,744,944       $60,177,371          $39,664,335
                                                                                      $3,805,891,355      $4,694,078,344
                                                                                         144,049,741         212,746,872
- --------------------------------------------------------------------------------------------------------------------------
           3,230,862        (9,314,233)       (12,545,095)         (34,151,027)
                                                                                         380,937,626         354,233,289
                                                                                           5,069,969           5,616,023
- --------------------------------------------------------------------------------------------------------------------------
           9,204,418          (750,036)        (9,954,454)           5,744,394
                                                                                         230,291,686         245,304,466
- --------------------------------------------------------------------------------------------------------------------------
         122,622,603        97,219,569        (25,403,034)          (7,904,062)
                                                                                         713,304,833         800,532,626
                                                                                           9,712,862          14,762,802
- --------------------------------------------------------------------------------------------------------------------------
          13,423,804        17,286,695          3,862,891          (22,661,545)
                                                                                          73,136,258          65,062,153
- --------------------------------------------------------------------------------------------------------------------------
                   0         2,983,885          2,983,885          195,380,730
                                                                                                   0         199,058,163
- --------------------------------------------------------------------------------------------------------------------------
             105,405         1,716,824          1,611,419           14,244,294
                                                                                           4,908,736          21,660,591
- --------------------------------------------------------------------------------------------------------------------------
              68,967           838,329            769,362            9,552,968
                                                                                           3,668,757          14,758,921
- --------------------------------------------------------------------------------------------------------------------------
              36,214           112,482             76,268            6,451,330
                                                                                           1,919,680           9,067,002
- --------------------------------------------------------------------------------------------------------------------------
                   0            80,325             80,325           10,514,249
                                                                                                   0          10,653,437
- --------------------------------------------------------------------------------------------------------------------------
            (285,937)        6,730,808          7,016,745           58,052,710
                                                                                          38,454,000         104,872,172
- --------------------------------------------------------------------------------------------------------------------------
          38,038,924        39,364,541          1,325,617           77,101,765
                                                                                         241,246,447         323,871,170
- --------------------------------------------------------------------------------------------------------------------------
           2,175,908         2,963,927            788,019            7,573,554
                                                                                          28,688,761          39,989,335
- --------------------------------------------------------------------------------------------------------------------------
           2,759,687        10,675,870          7,916,183           58,569,396
                                                                                          38,023,939         106,469,428
- --------------------------------------------------------------------------------------------------------------------------
             505,388         5,256,264          4,750,876           46,205,811
                                                                                          27,717,728          80,442,047
- --------------------------------------------------------------------------------------------------------------------------
             163,196           649,630            486,434            3,994,936
                                                                                           3,718,987           8,449,388
- --------------------------------------------------------------------------------------------------------------------------
           1,530,985         2,502,591            971,606              782,358
                                                                                          14,370,158          17,103,129
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-14
<PAGE>

Variable Annuity Account C
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>

   Contrafund Portfolio:                                $357,388         ($910,633)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
   Index 500 Portfolio:                                  219,199          (139,391)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  Franklin Government Securities Trust:                1,223,061          (290,354)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  Janus Aspen Series:
   Aggressive Growth Portfolio:                        1,589,459        (1,739,222)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
   Balanced Portfolio:                                   238,807           (87,725)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
   Flexible Income Portfolio:                            499,929           (72,736)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
   Growth Portfolio:                                     630,364          (245,877)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
   Short-Term Bond Portfolio:                             61,378           (14,453)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
   Worldwide Growth Portfolio:                         1,725,690        (1,035,043)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  Lexington Emerging Markets Fund:                             0           (55,554)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  Lexington Natural Resources Trust Fund:                 80,144          (231,100)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  Neuberger and Berman Advisers Management Trust -
   Growth Portfolio:                                   8,437,018        (1,199,983)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  Scudder Variable Life Investment Fund -
   International Portfolio:                            4,063,525        (2,264,627)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  TCI Portfolios, Inc. - Growth Fund:                 47,942,547        (4,974,984)
  Annuity contracts in accumulation
- -------------------------------------------------------------------------------------
  Total Variable Annuity Account C                  $712,854,599     ($ 93,446,331)
=====================================================================================


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

   Contrafund Portfolio:                                $1,299,964        $1,078,898         $221,066
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
   Index 500 Portfolio:                                  1,105,697           943,071          162,626
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  Franklin Government Securities Trust:                  5,788,894         5,646,267          142,627
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  Janus Aspen Series:
   Aggressive Growth Portfolio:                          4,803,682         3,702,615        1,101,067
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
   Balanced Portfolio:                                   1,671,701         1,511,274          160,427
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
   Flexible Income Portfolio:                            1,541,843         1,429,353          112,490
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
   Growth Portfolio:                                     1,130,979           963,703          167,276
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
   Short-Term Bond Portfolio:                              726,351           729,002           (2,651)
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
   Worldwide Growth Portfolio:                           1,942,344         1,492,553          449,791
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  Lexington Emerging Markets Fund:                         905,228           870,164           35,064
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  Lexington Natural Resources Trust Fund:                7,649,108         6,026,027        1,623,081
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  Neuberger and Berman Advisers Management Trust -
   Growth Portfolio:                                    15,336,623        13,853,081        1,483,542
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  Scudder Variable Life Investment Fund -
   International Portfolio:                             26,981,873        22,523,390        4,458,483
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  TCI Portfolios, Inc. - Growth Fund:                  131,517,962       112,052,109       19,465,853
  Annuity contracts in accumulation
- --------------------------------------------------------------------------------------------------------
  Total Variable Annuity Account C                  $2,060,808,031    $1,547,239,509     $513,568,522
========================================================================================================
</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>
        $285,166        $15,161,493        $14,876,327         $73,985,256
                                                                                     $30,357,117        $118,886,521
- ----------------------------------------------------------------------------------------------------------------------
         223,865          2,304,865          2,081,000          15,496,325
                                                                                       3,411,144          21,230,903
- ----------------------------------------------------------------------------------------------------------------------
         831,241            405,959           (425,282)            664,776
                                                                                      22,042,115          23,356,943
- ----------------------------------------------------------------------------------------------------------------------
      13,091,398         17,668,916          4,577,518          79,952,029
                                                                                      87,395,716         172,876,567
- ----------------------------------------------------------------------------------------------------------------------
          60,530            751,567            691,037          12,773,551
                                                                                       1,505,170          15,281,267
- ----------------------------------------------------------------------------------------------------------------------
         167,581            140,666            (26,915)          4,046,573
                                                                                       3,858,123           8,417,464
- ----------------------------------------------------------------------------------------------------------------------
         145,978          2,192,571          2,046,593          33,135,966
                                                                                       5,066,487          40,800,809
- ----------------------------------------------------------------------------------------------------------------------
            (354)            (6,468)            (6,114)          1,108,236
                                                                                         544,210           1,690,606
- ----------------------------------------------------------------------------------------------------------------------
         786,497         16,710,390         15,923,893         139,287,080
                                                                                      16,046,863         172,398,274
- ----------------------------------------------------------------------------------------------------------------------
         (46,118)           102,991            149,109           1,627,816
                                                                                       3,089,046           4,845,481
- ----------------------------------------------------------------------------------------------------------------------
       1,277,740          3,997,171          2,719,431           5,442,307
                                                                                      14,210,484          23,844,347
- ----------------------------------------------------------------------------------------------------------------------
      11,656,721          9,459,521         (2,197,200)           (937,272)
                                                                                      89,495,579          95,081,684
- ----------------------------------------------------------------------------------------------------------------------
      12,783,439         29,299,509         16,516,070           4,017,712
                                                                                     164,724,583         191,515,746
- ----------------------------------------------------------------------------------------------------------------------
      91,671,503          8,139,519        (83,531,984)        (57,916,538)
                                                                                     425,259,499         346,244,393
- ----------------------------------------------------------------------------------------------------------------------
 $   594,083,184       $612,391,085      $  18,307,901       $ 781,800,013        $6,632,117,659      $8,565,202,363
======================================================================================================================
</TABLE>


                                      S-16
<PAGE>

   
                          Independent Auditors' Report

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


We have audited the accompanying statement of assets and liabilities of Aetna
Life Insurance and Annuity Company Variable Annuity Account C (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 C
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-17

<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)

                                                Years Ended December 31,
                                            --------------------------------
                                              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
                                            =======       =======    =======

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.

                                             Amortized               Fair
                                               Cost                 Value
                                             ---------              ------
                                                       (millions)
      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
                                             =========             =========

     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:

                                             Gross        Gross
                              Amortized    Unrealized   Unrealized    Fair
                                 Cost        Gains        Losses      Value
                              ---------    ----------   ----------    -----
                                                 (millions)
           1997
           Equity Securities    $210.0        $21.3        $0.1      $231.2
                                ======        =====        ====      ======

           1996
           Equity Securities    $184.9        $16.3        $0.8      $200.4
                                ======        =====        ====      ======

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:

                                            1997                    1996
                                     --------------------     -----------------
                                      Carrying      Fair      Carrying     Fair
                                        Value      Value       Value      Value
                                     ---------     ------     --------    -----
                                                      (millions)
        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

     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:

                                                          Amortized       Fair
                                                             Cost         Value
                                                          ---------       ----
                                   (millions)

           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.





                                      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:

                                             1997        1996        1995
                                             ----        ----        ----
                                                      (millions)
            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
                                           ========    ========     ========

     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:

                                                1997      1996        1995
                                                ----      ----        ----
                                                       (millions)

           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
                                               ======  ========     ======

     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:

                                 1997         1996           1995
                                 -----        -----          ----
                                            (millions)

           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



                                      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:

                                                1997       1996       1995
                                                ----       ----       ----
                                                       (millions)

          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
                                               =====    =======       ======

     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:

                                                 1997     1996       1995
                                                 ----     ----       ----
                                                      (millions)
          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
                                                  ====      ====     =====



                                      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:

                                                   1997       1996       1995
                                                   ----       ----       ----
                                                           (millions)
          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
                                                   =====    ======     ======

          (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:

       (Millions)                            Reserve      Positions
       -----------------------------------   ----------   ---------

       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
                                             ==========   =========

      (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:

                                                     1997     1996      1995
                                                     ----     ----      ----
                                                           (millions)
            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
                                                     =====     =====     =====

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

                                              1997         1996        1995
                                              ----         ----        ----
                                                        (millions)

            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
                                             =======      =======      ========




                                      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:

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

           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
                                                  =========     =========

     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 and 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:

                                                1997         1996         1995
                                             ---------    ---------    ---------
                                                          (millions)
         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
                                             =========    =========    =========

          (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>




   
SAI.75986-98
    

<PAGE>


                           VARIABLE ANNUITY ACCOUNT C
                           PART C - OTHER INFORMATION

Item 24. Financial Statements and Exhibits
     (a) Financial Statements:
         (1)      Included in Part A:
                  Condensed Financial Information
         (2)      Included in Part B:
                  Financial Statements of Variable Annuity Account C:
                  -   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 C(1)
         (2)   Not applicable
         (3.1) Broker-Dealer Agreement(2)
         (3.2) Alternative Form of Wholesaling Agreement and Related Selling
               Agreement(2)
         (4.1) Variable Annuity Contract (G-CDA-IA(RP))(2)
         (4.2) Variable Annuity Contract (G-CDA-IA(RPM/XC))(2)
         (4.3) Variable Annuity Contract (G-CDA-HF)(3)
         (4.4) Variable Annuity Certificate (GTCC-HF)(4)
         (4.5) Endorsement (EGET-IC(R)) to Contracts G-CDA-IA(RP) and
               G-CDA-HF(2)
         (4.6) Endorsement (EGETE-IC(R)) to Contract G-CDA-IA(RPM/XC)(5)
         (4.7) Endorsement (EGHDHFRPSDO97) to Contracts G-CDA-HF and
               G-CDA-IA(RP)(6)
         (5)   Variable Annuity Contract Application (300-GTD-IA)(7)
         (6.1) Certification of Incorporation of Aetna Life Insurance and
               Annuity Company(8)

<PAGE>

         (6.2) Amendment of Certificate of Incorporation of Aetna Life Insurance
               and Annuity Company(9)
         (6.3) By-Laws as amended September 17, 1997 of Aetna Life Insurance and
               Annuity Company(10)
         (7)   Not applicable
         (8.1) Fund Participation Agreement among Calvert Responsibly Invested
               Balanced Portfolio, Calvert Asset Management Company, Inc. and
               Aetna Life Insurance and Annuity Company dated December 1,
               1997(11)
         (8.2) Service Agreement between Calvert Asset Management Company, Inc.
               and Aetna Life Insurance and Annuity Company Dated December 1,
               1997(11)
         (8.3) 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(9)
         (8.4) 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(12)
         (8.5) 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(13)
         (8.6) Form of 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(14)
         (8.7) 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(9)
         (8.8) 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(12)
         (8.9) 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,

<PAGE>

               1994 and amended on December 15, 1994, February 1, 1995, May 1,
               1995, January 1, 1996, March 1, 1996 and May 1, 1997(15)
        (8.10) Form of 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(14)
        (8.11) Service Agreement between Aetna Life Insurance and Annuity
               Company and Fidelity Investments Institutional Operations Company
               dated as of November 1, 1995(16)
        (8.12) 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(12)
        (8.13) Fund Participation Agreement among Janus Aspen Series and Aetna
               Life Insurance and Annuity Company and Janus Capital Corporation
               dated December 8, 1997(17)
        (8.14) Service Agreement between Janus Capital Corporation and Aetna
               Life Insurance and Annuity Company dated December 8, 1997(17)
        (8.15) Fund Participation Agreement between Aetna Life Insurance and
               Annuity Company and Lexington Management Corporation regarding
               Natural Resources Trust dated December 1, 1988 and amended
               February 11, 1991(2)
        (8.16) Fund Participation Agreement between Aetna Life Insurance and
               Annuity Company and Oppenheimer Variable Annuity Account Funds
               and Oppenheimer Funds, Inc.(18)
        (8.17) Service Agreement between Oppenheimer Funds, Inc. and Aetna Life
               Insurance and Annuity Company(18)
        (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(14)
        (15.2) Authorization for Signatures(2)

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 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).


<PAGE>

3.   Incorporated by reference to Post-Effective Amendment No. 14 to
     Registration Statement on Form N-4 (File No. 33-75964), as filed
     electronically on July 29, 1997 (Accession No. 0000950146-97-001101).
4.   Incorporated by reference to Post-Effective Amendment No. 6 to Registration
     Statement on Form N-4 (File No. 33-75980), as filed electronically on
     February 12, 1997 (Accession No. 0000950146-97-000171).
5.   Incorporated by reference to Post-Effective Amendment No. 8 to Registration
     Statement on Form N-4 (File No. 33-75986), as filed electronically on
     August 30, 1996 (Accession No. 0000928389-96-000152).
6.   Incorporated by reference to Post-Effective Amendment No. 13 to
     Registration Statement on Form N-4 (File No. 33-75986), as filed
     electronically on April 11, 1997 (Accession No. 0000950146-97-000582).
7.   Incorporated by reference to Post-Effective Amendment No. 14 to
     Registration Statement on Form N-4 (File No. 33-75986), as filed
     electronically on August 19, 1997 (Accession No. 0000950146-97-001302)
8.   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).
9.   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).
10.  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).
11.  Incorporated by reference to Post-Effective Amendment No. 8 to Registration
     Statement on Form N-4 (File No. 333-01107), as filed electronically on
     February 19, 1998 (Accession No. 0000950146-98-000248).
12.  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).
13.  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).
14.  Incorporated by reference to Post-Effective Amendment No. 9 to Registration
     Statement on Form N-4 (File No. 333-01107), as filed electronically on
     April 7, 1998 (Accession No. 0000950146-98-000564 ).
15.  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).
16.  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).

<PAGE>

17.  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).
18.  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

Shaun P. Mathews         Director and Senior Vice President

Catherine H. Smith       Director, Chief Financial Officer and Senior Vice
                         President

Deborah Koltenuk         Vice President and Treasurer, 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 Post-Effective Amendment No.
9 to the Registration Statement on Form N-4 (File No. 333-01107), as filed
electronically on April 7, 1998 (Accession No. 0000950146-98-000564).

Item 27. Number of Contract Owners
- ----------------------------------

     As of February 28, 1998, there were 614,013 individuals holding interests
in variable annuity contracts funded through Variable Annuity Account C.

Item 28. Indemnification
- ------------------------

Reference is hereby made to Section 33-771(f) of the Connecticut General
Statutes ("C.G.S.") regarding indemnification of directors and Section 33-776(4)
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 indemnify their officers, directors,
employees and agents against "liability" (defined as the obligation to pay a
judgment, settlement, penalty, fine, excise tax in the case of an employee
benefit plan or reasonable expenses incurred with respect to a proceeding). In
the case of a proceeding by or in the right of the corporation, indemnification
is limited to reasonable expenses incurred in connection with the proceeding
against the corporation to which the individual was named a party. The

<PAGE>

corporation's obligation to provide such indemnification does not apply unless
(1) the individual has met the standard of conduct set forth in Section 33-771;
and (2) a determination is made (by majority vote of a quorum of the board of
directors who were not parties to the proceeding, or if a quorum cannot be
obtained, by a committee of the board selected as described in Section
33-775(b)(2); by special legal counsel selected by the board of directors or
members thereof as described in Section 33-775(b)(3); by shareholders) that the
individual met the standard set forth in Section 33-771; or (3) the court, upon
application by the individual, determines in view of all the circumstances that
such person is reasonably entitled to be indemnified. Also, unless limited by
its Certificate of Incorporation, a corporation must 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
of his relationship as director, officer, employee or agent of the corporation.

The statute does specifically authorize a corporation to procure indemnification
insurance on behalf of an individual who is or 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 and investment adviser for Portfolio
         Partners, Inc., 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. (all management investment
         companies registered under the Investment Company Act of 1940 (1940
         Act)). Effective May 1, 1998, Aetna will no longer be the investment
         adviser 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. Additionally, Aetna acts as the
         principal underwriter and depositor for Variable Life Account B of
         Aetna, Variable Annuity Account B 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:

<TABLE>
<CAPTION>
       (1)                    (2)                       (3)                 (4)                  (5)

Name of                 Net Underwriting          Compensation on
Principal               Discounts and             Redemption or          Brokerage
Underwriter             Commissions               Annuitization          Commissions        Compensation*
- -----------             -----------               -------------          -----------        -------------
<S>                     <C>                       <C>                    <C>                <C>
Aetna Life Insurance                              $1,987,454                                $124,603,039
and Annuity Company
</TABLE>

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

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) [Paragraph Symbol] 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 C of Aetna Life Insurance and
Annuity Company, certifies that it meets the requirements of Securities Act Rule
485(b) for effectiveness of this Post-Effective Amendment to its Registration
Statement on Form N-4 (File No. 33-75986) and has duly caused this
Post-Effective Amendment to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of Hartford, State of Connecticut, on the
16th day of April, 1998.

                   VARIABLE ANNUITY ACCOUNT C 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 Post-Effective Amendment
No. 16 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                                            )
                                                               )
                                                               )
Shaun P. Mathews*         Director                             )   April
- -------------------------                                      )
Shaun P. Mathews                                               )   16, 1998
                                                               )
                                                               )
Catherine H. Smith*       Director and Chief                   )
- ------------------------- Financial Officer                    )
Catherine H. Smith                                             )
                                                               )
                                                               )
Deborah Koltenuk*         Vice President and Treasurer,        )
- ------------------------- Corporate Controller                 )
Deborah Koltenuk                                               )
                                                               )

By:    /s/ Mary Katherine Johnson
       -----------------------------------------
       Mary Katherine Johnson
      *Attorney-in-Fact

<PAGE>


                      VARIABLE ANNUITY ACCOUNT C
                             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 C

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 (G-CDA-IA(RP))                         *

99-B.4.2    Variable Annuity Contract (G-CDA-IA(RPM/XC))                     *

99-B.4.3    Variable Annuity Contract (G-CDA-HF)                             *

99-B.4.4    Variable Annuity Certificate (GTCC-HF)

99-B.4.5    Endorsement (EGET-IC(R)) to Contracts G-CDA-IA(RP) and           *
            G-CDA-HF

99-B.4.6    Endorsement (EGETE-IC(R)) to Contract G-CDA-IA (RPM/XC)          *

99-B.4.7    Endorsement (EGHDHFRPSDO97) to Contracts G-CDA-HF and            *
            G-CDA-IA(RP)

99-B.5      Variable Annuity Contract Application (300-GTD-IA)               *

99-B.6.1    Certification 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

99-B.6.3    By-Laws as amended September 17, 1997 of Aetna Life              *
            Insurance and Annuity Company

*Incorporated by reference


<PAGE>


Exhibit
   No.      Exhibit                                                        Page
   ---      -------                                                        ----

99-B.8.1    Fund Participation Agreement among Calvert Responsibly           *
            Invested Balanced Portfolio, Calvert Asset Management
            Company, Inc. and Aetna Life Insurance and Annuity Company
            dated December 1, 1997

99-B.8.2    Service Agreement between Calvert Asset Management               *
            Company, Inc. and Aetna Life Insurance and Annuity Company
            Dated December 1, 1997

99-B.8.3    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.8.4    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.8.5    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.8.6    Form of 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

*Incorporated by reference

<PAGE>

Exhibit
   No.      Exhibit                                                        Page
   ---      -------                                                        ----

99-B.8.7    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.8.8    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.8.9    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.8.10   Form of 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.8.11   Service Agreement between Aetna Life Insurance and Annuity       *
            Company and Fidelity Investments Institutional Operations
            Company dated as of November 1, 1995

99-B.8.12   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

*Incorporated by reference

<PAGE>

Exhibit
   No.      Exhibit                                                        Page
   ---      -------                                                        ----

99-B.8.13   Fund Participation Agreement among Janus Aspen Series and        *
            Aetna Life Insurance and Annuity Company and Janus Capital
            Corporation dated December 8, 1997

99-B.8.14   Service Agreement between Janus Capital Corporation and          *
            Aetna Life Insurance and Annuity Company dated December 8,
            1997

99-B.8.15   Fund Participation Agreement between Aetna Life Insurance        *
            and Annuity Company and Lexington Management Corporation
            regarding Natural Resources Trust dated December 1, 1988
            and amended February 11, 1991

99-B.8.16   Fund Participation Agreement between Aetna Life Insurance        *
            and Annuity Company and Oppenheimer Variable Annuity
            Account Funds and Oppenheimer Funds, Inc.

99-B.8.17   Service Agreement between Oppenheimer Funds, Inc. and            *
            Aetna Life Insurance and Annuity Company

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 Letterhead]                    151 Farmington Avenue
        [Aetna Logo]                          Hartford, CT  06156

        April 16, 1998                        Julie E. Rockmore
                                              Counsel
                                              Law Division, RE4A
                                              Investments & Financial Services
                                              (860) 273-4686
                                              Fax:  (860) 273-8340

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

Re:  Aetna Life Insurance and Annuity Company and its Variable Annuity Account C
     Post-Effective Amendment No. 16 to Registration Statement on Form N-4
     Prospectus Title:  Group Variable Annuity Contracts for use with
     Tax-Deferred Annuity Plans (Section 403(b)) and Defined Contribution
     Plans (Section 401(a))
     File Nos.  33-75986* and 811-2513

Dear Sir or Madam:

The undersigned serves as counsel to Aetna Life Insurance and Annuity Company, a
Connecticut life insurance company (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 (the "Securities Act") as
provided in Rule 24f-2 under the Investment Company Act of 1940 (the "Investment
Company Act").

In connection with this opinion, I have reviewed the N-4 Registration Statement,
as amended to the date hereof, and this Post-Effective Amendment No. 16. I 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.

- --------

*  Pursuant to Rule 429(a) under the Securities Act of 1933, Registrant has
   included a combined prospectus under this Registration Statement which
   includes all the information which would currently be required in
   prospectuses relating to securities covered by the following earlier
   Registration Statements: 33-75970; 33-75954; and 33-75956.


<PAGE>


Based upon the foregoing, and, assuming the Securities are sold in accordance
with the provisions of the prospectus, I am of the opinion that the Securities
being registered will be legally issued and will represent binding obligations
of the Company.

I consent to the filing of this opinion as an exhibit to the Registration
Statement.

Sincerely,


/s/ Julie E. Rockmore
    Julie E. Rockmore



                        Consent of Independent Auditors


The Board of Directors of Aetna Life Insurance and Annuity Company and
Contractholders of Aetna Variable Annuity Account C:

We consent to the use of our reports dated February 3, 1998 and February 27,
1998 included in this Post-Effective Amendment No. 16 to Registration Statement
(No.33-75986) on Form N-4 and to the references to our firm under the headings
"Condensed Financial Information" in the prospectus and "Independent Auditors"
in the statement of additional information.

                                               /s/  KPMG Peat Marwick LLP
                                                    KPMG Peat Marwick LLP

Hartford, Connecticut
April 16, 1998






              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, 1997 through December 31, 1997; the "5-year rate" is for
the period January 1, 1993 through December 31, 1997; the "10-year rate" is for
the period January 1, 1988 through December 31, 1997. "Since inception" figures
assume the redemption on December 31, 1997 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
           P(1 + T) (n) = 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, maintenance fees,
administrative charges (if applicable) and deferred sales 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, 1997 through December 31, 1997; the
"3-year rate" is for the period January 1, 1995 through December 31, 1997; the
"5-year rate" is for the period January 1, 1993 through December 31, 1997; and
the "10-year rate" is for the period January 1, 1988 through December 31, 1997.

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 deferred sales 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, 1997 of values attributable to a $1,000 payment made on the
inception dates of the funds.

For an illustration of the Computation of the Total Return Quotations, both
Standardized and Non-Standardized, see attached.

<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
                                                     Maintenance                                    One Year
                       Fund Name                         Fee        As of Date      As of AUV       as of Date
- ---------------------------------------------------------------------------------------------------------------
<S>                                                       <C>       <C>             <C>             <C>
Aetna Ascent VP                                           0         12/31/97        15.394197       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                   0         12/31/97        18.776288       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                             0         12/31/97        13.213355       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                       0         12/31/97        14.429536       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                                0         12/31/97        22.15346        12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                           0         12/31/97        13.14919        05/30/97
- ---------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                             0         12/31/97        14.417642       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                           0         12/31/97        13.46656        12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                     0         12/31/97        11.929152       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                    0         12/31/97        13.629438       05/30/97
- ---------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                0         12/31/97        13.23711        05/30/97
- ---------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                         0         12/31/97        17.807542       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                      0         12/31/97        15.808366       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                             0         12/31/97        13.879092       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                           0         12/31/97        12.246647       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                      0         12/31/97        15.241846       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                   0         12/31/97        15.772632       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                            0         12/31/97        14.984266       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                     0         12/31/97        14.346905       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                              0         12/31/97        15.386101       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                    0         12/31/97        16.689347       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                         0         12/31/97        15.512351       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                         0         12/31/97        14.899368       11/28/97
- ---------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities                0         12/31/97        14.899368       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                           0         12/31/97        13.770226       11/28/97
- ---------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth                  0         12/31/97        13.770226       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                              0         12/31/97        19.255871       11/28/97
- ---------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                     0         12/31/97        19.255871       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                          0         12/31/97        16.955173       11/28/97
- ---------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth         0         12/31/97        16.955173       12/31/96
- ---------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                   0         12/31/97        14.373807       11/28/97
- ---------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity          0         12/31/97        14.373807       12/31/96
- ---------------------------------------------------------------------------------------------------------------
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                  One Year       One Year       Five Year      Five Year      Five Year
                       Fund Name                  as of AUV        w/DSC       as of Date     as of AUV       w/DSC
- ------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>              <C>          <C>            <C>             <C>
Aetna Ascent VP                                   13.033844        12.20%       07/31/95
- ------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                           15.561248        14.63%       12/31/92       10.309633       11.82%
- ------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                     12.385012         1.35%       12/31/92       10.185451        4.49%
- ------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                               12.458345        10.03%       07/04/95
- ------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                        17.313473        21.56%       12/31/92       10.568282       15.01%
- ------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                                 05/30/97
- ------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                     10.931112        25.30%       10/31/96
- ------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                   11.938422         7.16%       07/31/95
- ------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                             11.480848        (1.29%)      12/31/92       10.161081        2.42%
- ------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                                          05/30/97
- ------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                                      05/30/97
- ------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                 15.05414         12.38%       12/31/92       10.464127       10.31%
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio              12.52624         19.89%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                     11.409657        15.56%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                   11.144013         4.40%       05/31/94
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio              12.463259        16.18%       05/31/95
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio           14.211233         5.44%       06/30/94
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                    12.457455        14.27%       06/30/95
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio             13.031177         4.59%       10/31/94
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                      12.724234        14.87%       06/30/95
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio            13.869066        14.32%       05/31/95
- ------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                 14.696214         0.28%       12/31/92       10.027211        8.23%
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                                               11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities        13.846852         2.22%       09/30/93
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                                                 11/28/97
- ------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth          14.404604        (9.18%)      12/31/92       11.183554        3.40%
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                                                    11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity             15.471023        18.24%       12/31/92       11.260621       10.42%
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                                                11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-
  Scudder International Growth                     15.79185         2.00%       12/31/92        9.617866       11.10%
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                                         11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity  11.377178        20.02%       10/31/94
- ------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                    Ten Year     Ten Year       Ten Year   Inception     Inception
                       Fund Name                   as of Date    as of AUV       w/DSC        Date         AUV
- -------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>          <C>            <C>        <C>           <C>
- -------------------------------------------------------------------------------------------------------------------
Aetna Ascent VP                                     07/31/95                               07/31/95      10.044094
- -------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                             04/03/89                               04/03/89       7.62866
- -------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                       12/31/87     6.352531        7.60%
- -------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                 07/04/95                               07/04/95       9.810963
- -------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                          12/31/87     5.521663       14.90%
- -------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                     05/30/97                               05/30/97      11.06641
- -------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                       10/31/96                               10/31/96      10.453674
- -------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                     07/31/95                               07/31/95      10.030548
- -------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                               12/31/87     7.772171        4.38%
- -------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                              05/30/97                               05/30/97      11.311947
- -------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                          05/30/97                               05/30/97      10.973415
- -------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                   05/31/89                               05/31/89       7.707901
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                05/31/94                               05/31/94       8.016811
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                       05/31/94                               05/31/94       7.271762
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                     05/31/94                               05/31/94       9.55012
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                05/31/95                               05/31/95       8.839059
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio             06/30/94                               06/30/94       8.696279
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                      06/30/95                               06/30/95       9.83019
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio               10/31/94                               10/31/94      10.044526
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                        06/30/95                               06/30/95       9.614163
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio              05/31/95                               05/31/95       9.013424
- -------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                   10/14/91                               10/14/91       9.662631
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                   11/28/97                               11/28/97      15.089969
- -------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities          09/30/93                               09/30/93       9.879762
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                     11/28/97                               11/28/97      14.044492
- -------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth            08/31/92                               08/31/92      10.190497
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                        11/28/97                               11/28/97      18.985406
- -------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity               05/31/89                               05/31/89       8.508019
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                    11/28/97                               11/28/97      16.749376
- -------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth   07/31/89                               07/31/89       9.118226
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio             11/28/97                               11/28/97      14.089607
- -------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity    10/31/94                               10/31/94       7.717688
- -------------------------------------------------------------------------------------------------------------------


<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                     Separate
                                                        Inception     Account       Free     One Year   Three Year
                       Fund Name                          w/DSC        Charge        Out       DSC         DSC
- -------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>            <C>          <C>     <C>         <C>
Aetna Ascent VP                                           16.80%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                   10.72%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                                            150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                       14.36%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                                               150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                           12.88%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                             26.06%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                           10.58%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                                    150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                    14.46%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                14.60%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                         10.11%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                      19.13%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                             18.05%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                            5.66%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                      21.03%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                   16.80%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                            15.93%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                     10.12%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                              18.21%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                    24.40%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                          7.39%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                         (6.20%)        150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities                 8.82%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                           (6.86%)        150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth                   5.00%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                              (3.65%)        150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                      9.85%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                          (3.83%)        150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth          7.52%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                   (3.08%)        150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity          19.74%         150          0       5.00%       5.00%
- -------------------------------------------------------------------------------------------------------------------

<CAPTION>
- -------------------------------------------------------------------------------------------------
                                                               Five Year    Ten Year   Inception
                       Fund Name                                  DSC          DSC       DSC
- -------------------------------------------------------------------------------------------------
<S>                                                              <C>          <C>       <C>
Aetna Ascent VP                                                  4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                          4.00%        0.00%     1.00%
- -------------------------------------------------------------------------------------------------
Aetna Bond VP                                                    4.00%        0.00%
- -------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                              4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                                       4.00%        0.00%
- -------------------------------------------------------------------------------------------------
Aetna Growth VP                                                  4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                    4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                  4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Aetna Money Market VP                                            4.00%        0.00%
- -------------------------------------------------------------------------------------------------
Aetna Small Company VP                                           4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                       4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                                4.00%        0.00%     1.00%
- -------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                             4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                                    4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                                  4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                             4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                          4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                   4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                            4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                     4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                           4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                                4.00%        0.00%     3.00%
- -------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                                4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities                       4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Portfolio Partners MFS Research Growth Portfolio                 4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth                         4.00%        0.00%     4.00%
- -------------------------------------------------------------------------------------------------
Portfolio Partners MFS Value Equity Portfolio                    4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                            4.00%        0.00%     1.00%
- -------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                                 4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth                4.00%        0.00%     1.00%
- -------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                          4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity                 4.00%        0.00%     5.00%
- -------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------
                                                  Maintenance                                One Year        One Year
                              Fund Name               Fee         As of Date    As of AUV    as of Date      as of AUV
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>         <C>           <C>          <C>             <C>
Aetna Ascent VP                                       0           12/31/97      15.394197    12/31/96        13.033844
- -----------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                               0           12/31/97      18.776288    12/31/96        15.561248
- -----------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                         0           12/31/97      13.213355    12/31/96        12.385012
- -----------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                   0           12/31/97      14.429536    12/31/96        12.458345
- -----------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                            0           12/31/97      22.15346     12/31/96        17.313473
- -----------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                       0           12/31/97      13.14919     12/31/96        10.035507
- -----------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                         0           12/31/97      14.417642    12/31/96        10.931112
- -----------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                       0           12/31/97      13.46656     12/31/96        11.938422
- -----------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                 0           12/31/97      11.929152    12/31/96        11.480848
- -----------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                0           12/31/97      13.629438    12/31/96        10.287284
- -----------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                            0           12/31/97      13.23711     12/31/96         9.642074
- -----------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                     0           12/31/97      17.807542    12/31/96        15.05414
- -----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                  0           12/31/97      15.808366    12/31/96        12.52624
- -----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                         0           12/31/97      13.879092    12/31/96        11.409657
- -----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                       0           12/31/97      12.246647    12/31/96        11.144013
- -----------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                  0           12/31/97      15.241846    12/31/96        12.463259
- -----------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio               0           12/31/97      15.772632    12/31/96        14.211233
- -----------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                        0           12/31/97      14.984266    12/31/96        12.457455
- -----------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                 0           12/31/97      14.346905    12/31/96        13.031177
- -----------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                          0           12/31/97      15.386101    12/31/96        12.724234
- -----------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                0           12/31/97      16.689347    12/31/96        13.869066
- -----------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                     0           12/31/97      15.512351    12/31/96        14.696214
- -----------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                    0           12/31/97      22.498037    12/31/96        18.654733
- -----------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                       0           12/31/97      23.268211    12/31/96        21.728231
- -----------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                     0           12/31/97      14.899368    11/28/97
- -----------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities            0           12/31/97      14.899368    12/31/96        13.846852
- -----------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                       0           12/31/97      13.770226    11/28/97
- -----------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth              0           12/31/97      13.770226    12/31/96        14.404604
- -----------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                          0           12/31/97      19.255871    11/28/97
- -----------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                 0           12/31/97      19.255871    12/31/96        15.471023
- -----------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                      0           12/31/97      16.955173    11/28/97
- -----------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder
  International Growth                                0           12/31/97      16.955173    12/31/96        15.79185
- -----------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio               0           12/31/97      14.373807    11/28/97
- -----------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity      0           12/31/97      14.373807    12/31/96        11.377178
- -----------------------------------------------------------------------------------------------------------------------

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                   One Year    Three Year  Three Year   Three Year     Five Year       Five Year
                              Fund Name            w/out DSC   as of Date   as of AUV    w/out DSC      as of Date     as of AUV
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>         <C>          <C>            <C>          <C>             <C>
Aetna Ascent VP                                    18.11%                                               07/05/95
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                            20.66%      12/30/94     10.942854      19.72%       12/31/92        10.309633
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                       6.69%      12/30/94     10.418991       8.24%       12/31/92        10.185451
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                15.82%                                               07/05/95
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                         27.96%      12/30/94     10.838582      26.91%       12/31/92        10.568282
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                    31.03%                                               12/13/96
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                      31.90%                                               09/16/96
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                    12.80%                                               07/05/95
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                               3.91%      12/30/94     10.58786        4.06%       12/31/92        10.161081
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                             32.49%                                               12/27/96
- ----------------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                         37.29%                                               12/13/96
- ----------------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                  18.29%      12/30/94     10.613047      18.83%       12/31/92        10.464127
- ----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio               26.20%      12/30/94      8.360054      23.66%       12/31/92         6.799708
- ----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                      21.64%      12/30/94      7.571407      22.38%       12/31/92         6.535998
- ----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                     9.89%      12/30/94      9.248271       9.81%       12/31/92         6.818693
- ----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio               22.29%                                               01/03/95
- ----------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio            10.99%      12/30/94     10.641238      14.02%       09/13/93
- ----------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                     20.28%      12/30/94      8.853698      19.17%       09/13/93
- ----------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio              10.10%      12/30/94      9.928378      13.06%       09/13/93
- ----------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                       20.92%      12/30/94      8.503009      21.86%       09/13/93
- ----------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio             20.34%      12/30/94      8.695174      24.28%       09/13/93
- ----------------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                   5.55%      12/30/94     10.211872      14.95%       12/31/92        10.027211
- ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                 20.60%      12/30/94     15.962059      12.12%       12/31/92        10.242603
- ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                     7.09%      12/30/94     17.324107      10.33%       05/03/93
- ----------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                              11/28/97                                 11/28/97
- ----------------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities          7.60%      12/30/94      9.489522      16.23%       12/31/92         9.026496
- ----------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                                11/28/97                                 11/28/97
- ----------------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth           (4.40%)     12/30/94     11.833081       5.18%       12/31/92        11.183554
- ----------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                                   11/28/97                                 11/28/97
- ----------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity              24.46%      12/30/94     11.088109      20.20%       12/31/92        11.260621
- ----------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                               11/28/97                                 11/28/97
- ----------------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth   7.37%      12/30/94     12.759498       9.94%       12/31/92         9.617866
- ----------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                        11/28/97                                 11/28/97
- ----------------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity   26.34%      12/31/94      7.583454      23.76%       12/31/92         6.288259
- ----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                   Five Year        Ten Year       Ten Year        Ten Year      Inception
                              Fund Name            w/out DSC        as of Date     as of AUV       w/out DSC       Date
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>           <C>              <C>           <C>
Aetna Ascent VP                                                      07/05/95                                     07/05/95
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                             12.74%           04/03/89                                     04/03/89
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                        5.34%           12/31/87      6.352531          7.60%
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                                  07/05/95                                     07/05/95
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                          15.95%           12/31/87      5.521663         14.90%
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                      12/13/96                                     12/13/96
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                        09/16/96                                     09/16/96
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                      07/05/95                                     07/05/95
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                3.26%           12/31/87      7.772171          4.38%
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                               12/27/96                                     12/27/96
- ---------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                           12/13/96                                     12/13/96
- ---------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                   11.22%           12/31/87      6.414252         10.75%
- ---------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                18.38%           12/31/87      3.908603         15.00%
- ---------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                       16.25%           12/31/87      3.298861         15.45%
- ---------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                     12.43%           12/31/87      5.674174          8.00%
- ---------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                                 01/03/95                                     01/03/95
- ---------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                              09/13/93                                     09/13/93
- ---------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                       09/13/93                                     09/13/93
- ---------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                                09/13/93                                     09/13/93
- ---------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                         09/13/93                                     09/13/93
- ---------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                               09/13/93                                     09/13/93
- ---------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                    9.12%           10/14/91                                     10/14/91
- ---------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                  17.04%           11/12/90                                     11/12/90
- ---------------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                                      05/03/93                                     05/03/93
- ---------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                                    11/28/97                                     11/28/97
- ---------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities          10.54%           09/21/88                                     09/21/88
- ---------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                                      11/28/97                                     11/28/97
- ---------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth             4.25%           12/31/87      6.929978          7.11%
- ---------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                                         11/28/97                                     11/28/97
- ---------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity               11.33%           12/31/87      5.699839         12.95%
- ---------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                                     11/28/97                                     11/28/97
- ---------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth   12.01%           12/31/87      6.459744         10.13%
- ---------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                              11/28/97                                     11/28/97
- ---------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity    17.98%           01/09/89                                     01/09/89
- ---------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                                               Separate
                                                    Inception    Inception     Account     Free
                              Fund Name               AUV        w/out DSC      Charge     Out
- ------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>           <C>        <C>
Aetna Ascent VP                                      9.764899      20.03%        150        0
- ------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                              7.62866       10.85%        150        0
- ------------------------------------------------------------------------------------------------
Aetna Bond VP                                                                    150        0
- ------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                  9.810963      16.73%        150        0
- ------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                                                       150        0
- ------------------------------------------------------------------------------------------------
Aetna Growth VP                                      9.898549      30.99%        150        0
- ------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                       10.013462      32.59%        150        0
- ------------------------------------------------------------------------------------------------
Aetna Legacy VP                                      9.874745      13.25%        150        0
- ------------------------------------------------------------------------------------------------
Aetna Money Market VP                                                            150        0
- ------------------------------------------------------------------------------------------------
Aetna Small Company VP                              10.174528      33.43%        150        0
- ------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                           9.446518      37.81%        150        0
- ------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                                                150        0
- ------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                                             150        0
- ------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                                                    150        0
- ------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                                                  150        0
- ------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                 7.580107      26.30%        150        0
- ------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio              7.89951       17.45%        150        0
- ------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                       8.350032      14.57%        150        0
- ------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio               10.144643       8.40%        150        0
- ------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                         8.15121       15.93%        150        0
- ------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio               7.330344      21.09%        150        0
- ------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                    9.662631       7.92%        150        0
- ------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                  10.968952      10.59%        150        0
- ------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                     17.705168       6.03%        150        0
- ------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                   15.091209      (1.27%)       150        0
- ------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities           3.412393      17.22%        150        0
- ------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                     14.045647      (1.96%)       150        0
- ------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth                                         150        0
- ------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                        19.012758       1.28%        150        0
- ------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                                            150        0
- ------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                    16.714623       1.44%        150        0
- ------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth                                150        0
- ------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio             14.10727        1.89%        150        0
- ------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity     3.271276      17.93%        150        0
- ------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                   Maintenance                                 One Year       One Year
                      Fund Name                         Fee        As of Date    As of AUV     as of Date     as of AUV
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>         <C>           <C>           <C>           <C>
Aetna Ascent VP                                         15          12/31/97      15.394197     12/31/96      13.033844
- ------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                 15          12/31/97      18.776288     12/31/96      15.561248
- ------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                           15          12/31/97      13.213355     12/31/96      12.385012
- ------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                     15          12/31/97      14.429536     12/31/96      12.458345
- ------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                              15          12/31/97      22.15346      12/31/96      17.313473
- ------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                         15          12/31/97      13.14919      05/30/97
- ------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                           15          12/31/97      14.417642     12/31/96      10.931112
- ------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                         15          12/31/97      13.46656      12/31/96      11.938422
- ------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                   15          12/31/97      11.929152     12/31/96      11.480848
- ------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                  15          12/31/97      13.629438     05/30/97
- ------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                              15          12/31/97      13.23711      05/30/97
- ------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                       15          12/31/97      17.807542     12/31/96      15.05414
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                    15          12/31/97      15.808366     12/31/96      12.52624
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                           15          12/31/97      13.879092     12/31/96      11.409657
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                         15          12/31/97      12.246647     12/31/96      11.144013
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                    15          12/31/97      15.241846     12/31/96      12.463259
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                 15          12/31/97      15.772632     12/31/96      14.211233
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                          15          12/31/97      14.984266     12/31/96      12.457455
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                   15          12/31/97      14.346905     12/31/96      13.031177
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                            15          12/31/97      15.386101     12/31/96      12.724234
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                  15          12/31/97      16.689347     12/31/96      13.869066
- ------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                       15          12/31/97      15.512351     12/31/96      14.696214
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                       15          12/31/97      14.899368     11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities              15          12/31/97      14.899368     12/31/96      13.846852
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Research Growth Portfolio        15          12/31/97      13.770226     11/28/97
- ------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth                15          12/31/97      13.770226     12/31/96      14.404604
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Value Equity Portfolio           15          12/31/97      19.255871     11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                   15          12/31/97      19.255871     12/31/96      15.471023
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                        15          12/31/97      16.955173     11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth       15          12/31/97      16.955173     12/31/96      15.79185
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                 15          12/31/97      14.373807     11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity        15          12/31/97      14.373807     12/31/96      11.377178
- ------------------------------------------------------------------------------------------------------------------------
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                                      One Year       Five Year       Five Year     Five Year     Ten Year
                     Fund Name                         w/DSC         as of Date      as of AUV      w/DSC        as of Date
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>             <C>            <C>            <C>           <C>
Aetna Ascent VP                                       12.09%          07/31/95                                    07/31/95
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                               14.51%          12/31/92       10.309633      11.47%        04/03/89
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                          1.24%          12/31/92       10.185451       4.15%        12/31/87
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                    9.92%          07/04/95                                    07/04/95
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                            21.44%          12/31/92       10.568282      14.66%        12/31/87
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                       05/30/97                                    05/30/97
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                         25.19%          10/31/96                                    10/31/96
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                        7.05%          07/31/95                                    07/31/95
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                 (1.40%)         12/31/92       10.161081       2.09%        12/31/87
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                                05/30/97                                    05/30/97
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                            05/30/97                                    05/30/97
- ----------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                     12.26%          12/31/92       10.464127       9.97%        05/31/89
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                  19.78%          05/31/94                                    05/31/94
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                         15.45%          05/31/94                                    05/31/94
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                        4.29%          05/31/94                                    05/31/94
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                  16.07%          05/31/95                                    05/31/95
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                5.32%          06/30/94                                    06/30/94
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                        14.16%          06/30/95                                    06/30/95
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                  4.48%          10/31/94                                    10/31/94
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                          14.76%          06/30/95                                    06/30/95
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                14.20%          05/31/95                                    05/31/95
- ----------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                      0.16%          12/31/92       10.027211       7.89%        10/14/91
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                                     11/28/97                                    11/28/97
- ----------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities             2.11%          09/30/93                                    09/30/93
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                                       11/28/97                                    11/28/97
- ----------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth              (9.30%)         12/31/92       11.183554       3.07%        08/31/92
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                                          11/28/97                                    11/28/97
- ----------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                 18.13%          12/31/92       11.260621      10.08%        05/31/89
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                                      11/28/97                                    11/28/97
- ----------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth      1.88%          12/31/92        9.617866      10.75%        07/31/89
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                               11/28/97                                    11/28/97
- ----------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity      19.91%          10/31/94                                    10/31/94
- ----------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                                    Separate
                                                      Ten Year   Ten Year   Inception      Inception    Inception    Account
                     Fund Name                       as of AUV    w/DSC        Date           AUV         w/DSC      Charge
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>          <C>       <C>           <C>            <C>         <C>
Aetna Ascent VP                                                              07/31/95      10.044094      16.69%      150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                                      04/03/89       7.62866       10.09%      150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                         6.352531     7.48%                                              150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                                          07/04/95       9.810963      14.24%      150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                            5.521663    14.79%                                              150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                              05/30/97      11.06641       12.77%      150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                                10/31/96      10.453674      25.95%      150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                              07/31/95      10.030548      10.47%      150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                 7.772171     4.26%                                              150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                                       05/30/97      11.311947      14.35%      150
- ----------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                                   05/30/97      10.973415      14.48%      150
- ----------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                                            05/31/89       7.707901       9.47%      150
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                                         05/31/94       8.016811      19.01%      150
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                                                05/31/94       7.271762      17.94%      150
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                                              05/31/94       9.55012        5.54%      150
- ----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                                         05/31/95       8.839059      20.91%      150
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                                      06/30/94       8.696279      16.68%      150
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                               06/30/95       9.83019       15.82%      150
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                                        10/31/94      10.044526      10.00%      150
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                                 06/30/95       9.614163      18.10%      150
- ----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                                       05/31/95       9.013424      24.29%      150
- ----------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                                            10/14/91       9.662631       6.91%      150
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Emerging Equities Portfolio                           11/28/97      15.089969      (6.31%)     150
- ----------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities                                   09/30/93       9.879762       8.71%      150
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                                              11/28/97      14.044492      (6.97%)     150
- ----------------------------------------------------------------------------------------------------------------------------
American Century VP
  Capital Appreciation/
  Portfolio Partners-MFS Research Growth                                     08/31/92      10.190497       4.68%      150
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                                                 11/28/97      18.985406      (3.76%)     150
- ----------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                                        05/31/89       8.508019       9.21%      150
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                                             11/28/97      16.749376      (3.95%)     150
- ----------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth                            07/31/89       9.118226       6.88%      150
- ----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                                      11/28/97      14.089607      (3.20%)     150
- ----------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity                             10/31/94       7.717688      19.63%      150
- ----------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
                                                Free    One Year       Three Year     Five Year      Ten Year      Inception
                     Fund Name                  Out        DSC             DSC            DSC           DSC            DSC
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>       <C>             <C>            <C>           <C>            <C>
Aetna Ascent VP                                 0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                         0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                   0         5.00%           5.00%          5.00%         0.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                             0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                      0         5.00%           5.00%          5.00%         0.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                 0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                   0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                 0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                           0         5.00%           5.00%          5.00%         0.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                          0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                      0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio               0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio            0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                   0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                 0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio            0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio         0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                  0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio           0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                    0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio          0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust               0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio               0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities      0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                 0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth        0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                    0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity           0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International
  Growth                                        0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio         0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth
  Equity                                        0         5.00%           5.00%          5.00%         0.00%          5.00%
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------
                                                   Maintenance                                   One Year     One Year
                      Fund Name                        Fee         As of Date     As of AUV      as of Date   as of AUV
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>         <C>            <C>             <C>         <C>
Aetna Ascent VP                                        15          12/31/97       15.394197       12/31/96    13.033844
- ------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                                15          12/31/97       18.776288       12/31/96    15.561248
- ------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                          15          12/31/97       13.213355       12/31/96    12.385012
- ------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                    15          12/31/97       14.429536       12/31/96    12.458345
- ------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                             15          12/31/97       22.15346        12/31/96    17.313473
- ------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                        15          12/31/97       13.14919        12/31/96    10.035507
- ------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                          15          12/31/97       14.417642       12/31/96    10.931112
- ------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                        15          12/31/97       13.46656        12/31/96    11.938422
- ------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                  15          12/31/97       11.929152       12/31/96    11.480848
- ------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                 15          12/31/97       13.629438       12/31/96    10.287284
- ------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                             15          12/31/97       13.23711        12/31/96     9.642074
- ------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                      15          12/31/97       17.807542       12/31/96    15.05414
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                   15          12/31/97       15.808366       12/31/96    12.52624
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                          15          12/31/97       13.879092       12/31/96    11.409657
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                        15          12/31/97       12.246647       12/31/96    11.144013
- ------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                   15          12/31/97       15.241846       12/31/96    12.463259
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                15          12/31/97       15.772632       12/31/96    14.211233
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                         15          12/31/97       14.984266       12/31/96    12.457455
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                  15          12/31/97       14.346905       12/31/96    13.031177
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                           15          12/31/97       15.386101       12/31/96    12.724234
- ------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                 15          12/31/97       16.689347       12/31/96    13.869066
- ------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                      15          12/31/97       15.512351       12/31/96    14.696214
- ------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                     15          12/31/97       22.498037       12/31/96    18.654733
- ------------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                        15          12/31/97       23.268211       12/31/96    21.728231
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                      15          12/31/97       14.899368       11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities             15          12/31/97       14.899368       12/31/96    13.846852
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                        15          12/31/97       13.770226       11/28/97
- ------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth               15          12/31/97       13.770226       12/31/96    14.404604
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                           15          12/31/97       19.255871       11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                  15          12/31/97       19.255871       12/31/96    15.471023
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                       15          12/31/97       16.955173       11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth      15          12/31/97       16.955173       12/31/96    15.79185
- ------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                15          12/31/97       14.373807       11/28/97
- ------------------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity       15          12/31/97       14.373807       12/31/96    11.377178
- ------------------------------------------------------------------------------------------------------------------------

<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------------
                                                   One Year    Three Year     Three Year   Three Year    Five Year     Five Year
                      Fund Name                    w/out DSC   as of Date     as of AUV     w/out DSC    as of Date    as of AUV
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>        <C>            <C>            <C>         <C>           <C>
Aetna Ascent VP                                     18.00%                                               07/05/95
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                             20.55%     12/30/94       10.942854      19.60%      12/31/92      10.309633
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                        6.57%     12/30/94       10.418991       8.13%      12/31/92      10.185451
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                 15.71%                                               07/05/95
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                          27.84%     12/30/94       10.838582      26.79%      12/31/92      10.568282
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                     30.91%                                               12/13/96
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                       31.78%                                               09/16/96
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                     12.69%                                               07/05/95
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                3.79%     12/30/94       10.58786        3.94%      12/31/92      10.161081
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                              32.37%                                               12/27/96
- ---------------------------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                          37.17%                                               12/13/96
- ---------------------------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                   18.18%     12/30/94       10.613047      18.71%      12/31/92      10.464127
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                26.09%     12/30/94        8.360054      23.55%      12/31/92       6.799708
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                       21.53%     12/30/94        7.571407      22.27%      12/31/92       6.535998
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                      9.78%     12/30/94        9.248271       9.70%      12/31/92       6.818693
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                22.18%                                               01/03/95
- ---------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio             10.87%     12/30/94       10.641238      13.90%      09/13/93
- ---------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                      20.17%     12/30/94        8.853698      19.06%      09/13/93
- ---------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                9.98%     12/30/94        9.928378      12.94%      09/13/93
- ---------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                        20.81%     12/30/94        8.503009      21.74%      09/13/93
- ---------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio              20.22%     12/30/94        8.695174      24.16%      09/13/93
- ---------------------------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                    5.44%     12/30/94       10.211872      14.84%      12/31/92      10.027211
- ---------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                  20.49%     12/30/94       15.962059      12.01%      12/31/92      10.242603
- ---------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                      6.97%     12/30/94       17.324107      10.22%      05/03/93
- ---------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                              11/28/97                                  11/28/97
- ---------------------------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities           7.49%     12/30/94        9.489522      16.11%      12/31/92       9.026496
- ---------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                                11/28/97                                  11/28/97
- ---------------------------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth            (4.52%)    12/30/94       11.833081       5.07%      12/31/92      11.183554
- ---------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners MFS Value Equity Portfolio                  11/28/97                                  11/28/97
- ---------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity               24.35%     12/30/94       11.088109      20.09%      12/31/92      11.260621
- ---------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                               11/28/97                                  11/28/97
- ---------------------------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth    7.25%     12/30/94       12.759498       9.83%      12/31/92       9.617866
- ---------------------------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                        11/28/97                                  11/28/97
- ---------------------------------------------------------------------------------------------------------------------------------
Alger American Growth/Portfolio Partners-
  T. Rowe Price Growth Equity                       26.23%     12/31/94        7.583454      23.64%      12/31/92       6.288259
- ---------------------------------------------------------------------------------------------------------------------------------

<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
                                                   Five Year   Ten Year     Ten Year     Ten Year      Inception
                      Fund Name                    w/out DSC   as of Date   as of AUV    w/out DSC        Date
- -----------------------------------------------------------------------------------------------------------------
<S>                                                   <C>      <C>           <C>           <C>         <C>
Aetna Ascent VP                                                07/05/95                                07/05/95
- -----------------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                              12.62%    04/03/89                                04/03/89
- -----------------------------------------------------------------------------------------------------------------
Aetna Bond VP                                         5.23%    12/31/87      6.352531       7.48%
- -----------------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                            07/05/95                                07/05/95
- -----------------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                           15.84%    12/31/87      5.521663      14.79%
- -----------------------------------------------------------------------------------------------------------------
Aetna Growth VP                                                12/13/96                                12/13/96
- -----------------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                                  09/16/96                                09/16/96
- -----------------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                                07/05/95                                07/05/95
- -----------------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                 3.15%    12/31/87      7.772171       4.26%
- -----------------------------------------------------------------------------------------------------------------
Aetna Small Company VP                                         12/27/96                                12/27/96
- -----------------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                                     12/13/96                                12/13/96
- -----------------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                    11.11%    12/31/87      6.414252      10.64%
- -----------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                 18.27%    12/31/87      3.908603      14.88%
- -----------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                        16.14%    12/31/87      3.298861      15.34%
- -----------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                      12.31%    12/31/87      5.674174       7.88%
- -----------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                           01/03/95                                01/03/95
- -----------------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio                        09/13/93                                09/13/93
- -----------------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                                 09/13/93                                09/13/93
- -----------------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio                          09/13/93                                09/13/93
- -----------------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                                   09/13/93                                09/13/93
- -----------------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio                         09/13/93                                09/13/93
- -----------------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                     9.00%    10/14/91                                10/14/91
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                   16.93%    11/12/90                                11/12/90
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                                05/03/93                                05/03/93
- -----------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                              11/28/97                                11/28/97
- -----------------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities           10.43%    09/21/88                                09/21/88
- -----------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                                11/28/97                                11/28/97
- -----------------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth              4.14%    12/31/87      6.929978       6.99%
- -----------------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                                   11/28/97                                11/28/97
- -----------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                11.21%    12/31/87      5.699839      12.83%
- -----------------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                               11/28/97                                11/28/97
- -----------------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth    11.89%    12/31/87      6.459744      10.02%
- -----------------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio                        11/28/97                                11/28/97
- -----------------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity     17.87%    01/09/89                                01/09/89
- -----------------------------------------------------------------------------------------------------------------

<CAPTION>
- --------------------------------------------------------------------------------------------------------
                                                                                 Separate
                                                    Inception      Inception      Account         Free
                      Fund Name                        AUV          w/out DSC     Charge           Out
- --------------------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>            <C>             <C>
Aetna Ascent VP                                      9.764899        19.92%         150             0
- --------------------------------------------------------------------------------------------------------
Aetna Balanced VP, Inc.                              7.62866         10.73%         150             0
- --------------------------------------------------------------------------------------------------------
Aetna Bond VP                                                                       150             0
- --------------------------------------------------------------------------------------------------------
Aetna Crossroads VP                                  9.810963        16.62%         150             0
- --------------------------------------------------------------------------------------------------------
Aetna Growth and Income VP                                                          150             0
- --------------------------------------------------------------------------------------------------------
Aetna Growth VP                                      9.898549        30.88%         150             0
- --------------------------------------------------------------------------------------------------------
Aetna Index Plus Large Cap VP                       10.013462        32.47%         150             0
- --------------------------------------------------------------------------------------------------------
Aetna Legacy VP                                      9.874745        13.14%         150             0
- --------------------------------------------------------------------------------------------------------
Aetna Money Market VP                                                               150             0
- --------------------------------------------------------------------------------------------------------
Aetna Small Company VP                              10.174528        33.32%         150             0
- --------------------------------------------------------------------------------------------------------
Aetna Value Opportunity VP                           9.446518        37.70%         150             0
- --------------------------------------------------------------------------------------------------------
Calvert Social Balanced Portfolio                                                   150             0
- --------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio                                                150             0
- --------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                                                       150             0
- --------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                                                     150             0
- --------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio                 7.580107        26.18%         150             0
- --------------------------------------------------------------------------------------------------------
Janus Aspen Aggressive Growth Portfolio              7.89951         17.34%         150             0
- --------------------------------------------------------------------------------------------------------
Janus Aspen Balanced Portfolio                       8.350032        14.46%         150             0
- --------------------------------------------------------------------------------------------------------
Janus Aspen Flexible Income Portfolio               10.144643         8.28%         150             0
- --------------------------------------------------------------------------------------------------------
Janus Aspen Growth Portfolio                         8.15121         15.81%         150             0
- --------------------------------------------------------------------------------------------------------
Janus Aspen Worldwide Growth Portfolio               7.330344        20.98%         150             0
- --------------------------------------------------------------------------------------------------------
Lexington Natural Resources Trust                    9.662631         7.80%         150             0
- --------------------------------------------------------------------------------------------------------
Oppenheimer Global Securities Fund                  10.968952        10.48%         150             0
- --------------------------------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund                     17.705168         5.92%         150             0
- --------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Emerging Equities Portfolio                   15.091209        (1.39%)        150             0
- --------------------------------------------------------------------------------------------------------
Alger American Small Cap/
  Portfolio Partners-MFS Emerging Equities           3.412393        17.11%         150             0
- --------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Research Growth Portfolio                     14.045647        (2.08%)        150             0
- --------------------------------------------------------------------------------------------------------
American Century VP Capital Appreciation/
  Portfolio Partners-MFS Research Growth                                            150             0
- --------------------------------------------------------------------------------------------------------
Portfolio Partners
  MFS Value Equity Portfolio                        19.012758         1.17%         150             0
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT Growth/
  Portfolio Partners-MFS Value Equity                                               150             0
- --------------------------------------------------------------------------------------------------------
Portfolio Partners Scudder
  International Growth Portfolio                    16.714623         1.33%         150             0
- --------------------------------------------------------------------------------------------------------
Scudder International Portfolio Class A/
  Portfolio Partners-Scudder International Growth                                   150             0
- --------------------------------------------------------------------------------------------------------
Portfolio Partners
  T. Rowe Price Growth Equity Portfolio             14.10727          1.78%         150             0
- --------------------------------------------------------------------------------------------------------
Alger American Growth/
  Portfolio Partners-T. Rowe Price Growth Equity     3.271276        17.82%         150             0
- --------------------------------------------------------------------------------------------------------
</TABLE>


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