AMERICAN SKANDIA LIFE ASSURANCE CORP SEPARATE ACCOUNT F
485BPOS, 2000-04-27
Previous: AMERICAN SKANDIA LIFE ASSURANCE CORP SEPARATE ACCOUNT F, 485BPOS, 2000-04-27
Next: DISPATCH MANAGEMENT SERVICES CORP, DEF 14A, 2000-04-27






Registration No. 333-38119                                       April 27,  2000


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                         Post-Effective Amendment No. 2
                                       to
                                    FORM S-6


                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2

A.       Exact name of trust:
         American Skandia Life Assurance Corporation Separate Account F

B.       Name of depositor:
         American Skandia Life Assurance Corporation

C.       Complete address of depositor's principal executive offices:
         One Corporate Drive, Shelton, CT 06484

D.       Name and complete address of agent for service:
         Scott K. Richardson, Esq.
         American Skandia Life Assurance Corporation
         One Corporate Drive
         Shelton, CT  06484

         It  is  proposed  that  this  filing  will  become   effective
         (check appropriate box)


         [ ] immediately upon filing pursuant to paragraph (b)
         [X] on 5/1/2000  pursuant to paragraph (b)of Rule 485
         [ ] 60 days after filing pursuant to paragraph (a)(1)
         [ ] on ____________  pursuant to paragraph (a)(1) of rule 485
         [ ] this post-effective amendment designates a new effective date for a
         previously filed post-effective amendment


E.       Title and  amount  of  securities  being  registered:
         Modified Single Premium Variable Life Insurance.
         The Registrant elects to register an indefinite number of securities by
         this  registration  statement in  accordance  with Rule 24f-2 under the
         Investment Company Act of 1940.

F.       Proposed  maximum  aggregate  offering  price  to  the  public  of  the
         securities being registered:

G.       Amount of filing fee:
         None

H.       Approximate  date of proposed  public  offering
         As soon as practicable  after the effective  date of this  Registration
         Statement.

         [ ] Check box if it is proposed that this filing will become  effective
         on ______________ at ____________ pursuant to Rule 487.




                         RECONCILIATION AND TIE BETWEEN
                           FORM N-8B-2 AND PROSPECTUS


ITEM NO. OF
FORM N-8B-2                CAPTION IN PROSPECTUS

1.                          Face page

2.                          Face page

3.                          Not applicable

4.                          Distribution of this Offering

5.                          The Separate Account

6.                          The Separate Account

7.                          Not Applicable

8.                          Not Applicable

9.                          Legal Proceedings

10.                        Face page; Variable Investment Options;  The Separate
                           Account;   Voting;   Modification   of  the  Separate
                           Account;   Additional  Tax   Considerations;   Loans;
                           Partial   Withdrawals;   Surrenders;   Transfers  and
                           Allocation Services; Safekeeping of the Assets

11.                         Face page; Variable Investment Options

12.                         Face page; Variable Investment Options

13.                         Costs;    Variable   Investment   Options;    Taxes;
                            Additional Tax Considerations

14.                         Buying a Policy - How do I buy a Policy?

15.                         Account Value and Cash Value;  Buying a Policy - How
                            and When is my Premium Invested?

16.                         Buying  a  Policy  - How  and  When  is  my  Premium
                            Invested? Variable Investment Options

17.                         Partial  Withdrawals;   Surrenders;   Reinstatement;
                            Account  Value  and Cash  Value;  Buying  a  Policy;
                            Pricing Transactions

18.                         Account  Value and Cash Value;  Variable  Investment
                            Options;  The Separate  Account;  Safekeeping of the
                            Assets

19.                         Reports

20.                         Voting; Safekeeping of the Assets

21.                         Loans

22.                         Not applicable

23.                         Safekeeping of the Assets

24.                         Not applicable

25.                         Regulation; The Insurance Company

26.                         Not applicable

27.                         The Insurance Company

28.                         Executive Officers and Directors

29.                         The Insurance Company

30.                         Not applicable

31.                         Not applicable

32.                         Not applicable

33.                         Not applicable

34.                         Not applicable

35.                         The Insurance Company; Regulation

36.                         Not applicable

37.                         Not applicable

38.                         Distribution of this Offering

39.                         Distribution of this Offering

40.                         Not applicable

41.                         The Insurance Company; Distribution of this Offering

42.                         Not applicable

43.                         Not applicable

44.                         Account Value and Cash Value; Pricing  Transactions;
                            Additional Tax Considerations; Net Investment Factor

45.                         Not applicable

46.                         Account Value and Cash Value; Pricing  Transactions;
                            Additional Tax Considerations; Net Investment Factor

47.                         Variable Investment Options; The Separate Account

48.                         Face Page; The Insurance Company

49.                         Not applicable

50.                         The Separate Account; Safekeeping of the Assets

51.                         Face Page;  The Insurance  Company;  Benefits at the
                            Insured's Death; Designations

52.                         Modification of the Separate Account

53.                         Additional Tax Considerations

54.                         Not applicable

55.                         Not applicable

56.                         Not applicable

57.                         Not applicable

58.                         Not applicable

59.                         Audited Consolidated Financial Statements of
                            American Skandia Life Assurance Corporation;
                            Financial Statements for American Skandia Life
                            Assurance Corporation Separate Account F


<PAGE>

                                     AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
                                 One Corporate Drive, Shelton, Connecticut 06484

This  Prospectus  describes a modified  single  premium  variable life insurance
policy being  offered by American  Skandia  Life  Assurance  Corporation  ("we,"
"our," "us," "American  Skandia," or "the Company"),  One Corporate Drive,  P.O.
Box 883,  Shelton,  Connecticut,  06484. The policy may be offered as individual
coverage  or as an  interest  in a group  policy.  This  Prospectus  provides  a
detailed  discussion of matters you should consider before buying a policy. This
policy  or  certain  of its  investment  options  may  not be  available  in all
jurisdictions.  Various rights and benefits may differ between  jurisdictions to
meet applicable law and/or regulations.



What is American  Skandia  offering?  We are  offering a type of cash value life
insurance  called  "modified  single premium  variable life  insurance." Each of
these technical terms can be explained as follows:

|X|  The coverage is called "life  insurance"  because a death  benefit  becomes
     payable to a beneficiary  upon the death of the insured person (if coverage
     is issued on two  insureds,  the death benefit is payable upon the death of
     the second of the  insureds  to die).  It is "cash  value"  life  insurance
     because,  in addition to a death benefit,  it also provides living benefits
     for the owner,  such as the right to take withdrawals and the right to take
     loans using the value of the policy as collateral.


|X|  The coverage is called  "modified  single premium" because we do not accept
     any  premium  other  than the  first  unless we know  about the  additional
     premium during the underwriting  period or an additional amount is required
     to keep the policy from being cancelled.


|X|  The  coverage is  "variable"  because you can  allocate all or part of your
     premium to variable  investment options that invest in an underlying mutual
     fund or a portfolio of an underlying  mutual fund. The variable  investment
     options are  sub-accounts  of American  Skandia Life Assurance  Corporation
     Separate Account F ("Account F"). The following  underlying mutual funds or
     portfolios of the  following  underlying  mutual funds are currently  being
     offered:  American  Skandia  Trust,  The Alger  American  Fund,  Montgomery
     Variable Series,  INVESCO  Variable  Investment  Funds,  Inc. and Evergreen
     Variable Annuity Trust. The available portfolios of these underlying mutual
     funds are listed on page 15. The  performance  of the  variable  investment
     options is not  guaranteed.  You bear the  investment  risk if you allocate
     funds  to  these  investment  options  because  the  performance  of  these
     investment  options  can  decrease or  increase.  This can impact the death
     benefit and the cash value of the Policy.

|X|  The  coverage  also allows you to allocate all or part of your premium to a
     fixed option to which we credit a fixed rate of interest.  We guarantee the
     rate of return on this  option.  These  obligations  are  supported  by our
     general account.  We bear the investment risk if you allocate funds to this
     option.

|X|  We believe this policy will be treated as a "modified  endowment  contract"
     under the Internal Revenue Code (the "Code"). In general, the tax treatment
     of a  modified  endowment  contract's  death  benefit is similar to that of
     death benefits under life  insurance  policies,  while the tax treatment of
     the  contract's  living  benefits  are similar to those of living  benefits
     under  deferred  annuities.  This  means  that  in most  circumstances  the
     beneficiary owes no Federal income tax on the death proceeds. However, most
     distributions  from such a policy  while the  insured  is alive,  including
     loans,   withdrawals  and  surrender,   are  taxable  to  the  owner,  like
     distributions  from a deferred annuity before annuity payments begin.  This
     means that such distributions are deemed to come first from any gain in the
     policy.  Any gain is treated as ordinary income and may be subject to a 10%
     tax penalty if taken before your age 59 1/2.


The variable life insurance policy described in this Prospectus is not a deposit
of or  guaranteed  by, any bank or bank  subsidiary,  and is not  insured by the
Federal Deposit Insurance  Corporation,  the Federal Reserve Board, or any other
agency.  The Policy is subject to investment risks,  including the possible loss
of the principal amount invested.

- --------------------------------------------------------------------------------
THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE COMMISSION OR
ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR ADEQUACY OF THIS
PROSPECTUS.  ANY  REPRESENTATION TO THE CONTRARY IS A CRIMINAL  OFFENSE.  PLEASE
READ THIS PROSPECTUS AND THE CURRENT PROSPECTUSES FOR THE UNDERLYING FUNDS. KEEP
IT FOR FUTURE REFERENCE.

- --------------------------------------------------------------------------------
ASTr-PROS (05/2000)                  CALL 1-800-752-6342 FOR FURTHER INFORMATION
                                                   Prospectus Dated: May 1, 2000
- --------------------------------------------------------------------------------
                                                                            VLI
- --------------------------------------------------------------------------------


<PAGE>


<TABLE>
<CAPTION>
                                TABLE OF CONTENTS

<S>                                                                                                                              <C>
Definitions........................................................................................................................4
Summary of Costs...................................................................................................................7
Description of the Offering........................................................................................................9
   Purchasers......................................................................................................................9
   Benefits at the Insured's Death................................................................................................10
   Account Value and Cash Value...................................................................................................11
   Cash Value Credits.............................................................................................................12
   Costs..........................................................................................................................12
   Buying a Policy................................................................................................................15
   Variable Investment Options....................................................................................................17
   Loans..........................................................................................................................25
   Partial Withdrawals............................................................................................................26
   Surrenders.....................................................................................................................27
   Accelerated Death Benefit......................................................................................................27
   Medically-Related Waiver.......................................................................................................28
   Risks..........................................................................................................................28
   Other Rights...................................................................................................................28
   The Insurance Company..........................................................................................................28
   The Separate Account...........................................................................................................29
   Taxes..........................................................................................................................29
   Available Information..........................................................................................................30
Miscellaneous Provisions And Additional Details...................................................................................30
   Providing Services to You......................................................................................................30
   Designations...................................................................................................................30
   Net Investment Factor..........................................................................................................30
   Allocation Programs............................................................................................................31
   Limitations on Transfers.......................................................................................................31
   Death During the Grace Period..................................................................................................31
   Reinstatement..................................................................................................................32
   Maturity.......................................................................................................................32
   Pricing Transactions...........................................................................................................32
   Delaying Transactions..........................................................................................................32
   Voting.........................................................................................................................33
   Transfers, Assignments, Pledges................................................................................................33
   Reports........................................................................................................................33
   Incontestability...............................................................................................................34
   Suicide........................................................................................................................34
   Misstatement...................................................................................................................34
   Backdating.....................................................................................................................34
   Policy Loans on Exchanges......................................................................................................34
   Resolving Material Conflicts...................................................................................................34
   Modification of the Separate Account...........................................................................................35
   Entire Contract................................................................................................................35
   Additional Tax Considerations..................................................................................................35
   Safekeeping of the Assets......................................................................................................37
   Regulation.....................................................................................................................38
   Legal Matters..................................................................................................................38
   Legal Proceedings..............................................................................................................38
   Experts........................................................................................................................38
   Distribution of this Offering..................................................................................................38
   Illustrations..................................................................................................................40
   Executive Officers and Directors...............................................................................................41



<PAGE>


Financial Statements for American Skandia Life Assurance Corporation Separate Account F............................................1
Appendix A Hypothetical Illustration of Accelerated Death Benefit.................................................................11
Appendix B Net Single Premium Factors for Determination of Required Death Benefits................................................12
Appendix C Guaranteed Monthly Maximum Cost of Insurance Charges...................................................................14
</TABLE>


<PAGE>


                                   DEFINITIONS

The following are key terms used in this Prospectus.  Other terms are defined in
this Prospectus as they appear.

ACCOUNT VALUE is the value of your allocation to each  Sub-account and any Fixed
Allocation,  plus any  earnings and less any losses,  distributions  and charges
thereon,  plus the value of any amounts in the Loan  Account,  plus any earnings
and less any  distributions  and charges thereon,  all before  assessment of any
contingent  deferred  sales  charge,  contingent  deferred  tax  charge or Debt.
Account  Value is  determined  separately  for each  Sub-account  and each Fixed
Allocation,  as well as for any amounts in the Loan Account, and then totaled to
determine the Account Value of your entire Policy.


AGE is the age of an Insured for purposes of this Policy. Initially, and for the
first  Policy Year,  it is the age last  birthday of an Insured as of the Policy
Date. In each  following  Policy Year, it is the age last birthday of an Insured
as of the preceding Policy Anniversary. If there is more than one Insured, it is
the age of the younger Insured.


APPLICATION  is the form or  combination of forms you must submit to apply for a
Policy.  If there are two Insureds,  the Application  must be completed for both
Insureds.

BENEFICIARY  is a  person  or  entity  you  designate  for us to pay  any  Death
Proceeds.  Unless  otherwise  specified,  Beneficiary  refers to all  persons or
entities so designated.

CASH VALUE is the  Account  Value less any  contingent  deferred  sales  charge,
contingent deferred tax charge and Debt.

CASH VALUE CREDITS are amounts we credit to your Account Value.  We credit these
amounts if your total  Cash  Value on a Policy  Anniversary  equals or exceeds a
Cash Value trigger.

CODE is the Internal Revenue Code of 1986, as amended from time to time, and the
regulations thereunder.

DEATH BENEFIT is the amount payable as a result of an Insured's death before any
reduction  due to Debt and before  addition of any interest due pursuant to law.
If there is a second Insured, the Death Benefit is payable upon the death of the
last surviving Insured.

DEATH  PROCEEDS  equals the Death  Benefit less any reduction for Debt and after
addition of any interest due pursuant to law.

DEBT is the total of any outstanding loan and loan interest.

FACE AMOUNT is the Death Benefit as of the Policy Date.

FIXED  ALLOCATION is an allocation of Account Value to our general  account that
is credited a fixed rate of interest.

GROWTH is a  portion  of the  Account  Value.  It equals  (a) less (b) less (c),
where:  (a) is the total current Account Value;  (b) is any Debt; and (c) is the
Premium less any partial withdrawals treated as a withdrawal of Premium.

GUARANTEED  MINIMUM DEATH BENEFIT is the minimum  amount we guarantee is payable
as a result of the Insured's death, before any reduction for Debt, even if it is
higher than the Required Death Benefit.

IN WRITING is in a written form, in a manner we accept,  that is satisfactory to
us and filed at our Office. We retain the right to specifically agree in advance
to accept  communication  regarding a specific  matter by  telephone  or by some
other form of electronic transmission, in a manner we prescribe.


INSURED is the  person(s)  upon whose life coverage is issued and as a result of
whose death the Death  Proceeds are payable.  If there is more than one Insured,
Insured means the last surviving Insured, unless otherwise stated.


ISSUE DATE is the date we issue your Policy.

LOAN ACCOUNT is where we maintain  Account Value as collateral for a loan to you
from us.

MATURITY DATE is the Policy Anniversary immediately following the Insured's 95th
birthday, or if there are two Insureds,  immediately following the 95th birthday
of the  younger  Insured,  or what would have been the  younger  Insured's  95th
birthday if the younger Insured predeceases the older Insured.

MONTHLY  PROCESSING  DAY/DATE  is the  Valuation  Day each  month when we deduct
charges from the Account Value. The first Monthly  Processing Date is the Policy
Date.  After that, the Monthly  Processing Dates generally occur on the same day
of the month as the Policy Date. If the Monthly  Processing Date occurs on a day
that is not a Valuation Day, the Monthly  Processing Date that month will be the
next Valuation Day.


NET SINGLE  PREMIUM is the amount that would be required,  according to the Code
and the regulations  based on the Code, to fund: (a) the Policy's Required Death
Benefit,  assuming the current Required Death Benefit would not change;  and (b)
future benefits and charges using assumptions about: (i) growth of Account Value
so that it would equal the current  Required Death Benefit on the Maturity Date;
and (ii)  charges,  as  provided  pursuant to the Code.  The Net Single  Premium
depends on the attained age, gender (where  permitted),  tobacco usage class and
risk class of each Insured. The Net Single Premium changes as each Insured ages.
The  applicable  Net Single  Premiums would change if required under the Code or
regulations based on the Code.


OFFICE  is  our   administrative   office:   American   Skandia  Life  Assurance
Corporation, P.O. Box 290698, Wethersfield, Connecticut 06129-0698.

OWNER is  either  an entity or person  who may  exercise  the  ownership  rights
provided by a Policy.  If we issue a  certificate  representing  interests  in a
group life insurance policy, the rights,  benefits,  and requirements of and the
events  relating to an Owner,  as  described  in this  Prospectus,  will be your
rights as participant in such group policy.  Unless later changed,  Owner refers
to all persons or entities designated as such in your Policy.

POLICY is the  insurance  contract  or  certificate  we issue as evidence of our
commitment to pay the Death Proceeds upon the death of the Insured.

POLICY ANNIVERSARY is the anniversary of the Policy Date.

POLICY DATE is the effective date of your Policy.

POLICY YEARS are continuous  12-month  periods that begin on the Policy Date and
each Policy Anniversary thereafter.

PORTFOLIO is a portfolio of an underlying mutual fund.

PREMIUM is the cash consideration you give to us for the rights,  privileges and
benefits provided by a Policy according to its terms. This includes Premium paid
as of the Issue Date, as shown in the Policy,  and any additional  consideration
we choose to accept. Acceptance must occur before completion of the underwriting
for the Policy.

REQUIRED  DEATH  BENEFIT is the minimum  amount due as a result of the Insured's
death  pursuant to the  applicable  test we apply in  accordance  with the Code,
prior to any reduction for Debt.

SEPARATE ACCOUNT is our separate account to which we allocate assets in relation
to our  obligations  for  benefits  based on the  variable  investment  options.
American Skandia Life Assurance Corporation Separate Account F (also referred to
as Separate Account F) is the separate account utilized for the Policy.

SUB-ACCOUNT is a division of the Separate Account.

UNIT is a measure used to calculate Account Value in a Sub-account.

UNIT  PRICE is used for  calculating:  (a) the  number of Units  allocated  to a
Sub-account;  and (b) the value of transactions  into or out of a Sub-account or
benefits based on Account Value in a Sub-account.  Each  Sub-account has its own
Unit Price,  which will vary each  Valuation  Period to reflect  the  investment
experience of that Sub-account.

VALUATION  DAY/DATE is every day the New York Stock Exchange is open for trading
or any other day that the Securities  and Exchange  Commission  requires  mutual
funds or unit investment trusts to be valued.

VALUATION  PERIOD is the period of time between the close of business of the New
York Stock Exchange on successive Valuation Days.

"We," "us," "our,"  "American  Skandia," or "the Company" means American Skandia
Life Assurance Corporation.

"You" or "your" means the Owner.


<PAGE>


                                SUMMARY OF COSTS

The following is a summary of the cost of the Policies being offered, or, in the
case of costs that vary from Policy to Policy,  a short  description of how such
costs are  determined.  All of these costs are  described in more detail  within
this Prospectus.

<TABLE>
<CAPTION>
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
            COST                                          AMOUNT DEDUCTED/                                      WHEN DEDUCTED
                                                       DESCRIPTION OF COST
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
<S>                                        <C>                                                        <C>          <C>
Mortality   &  Expense   Risk              0.90% per year of the value of each Sub-account                          Daily
Charge
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
Administration Charge                      0.25% per year of the value of each Sub-account                          Daily
- ------------------------------ ------------------ -------------------------- -------------------------- ----------------------------
Cost of Insurance                   Gender                Age 20-69                  Age 70-90                     Monthly
                                    ------                ---------                  ---------
                                     Male         0.55% No Tobacco Use       0.90% No Tobacco Use
(See     Appendix    C    for                     0.90% Tobacco Use          1.25% Tobacco Use        (Pro-rata  from  the  variable
information   on   guaranteed                                                                         and fixed  investment  options
cost  of   insurance   rates.                                                                         in which you maintain  Account
See the  Prospectus  for cost                                                                         Value)
of   insurance    rates   for
Policies   issued   with  two
Insureds.)
                                    Female        0.40% No Tobacco Use       0.75% No Tobacco Use
                                                  0.75% Tobacco Use          1.10% Tobacco Use
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
Sales Charge                                     0.40% per year of the Account Value                        Monthly for the 1st 10
                                                                                                                 Policy Years
- ------------------------------ ------------------------------------------------------------------------ ----------------------------

Tax Charge                                       0.25% per year of the Account Value                        Monthly for the 1st 10
                                                                                                                 Policy Years

- ------------------------------ ------ ------- ------ ------ ------ ------- ------ ------ ------ ------- ----------------------------
Contingent   Deferred   Sales    1      2       3      4      5      6       7      8      9      10
Charge
                                                                                                        Upon Surrender or Withdrawal
                                                                                                            (Percentage of Premium
                                                                                                          deducted in Policy Years 1
                                                                                                                 through 10)
- ------------------------------ ------ ------- ------ ------ ------ ------- ------ ------ ------ ------- ----------------------------
                               7.75   7.50    7.25   6.50   5.75   5.00    4.25   3.50   2.75     0
- ------------------------------ ------ ------- ------ ------ ------ ------- ------ ------ ------ ------- ----------------------------
Contingent    Deferred    Tax    1      2       3      4      5      6       7      8      9      10
Charge
- ------------------------------ ------ ------- ------ ------ ------ ------- ------ ------ ------ ------- ----------------------------
                               2.25    2.00   1.75   1.50   1.25    1.00   0.75   0.50   0.25     0
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
Maintenance Fee                     $2.50 per month unless Account Value is greater than $75,000                   Monthly
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
Transfer Fee                                                   $10.00                                   After the 12th transfer each
                                                                                                                 Policy Year
- ------------------------------ ------------------------------------------------------------------------ ----------------------------
</TABLE>




<PAGE>



<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                           Underlying Mutual Fund Portfolio Annual Expenses
                               (as a percentage of the average net assets of the underlying Portfolios)
- ------------------------------------------------------------------------------------------------------------------------------------

Below are the investment  management fees, other expenses,  and the total annual
expenses for each Portfolio as of December 31, 1999.  The total annual  expenses
are the sum of the investment management fee, other expenses and any 12b-1 fees.
Each  figure is stated as a  percentage  of the  Portfolio's  average  daily net
assets. For certain of the Portfolios,  a portion of the management fee is being
waived and/or other expenses are being  partially  reimbursed.  "N/A"  indicates
that no portion of the  management  fee and/or  other  expenses is being  waived
and/or reimbursed. Any footnotes about expenses appear after the list of all the
Portfolios. Those Portfolios whose name includes the prefix "AST" are portfolios
of  American  Skandia  Trust.  The  Portfolio  information  was  provided by the
Portfolios and has not been  independently  verified by us. See the prospectuses
or statements of additional information of the Portfolios for further details.

- ------------------------------------------------- --------------- ------------- -------------- ------------- ------------ ----------
                                                    Management     Other          Estimated    Total Annual   Fee          Net
                                                       Fees         Expenses    Distribution    Portfolio    Waivers       Annual
              UNDERLYING PORTFOLIO                                               and Service    Operating    and           Fund
                                                                                   (12b-1)       Expenses    Expense       Operating
                                                                                  Fees (1)                   Reimbursement  Expenses

- ------------------------------------------------- --------------- ------------- -------------- ------------- ------------ ----------
American Skandia Trust:

<S>                                                   <C>            <C>            <C>           <C>           <C>          <C>
  AST Founders Passport                               1.00%          0.29%          0.00%         1.29%          N/A         1.29%
  AST AIM International Equity                        0.87%          0.31%          0.04%         1.22%          N/A         1.22%
  AST Janus Overseas Growth                           1.00%          0.23%          0.02%         1.25%          N/A         1.25%
  AST American Century International Growth           1.00%          0.50%          0.00%         1.50%          N/A         1.50%
  AST American Century International Growth II        1.00%          0.26%          0.02%         1.28%          N/A         1.28%
  AST MFS Global Equity (3)                           1.00%          1.11%          0.00%         2.11%         0.36%        1.75%
  AST Janus Small-Cap Growth                          0.90%          0.18%          0.01%         1.09%          N/A         1.09%
  AST Kemper Small-Cap Growth                         0.95%          0.19%          0.03%         1.17%          N/A         1.17%
  AST Lord Abbett Small Cap Value                     0.95%          0.29%          0.00%         1.24%          N/A         1.24%
  AST T. Rowe Price Small Company Value               0.90%          0.21%          0.00%         1.11%          N/A         1.11%
  AST Janus Mid-Cap Growth (4)                        1.00%          0.22%          0.04%         1.26%          N/A         1.26%
  AST Neuberger Berman Mid-Cap Growth                 0.90%          0.23%          0.04%         1.17%          N/A         1.17%
  AST Neuberger Berman Mid-Cap Value                  0.90%          0.23%          0.12%         1.25%          N/A         1.25%
  AST Alger All-Cap Growth(5)                         0.95%          0.22%          0.06%         1.23%          N/A         1.23%
  AST T. Rowe Price Natural Resources                 0.90%          0.26%          0.01%         1.17%          N/A         1.17%
  AST Alliance Growth                                 0.90%          0.21%          0.00%         1.11%          N/A         1.11%
  AST MFS Growth (3)                                  0.90%          0.45%          0.00%         1.35%          N/A         1.35%
  AST Marsico Capital Growth                          0.90%          0.18%          0.04%         1.12%          N/A         1.12%
  AST JanCap Growth                                   0.90%          0.14%          0.01%         1.05%         0.04%        1.01%
  AST Sanford Bernstein Managed Index 500             0.60%          0.19%          0.00%         0.79%          N/A         0.79%
  AST Cohen & Steers Realty                           1.00%          0.27%          0.02%         1.29%          N/A         1.29%
  AST American Century Income & Growth                0.75%          0.23%          0.00%         0.98%          N/A         0.98%
  AST Alliance Growth and Income                      0.75%          0.18%          0.08%         1.01%         0.01%        1.00%
  AST MFS Growth with Income (3)                      0.90%          0.33%          0.00%         1.23%          N/A         1.23%
  AST INVESCO Equity Income                           0.75%          0.18%          0.04%         0.97%          N/A         0.97%
  AST AIM Balanced                                    0.74%          0.26%          0.02%         1.02%          N/A         1.02%
  AST American Century Strategic Balanced             0.85%          0.25%          0.00%         1.10%          N/A         1.10%
  AST T. Rowe Price Asset Allocation                  0.85%          0.22%          0.00%         1.07%          N/A         1.07%
  AST T. Rowe Price Global Bond                       0.80%          0.31%          0.00%         1.11%          N/A         1.11%
  AST Federated High Yield                            0.75%          0.19%          0.00%         0.94%          N/A         0.94%
  AST PIMCO Total Return Bond                         0.65%          0.17%          0.00%         0.82%          N/A         0.82%
  AST PIMCO Limited Maturity Bond                     0.65%          0.21%          0.00%         0.86%          N/A         0.86%
  AST Money Market                                    0.50%          0.15%          0.00%         0.65%         0.05%        0.60%

The Alger  American Fund:

  Growth                                              0.75%          0.04%            N/A         0.79%         0.00%        0.79%
  MidCap Growth                                       0.80%          0.05%            N/A         0.85%         0.00%        0.85%

Montgomery Variable Series:

  Emerging Markets                                    1.25%          0.50%            N/A         1.75%         0.00%        1.75%
- ------------------------------------------------- --------------- ------------- -------------- ------------- ------------ ----------
</TABLE>


<PAGE>



<TABLE>
<CAPTION>
- ------------------------------------------------- --------------- ------------- -------------- ------------- ------------ ----------
                                                    Management     Other          Estimated    Total Annual   Fee          Net
                                                       Fees         Expenses    Distribution    Portfolio    Waivers       Annual
              UNDERLYING PORTFOLIO                                               and Service    Operating    and           Fund
                                                                                   (12b-1)       Expenses    Expense       Operating
                                                                                  Fees (1)                   Reimbursement  Expenses

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

INVESCO Variable Investment Funds, Inc.:

<S>                                                    <C>           <C>             <C>           <C>           <C>          <C>
  Technology                                           0.75%         0.78%           None          1.53%         0.21%        1.32%
  Health Sciences                                      0.75%         2.11%           None          2.86%         1.37%        1.49%
  Financial Services                                   0.75%         1.75%           None          2.50%         1.09%        1.41%
  Telecommunications                                   0.75%         0.55%           None          1.30%         0.02%        1.28%
  Dynamics                                             0.75%         1.53%           None          2.28%         0.99%        1.29%

Evergreen Variable Annuity Trust:

  Global Leaders (6)                                   0.95%         0.25%            N/A          1.20%         0.19%        1.01%
  Special Equity (6)                                   1.36%         2.35%            N/A          3.71%         2.68%        1.03%
- ------------------------------------------------- --------------- ------------- -------------- ------------- ------------ ----------
</TABLE>

1    American  Skandia  Trust (the  "Trust")  adopted a  Distribution  Plan (the
     "Distribution Plan") under Rule 12b-1 of the Investment Company Act of 1940
     to permit  an  affiliate  of the  Trust's  Investment  Manager  to  receive
     brokerage  commissions in connection with purchases and sales of securities
     held by Portfolios of the Trust,  and to use these  commissions  to promote
     the sale of shares of such  Portfolios.  The  staff of the  Securities  and
     Exchange  Commission  takes the position that commission  amounts  received
     under the Distribution Plan should be reflected as distribution expenses of
     the Portfolios.  The Portfolios would pay the same or comparable commission
     amounts irrespective of the Distribution Plan;  accordingly,  total returns
     for  the  Portfolios  are  not  expected  to  be  adversely  affected.  The
     Distribution Fee estimates are derived from data regarding each Portfolio's
     brokerage  transactions,  and the proportions of such transactions directed
     to selling dealers,  for the period ended December 31, 1999. However, it is
     not  possible  to  determine  with  accuracy  actual  amounts  that will be
     received under the Distribution Plan. Such amounts will vary based upon the
     level of a Portfolio's brokerage activity,  the proportion of such activity
     directed under the Distribution Plan, and other factors.
2    The  Investment  Manager of American  Skandia Trust has agreed to reimburse
     and/or waive fees for certain  Portfolios  until at least October 17, 2000.
     The caption "Total Annual Fund Operating Expenses" reflects the Portfolios'
     fees and expenses before such waivers and reimbursements, while the caption
     "Net Annual Fund  Operating  Expenses"  reflects the effect of such waivers
     and reimbursements.
3    These Portfolios commenced operations on October 18, 1999. "Other Expenses"
     are based on  estimated  amounts for the fiscal year  ending  December  31,
     2000.
4    This Portfolio  commenced  operations on May 1, 2000.  "Other Expenses" are
     based on estimated amounts for the fiscal year ending December 31, 2000.
5    This  Portfolio  commenced  operations  as of  December  30,  1999.  "Other
     Expenses"  shown are based on estimated  amounts for the fiscal year ending
     December 31, 2000.
6    These portfolios  commenced operations on September 30, 1999. Expenses have
     been estimated based upon current fund contracts.

                           DESCRIPTION OF THE OFFERING

This Policy is described  using a "question and answer" format that assumes you,
the prospective purchaser, are asking the questions. The paragraphs are numbered
for your convenience.

                                   PURCHASERS

[1]  Who should buy this Policy?  Life  insurance can be bought to meet a number
     of needs of  individuals  or  entities,  such as  corporations  or  trusts.
     Different  types of life  insurance  are designed to address  certain needs
     more than others. This Policy may be appropriate for a number of persons or
     entities, but it may be especially useful for persons addressing a range of
     estate  planning  needs.  Because of estate taxes,  purchasers  may want to
     consider placing this type of coverage in a trust or transferring ownership
     of the  Policy in an effort to remove the asset  from  their  estate.  This
     Policy may also be useful for persons seeking to make a sizable donation to
     a charity or eligible non-profit  organization,  where the charity is named
     both Owner and  Beneficiary  of the  Policy,  and the donor is named as the
     Insured.  You should carefully evaluate with your financial  representative
     whether  this  Policy  is right  for your  specific  needs in light of your
     entire situation and your personal and financial goals. In particular,  you
     should evaluate the advantages and  disadvantages of replacing any existing
     life  insurance or annuity  coverage  with this Policy.  If you are seeking
     specific tax consequences,  you should consult with a competent tax advisor
     as to whether and how your goals may best be achieved.

- --------------------------------------------------------------------------------
American  Skandia  offers  several  different  types of variable life  insurance
policies  which your financial  professional  may be authorized to offer to you.
Each of these policies can be structured to address a particular  life insurance
need that you may have.  The  features,  benefits and charges may differ to some
degree between each policy we offer.  Some of these  differences  can affect the
amount of your death  benefit,  the  degree to which you can access  some of the
policy's Cash Value through loans and  withdrawals and the charges that you will
be subject to if you choose to surrender the policy.  The  compensation  that we
pay for sales of these policies may also differ.

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

                         BENEFITS AT THE INSURED'S DEATH

[2]      What benefits are due as a result of the Insured's  death? The benefits
         due as a result of the Insured's death are the Death Proceeds. If there
         are joint  Insureds,  the  benefits are due as a result of the death of
         the last surviving  Insured.  The Death Proceeds are based on the Death
         Benefit as of the date we  receive  all our  requirements  for paying a
         death claim and are satisfied  that the death claim can be paid.  These
         requirements  include, but are not limited to, receipt of a valid death
         certificate   and   information   we  need  to  make  payments  to  all
         Beneficiaries. We determine the Death Proceeds by first subtracting any
         Debt from the Death Benefit.  We then add any interest  amount required
         by law.

[3]      What is the Death  Benefit?  The  Death  Benefit  is the  higher of the
         Required Death Benefit and the Guaranteed  Minimum Death Benefit,  each
         as of the date we receive due proof of death.

[4]      What is the Required Death  Benefit?  The Required Death Benefit is the
         minimum  amount  that must be payable at the  Insured's  death,  before
         reduction for any Debt,  for the Policy to be treated as life insurance
         under the Code.  The Required  Death  Benefit is determined by treating
         the Account Value as if it were a net single premium.  We determine the
         Required  Death  Benefit by dividing the Account  Value by factors that
         are  determined  as of the  Policy  Date.  These  factors  vary  by the
         attained Age,  gender (where  permitted),  tobacco usage class and risk
         class of each Insured. When there are joint Insureds,  the factors used
         to  determine  the  Required  Death  Benefit are based on an  actuarial
         derivation of the factor applicable for each Insured.

         The following are representative  examples of the factors on the Policy
         Date for different Ages, genders and tobacco usage classes,  as well as
         the  amount of the  Required  Death  Benefit  if the  Account  Value is
         $100,000.  These  examples  assume  that the  Insured  is placed in the
         preferred  risk class  (see  "BUYING A POLICY - How do I buy a Policy?"
         for a description of risk classes.)

          Female, Age 55, not a tobacco user:
          The  factor is  .400884.  $100,000  divided  by  .400884  results in a
          Required Death Benefit of $249,449.

          Male, Age 60, a tobacco user:
          The  factor is  .586632.  $100,000  divided  by  .586632  results in a
          Required Death Benefit of $170,465.

          Female, Age 70, a tobacco user:
          The  factor is  .637176.  $100,000  divided  by  .637176  results in a
          Required Death Benefit of $156,943.

          Male, Age 75, not a tobacco user:
          The  factor is  .736865.  $100,000  divided  by  .736865  results in a
          Required Death Benefit of $135,710.

          As noted above,  the factors  depend on the gender (where  permitted),
          tobacco usage class, risk class and attained Age of each Insured.  The
          gender and risk class of the Insured  does not change after the Policy
          Date.  Therefore,  the only  element that changes the factor after the
          Policy  Date is the aging of the  Insured(s),  unless  the  Insured(s)
          applies for and we agree to a change in tobacco usage class.

         See Appendix B for a table of the net single premium  factors we use to
         determine  the  Required  Death  Benefit and a  description  of how the
         factors are used.

[5]      What is the  Guaranteed  Minimum Death  Benefit?  We use the Guaranteed
         Minimum Death Benefit to determine the Death Proceeds if the Guaranteed
         Minimum Death Benefit is higher than the Required  Death  Benefit.  The
         Guaranteed  Minimum Death Benefit is the minimum  amount payable at the
         Insured's death, before reduction for any Debt.

     The Guaranteed Minimum Death Benefit under the following circumstances are:

     |X|  On the Policy Date:  the  Guaranteed  Minimum Death Benefit equals the
          Premium.

     |X|  After the  Policy  Date and until the first  Policy  Anniversary:  the
          Guaranteed  Minimum Death Benefit is the Premium less every "reduction
          due to a withdrawal," which is defined below.

     |X|  After the first Policy  Anniversary but before the "target date":  the
          Guaranteed  Minimum  Death  Benefit is the higher of the Premium  less
          every  "reduction  due to a withdrawal"  and the highest  "Anniversary
          Value."  "Target date" is the Policy  Anniversary  when the Insured is
          Age  75.  "Anniversary  Value"  is the  Account  Value  on any  Policy
          Anniversary less every reduction due to a withdrawal since that Policy
          Anniversary.

     |X|  On or after the "target date": the Guaranteed Minimum Death Benefit is
          the higher of the Premium less every  "reduction  due to a withdrawal"
          and the highest  Anniversary Value, as defined above in (c), as of the
          "target date," less every  "reduction  due to a withdrawal"  after the
          "target date."

     |X|  Insured is Age 75 or older on the Policy Date: the Guaranteed  Minimum
          Death  Benefit  is  the  Premium  less  every   "reduction  due  to  a
          withdrawal."

     |X|  Policy is issued for two (2) Insureds:  the  Guaranteed  Minimum Death
          Benefit is based on the age of the younger Insured, or what would have
          been the age of the younger Insured if the younger Insured predeceases
          the older Insured.

         A "reduction  due to a  withdrawal"  is a  proportional  reduction.  It
         equals  the ratio by which the  Account  Value is  reduced by a partial
         withdrawal or a payment under the Accelerated Death Benefit  provision,
         described  below in the  section  of the same name,  multiplied  by the
         Guaranteed  Minimum  Death  Benefit  as of the  effective  date of such
         partial withdrawal or payment.  For example,  if the Guaranteed Minimum
         Death Benefit  before a partial  withdrawal is $100,000 and the Account
         Value is $120,000, the Guaranteed Minimum Death Benefit after a $60,000
         partial  withdrawal  (a 50%  reduction  in the Account  Value) would be
         $50,000 (a 50% reduction in the Guaranteed Minimum Death Benefit).

[6]      What is the Face Amount?  The Face Amount is the Required Death Benefit
         on the Policy Date.

[7]      How are Death Proceeds paid and to whom are they paid? We pay the Death
         Proceeds  as a lump sum or in  accordance  with the  terms of  whatever
         settlement options we then make available to Beneficiaries.  Generally,
         Beneficiaries can choose a lump sum or one of the settlement options we
         make available.  However, you may choose the method of payment for your
         Beneficiaries  if you notify us In Writing  before the Insured's  death
         how you want the Death Proceeds to be paid.

                          ACCOUNT VALUE AND CASH VALUE

[8]      What is the Account  Value?  The Account Value is the value of a Policy
         before  any  deduction  for  any  contingent   deferred  sales  charge,
         contingent  deferred tax charge or Debt. It is the total of the Account
         Value allocated to each  Sub-account and any Fixed  Allocation plus any
         Account  Value in the Loan Account.  You may allocate  Account Value to
         the variable investment options,  which are each of the Sub-accounts of
         the  Separate  Account,  or to Fixed  Allocations.  Any  portion of the
         Account Value  maintained in the Loan Account  serves as collateral for
         outstanding Policy loans.

[9]      How do we determine the Account Value?

         Variable  Investment Options: On each Valuation Date, the Account Value
         in any  variable  investment  option you  utilize  equals the number of
         Units you then maintain in that  investment  option  multiplied by that
         investment option's then current Unit Price. When you allocate all or a
         portion of the  Premium to an  investment  option or when you  transfer
         Account Value into a variable  investment  option,  Units are purchased
         using the then current Unit Price.  When you take all or a portion of a
         distribution  or  benefit  from a  variable  investment  option  or you
         transfer  Account Value from a variable  investment  option,  Units are
         sold at the then current Unit Price in order to fund that distribution,
         benefit or transfer.

         Fixed  Allocations:  We  credit  a fixed  rate  of  interest  to  Fixed
         Allocations.  From time to time we declare interest rates applicable to
         new Fixed  Allocations.  If you make a Fixed Allocation,  we credit the
         rate then in  effect to that  Fixed  Allocation  until the next  Policy
         Anniversary.  Once that Policy  Anniversary is reached,  we credit, for
         the next Policy Year,  the then current  rate  applicable  to new Fixed
         Allocations. This applies to all your Fixed Allocations then in effect.
         During each subsequent  Policy Year, the rate we credit for that Policy
         Year is the one then in effect for new Fixed Allocations.

- --------------------------------------------------------------------------------
The Policy offered pursuant to this Prospectus includes Fixed Allocations. These
Fixed  Allocations  are not  registered  as a security with the  Securities  and
Exchange  Commission  under either the  Securities Act of 1933 or the Investment
Company  Act of 1940.  The Fixed  Allocations  are not  subject  to these  Acts.
Information  about the Fixed  Allocations is included in this Prospectus to help
with  your  understanding  of the  features  of the  Policy.  The  staff  of the
Securities and Exchange  Commission has not reviewed this information.  However,
the information may be subject to certain generally applicable provisions of the
Federal  securities  laws  regarding  accuracy  and  completeness.   The  assets
supporting Fixed Allocations are held in American Skandia's general account.

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

[10]     How does  American  Skandia  determine  the  interest  rate  for  Fixed
         Allocations?   We  determine   the  interest   rate  applied  to  Fixed
         Allocations  based on our  assessment  of the  earnings  we  expect  to
         achieve  when  investing  to  support  these  obligations,  our  costs,
         competition,  profit targets and other factors. We have sole discretion
         to determine the rates.  However,  the interest rate will never be less
         than 3.0% per year, compounded yearly.

[11]     How does  American  Skandia  determine  the  Account  Value in the Loan
         Account?  We credit  interest to Account Value in the Loan Account at a
         rate  determined  by  whether  the  loan  is a  "preferred"  loan  or a
         "standard" loan. As of the date of this Prospectus, we currently credit
         interest to Account  Value in the Loan  Account at the rate of 6.0% per
         year,  compounded  yearly  on  "preferred"  loans  and 4.0%  per  year,
         compounded yearly on "standard" loans. See the section entitled "Loans"
         for a description of standard and preferred loans.

[12]     What is the Cash Value?  The Cash Value is the total Account Value less
         any contingent  deferred sales charge,  contingent  deferred tax charge
         and Debt.

[13]     Do I have to  maintain a minimum  Cash  Value?  The  answer  depends on
         whether  there is any Debt.  You do not have to maintain a minimum Cash
         Value if there is no Debt, except if you take a partial withdrawal.  We
         will  inform  you if, on a Monthly  Processing  Date,  your Cash  Value
         equals or is less than zero.  Such Monthly  Processing Date will be the
         beginning of the grace period.  At that time we will also inform you of
         the amount you can pay if you wish to  reestablish  any Cash Value.  No
         payment is required. The Policy remains in force with the Death Benefit
         equal to the  Guaranteed  Minimum  Death Benefit as of the beginning of
         the grace period.

         If there is any Debt,  there must  always be enough  Cash Value so that
         after we deduct any  charges  the Cash Value is more than zero.  If the
         Cash Value would be zero or less after we deduct charges, we send you a
         notice giving you a 61-day "grace period" to send us a required amount.
         If this amount is not paid by the end of the grace  period,  the Policy
         ends without value.

                               CASH VALUE CREDITS

[14]     What are Cash Value  Credits?  Cash Value Credits are amounts we credit
         to your Account Value based on growth in your  Policy's Cash Value.  We
         determine  if your Policy is eligible  for a Cash Value  Credit on each
         Policy  Anniversary.  If your Policy  qualifies  to receive  Cash Value
         Credits,  we will  credit  0.25% of your  Policy's  Cash  Value to your
         Account  Value on the  applicable  Policy  Anniversary.  Your  Policy's
         eligibility for Cash Value Credit may change from year to year.

[15]     How does my Policy qualify for Cash Value Credits?  To qualify for Cash
         Value  Credits  as of any  Policy  Anniversary,  the Cash Value of your
         Policy must equal or exceed 200% (2X) of the  Premiums you have paid as
         of the Policy  Anniversary  date you  qualify.  Whether your Cash Value
         meets or exceeds the trigger  depends on the investment  performance of
         the investment options,  partial withdrawals,  Debt and whether you pay
         back any loans or loan  interest.  Please  note,  even if your  Account
         Value is greater than the Cash Value trigger,  you may not have reached
         the trigger  amount,  since the Cash Value may be less than the Account
         Value due to the  contingent  deferred  sales  charge,  the  contingent
         deferred tax charge and any Debt.

[16]     Who pays for the Cash Value Credits,  and how are they paid? We pay for
         any Cash Value Credits out of our general  account.  Cash Value Credits
         primarily  reflect our return of a portion of the fixed annual  charges
         we deduct  from the  Separate  Account on a daily  basis for all Policy
         Owners.  For Policies that qualify to receive Cash Value  Credits,  the
         Credits are  provided as an  alternative  to lowering  the fixed annual
         charges.

         We  allocate  any  Cash  Value  Credits  due on the  applicable  Policy
         Anniversary to the variable investment options and Fixed Allocations in
         which you then maintain Account Value. We make the allocations pro-rata
         based on the Account Value in the variable  investment  options and any
         Fixed Allocations on the applicable Policy  Anniversary.  No allocation
         is made to the Loan Account. Cash Value Credits cannot be used to repay
         Debt.


                                      COSTS

[17]     What kinds of charges  are there for this  Policy?  The Policy has four
         (4)  different  kinds of charges:  (1) charges we assess daily  against
         assets  maintained  in the  Separate  Account,  which only apply to the
         Account  Value you allocate to the  variable  investment  options;  (2)
         charges we deduct  monthly from the Account  Value and which are due in
         all Policy Years;  (3) charges that we deduct  monthly from the Account
         Value  only  for the  first  ten  Policy  Years;  and (4)  "contingent"
         charges, which are those charges that you only pay in certain specified
         circumstances.  There  are  also  fees  and  expenses  charged  by  the
         Portfolios.

[18]     What are the charges assessed against the Separate Account and when are
         they  paid?  We assess a  mortality  and  expense  risk  charge  and an
         administration  charge against the assets in the Separate Account.  The
         mortality and expense risk charge is 0.90% per year.  The mortality and
         expense  risk we assume is that  charges and fees under the Policy will
         be  insufficient  to meet our long-term  costs and expenses in issuing,
         administering  and paying  claims  based on our  obligations  under the
         Policy.  The  charge for the  administrative  expenses  connected  with
         operating  the  Separate  Account  is 0.25% per year.  We assess  these
         charges  each  Valuation   Period  against  the  daily  value  of  each
         Sub-account.  We reserve the right to assess the  Separate  Account for
         any taxes that may be attributed to it.  Currently,  no such charge for
         taxes is assessed.

[19]     What monthly charge applies in all Policy Years?  We deduct the cost of
         insurance  charge.  We take this charge  from your  Account  Value,  in
         advance,  each Monthly  Processing  Day. The charge is a percentage  of
         your then current Account Value.

[20]     How much is the cost of insurance charge?  The cost of insurance charge
         is not a constant dollar amount,  in part because it is a percentage of
         your Account Value. The percentage of your Account Value that we charge
         differs depending on four factors:  (1) whether we issue the Policy for
         only one Insured or for two; (2) the Age(s) of the Insured(s) as of the
         Policy Date; (3) the gender of the Insured(s), where permitted; and (4)
         the tobacco usage class(es) of the Insured(s).  We reserve the right to
         also have the percentage decrease based on the size of the Premium.

         The actual charge is a monthly  charge.  The equivalent  yearly cost of
         insurance  charges as of the Policy  Date are shown  below for a Policy
         issued  for  one  Insured.  The  charges  will be  different  if we are
         required  by law to charge the same amount for males and  females.  For
         purposes of this and the  succeeding  table,  "Age" is as of the Policy
         Date.

      Gender          Tobacco Usage Class        Age 20-69         Age 70-90
  ----------------- ------------------------- ----------------- ----------------
       Male              No Tobacco Use            0.55%             0.90%
  ----------------- ------------------------- ----------------- ----------------
      Female             No Tobacco Use            0.40%             0.75%
  ----------------- ------------------------- ----------------- ----------------
       Male               Tobacco User             0.90%             1.25%
  ----------------- ------------------------- ----------------- ----------------
      Female              Tobacco User             0.75%             1.10%
  ----------------- ------------------------- ----------------- ----------------

         If the Policy is issued for two Insureds, the yearly percentages of the
         Account  Value we deduct for the cost of  insurance  will depend on the
         tobacco usage  classes of the  Insureds.  The following are examples of
         applicable charges as of the Policy Date. The charges will be different
         if we are  required  by law to  charge  the same  amount  for males and
         females.

<TABLE>
<CAPTION>
 Gender (1st Insured)       Tobacco Usage Class       Gender (2nd Insured)      Tobacco Usage Class       Charge
- ------------------------- ------------------------- ------------------------- ------------------------- ------------
         <S>                   <C>                           <C>                   <C>                     <C>
         Male                  No Tobacco Use                Female                No Tobacco Use          0.25%
- ------------------------- ------------------------- ------------------------- ------------------------- ------------
         Male                   Tobacco User                 Female                 Tobacco User           0.35%
- ------------------------- ------------------------- ------------------------- ------------------------- ------------
         Male                  No Tobacco Use                Female                 Tobacco User           0.30%
- ------------------------- ------------------------- ------------------------- ------------------------- ------------
         Male                   Tobacco User                 Female                No Tobacco Use          0.30%
- ------------------------- ------------------------- ------------------------- ------------------------- ------------
</TABLE>

[21]     Is there a maximum  cost of  insurance  charge?  We monitor the cost of
         insurance charge so that it never exceeds a guaranteed  maximum charge.
         We  determine  the  guaranteed  maximum as if we were  charging  you an
         increasing  amount  based  on  the  Insured's  attained  Age  and  were
         assessing that charge on the  difference  between the Death Benefit and
         the Account Value.  If the  percentages we otherwise would charge would
         exceed the guaranteed maximum, we only charge the guaranteed maximum.


         The guaranteed  maximum cost of insurance charge depends on the tobacco
         usage class and risk class of the Insured(s). Also, if required by law,
         unisex charges will apply.  We base the guaranteed  maximum  charges on
         the  sex  distinct  1980   Commissioners   Standard  Ordinary  Ultimate
         Mortality  Table,  age last  birthday  unless  unisex rates apply.  See
         Appendix C for a table of the  maximum  cost of  insurance  charges for
         different  age,  gender and tobacco usage classes and a description  of
         how the charges  will differ if the Insured is placed in a  substandard
         risk class.


[22]     What monthly charges apply only for a specified number of Policy Years?
         We deduct the tax charge and the sales charge for a specified number of
         Policy Years.

[23]     How much is the sales  charge and when do I pay it? We deduct the sales
         charge  during the first ten (10) Policy  Years.  It is a percentage of
         your Account  Value and is the  equivalent of 0.40% per year. We deduct
         this charge from your Account  Value each Monthly  Processing  Day. The
         charge is a  percentage  of your then  current  Account  Value.  If you
         surrender  your  Policy or take a partial  withdrawal,  we may deduct a
         contingent deferred sales charge, as described below in response to the
         question  "How much is the  contingent  deferred  sales charge and when
         must I pay it?"

         There are  certain  circumstances  which may  result  in  reduction  or
         elimination   of  the  sales   charge.   These  are  exactly  the  same
         circumstances  that may  result  in  reduction  or  elimination  of the
         contingent deferred sales charge, as described below in response to the
         question  "How much is the  contingent  deferred  sales charge and when
         must I pay it?"

[24]     How much is the tax  charge  and when do I pay it?  We  deduct  the tax
         charge  during the first ten (10) Policy  Years.  It is a percentage of
         your Account  Value and is the  equivalent of 0.25% per year. We deduct
         this charge from your Account  Value each Monthly  Processing  Day. The
         charge is a  percentage  of your then  current  Account  Value.  If you
         surrender  your  Policy  or take a  partial  withdrawal,  we  deduct  a
         contingent  deferred tax charge,  as described below in response to the
         question "How much is the contingent  deferred tax charge and when must
         I pay it?"

[25]     What are the contingent  charges?  The contingent  charges are: (1) the
         contingent  deferred  sales  charge;  (2) the  contingent  deferred tax
         charge; (3) the maintenance fee; and (4) the transfer fee.

[26]     How much is the  contingent  deferred  sales charge and when must I pay
         it? The contingent deferred sales charge is a percentage of the Premium
         that is charged if you surrender or withdraw any amount: (a) during the
         first nine (9) Policy Years; and (b) that, according to our rules, is a
         withdrawal of Premium,  not a withdrawal of Growth.  It may be assessed
         at the time of any partial  withdrawal or surrender,  unless the Policy
         qualifies for a medically-related waiver of these charges, as discussed
         in the section of this Prospectus entitled  "Medically-Related Waiver."
         The percentages are as follows:

<TABLE>
<CAPTION>
- ---------------------- -------- -------- -------- -------- --------- -------- -------- -------- -------- --------
<S>                       <C>      <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>     <C>
Policy Year               1        2        3        4        5         6        7        8        9       10+
- ---------------------- -------- -------- -------- -------- --------- -------- -------- -------- -------- --------
Percentage (%)         7.75      7.50     7.25     6.50      5.75     5.00     4.25     3.50     2.75       0
- ---------------------- -------- -------- -------- -------- --------- -------- -------- -------- -------- --------
</TABLE>

         From time to time,  and to the extent  permitted  by law, we may reduce
         the  amount of the  sales  charge  and the  contingent  deferred  sales
         charge,  the period  during which such  charges  apply,  or both,  when
         Policies  are sold to persons  or groups of  persons  in a manner  that
         reduces sales expenses. We would consider such factors as: (a) the size
         and type of  group;  (b) the  amount  of  Premiums;  and/or  (c)  other
         transactions where sales expenses are likely to be reduced.

         No sales charge or contingent deferred sales charge is imposed when, as
         of the  Policy  Date,  the  Owner or the  Insured  of a  Policy  issued
         pursuant to this  Prospectus is: (a) any parent  company,  affiliate or
         subsidiary of ours; (b) an officer, director,  employee, retiree, sales
         representative,   or  in  the  case  of  an  affiliated  broker-dealer,
         registered  representative of such company; (c) a director,  officer or
         trustee of any  underlying  mutual  fund;  (d) a  director,  officer or
         employee  of  any  investment  manager,  sub-advisor,  transfer  agent,
         custodian,  auditing, legal or administrative services provider that is
         providing   investment   management,    advisory,    transfer   agency,
         custodianship,  auditing,  legal and/or  administrative  services to an
         underlying  mutual fund or any affiliate of such firm;  (e) a director,
         officer,  employee or registered  representative  of a broker-dealer or
         insurance  agency that has a then  current  selling  agreement  with us
         and/or with American Skandia Marketing,  Incorporated;  (f) a director,
         officer, employee or authorized representative of any firm providing us
         or  our   affiliates   with   regular   legal,   actuarial,   auditing,
         underwriting,  claims,  administrative,  computer  support,  marketing,
         office  or other  services;  (g) the then  current  spouse  of any such
         person  noted in (b) through (f) above;  (h) the parents of such person
         noted in (b) through (g) above;  (i) such person's  child(ren) or other
         legal  dependent  under the age of 21; and (j) the siblings of any such
         persons noted in (b) through (h) above.

[27]     How much is the contingent deferred tax charge, and when must I pay it?
         The contingent  deferred tax charge is a percentage of the Premium that
         is charged if you  surrender  or withdraw  any  amount:  (a) during the
         first nine (9) Policy Years; and (b) that, according to our rules, is a
         withdrawal of Premium,  not a withdrawal  of Growth.  It is assessed at
         the time of any  partial  withdrawal  or  surrender,  unless the Policy
         qualifies for a medically-related waiver of these charges, as discussed
         on the section of the Prospectus entitled  "Medically-Related  Waiver."
         The percentages are as follows:

<TABLE>
<CAPTION>
- ---------------------- -------- -------- -------- -------- --------- -------- -------- -------- -------- --------
<S>                       <C>      <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>     <C>
Policy Year               1        2        3        4        5         6        7        8        9       10+
- ---------------------- -------- -------- -------- -------- --------- -------- -------- -------- -------- --------
Percentage (%)          2.25     2.00     1.75     1.50      1.25     1.00     0.75     0.50     0.25       0
- ---------------------- -------- -------- -------- -------- --------- -------- -------- -------- -------- --------
</TABLE>

[28]     How much is the maintenance fee and when must I pay it? The maintenance
         fee is $2.50 per month.  We take the  charge  from your  Account  Value
         monthly in advance.  However,  we will waive the maintenance fee on any
         Monthly Processing Day if your Account Value is $75,000 or greater.

[29]     How much is the transfer  fee and when must I pay it? We charge  $10.00
         for every  transfer  after the 12th in each Policy Year.  That includes
         transfers  into a  Fixed  Allocation  and  any  transfers  from a Fixed
         Allocation unless the transfer occurs on a Policy Anniversary.  It does
         not include transfers made as part of any dollar cost averaging program
         we offer.  For this purpose,  all transfers  occurring  during the same
         Valuation  Period are considered  one transfer.  We assess the transfer
         fee at the time of any transfer which is subject to the fee.

[30]     How are charges  deducted from Account  Value?  We deduct  charges from
         your  investment  options  pro-rata  based on the Account Value in each
         investment option. If you maintain Account Value in more than one Fixed
         Allocation in a Policy Year, any applicable charges will be deducted on
         a "last-in,  first-out" basis,  starting with the last Fixed Allocation
         that was made prior to the Monthly  Processing  Date the  deduction  is
         made.  Upon  surrender or  withdrawal,  we assess  charges  against the
         investment options pro-rata in the same ratio as Account Value is being
         withdrawn from such investment options.


[31]     What  charges do the  Portfolios  make?  We do not  assess any  charges
         against the Portfolios.  However, each Portfolio charges a total annual
         fee comprised of an investment  management fee and operating  expenses.
         More  detailed  information  about fees and charges can be found in the
         prospectuses for the Portfolios.


                                 BUYING A POLICY


[32]     How  do I  buy a  Policy?  We  have  established  certain  underwriting
         standards  to  determine  insurability.  We  require  you to  submit an
         Application to provide  information that enables us to determine if our
         standards  have  been  met.  We  may  require  additional  information,
         including,  but not limited to, some of the proposed  Insured's medical
         records  and may also  require  the  proposed  Insured to take  certain
         medical tests. We evaluate this information to determine whether we can
         issue a Policy.  When we  evaluate  whether to issue a Policy,  we will
         also  determine  whether the proposed  Insured is in the tobacco  usage
         class  and/or  must be  placed  in a  substandard  risk  class.  If the
         proposed Insured meets our standards and we have received a Premium, we
         will issue a Policy.  When  issued,  your Policy  will  indicate if the
         Insured is in the  tobacco  usage  class and  whether  the  Insured was
         placed in a substandard risk class in order to issue the Policy. If our
         standards  are not met and we  received  a Premium,  we will  return an
         amount equal to the Premium to you. No interest will be paid.

         Age  Restrictions:  The  Insured  may  not be less than Age 20 or older
         than Age 90 on the Policy Date.

         Tobacco Usage Class: The Insured's tobacco usage class is a factor used
         to determine the cost of insurance charge.  The Insured's tobacco usage
         class is also used to determine the Net Single  Premium  Factor used to
         calculate  the Face Amount and the  Required  Death  Benefit  under the
         Policy.  If the Insured was included in the tobacco  usage class on the
         Policy's Issue Date and subsequently  ceases to be a tobacco user after
         the first Policy Year, the Insured may apply for a change in status.

         Substandard  Risk Class: If the Insured is placed in a substandard risk
         class,  the Net Single Premium Factor used to determine the Face Amount
         and the Required  Death Benefit under the Policy will be different than
         for  an  Insured  in  the  preferred  risk  class.  For  Insureds  in a
         substandard  risk class,  the change in the Net Single Premium  Factors
         will generally result in a lower Face Amount and Required Death Benefit
         as compared to an Insured in the  preferred  risk  class.  NOTE:  Where
         allowed by law,  Policies  issued to Insured(s)  in a substandard  risk
         class may not be eligible for certain benefits under the Policy.


         To the extent permitted by law, we reserve the right to apply differing
         standards of  insurability to persons who may be part of a group or who
         may qualify,  for some other reason, as part of a different class. Such
         classes may include,  but are not limited to, persons  seeking a Policy
         who are  applying  all or a portion of proceeds  from an  insurance  or
         annuity  contract,  or proceeds of a redemption from another  financial
         product, such as mutual funds. One of the criteria we may apply in such
         a situation is that such differing standards of insurability apply only
         after maintaining funds in such policy,  contract, or financial product
         for a specified period of time.


[33]     What is the  Premium,  and when do I pay it?  The  minimum  Premium  we
         generally  accept  is  $10,000.   We  may  accept  less  under  certain
         circumstances. The maximum we accept without prior approval by our home
         office is  $500,000.  If you are seeking a specific  Face  Amount,  the
         Premium will depend on the Insured's  age,  tobacco  usage class,  risk
         class and gender,  where  permitted.  We will determine the Face Amount
         using the  Premium as the Net Single  Premium  for the  Insured's  age,
         tobacco usage class,  risk class and gender,  where permitted.  You may
         submit Premium with the Application if: (a) the Insured is not over age
         80; and (b) the Insured meets certain medical underwriting criteria. If
         any portion of the  Premium is to be received as part of a  replacement
         of a life  insurance,  endowment or annuity policy then we must receive
         all our  requirements  In Writing for all such  replacements  as of the
         same date and any additional Premium amounts other than the proceeds of
         such  replacement must be received by us at our Office at the same time
         as we  receive  such  requirements  In  Writing.  Replacements  include
         tax-free  exchanges  subject  to our  acceptance.  We will  immediately
         return any Premium that should not have been  submitted  based on these
         criteria.  If we would not accept  Premium with the  Application or you
         chose not to submit a Premium with the Application,  we will notify you
         if and when we have  accepted the  Application  and agreed,  subject to
         submission  of the  Premium,  to issue a  Policy.  We will not  issue a
         Policy  until we  receive  Premium  at our  Office.  We will not accept
         Premium  of which  we were not  informed  at the  time you  submit  the
         Application to us.


         You may choose to use our funds  transfer  authorization  procedures as
         part of buying a Policy. If you elect this procedure,  you authorize us
         to redeem funds from one or more financial  institutions with which you
         currently  maintain funds and use those funds to pay Premium.  You must
         do so In Writing  using a form that  authorizes us to obtain such funds
         only if and when we have  determined  that the  Application  meets  our
         standards  for issuing a Policy.  If you use this  procedure,  you must
         provide us with all such authorizations simultaneously.  If you wish to
         also pay any additional  amounts,  we must receive such Premium amounts
         at the same time we receive such authorizations.

         The  standards  we apply in  reviewing  the  Application  may depend on
         factors such as the proposed Insured's age and the amount of Premium to
         be applied to the Policy.  In certain  cases,  we may apply  simplified
         standards. However, the Premium amount you state in the Application may
         be an estimate if you are  planning:  (a) to replace a life  insurance,
         endowment  or  annuity  policy;  (b) to  exchange a life  insurance  or
         endowment  policy;  or (c)  to use  our  funds  transfer  authorization
         procedures. If we used simplified standards based on a Premium estimate
         but the actual  amounts we receive to be applied as Premium  exceed the
         limits  for  such  standards,  we  reserve  the  right,  to the  extent
         permitted  by law,  to not  issue a  Policy  and  return  such  amounts
         directly to you or, on your behalf,  to the financial  institution from
         which the funds were obtained.  We cannot  guarantee  such  institution
         will accept the return of such amounts.

[34]     Do I have coverage while my Application is being reviewed? We may issue
         you a temporary insurance  agreement during the "underwriting  period."
         The  "underwriting  period"  is the period  between  the time you first
         apply for a Policy  and the time we either  issue the  Policy or decide
         not to issue one. A temporary insurance agreement may be issued if:

               |X|  the Application is completed in full;
               |X|  the  Insured  answers  "no"  to  certain  questions  on  the
                    Application  (these are  questions we use as  indicators  of
                    whether we will issue temporary insurance);
               |X|  the Insured is age 80 or younger; and
               |X|  a Premium is submitted with the Application.

         If we issue a  temporary  insurance  agreement  and the  Insured  (both
         Insureds  if there  are two  Insureds)  dies  during  the  underwriting
         period,  the  temporary  insurance  benefit  will be payable if all the
         conditions of the temporary  insurance  agreement  are  satisfied.  The
         underwriting   period  generally  will  not  exceed  60  days.  If  the
         Insured(s)  die(s)  during the  underwriting  period  and no  temporary
         insurance agreement was in effect, no benefit is payable.

         We will return any Premium  submitted with the Application if we cannot
         complete  underwriting  within 60 days from the date the Application is
         signed.  If you notify us promptly,  we will continue the  underwriting
         process and notify you if and when you meet our standards for issuing a
         Policy, at which time you may once again send us a Premium.

         Temporary  insurance ends 60 days after the Application is signed, even
         if the underwriting  period exceeds 60 days. In certain  jurisdictions,
         the underwriting  period and the temporary insurance benefit is limited
         to 45 days.

[35]     What is the  temporary  insurance  benefit?  If the Insured  dies while
         temporary  insurance is in effect, we pay the Beneficiary the lesser of
         the Face  Amount that would be in effect on the Policy Date if a Policy
         had been  issued or  $250,000.  This  $250,000  maximum  applies to all
         temporary  insurance then in effect with us. Premium  amounts in excess
         of this benefit are returned to you, without interest or earnings.

[36]     How and when is my Premium invested? We invest the Premium on the Issue
         Date.  You can request that we allocate  the Premium  using one or more
         variable  investment  options and/or a Fixed  Allocation.  However,  we
         initially  invest the  portion of the Premium  that you  indicate to us
         that you want invested in variable  investment options in the AST Money
         Market  Sub-account,  unless  you  submit a "return  waiver" In Writing
         before the Issue Date,  where  permitted by law. A return  waiver is an
         election  by you  to  invest  as  soon  as  possible  in  the  variable
         investment  options of your choice. If you submit a "return waiver" and
         then decide to return your Policy during the  "free-look"  period,  you
         may receive  back less than the  Premium.  Generally,  we transfer  the
         Account  Value in the AST  Money  Market  Sub-account  to the  variable
         investment  options you request as of the Valuation Date which is on or
         immediately  after  the 15th  day  after  the  date we issue a  Policy.
         However,  we  will  make  the  transfer  as of a  later  date  if  your
         "free-look"   period  is  longer   than  10  days  to  meet  state  law
         requirements.


[37]     What  happens  if I change my mind  about  buying a Policy?  You have a
         "free-look" period during which you can change your mind about buying a
         Policy.  The free-look  period is never less than 10 days from the date
         you receive your Policy.  It may be longer  depending on the applicable
         state law and the  circumstances  of your purchase.  If you return your
         Policy to us within the free-look  period, we generally will return the
         greater  the  Premium  paid or your  Account  Value  plus  any  charges
         deducted  from your Account  Value.  However,  if you have  submitted a
         "return  waiver,"  we will  return  only your  Account  Value  plus any
         charges deducted from your Account Value. This may be more or less than
         Premium paid.


                           VARIABLE INVESTMENT OPTIONS


[38]     What  are  the  investment  objectives  and  policies  of the  variable
         investment options? Each variable investment option is a Sub-account of
         American  Skandia Life Assurance  Corporation  Variable Account F. Each
         Sub-account invests exclusively in one Portfolio.  You should carefully
         read the prospectus for any Portfolio in which you are interested.  The
         following  chart  classifies  each  of  the  Portfolios  based  on  our
         assessment  of  their   investment  style  (as  of  the  date  of  this
         Prospectus).  The  chart  also  provides  a short  description  of each
         Portfolio's  investment  objective  (in italics)  and a short,  summary
         description  of their key policies to assist you in  determining  which
         Portfolios  may be of interest to you.  There is no guarantee  that any
         underlying mutual fund portfolio will meet its investment objective.

         The name of the  advisor/sub-advisor for each Portfolio appears next to
         the description.  Those portfolios whose name includes the prefix "AST"
         are portfolios of American  Skandia Trust.  The investment  manager for
         AST  is  American  Skandia  Investment  Services,  Inc.  ("ASISI"),  an
         affiliated company. However, a sub-advisor,  as noted below, is engaged
         to conduct day-to-day investment decisions.

         Some of the Portfolios  available as Sub-accounts  under the Policy are
         managed by the same portfolio advisor or sub-advisor as a retail mutual
         fund that the Portfolio may have been modeled after at the  Portfolio's
         inception. Certain retail mutual funds may also have been modeled after
         a Portfolio.  While the investment  objective and policies of the funds
         may be substantially  similar, the actual investments made by the funds
         will differ to varying  degrees.  Differences in the performance of the
         funds can be expected, and in some cases could be substantial.  Details
         about the investment objectives,  policies, risks, costs and management
         of the  Portfolios  are found in the  prospectuses  for the  underlying
         mutual funds.



<PAGE>



================================================================================
Effective  January 19,  2000,  the AST Janus  Small-Cap  Growth  portfolio is no
longer offered as a Sub-account under the Policy,  except as noted below. Owners
of Policies issued on or before January 18, 2000 with Account Value allocated to
the AST Janus Small-Cap  Growth  Sub-account will be allowed to allocate Account
Value,  make  subsequent  premium  payments or make transfers into the AST Janus
Small-Cap  Growth  Sub-account.  Bank  drafting,  dollar cost  averaging,  asset
allocation and/or rebalancing  program will be allowed to continue.  However, no
changes involving the AST Janus Small-Cap Growth Sub-account may be made to such
programs.

Effective  March 1, 2000, the AST Janus Overseas  Growth  portfolio is no longer
offered as a  Sub-account  under the Policy,  except as noted  below.  Owners of
Policies  issued on or before  February 29, 2000 with Account Value allocated to
the AST Janus Overseas Growth  Sub-account  will be allowed to allocate  Account
Value,  make  subsequent  premium  payments or make transfers into the AST Janus
Overseas  Growth  Sub-account.  Bank  drafting,  dollar  cost  averaging,  asset
allocation and  rebalancing  programs will be allowed to continue.  However,  no
changes involving the AST Janus Overseas Growth  Sub-account may be made to such
programs.

The Portfolios may be offered as a Sub-account to Contract Owners at some future
date; however, at the present time, American Skandia has no intention to do so.

<TABLE>
<CAPTION>
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                                                                                  PORTFOLIO
            STYLE/                          INVESTMENT OBJECTIVES/POLICIES                         ADVISOR/
             TYPE                                                                                SUB-ADVISOR
- ------------------------------  ------------------------------------------------------------------------------------------
- ------------------------------  ------------------------------------------------------------------------------------------
<S>                              <C>                                                  <C>
                                 AST Money  Market:  seeks to  maximize  current      J.P. Morgan Investment Management
  CAPITAL                        income and maintain  high levels of  liquidity.                     Inc.
  PRESERVATION                   The  Portfolio   attempts  to  accomplish   its
                                 objective  by  maintaining  a   dollar-weighted
                                 average  maturity  of not more than 90 days and
                                 by investing in securities which have effective
                                 maturities of not more than 397 days.
- ------------------------------------------------------------------------------------------------------------------------------------
                                 AST  PIMCO  Limited  Maturity  Bond:  seeks  to     Pacific Investment Management
 SHORT-TERM BOND                 maximize   total   return    consistent    with                Company
                                 preservation of capital and prudent  investment
                                 management.  The  Portfolio  will  invest  in a
                                 diversified     portfolio    of    fixed-income
                                 securities of varying  maturities.  The average
                                 portfolio  duration of the Portfolio  generally
                                 will  vary  within  a one- to  three-year  time
                                 frame based on the  Sub-advisor's  forecast for
                                 interest rates.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 AST PIMCO Total Return Bond:  seeks to maximize     Pacific Investment Management
LONG-TERM                        total return  consistent  with  preservation of                Company
  BOND                           capital and prudent investment management.  The
                                 Portfolio   will   invest   in  a   diversified
                                 portfolio of fixed-income securities of varying
                                 maturities.  The average portfolio  duration of
                                 the  Portfolio  generally  will  vary  within a
                                 three-  to  six-year  time  frame  based on the
                                 Sub-advisor's forecast for interest rates.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 AST  Federated  High Yield:  seeks high current     Federated Investment Counseling
HIGH YIELD BOND                  income by investing  primarily in a diversified
                                 portfolio  of  fixed  income  securities.   The
                                 Portfolio  will  invest  at  least  65%  of its
                                 assets in  lower-rated  corporate  fixed income
                                 securities  ("junk bonds").  These fixed income
                                 securities   may  include   preferred   stocks,
                                 convertible  securities,   bonds,   debentures,
                                 notes,   equipment   lease   certificates   and
                                 equipment  trust  certificates.   A  fund  that
                                 invests  primarily in lower-rated  fixed income
                                 securities  will be subject to greater risk and
                                 share price  fluctuation  than a typical  fixed
                                 income fund, and may be subject to an amount of
                                 risk that is comparable  to  or  greater  than
                                 many  equity funds.
- ------------------------------  ----------------------------------------------------------------------------------------------------
 GLOBAL BOND                     AST T. Rowe Price Global Bond: seeks to provide    Rowe Price-Fleming International, Inc.
                                 high  current  income  and  capital  growth  by
                                 investing  in  high-quality  foreign  and  U.S.
                                 government  bonds. The Portfolio will invest at
                                 least 65% of its total  assets in bonds  issued
                                 or   guaranteed   by  the   U.S.   or   foreign
                                 governments  or their  agencies  and by foreign
                                 authorities,   provinces  and   municipalities.
                                 Corporate  bonds  may  also be  purchased.  The
                                 Sub-advisor  bases its investment  decisions on
                                 fundamental  market factors,  currency  trends,
                                 and credit  quality.  The  Portfolio  generally
                                 invests in countries  where the  combination of
                                 fixed-income   returns  and  currency  exchange
                                 rates appears  attractive,  or, if the currency
                                 trend is  unfavorable,  where  the  Sub-advisor
                                 believes   that  the   currency   risk  can  be
                                 minimized  through  hedging.  The Portfolio may
                                 also  invest  up to 20% of  its  assets  in the
                                 aggregate in below investment-grade,  high-risk
                                 bonds ("junk bonds").
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                                                                                  PORTFOLIO
            STYLE/                          INVESTMENT OBJECTIVES/POLICIES                         ADVISOR/
             TYPE                                                                                SUB-ADVISOR
- ------------------------------  ------------------------------------------------------------------------------------------
- ------------------------------  ------------------------------------------------------------------------------------------
ASSET ALLOCATION                 AST T. Rowe  Price  Asset  Allocation:  seeks a     T. Rowe Price Associates, Inc.
                                 high  level  of  total   return  by   investing
                                 primarily in a  diversified  portfolio of fixed
                                 income and  equity  securities.  The  Portfolio
                                 normally invests approximately 60% of its total
                                 assets  in equity  securities  and 40% in fixed
                                 income securities. The Sub-advisor concentrates
                                 common  stock   investments  in  larger,   more
                                 established  companies,  but the  Portfolio may
                                 include small and  medium-sized  companies with
                                 good growth prospects. The fixed income portion
                                 of  the  Portfolio  will  be  allocated   among
                                 investment  grade  securities,  high  yield  or
                                 "junk"   bonds,   foreign   high  quality  debt
                                 securities and cash reserves.
- ------------------------------  ----------------------------------------------------------------------------------------------------
BALANCED                         AST  AIM   Balanced:   seeks   to   provide   a     A I M Capital Management, Inc.
                                 well-diversified  portfolio of stocks and bonds
                                 that  will  produce  both  capital  growth  and
                                 current income.  The Portfolio attempts to meet
                                 its objective by investing, normally, a minimum
                                 of 30% and a maximum of 70% of its total assets
                                 in equity securities and a minimum of 30% and a
                                 maximum   of  70%  of  its   total   assets  in
                                 non-convertible     debt    securities.     The
                                 Sub-advisor  will  primarily   purchase  equity
                                 securities  for  growth  of  capital  and  debt
                                 securities for income purposes.
                                ----------------------------------------------------------------------------------------------------
                                 AST American Century Strategic Balanced:  seeks     American Century  Investment Management, Inc.
                                 capital   growth  and   current   income.   The
                                 Sub-advisor  intends to maintain  approximately
                                 60%  of  the   Portfolio's   assets  in  equity
                                 securities and the remainder in bonds and other
                                 fixed income  securities.  Both the Portfolio's
                                 equity  and  fixed  income   investments   will
                                 fluctuate in value. The equity  securities will
                                 fluctuate  depending on the  performance of the
                                 companies that issued them,  general market and
                                 economic  conditions,  and investor confidence.
                                 The fixed income  investments  will be affected
                                 primarily by rising or falling  interest  rates
                                 and the credit quality of the issuers.
- ------------------------------  ----------------------------------------------------------------------------------------------------
EQUITY INCOME                    AST INVESCO Equity Income: seeks capital growth     INVESCO Funds Group, Inc.
                                 and  current  income  while   following   sound
                                 investment  practices.  The Portfolio  seeks to
                                 achieve   its   objective   by   investing   in
                                 securities   that  are   expected   to  produce
                                 relatively    high   levels   of   income   and
                                 consistent,   stable  returns.   The  Portfolio
                                 normally will invest at least 65% of its assets
                                 in dividend-paying  common and preferred stocks
                                 of domestic and foreign  issuers.  Up to 30% of
                                 the  Portfolio's  assets  may  be  invested  in
                                 equity  securities  that  do  not  pay  regular
                                 dividends.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 AST Alliance Growth and Income: seeks long-term     Alliance Capital Management L.P.
                                 growth of capital and income  while  attempting
                                 to  avoid  excessive   fluctuations  in  market
                                 value.  The  Portfolio  normally will invest in
                                 common stocks (and securities  convertible into
                                 common  stocks).  The  Sub-advisor  will take a
                                 value-oriented approach, in that it will try to
                                 keep  the   Portfolio's   assets   invested  in
                                 securities   that  are  selling  at  reasonable
                                 prices in relation to their  value.  The stocks
                                 that the Portfolio will normally  invest in are
                                 those of seasoned  companies  that are expected
                                 to  show  above-average  growth  and  that  the
                                 Sub-advisor  believes  are in  sound  financial
                                 condition.
                                 ---------------------------------------------------------------------------------------------------
                                 AST  American  Century  Income & Growth:  seeks      American Century Investment Management,  Inc.
                                 capital   growth  with  current   income  as  a
                                 secondary  objective.   The  Portfolio  invests
                                 primarily in common stocks that offer potential
GROWTH                           for capital  growth,  and may,  consistent with
                                 its investment objective, invest in stocks that
   &                             offer   potential  for  current   income.   The
INCOME                           Sub-advisor utilizes a quantitative  management
                                 technique  with a goal of  building  an  equity
                                 portfolio that provides better returns than the
                                 S&P 500 Index  without  taking  on  significant
                                 additional risk and while  attempting to create
                                 a dividend  yield that will be greater than the
                                 S&P 500 Index.
                                ----------------------------------------------------------------------------------------------------
                                 AST MFS Growth with  Income:  seeks  reasonable     Massachusetts Financial Services Company
                                 current income and long-term capital growth and
                                 income.  Under normal  market  conditions,  the
                                 Portfolio  invests  at least  65% of its  total
                                 assets in common stocks and related securities,
                                 such   as   preferred    stocks,    convertible
                                 securities and depositary receipts.  The stocks
                                 in which the Portfolio  invests  generally will
                                 pay  dividends.  While the Portfolio may invest
                                 in  companies  of  any  size,   the   Portfolio
                                 generally  focuses  on  companies  with  larger
                                 market  capitalizations  that  the  Sub-advisor
                                 believes have sustainable  growth prospects and
                                 attractive  valuations  based  on  current  and
                                 expected  earnings or cash flow.  The Portfolio
                                 may  invest  up to  20% of its  net  assets  in
                                 foreign securities.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                                                                                  PORTFOLIO
            STYLE/                          INVESTMENT OBJECTIVES/POLICIES                         ADVISOR/
             TYPE                                                                                SUB-ADVISOR
- ------------------------------  ------------------------------------------------------------------------------------------
- ------------------------------  ------------------------------------------------------------------------------------------
REAL ESTATE                      AST Cohen & Steers  Realty:  seeks to  maximize     Cohen & Steers Capital Management,
  (REIT)                         total return through  investment in real estate                                Inc.
                                 securities.    The   Portfolio    pursues   its
                                 investment    objective   by   seeking,    with
                                 approximately  equal  emphasis,  capital growth
                                 and current income. Under normal circumstances,
                                 the Portfolio will invest  substantially all of
                                 its  assets in the  equity  securities  of real
                                 estate companies,  i.e., a company that derives
                                 at  least   50%  of  its   revenues   from  the
                                 ownership, construction,  financing, management
                                 or sale of real estate or that has at least 50%
                                 of its  assets  in  real  estate.  Real  estate
                                 companies  may include  real estate  investment
                                 trusts or REITs.
- ------------------------------  ----------------------------------------------------------------------------------------------------
MANAGED INDEX                    AST Sanford  Bernstein Managed Index 500: seeks     Sanford C. Bernstein & Co., Inc.
                                 to   outperform   the  Standard  &  Poor's  500
                                 Composite  Stock Price Index (the "S&P 500(R)")
                                 through stock selection  resulting in different
                                 weightings  of common  stocks  relative  to the
                                 index.  The Portfolio will invest  primarily in
                                 the common stocks of companies  included in the
                                 S&P 500(R).  In seeking to  outperform  the S&P
                                 500, the Sub-advisor starts with a portfolio of
                                 stocks  representative  of the  holdings of the
                                 index.  It  then  uses  a  set  of  fundamental
                                 quantitative  criteria  that  are  designed  to
                                 indicate   whether  a  particular   stock  will
                                 predictably  perform  better or worse  than the
                                 S&P  500.   Based  on   these   criteria,   the
                                 Sub-advisor  determines  whether the  Portfolio
                                 should  over-weight,  under-weight  or  hold  a
                                 neutral  position in the stock  relative to the
                                 proportion  of  the  S&P  500  that  the  stock
                                 represents.  In addition,  the Sub-advisor also
                                 may  determine  that based on the  quantitative
                                 criteria,  certain equity  securities  that are
                                 not  included  in the S&P 500 should be held by
                                 the Portfolio.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 AST Alliance  Growth:  seeks long-term  capital     Alliance Capital Management  L.P.
                                 growth.  The Portfolio  invests at least 85% of
                                 its total assets in the equity  securities of a
                                 limited  number of large,  carefully  selected,
                                 high-quality  U.S.  companies  that are  judged
                                 likely to  achieve  superior  earnings  growth.
                                 Normally,   about  40-60   companies   will  be
                                 represented  in  the  Portfolio,  with  the  25
                                 companies   most   highly   regarded   by   the
                                 Sub-advisor usually constituting  approximately
                                 70% of the Portfolio's net assets.  An emphasis
                                 is  placed  on  identifying   companies   whose
                                 substantially    above   average    prospective
                                 earnings  growth  is  not  fully  reflected  in
                                 current market valuations.
                                 ---------------------------------------------------------------------------------------------------
                                 AST JanCap Growth: seeks growth of capital in a     Janus  Capital  Corporation
                                 manner  consistent  with  the  preservation  of
                                 capital.   Realization   of  income  is  not  a
                                 significant  investment  consideration  and any
                                 income realized on the Portfolio's investments,
                                 therefore,    will   be   incidental   to   the
                                 Portfolio's   objective.   The  Portfolio  will
                                 pursue its objective by investing  primarily in
                                 common stocks of companies that the Sub-advisor
                                 believes are experiencing  favorable demand for
                                 their products and services,  and which operate
                                 in  a  favorable   competitive  and  regulatory
                                 environment.  The Sub-advisor generally takes a
                                 "bottom up"  approach  to choosing  investments
LARGE CAP                        for  the   Portfolio.   In  other  words,   the
 EQUITY                          Sub-advisor   seeks  to   identify   individual
                                 companies with earnings  growth  potential that
                                 may not be recognized by the market at large.
                                ----------------------------------------------------------------------------------------------------
                                 AST  Marsico  Capital  Growth:   seeks  capital     Marsico Capital  Management,  LLC
                                 growth. Income realization is not an investment
                                 objective  and  any  income   realized  on  the
                                 Portfolio's  investments,  therefore,  will  be
                                 incidental to the  Portfolio's  objective.  The
                                 Portfolio   will   pursue  its   objective   by
                                 investing primarily in common stocks of larger,
                                 more   established   companies.   In  selecting
                                 investments for the Portfolio,  the Sub-advisor
                                 uses  an  approach  that  combines  "top  down"
                                 economic   analysis   with  "bottom  up"  stock
                                 selection.  The "top down" approach  identifies
                                 sectors,  industries  and companies that should
                                 benefit  from the  trends the  Sub-advisor  has
                                 observed.   The  Sub-advisor   then  looks  for
                                 individual   companies  with  earnings   growth
                                 potential  that  may not be  recognized  by the
                                 market at large.  This is  called  "bottom  up"
                                 stock selection.
                                ----------------------------------------------------------------------------------------------------
                                 AST MFS Growth:  seeks long-term capital growth     Massachusetts Financial Services
                                 and  future   income.   Under   normal   market                 Company
                                 conditions,  the Portfolio invests at least 80%
                                 of  its  total  assets  in  common  stocks  and
                                 related  securities,  such as preferred stocks,
                                 convertible securities and depositary receipts,
                                 of  companies  that  the  Sub-advisor  believes
                                 offer   better  than  average   prospects   for
                                 long-term  growth.  The  Sub-advisor  seeks  to
                                 purchase   securities  of  companies   that  it
                                 considers  well-run and poised for growth.  The
                                 Portfolio  may  invest  up to 35%  of  its  net
                                 assets in foreign securities.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                                                                                  PORTFOLIO
            STYLE/                          INVESTMENT OBJECTIVES/POLICIES                         ADVISOR/
             TYPE                                                                                SUB-ADVISOR
- ------------------------------  ------------------------------------------------------------------------------------------
- ------------------------------  ------------------------------------------------------------------------------------------
LARGE CAP                        The  Alger   American  Fund  -  Growth:   seeks     Fred Alger Management,  Inc.
 EQUITY                          long-term capital  appreciation.  The Portfolio
 (Cont.)                         focuses on  growing  companies  that  generally
                                 have broad product  lines,  markets,  financial
                                 resources and depth of management. Under normal
                                 circumstances,  the Portfolio invests primarily
                                 in the equity  securities  of large  companies.
                                 The Portfolio considers a large company to have
                                 a  market   capitalization  of  $1  billion  or
                                 greater.
- ------------------------------  ----------------------------------------------------------------------------------------------------
NATURAL RESOURCES                AST T.  Rowe  Price  Natural  Resources:  seeks     T. Rowe  Price Associates,  Inc.
                                 long-term  capital growth primarily through the
                                 common stocks of companies  that own or develop
                                 natural  resources  (such as  energy  products,
                                 precious metals, and forest products) and other
                                 basic   commodities.   The  Portfolio  normally
                                 invests  primarily  (at  least 65% of its total
                                 assets)  in  the   common   stocks  of  natural
                                 resource  companies whose earnings and tangible
                                 assets   could   benefit   from    accelerating
                                 inflation.  The  Portfolio  looks for companies
                                 that have the ability to expand production,  to
                                 maintain  superior   exploration  programs  and
                                 production  facilities,  and the  potential  to
                                 accumulate new resources.
- ------------------------------  ----------------------------------------------------------------------------------------------------
ALL-CAP                          AST  Alger  All-Cap  Growth:   seeks  long-term     Fred Alger Management, Inc.
 EQUITY                          capital growth. The Portfolio invests primarily
                                 in  equity   securities,   such  as  common  or
                                 preferred  stocks,  that  are  listed  on  U.S.
                                 exchanges  or in the  over-the-counter  market.
                                 The   Portfolio   may   invest  in  the  equity
                                 securities  of companies of all sizes,  and may
                                 emphasize either larger or smaller companies at
                                 a  given  time   based  on  the   Sub-advisor's
                                 assessment of  particular  companies and market
                                 conditions.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                AST  Janus  Mid-Cap   Growth:   seeks  long-term     Janus Capital Corporation
                                capital growth.  The Portfolio invests primarily
                                in common  stocks,  selected  for  their  growth
                                potential,  and normally invests at least 65% of
                                its equity assets in medium-sized companies. For
                                purposes   of   the   Portfolio,    medium-sized
                                companies are those whose market capitalizations
                                (measured at the time of investment) fall within
                                the range of  companies in the Standard & Poor's
                                MidCap  400  Index.  The  Sub-advisor  seeks  to
                                identify  individual   companies  with  earnings
                                growth  potential  that may not be recognized by
                                the market at large.
                                ----------------------------------------------------------------------------------------------------
                                 AST  Neuberger  Berman  Mid-Cap  Growth:  seeks     Neuberger Berman Management Incorporated
                                 capital growth. The Portfolio primarily invests
                                 in the  common  stocks  of  mid-cap  companies,
                                 i.e.,     companies    with    equity    market
                                 capitalizations   from  $300   million  to  $10
                                 billion   at  the  time  of   investment.   The
                                 Portfolio   is   normally   managed   using   a
                                 growth-oriented    investment   approach.   The
                                 Sub-advisor  looks for  fast-growing  companies
                                 that are in new or rapidly evolving industries.
                                 ---------------------------------------------------------------------------------------------------
                                 AST  Neuberger  Berman  Mid-Cap  Value:   seeks     Neuberger  Berman  Management Incorporated
                                 capital growth. The Portfolio primarily invests
                                 in the  common  stocks  of  mid-cap  companies.
                                 Under the Portfolio's value-oriented investment
                                 approach,    the    Sub-advisor    looks    for
                                 well-managed  companies  whose stock prices are
                                 undervalued  and that may rise in price  before
                                 other  investors  realize their worth.  Factors
                                 that the  Sub-advisor may use to identify these
                                 companies    include    strong    fundamentals,
                                 including   a  low   price-to-earnings   ratio,
                                 consistent  cash flow, and a sound track record
 MID-CAP EQUITY                  through   all  phases  of  the  market   cycle.
                                 ---------------------------------------------------------------------------------------------------
                                 INVESCO  Variable  Investment Funds - Dynamics:     INVESCO  Funds  Group, Inc.
                                 seeks  securities  that will  increase in value
                                 over the long term. The Portfolio  invests in a
                                 variety of  securities  which are  believed  to
                                 present  opportunities  for  capital  growth  -
                                 primarily  common stocks of companies traded on
                                 U.S.   securities   exchanges,   as   well   as
                                 over-the-counter. The Portfolio also may invest
                                 in preferred  stocks and debt  instruments that
                                 are convertible into common stocks,  as well as
                                 in securities of foreign companies. In general,
                                 the   Portfolio   invests  in   securities   of
                                 companies  in   industries   that  are  growing
                                 globally and usually avoids stocks of companies
                                 in cyclical,  mature or slow-growing industries
                                 or economic  sectors.  The  Portfolio  seeks to
                                 invest  in  stocks  of  leading   companies  in
                                 attractive  markets or industries,  or emerging
                                 leaders that have  developed a new  competitive
                                 advantage.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                                                                                  PORTFOLIO
            STYLE/                          INVESTMENT OBJECTIVES/POLICIES                         ADVISOR/
             TYPE                                                                                SUB-ADVISOR
- ------------------------------  ----------------------------------------------------------------------------------------------------
- ------------------------------  ----------------------------------------------------------------------------------------------------
 MID-CAP EQUITY                  The Alger American Fund - MidCap Growth:  seeks     Fred Alger Management, Inc.
  (Cont.)                        long-term capital  appreciation.  The Portfolio
                                 focuses on  midsize  companies  with  promising
                                 growth potential.  Under normal  circumstances,
                                 the Portfolio  invests  primarily in the equity
                                 securities   of   companies   having  a  market
                                 capitalization within the range of companies in
                                 the S&P MidCap 400 Index.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 AST  Janus  Small-Cap  Growth:   seeks  capital     Janus Capital   Corporation
                                 growth.  The Portfolio pursues its objective by
                                 normally  investing  at least  65% of its total
                                 assets  in the  common  stocks  of  small-sized
                                 companies,   i.e.,   those  that  have   market
                                 capitalizations  of less than $1.5  billion  or
                                 annual   gross   revenues  of  less  than  $500
                                 million.  As a Portfolio that invests primarily
                                 in smaller or newer issuers,  the Portfolio may
                                 be subject  to  greater  risk of loss and share
                                 price    fluctuation   than   funds   investing
                                 primarily   in  larger   or  more   established
                                 issuers.
                                ----------------------------------------------------------------------------------------------------
                                 AST  Kemper  Small-Cap  Growth:  seeks  maximum     Scudder Kemper Investments,  Inc.
                                 growth of  investors'  capital from a portfolio
                                 primarily   of   growth   stocks   of   smaller
                                 companies.  At  least  65% of  the  Portfolio's
                                 total assets  normally  will be invested in the
                                 equity securities of smaller  companies,  i.e.,
                                 those  having a market  capitalization  of $1.5
                                 billion or less at the time of investment, many
                                 of which would be in the early  stages of their
                                 life  cycle.  The  Portfolio  seeks  attractive
                                 areas for  investment  that arise from  factors
                                 such as technological  advances,  new marketing
                                 methods,   and   changes  in  the  economy  and
                                 population. Because of the Portfolio's focus on
                                 the   stocks  of  smaller   growth   companies,
                                 investment   in  the   Portfolio   may  involve
                                 substantially  greater than average share price
                                 fluctuation and investment risk.
                                ----------------------------------------------------------------------------------------------------
SMALL CAP                        AST  Lord   Abbett   Small  Cap  Value:   seeks     Lord,  Abbett  &  Co.
 EQUITY                          long-term capital  appreciation.  The Portfolio
                                 will  seek its  objective  through  investments
                                 primarily   in  equity   securities   that  are
                                 believed to be undervalued in the  marketplace.
                                 The Portfolio  primarily  seeks  companies that
                                 are  small-sized,  based on the  value of their
                                 outstanding stock.  Specifically,  under normal
                                 circumstances,  at least 65% of the Portfolio's
                                 total assets will be invested in common  stocks
                                 issued by smaller,  less  well-known  companies
                                 (with  market  capitalizations  of less than $2
                                 billion)  selected on the basis of  fundamental
                                 investment  analysis.  The small capitalization
                                 companies  in  which  the  Portfolio  primarily
                                 invests  may  offer  significant   appreciation
                                 potential. However, smaller companies may carry
                                 more risk than larger companies.
                                ----------------------------------------------------------------------------------------------------
                                 AST T. Rowe Price Small Company Value: seeks to     T.  Rowe  Price   Associates,   Inc.
                                 provide  long-term  capital growth by investing
                                 primarily in  small-capitalization  stocks that
                                 appear to be  undervalued.  The Portfolio  will
                                 normally  invest  at  least  65% of  its  total
                                 assets in stocks and equity-related  securities
                                 of  small  companies  ($1  billion  or  less in
                                 market  capitalization).   Reflecting  a  value
                                 approach to investing,  the Portfolio will seek
                                 the stocks of  companies  whose  current  stock
                                 prices  do not  appear  to  adequately  reflect
                                 their  underlying  value as measured by assets,
                                 earnings,  cash  flow or  business  franchises.
                                 Investing in small companies  involves  greater
                                 risk of loss  than  is  customarily  associated
                                 with more established companies.
                                ----------------------------------------------------------------------------------------------------
                                 Evergreen  VA  Special  Equity:  seeks  capital     Meridian Investment Company
                                 growth.  The  Portfolio  strives  to  provide a
                                 return  greater than broad stock market indices
                                 such as the Russell  2000(R)Index  by investing
                                 principally  in  a  diversified   portfolio  of
                                 common  stocks  of  domestic   companies.   The
                                 Portfolio's   investment  advisor   principally
                                 chooses   companies   which  it  expects   will
                                 experience  growth in earnings  and price,  and
                                 which have small market  capitalizations (under
                                 $1 billion) and medium  market  capitalizations
                                 (between  $1  billion  and  $5  billion).   The
                                 Portfolio  may also  invest in  companies  that
                                 have  large  market  capitalizations  (over  $5
                                 billion).
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                                                                                  PORTFOLIO
            STYLE/                          INVESTMENT OBJECTIVES/POLICIES                         ADVISOR/
             TYPE                                                                                SUB-ADVISOR
- ------------------------------  ----------------------------------------------------------------------------------------------------

- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 AST MFS Global  Equity:  seeks capital  growth.     Massachusetts Financial Services Company
                                 Under normal market  conditions,  the Portfolio
                                 invests  at least  65% of its  total  assets in
                                 common stocks and related  securities,  such as
                                 preferred  stock,  convertible  securities  and
                                 depositary   receipts,   of  U.S.  and  foreign
                                 issuers   (including   issuers  in   developing
                                 countries).  The Portfolio  generally  seeks to
                                 purchase    securities   of   companies    with
                                 relatively    large   market    capitalizations
                                 relative  to  the  market  in  which  they  are
                                 traded.
 GLOBAL EQUITY                  ----------------------------------------------------------------------------------------------------
                                 Evergreen VA Global  Leaders:  seeks to provide     Evergreen   Asset   Management   Corp.
                                 investors with long-term  capital  growth.  The
                                 Portfolio  normally invests as least 65% of its
                                 assets in a  diversified  portfolio of U.S. and
                                 non-U.S. equity securities of companies located
                                 in the world's major industrialized  countries.
                                 The Portfolio will invest in no less than three
                                 countries,  which may include the U.S., but may
                                 invest more than 25% of its total assets in one
                                 country. The Portfolio invests only in the best
                                 100  companies,   which  are  selected  by  the
                                 investment  advisor  based on  qualitative  and
                                 quantitative  criteria  such as high  return on
                                 equity,    consistent   earnings   growth   and
                                 established market presence.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 AST AIM  International  Equity:  seeks  capital     A I M  Capital Management, Inc.
                                 growth.   The  Portfolio   seeks  to  meet  its
                                 objective by investing,  normally, at least 70%
                                 of its assets in marketable  equity  securities
                                 of  foreign  companies  that  are  listed  on a
                                 recognized  foreign   securities   exchange  or
                                 traded  in a foreign  over-the-counter  market.
                                 The  Portfolio   will  normally   invest  in  a
                                 diversified  portfolio that includes  companies
                                 from at least four countries outside the United
                                 States, emphasizing countries of Western Europe
                                 and the Pacific Basin.
                                ----------------------------------------------------------------------------------------------------
                                 AST  American  Century   International  Growth:    American Century Investment Management,   Inc.
                                 seeks capital  growth.  The Portfolio will seek
                                 to  achieve   its   investment   objective   by
                                 investing  primarily  in equity  securities  of
                                 foreign companies that the Sub-advisor believes
                                 will increase in value over time.  Under normal
                                 conditions,  the Portfolio will invest at least
                                 65% of  its  assets  in  equity  securities  of
                                 issuers from at least three  countries  outside
                                 of the United States.  The  Sub-advisor  uses a
                                 growth  investment  strategy it developed  that
                                 looks for  companies  with earnings and revenue
                                 growth.  The Sub-advisor will consider a number
                                 of   other   factors   in   making   investment
                                 selections,   including   the   prospects   for
                                 relative  economic  growth  among  countries or
                                 regions,  economic  and  political  conditions,
                                 expected  inflation  rates,  currency  exchange
                                 fluctuations and tax considerations.
                                ----------------------------------------------------------------------------------------------------
INTERNATIONAL EQUITY             AST American Century  International  Growth II:     American Century Investment Management, Inc.
                                 The investment objective, policies and risks of
                                 the  Portfolio are  substantially  identical to
                                 those of the AST American Century International
                                 Growth   Portfolio  as  described   immediately
                                 above.
                                ----------------------------------------------------------------------------------------------------
                                 AST Founders  Passport:  seeks capital  growth.     Founders Asset Management LLC
                                 The  Portfolio  normally  invests  primarily in
                                 equity  securities  issued by foreign companies
                                 that  have  market  capitalizations  or  annual
                                 revenues   of  $1   billion   or  less.   These
                                 securities  may  represent  companies  in  both
                                 established and emerging  economies  throughout
                                 the  world.  At  least  65% of the  Portfolio's
                                 total  assets  normally  will  be  invested  in
                                 foreign  securities  representing  a minimum of
                                 three   countries.   Foreign   securities   are
                                 generally  considered to involve more risk than
                                 those  of U.S.  companies,  and  securities  of
                                 smaller  companies are generally  considered to
                                 be riskier than those of larger companies.
                                ----------------------------------------------------------------------------------------------------
                                 AST  Janus  Overseas  Growth:  seeks  long-term     Janus Capital Corporation
                                 growth of capital.  The  Portfolio  pursues its
                                 objective   primarily  through  investments  in
                                 common  stocks of  issuers  from at least  five
                                 different   countries,   excluding  the  United
                                 States.   Securities  are  generally   selected
                                 without regard to any defined  allocation among
                                 countries,   geographic   regions  or  industry
                                 sectors, or other similar selection  procedure.
- -----------------------------  -----------------------------------------------------------------------------------------------------
 EMERGING MARKETS                Montgomery  Variable Series - Emerging Markets:     Montgomery Asset Management,  LLC
                                 seeks capital appreciation,  which under normal
                                 conditions  it seeks by  investing at least 65%
                                 of its total  assets in  equity  securities  of
                                 companies in countries having emerging markets.
                                 Under  normal   conditions,   investments   are
                                 maintained  in at  least  six  emerging  market
                                 countries  at all times and no more than 25% of
                                 total  assets are  invested in any one emerging
                                 market country.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                                                                                  PORTFOLIO
            STYLE/                          INVESTMENT OBJECTIVES/POLICIES                         ADVISOR/
             TYPE                                                                                SUB-ADVISOR
- ------------------------------  ----------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Sector funds generally  diversify their investments  across particular  economic
sectors.  However,  because  those  investments  are limited to a  comparatively
narrow segment of the economy,  sector funds are generally not as diversified as
most mutual  funds.  Sector funds tend to be more  volatile  than other types of
funds.  The value of fund  shares  may go up and down more  rapidly  than  other
funds.  Each sector of the economy may also have  different  regulatory or other
risk factors that can cause greater fluctuations in the share price. Please read
the  prospectus  for the  underlying  sector fund for further  details about the
risks of the particular sector of the economy.
- ------------------------------  ----------------------------------------------------------------------------------------------------
                                 INVESCO  Variable  Investment Funds - Financial     INVESCO  Funds Group,  Inc.
                                 Services:   seeks  capital  appreciation.   The
                                 Portfolio  normally invests at least 80% of its
                                 assets in the equity  securities  of  companies
                                 involved in the financial services sector. This
                                 sector includes,  among others, banks (regional
                                 and money-centers),  insurance companies (life,
                                 property  and  casualty,  and  multiline),  and
                                 investment and miscellaneous  industries (asset
                                 managers,       brokerage       firms,      and
                                 government-sponsored  agencies). The investment
                                 advisor seeks  companies  which it believes can
                                 grow their revenues and earnings  regardless of
                                 the  interest   rate   environment  -  although
                                 securities   prices   of   financial   services
                                 companies      generally      are      interest
                                 rate-sensitive.
SECTOR                          ----------------------------------------------------------------------------------------------------
                                 INVESCO  Variable  Investment  Funds  -  Health     INVESCO  Funds  Group,  Inc.
                                 Sciences:   seeks  capital  appreciation.   The
                                 Portfolio invests at least 80% of its assets in
                                 the  equity   securities   of  companies   that
                                 develop,  produce  or  distribute  products  or
                                 services   related   to  health   care.   These
                                 industries  include,  but are not  limited  to,
                                 medical equipment or supplies, pharmaceuticals,
                                 health care  facilities,  and applied  research
                                 and  development  of new  products or services.
                                 The  investment   advisor   attempts  to  blend
                                 well-established    healthcare    firms    with
                                 faster-growing,   more   dynamic   health  care
                                 companies,  which  have  new  products  or  are
                                 increasing   their  market  share  of  existing
                                 products.
                                ----------------------------------------------------------------------------------------------------
                                 INVESCO Variable Investment Funds - Technology:      INVESCO Funds Group,  Inc.
                                 seeks  capital   appreciation.   The  Portfolio
                                 normally  invests at least 80% of its assets in
                                 the equity  securities of companies  engaged in
                                 technology-related  industries.  These include,
                                 but  are  not   limited   to,   communications,
                                 computers,  video,  electronics,  oceanography,
                                 office and factory automation,  and robotics. A
                                 core  portion of the  Portfolio's  holdings are
                                 invested in market-leading technology companies
                                 which  the  investment  advisor  believes  will
                                 maintain   or  improve   their   market   share
                                 regardless of overall conditions.
                                ----------------------------------------------------------------------------------------------------
                                 INVESCO    Variable    Investment    Funds    -      INVESCO Funds Group,  Inc.
                                 Telecommunications: seeks capital appreciation.
                                 The Portfolio  normally invests at least 80% of
                                 its   assets  in  the  equity   securities   of
                                 companies  that are  primarily  engaged  in the
                                 design, development, manufacture, distribution,
                                 or  sale   of   communications   services   and
                                 equipment,  and companies  that are involved in
                                 developing,    constructing,    or    operating
                                 communications      infrastructure     projects
                                 throughout the world, or in supplying equipment
                                 or    services   to   such    companies.    The
                                 telecommunications  sector  includes  companies
                                 that   offer   telephone   services,   wireless
                                 communications,    satellite    communications,
                                 television    and   movie    programming    and
                                 broadcasting.   Normally,  the  Portfolio  will
                                 invest at least 65% of its assets in  companies
                                 located in at least three different  countries,
                                 although U.S.  issuers will often  dominate the
                                 holdings.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




<PAGE>


                        TRANSFERS AND ALLOCATION SERVICES

[39]     May I  transfer  Account  Value  between  investment  options?  You may
         transfer  Account  Value  between  investment  options,  but  there are
         limits, as well as potential charges,  which are discussed above in the
         question  "How much is the  transfer  fee,  and when must I pay it?" We
         permit the agent of record to make  transfers on your behalf unless you
         give us other instructions.

[40]     Are there any limits on transfers?  No transfers are permitted when the
         Policy is in its "grace period." In order to maintain  Account Value in
         an investment option after transferring a portion of your Account Value
         out of that  investment  option,  we reserve the right to require  that
         there be at least $500.00 in such investment option after the transfer.
         If, as a result of the transfer, there would be less than $500.00 in an
         investment  option,  we reserve  the right to  transfer  the  remaining
         Account  Value  pro  rata to the  investment  option(s)  that  you were
         transferring to. We retain the right to impose a limit of not more than
         12  transfers  per Policy Year,  including  transfers  involving  Fixed
         Allocations. Unless such a limit is in effect, there is no limit on the
         number of transfers that only involve variable  investment  options, or
         the number of transfers from variable  investment options to make Fixed
         Allocations.  However, we do limit each transfer from Fixed Allocations
         that are to be effective on any day other than a Policy  Anniversary to
         the greater of 25% of the Account  Value in your Fixed  Allocations  or
         $1,000.  If you make such a transfer from your Fixed  Allocations,  you
         cannot make  another such  transfer  until either 90 days has passed or
         the next Policy Anniversary  occurs. We also retain the right to refuse
         or limit  transfers,  either for one Owner or a group of Owners,  if we
         believe there may be adverse consequences for other Owners.

[41]     What are `allocation  services'?  Allocation services are programs that
         automatically transfer Account Value between investment options. We may
         waive or reduce the minimum amounts  required for transfers noted above
         when your  Policy is  participating  in  certain  allocation  programs,
         including,  but not limited to, static rebalancing  programs.  However,
         any limitations on transfers from Fixed  Allocations  also apply if any
         allocation services are being utilized.

[42]     What  allocation  services does American  Skandia  provide?  We support
         dollar cost  averaging and static  rebalancing.  Dollar cost  averaging
         allows you to systematically  transfer an amount  periodically from one
         investment option to one or more other investment options.  With static
         rebalancing,  you choose  allocation  percentages for the  Sub-accounts
         into  which  you  allocate  Account  Value.   However,  over  time  the
         performance  of the variable  investment  options will differ,  causing
         your percentage allocations to shift. Periodically, we will "rebalance"
         your  allocations  by  transferring  the  appropriate  amount  from the
         "overweighted"  Sub-accounts  to the  "underweighted"  Sub-accounts  to
         return your  allocations  to the  percentages  you  request.  We do not
         currently make a charge for supporting  dollar cost averaging or static
         rebalancing.

                                      LOANS

[43]     When  can I  take a  loan?  We  offer  loans  using  Account  Value  as
         collateral.  We do not make loans  available  during  the first  Policy
         Year.  Starting  after the first  Policy  Year,  we allow one loan each
         Policy  Year.  The Insured must be alive when you take a loan (if there
         are two  Insureds,  at least one must be alive  when a loan is  taken).
         Subject to our rules, on the Issue Date, we will establish a loan equal
         to the outstanding  indebtedness  on previous life insurance  exchanged
         for a Policy.


[44]     Is this  type of loan  tax-free?  We  treat  loans  as a  distribution,
         similar to a partial  withdrawal,  in that:  (a)  amounts are deemed to
         come first from any gain in the Policy;  (b)  distributions of gain are
         subject to income tax as ordinary  income;  and (c) if the distribution
         occurs before the taxpayer's age 59 1/2, there may be an additional 10%
         tax on any gain distributed.

[45]     How much is available  for a loan?  The maximum  amount  available as a
         loan is equal to 90% of your current Cash Value. The minimum amount you
         may borrow is $500.


[46]     What  happens to the  Account  Value if I take a loan?  When you take a
         loan,  we transfer  Account  Value equal to the amount of the loan into
         the Loan  Account.  Account  Value in the Loan Account is maintained in
         our general account. Unless you give us different instructions, we move
         Account  Value  from the  variable  investment  options  and the  Fixed
         Allocations  in the  same  proportion  as  your  Account  Value  in the
         investment options on the Valuation Date we move such Account Value.

         The impact of a loan on your Account Value may be positive or negative.
         At the  time a loan is  taken,  there  is no  impact.  However,  if the
         interest  rate credited to Account Value in the Loan Account is greater
         than what would be earned in the investment options, the loan will have
         a  positive  impact on your  Account  Value and on the  Required  Death
         Benefit.  If the interest  rate  credited to Account  Value in the Loan
         Account  is less than what would be earned in the  investment  options,
         the loan will have a negative  impact on your Account  Value and on the
         Required Death Benefit.


[47]     What are  "preferred"  loans and  "standard"  loans?  We determine what
         portion  of  a  loan  is a  "preferred"  loan  and  what  portion  is a
         "standard"  loan at the  time  you take  the  loan.  Whether  a loan is
         "preferred"  or "standard"  depends on the source of the  collateral to
         support  the loan.  We  consider  the  Account  Value moved to the Loan
         Account to come first from Growth. The portion of any outstanding loans
         supported by Account  Value drawn from Growth is treated as a preferred
         loan. The portion of any  outstanding  loans supported by Account Value
         drawn  from other than  Growth is  treated as a standard  loan.  A loan
         retains its character as "preferred" or "standard" until repaid.

[48]     What is the  interest  rate  charged on loans?  We charge  interest  on
         "preferred"  and  "standard"  loans  at the  rate  of  6.0%  per  year,
         compounded yearly, in arrears. Each Policy Anniversary that the loan is
         not repaid, we add an amount equal to any unpaid interest to your Debt.

[49]     Does  Account  Value in the Loan Account  earn  interest?  We currently
         credit  interest to Account  Value in the Loan  Account on  "preferred"
         loans at the rate of 6.0% per year,  compounded  yearly.  We  currently
         credit  interest  to Account  Value in the Loan  Account on  "standard"
         loans at the rate of 4.0% per year, compounded yearly.

[50]     Once  a  loan  is  taken,  does  American  Skandia  ever  require  more
         `collateral'  in the  Loan  Account?  Yes.  The  Loan  Account  acts as
         collateral  for any loans from us. We monitor  the Debt and the Account
         Value in the Loan  Account to assure that they are equal to each other.
         Therefore,  on each Policy  Anniversary  we  equalize  the Debt and the
         Account  Value  in the  Loan  Account.  If the  Debt is  larger  due to
         outstanding  loan  interest,  we  transfer  Account  Value equal to the
         difference  pro-rata from the investment options and add it to the Loan
         Account.


         We also  match  up the Debt and the Loan  Account  when you  repay  any
         portion of the Debt.  If the  Account  Value in the Loan  Account  then
         exceeds the Debt,  we transfer  the excess  pro-rata to the  investment
         options which you are utilizing at that time. Any amount then allocated
         to the fixed option will be treated as a separate Fixed Allocation.


[51]     When must I repay the loan?  What happens at the  Insured's  death if I
         have not repaid the loan?  You are not required to repay the loan while
         the  Insured is alive,  except when an amount is due to keep the Policy
         in force or upon  reinstatement.  If there is any outstanding Debt when
         Death  Proceeds are due, we subtract the Debt from the Death Benefit as
         part of the calculation of the Death Proceeds.

[52]     What happens if I repay any portion of the loan?  The amount of Debt is
         reduced by the amount of any loan  repayment.  Loan repayments are used
         to repay  "standard  loans first and  "preferred"  loans only after all
         "standard" loans have been repaid. Loan repayments reduce the amount of
         principal and loan interest  proportionately based on the ratio between
         principal and loan interest as of the Valuation Date the loan repayment
         is applied.  We allocate any loan repayment to the variable  investment
         and  fixed  options  pro-rata  based  on  the  Account  Value  in  each
         investment  option  as of the  Valuation  Period we  receive  your loan
         repayment.  Any  amount  then  allocated  to the fixed  option  will be
         treated as a separate Fixed Allocation.


                               PARTIAL WITHDRAWALS


[53]     When can I make a  partial  withdrawal?  We allow  partial  withdrawals
         while the  Insured is alive up to a maximum  of 90% of the Cash  Value,
         except  that,  where  permitted  by law,  you may  not  take a  partial
         withdrawal until after the end of the "free-look"  period.  You may not
         make a partial withdrawal of less than $500.00.


[54]     What happens to the Account Value if I take a partial withdrawal?  When
         you take a partial  withdrawal,  we  reduce  your  Account  Value by an
         amount equal to the amount of the partial  withdrawal.  Unless you give
         us  different  instructions,  we take  Account  Value from the variable
         investment  options and the Fixed Allocations in the same proportion as
         your Account Value in the  investment  options on the Valuation Date we
         take  such  Account  Value.  If you have  multiple  Fixed  Allocations,
         amounts are taken on a "last in, first out" basis. Any Account Value in
         the Loan Account is not available for a partial withdrawal.

[55]     Is there a charge for a partial  withdrawal?  We charge any  applicable
         contingent  deferred sales charge and contingent deferred tax charge on
         the  portion of any partial  withdrawal  that is not treated as a "free
         withdrawal"   or  for   which  we  waive   such   charges   under   the
         medically-related waiver provision. We take these charges pro-rata from
         the investment options from which we take the Account Value as a result
         of the partial withdrawal.

[56]     What  amount can I take as a free  withdrawal?  In any Policy  Year the
         maximum  amount  you can take as a free  withdrawal  is the  greater of
         Growth or 10% of the Premium.

         The  following  examples  may  help  show  what  this  means.  For each
         example, assume that the Premium was $50,000.


     |X|  Assume the  Account  Value as of the  Valuation  Day we  process  your
          partial  withdrawal  is $60,000.  You request a partial  withdrawal of
          $25,000.  Assume also that you have not  requested  any other  partial
          withdrawals during this Policy Year. The free withdrawal amount is the
          greater of Growth,  which is the current  Account Value ($60,000) less
          the Premium ($50,000),  or $10,000,  and 10% of the Premium,  which is
          $5,000.  Therefore, we treat $10,000 as the free withdrawal portion of
          this partial withdrawal. Assuming that this partial withdrawal request
          occurs  during  the  "surrender   charge  period,"  and  there  is  no
          subsequent  Growth  in that  Policy  Year,  we would  assess  the then
          applicable  contingent  deferred sales charge and contingent  deferred
          tax charge on $15,000,  which is the portion of the partial withdrawal
          that exceeds the free withdrawal amount. The contingent deferred sales
          charge and  contingent  deferred  tax charge  would  apply to the full
          amount of any  subsequent  partial  withdrawal  you request during the
          same Policy Year that was not eligible for a medically-related waiver.

     |X|  Assume the  Account  Value as of the  Valuation  Day we  process  your
          partial withdrawal request for the "maximum free withdrawal amount" is
          $47,000.  Assume also that you have not  requested  any other  partial
          withdrawals during this Policy Year. The free withdrawal amount is the
          greater of Growth,  which is the current  Account Value ($47,000) less
          the Premium  ($50,000),  or $3,000,  and 10% of the Premium,  which is
          $5,000.  Therefore,  the  maximum  free  withdrawal  amount is $5,000.
          Assuming  that this  partial  withdrawal  request  occurs  during  the
          "surrender  charge period," and there is no subsequent  Growth in that
          Policy Year, the  contingent  deferred sales charge and the contingent
          deferred tax charge would apply to any subsequent surrender or partial
          withdrawal   that   Policy   Year   that  was  not   eligible   for  a
          medically-related waiver.


[57]     Does  a  partial   withdrawal  affect  the  Death  Benefit?  A  partial
         withdrawal  reduces the Required  Death  Benefit.  The  Required  Death
         Benefit  is  reduced  because  the  Account  Value,  which  is  used in
         calculating  the Required  Death  Benefit,  has been  reduced.  It also
         reduces the Guaranteed  Minimum Death Benefit in the same proportion as
         the Account Value is reduced by the partial withdrawal.


[58]     Can I put back funds taken as a partial withdrawal?  No.


                                   SURRENDERS

[59]     When can I surrender my Policy? You can surrender your Policy after the
         end of the free-look period as long as the Insured is alive.

[60]     What is paid out when a Policy is  surrendered?  If you  surrender  the
         Policy, we will pay you the Cash Value.

                            ACCELERATED DEATH BENEFIT

[61]     What is an accelerated  death benefit?  An accelerated death benefit is
         pre-payment  to the  Owner of a  portion  of the  Death  Proceeds.  The
         maximum we will pay, before any reductions, is the lesser of 50% of the
         Required  Death Benefit or $250,000.  The actual amount is reduced by a
         12-month interest rate discount (currently 6.0%) and a pro-rata portion
         of any Debt.  We reserve the right to change the interest rate discount
         percentage.

[62]     When will  American  Skandia  make such a payment?  We will make such a
         payment one time,  where allowed by law, based on the Owner's  request.
         The Insured may not request  such a payment  unless the Insured is also
         the Owner. We only make the payment if we receive all our requirements.
         Our requirements include, but are not limited to, proof satisfactory to
         us In Writing that the Insured (the last surviving Insured if there are
         two Insureds) became terminally ill, as defined in your Policy:  (a) at
         least 30 days after the Issue  Date;  or (b) as a result of an accident
         that occurred after the Issue Date. To the extent  permitted by law, we
         will  change  our  procedures  in  relation  to  this  benefit  or  the
         definition of terminally ill or any other  applicable  term in order to
         maintain  the  tax-free  status  of any  amounts  paid out  under  this
         provision.

[63]     What happens to the remaining benefits if American Skandia makes such a
         payment?  Any such payment reduces the Account Value, the Premium,  the
         Guaranteed  Minimum Death Benefit and any Debt in the same ratio as the
         Required  Death  Benefit is reduced as of the  Valuation  Period such a
         payment  is  made.  You  should  consult  a  tax  advisor  on  the  tax
         consequences  of such a  payment.  Please  refer  to  Appendix  A for a
         hypothetical illustration of the accelerated death benefit provision.

                            MEDICALLY-RELATED WAIVER


[64]     What is a  medically-related  waiver? A  medically-related  waiver is a
         waiver of the  contingent  deferred  sales  charge  and the  contingent
         deferred tax charge that would otherwise apply to a partial  withdrawal
         or surrender.  A medically-related  waiver is available by rider to the
         Policy and is currently at no charge to you.


[65]     When would  American  Skandia  waive these  charges?  We will waive the
         contingent  deferred sales charge and  contingent  deferred tax charge,
         where  allowed by law, if you provide us with all of our  requirements.
         Our requirements  include, but are not limited to proof satisfactory to
         us In Writing that the Insured (the last surviving  Insured if there is
         more than one Insured) has  continuously  been  confined to a long term
         care facility,  such as a nursing home or a hospital, as defined in the
         rider, and that such confinement started after the Issue Date.


[66]     Are there any restrictions on  medically-related  waivers? We will only
         consider providing this benefit on amounts up to $500,000. The $500,000
         maximum  will apply  regardless  of when taken,  on any life  insurance
         policy or annuity contract issued by American Skandia where the Insured
         under this Policy is named as the Insured, Owner or Annuitant under the
         other policy or contract.  NOTE: Where allowed by law,  Policies issued
         to an Insured(s) in a substandard  risk class may not be eligible for a
         medically-related waiver.


[67]     What happens to the remaining benefits if American Skandia makes such a
         payment in connection with a partial  withdrawal?  A partial withdrawal
         for which we grant a  medically-related  waiver has the same  impact on
         the remaining benefits that results from any other partial  withdrawal.
         We simply do not  deduct  the  contingent  deferred  sales  charge  and
         contingent deferred tax charge that otherwise would apply.

                                      RISKS

[68]     What are the risks, and who takes the risks? We bear the risk that, for
         all the  Policies we issue,  when  considered  together,  our  expenses
         exceed our charges,  including the expense of providing the  difference
         at death between the Account Value and the Death Benefit.  We also bear
         the investment and reinvestment  risk in providing  interest  crediting
         guarantees -- to Fixed Allocations and to the Loan Account,  as well as
         for any  settlement  options that assume a fixed rate of return.  We --
         also bear the risk in guaranteeing the Guaranteed Minimum Death Benefit
         if your  Policy  lapses  and you do not  have  any  Debt.  You bear the
         investment  risk  when   allocating   Account  Value  to  any  variable
         investment option,  since that will affect the amount available for any
         loans,  partial withdrawals or surrender.  Any irrevocable  beneficiary
         bears  the  risk  as to the  Death  Proceeds,  which  are  affected  by
         investment  performance of the investment options, the age at which the
         Insured dies, any loan or withdrawal activity by the Owner prior to the
         Insured's death or payment of an accelerated death benefit.

                                  OTHER RIGHTS

[69]     Do I have any other rights if I buy a Policy?  There are certain  other
         ownership  rights you may exercise under a Policy.  You may name one or
         more Beneficiaries.  You may make that designation "irrevocable," which
         means it cannot be changed.  If you do not designate the Beneficiary as
         irrevocable,  you retain the right to change the Beneficiary before the
         Insured dies. However, all Beneficiary  designations are subject to our
         acceptance,  to the extent  permitted  by law.  You also may  transfer,
         pledge or assign your  Policy,  which may  trigger a currently  taxable
         event.  You should only  transfer,  pledge or assign your Policy  after
         consulting with a competent tax advisor. You may exercise voting rights
         in relation to the applicable  Portfolios.  Some of these rights may be
         limited depending on the usage of your Policy,  especially if we permit
         it to be held in connection with certain  retirement  plans designed to
         be "qualified" plans under the Code.

                              THE INSURANCE COMPANY


[70]     Who is American Skandia? American Skandia Life Assurance Corporation is
         organized as a stock insurance  company  domiciled in Connecticut.  The
         predecessor company of American Skandia was originally  incorporated on
         May 21,  1969.  We are  licensed as a life insurer in all 50 states and
         the District of Columbia.  We are a wholly owned subsidiary of American
         Skandia,   Inc.   (formerly   American   Skandia   Investment   Holding
         Corporation)  whose indirect parent is Skandia  Insurance  Company Ltd.
         Skandia  Insurance  Company Ltd. is part of a group of companies  whose
         predecessor  began operations in 1855. Two of our affiliates,  American
         Skandia  Marketing,  Incorporated,  and  American  Skandia  Information
         Services and Technology Corporation, may provide certain administrative
         functions  for us.  We may also  engage  various  independent  firms to
         provide  various  administrative  functions for us. Another  affiliate,
         American Skandia Investment Services,  Incorporated,  currently acts as
         the investment manager to American Skandia Trust, one of the underlying
         mutual funds whose  Portfolios  are  available  as variable  investment
         options.  We currently engage Skandia Investment  Management,  Inc., an
         affiliate whose indirect parent is Skandia  Insurance  Company Ltd., as
         investment manager for our general account.  We are under no obligation
         to engage or continue to engage any investment manager.


                              THE SEPARATE ACCOUNT


[71]     What supports  American  Skandia's  obligation to me if I buy a Policy?
         The  benefits  provided by the Policy are our  obligations.  The assets
         supporting our obligations  equaling the Account Value allocated to the
         variable  investment  options  are held in our  Separate  Account F. We
         maintain assets in our general account to support our obligations:  (1)
         equal to the Account Value allocated to the fixed option;  (2) equal to
         the Account Value in the Loan Account;  (3) for any settlement  option;
         and (4) for any other obligation we may have in relation to a Policy.


         The Separate  Account was  established  under the laws of  Connecticut.
         Assets in the  Separate  Account  may  support  obligations  created in
         relation to the Policies described in this Prospectus or other policies
         we offer. We are the legal owner of the assets in the Separate Account.
         Income,  gains and losses,  whether or not  realized,  are  credited or
         charged to the Separate Account  according to the terms of the Policies
         and any other policies  supported by the assets in the Separate Account
         without  regard to our other income,  gains or losses or to the income,
         gains or losses in any other of our separate accounts. We will maintain
         assets in the Separate Account with a total market value at least equal
         to the reserves and other  liabilities  we must maintain in relation to
         the life insurance policies supported by such assets.  These assets may
         only be charged with  liabilities  that arise from such life  insurance
         policies.

         Separate Account F is registered with the U.S.  Securities and Exchange
         Commission  (the "SEC") under the  Investment  Company Act of 1940 as a
         unit investment trust, which is a type of investment company. This does
         not  involve any  supervision  by the SEC of the  investment  policies,
         management or practices of the Separate  Account or of us. The Separate
         Account meets the  definition of "separate  account"  under the federal
         securities law.

         The  only  Sub-accounts  available  to you are  those  offered  in this
         Prospectus.  These Sub-accounts are available as investment options for
         other  policies  we  offer.  Sub-accounts  are  permitted  to invest in
         Portfolios  we  consider   suitable.   The   Portfolios  in  which  the
         Sub-accounts  invest are available to  Sub-accounts  of other  separate
         accounts, including separate accounts we use in relation to a number of
         variable annuities.  Separate accounts of other insurers and of various
         qualified retirement plans may also invest in the Portfolios.

                                      TAXES


[72]     What are the taxes  associated with the Policy?  The following are some
         brief summary answers to questions about Federal income taxes.  Federal
         and state  tax  laws,  as well as the  interpretations  of those  laws,
         change.  In  addition,  we do not know your  particular  circumstances,
         which is one of a number of reasons we cannot give you tax advice.  You
         should  consult a  professional  tax  advisor  for tax  advice for your
         particular  situation.  You should also be sure to read the "Additional
         Tax Considerations"  section appearing later in this Prospectus,  which
         includes,  but is not limited to, information regarding estate and gift
         taxes.

[73]     Is gain in the Policy taxed every year? Under most  circumstances,  any
         gain in the Policy is not taxed  currently.  However,  if you assign or
         pledge the  Policy,  we expect to report any gain in the Policy as then
         currently taxable as ordinary income.  In addition,  except in the case
         of a partial assignment as of the Policy Date, we expect to report gain
         in the  Policy as  currently  taxable  in each tax year the  assignment
         remains in effect.


[74]     How are  amounts  that I receive  before  the  Insured's  death  taxed?
         Amounts you receive as a partial withdrawal, a loan or if you surrender
         the Policy are  deemed for income tax  purposes  to come first from any
         gain in the Policy.  Any gain is taxed as ordinary income.  Any portion
         of these types of distributions  representing gain in the Policy may be
         subject to a 10% tax penalty if taken before your age 59 1/2.

[75]     Will my  Beneficiary  pay  taxes  on the  Death  Proceeds?  Under  most
         circumstances, the Beneficiary does not pay any income tax on the Death
         Proceeds.

                              AVAILABLE INFORMATION

[76]     How can I find out more about this offer?  You first should  review the
         rest of this Prospectus for additional information.  This Prospectus is
         part of the  registration  statement we filed with the  Securities  and
         Exchange Commission regarding this offering.  Additional information on
         American  Skandia and this  offering is available in that  registration
         statement  and  accompanying  exhibits.  You may obtain copies of these
         materials  at the  prescribed  rates  from the SEC's  Public  Reference
         Section,  450 Fifth  Street  N.W.,  Washington,  D.C.,  20549.  You may
         inspect  and  copy  the  registration  statement  and the  accompanying
         exhibits at the SEC's public reference facilities at the above address,
         Room 1024, and at the SEC's Regional Offices, 7 World Trade Center, New
         York, NY, and the Everett McKinley Dirksen Building, 219 South Dearborn
         Street, Chicago, IL. These documents, as well as documents incorporated
         by reference,  may also be obtained  through the SEC's Internet Website
         (http://www.sec.gov)  for this  registration  statement  as well as for
         other registrants that file electronically with the SEC.

                 MISCELLANEOUS PROVISIONS AND ADDITIONAL DETAILS

The following sections provide additional information you should consider before
purchasing a Policy.

                            PROVIDING SERVICES TO YOU

You can reach us by telephone at  1-888-554-3348 or through our Internet Website
at  http://www.americanskandia.com.  We may  require  that you  provide  us with
proper  identification before we release information about your Policy or accept
instructions  received over the phone,  the Internet or via any other electronic
means.   We  may  require  that  you  provide   your  Social   Security  or  tax
identification  number.  We  also  may  require  you  to  present  the  personal
identification  number  ("PIN") we provide  you after we issue a Policy.  To the
extent permitted by law or regulation,  neither we nor any person  authorized by
us will be responsible for any claim,  loss,  liability or expense in connection
with a transaction,  including but not limited to a transfer between  investment
options,  over the  phone,  the  Internet  or via any  other  electronic  means.
However,  this will only be the case if we or such authorized  person acted: (a)
in  good  faith  reliance  that  you  authorized  the  transaction;  and  (b) on
reasonable  procedures  to  identify  you or your  designee  though a number  of
verification  methods.  These methods may include recording phone conversations,
requesting  Social  Security or tax  identification  numbers,  PINs,  confirming
electronic mail addresses,  or similar means. We may be liable for losses due to
unauthorized  or fraudulent  instructions  should we not follow such  reasonable
procedures.

We may require  that you submit  forms In Writing for certain  transactions.  We
require the written consent of all joint Owners for any transaction for which we
require the Owner's written consent.

                                  DESIGNATIONS

Certain  designations  apply  to a  Policy  - the  Owner,  the  Insured  and the
Beneficiary.  All designations  are subject to our rules and our acceptance.  We
assume all designations,  other than the Insured,  are revocable unless you tell
us otherwise. You should consult with a competent tax advisor on the income tax,
estate and inheritance tax implications of various designations. You should also
consult  with a  competent  legal  advisor  as to the  implications  of  certain
designations in relation to an estate,  bankruptcy and community property, where
applicable, as well as other matters.

We assume the Insured(s)  is/are the Owner(s)  unless you tell us otherwise.  If
you name more than one  Owner,  all rights  reserved  to Owners are then held as
joint  tenants  with  rights of  survivorship  unless  you  provide  alternative
instructions. Naming someone to be the Owner other than the payor of the Premium
may have gift, estate or other tax implications.

We assume the  Beneficiary  is you or your estate  unless you tell us otherwise.
You may name more than one primary and more than one contingent Beneficiary.

                              NET INVESTMENT FACTOR

For each Sub-account the initial Unit Price was $10.00.  The Unit Price for each
subsequent  Valuation  Period is the net  investment  factor for that  Valuation
Period,  multiplied by the Unit Price for the  immediately  preceding  Valuation
Period. The net investment factor is (1) divided by (2), less (3), where:

(1)      is the net result of:

          (a)  the net asset value per share of the underlying  Portfolio at the
               end of the current  Valuation Period plus the per share amount of
               any  dividend or capital  gain  distribution  declared and unpaid
               (accrued) by the Portfolio; plus or minus

          (b)  any per share charge or credit during the  Valuation  Period as a
               provision for taxes  attributable to the operation or maintenance
               of that Sub-account.

(2)      is the net result of:

          (a)  the net asset value per share of the underlying  Portfolio at the
               end of the preceding  Valuation  Period plus the per share amount
               of any dividend or capital gain distribution  declared and unpaid
               (accrued) by the Portfolio; plus or minus

          (b)  any per share  charge or credit  during the  preceding  Valuation
               Period as a provision for taxes  attributable to the operation or
               maintenance of the Sub-account.

(3)     is the mortality and expense risk charges and the administration charge.

                               ALLOCATION PROGRAMS

We may provide  administrative  support for various programs that  automatically
transfer  Account Value between certain  investment  options at scheduled times.
These include dollar cost averaging and static rebalancing (periodic rebalancing
of Account Values between investment options to conform to preset  percentages).
However,  we only offer to support  such  allocation  programs  according to our
rules.  While we are offering to support  these  programs as of the date of this
Prospectus, we do not guarantee to support these programs at all times.

We may also provide  administrative support for various allocation programs that
may be made available by your financial professional.  These may include various
asset allocation and market timing  programs.  In connection with such programs,
we may  support  periodic  withdrawals  from your  Policy to pay your  financial
professional.  We only offer to support  such  programs  according to our rules.
These rules may include,  but are not limited to, receipt of your  authorization
In  Writing  permitting  a  financial  professional  to make  transfers  between
investment  options  on your  behalf,  or to  enroll  your  Policy in one of the
allocation programs for which we provide  administrative  support. We permit the
agent of  record  to make  transfers  on your  behalf  unless  you give us other
instructions.

Any  financial  professional  you authorize may or may not be appointed by us as
our agent  for the sale of  Policies.  However,  we do not  engage  any agent of
record or any third parties to offer investment allocation services of any type,
so that  persons or firms  offering  such  services do so  independent  from any
agency relationship they may have with us for the sale of Policies. We therefore
take no responsibility for the investment  allocations and transfers  transacted
on your behalf by such third parties, in accordance with any allocation programs
employed by such third parties or any investment allocation recommendations made
by such third parties.  While we offer support for a number of these programs as
of the date of this  Prospectus,  we do not support all such programs and do not
guarantee to always continue support for those programs we currently  support or
may support in the future. We do not charge you for the  administrative  support
we provide to these third parties.

                            LIMITATIONS ON TRANSFERS

We  retain  the right to refuse  transfers,  either  for one Owner or a group of
Owners, if we believe that: (a) excessive trading or a specific transfer request
or group of transfer  requests may have a  detrimental  effect on Unit Prices or
the share prices of the Portfolios; or (b) we are informed by one or more of the
Portfolios that the purchase or redemption of shares is to be restricted because
of excessive  trading or a specific  transfer or group of transfers is deemed to
have a detrimental  effect on the share prices of affected  Portfolios.  Without
limiting  the above,  the most likely  scenario  where either of the above could
occur  would be if the  aggregate  amount  of a trade or  trades  represented  a
relatively large proportion of the total assets of a particular Portfolio. Under
such a circumstance,  we will process  transfers  according to our rules then in
effect and provide  notice if your  transfer  request was denied.  If a transfer
request is denied, a new transfer request may be required.

                          DEATH DURING THE GRACE PERIOD

We deduct the unpaid charges from the Death Benefit when  calculating  the Death
Proceeds, if the Insured dies during a grace period. For more information on the
grace  period,  please  refer  to the  response  to the  question  "Do I have to
maintain a minimum Cash Value?"

                                  REINSTATEMENT


You may apply for reinstatement of the Policy if it lapses. We must receive this
application  In Writing at our Office  within  three years of the date the lapse
occurred as measured from the end of the grace period.  We may require  evidence
of insurability  satisfactory to us. In order to reinstate your Policy, you also
must pay us a reinstatement amount, including any applicable charges.


                                    MATURITY

A Policy "matures" as of the Policy  Anniversary on which the Insured is Age 95.
If there are two Insureds,  a Policy  "matures" as of the Policy  Anniversary on
which the  younger  Insured is Age 95 or would  have been Age 95 if the  younger
Insured  is then  deceased.  We will pay out the  Cash  Value  once  the  Policy
matures.  The Policy  will then end,  and we will not have any more  obligations
under the Policy.  We may provide a rider,  where  permitted by law, that allows
the Policy to mature at a later date if there is adequate guidance  available to
us regarding the tax treatment of all Policies if we were to permit extension of
the maturity date.  Should we permit such  extension of the maturity,  we advise
you to seek tax advice regarding your specific circumstances should you want the
Policy to mature at a later  date.  If the  Policy is no longer  treated as life
insurance after any extension of maturity,  gain in the Policy may be taxable to
you in the year of the  original  maturity  and all or a  portion  of the  Death
Proceeds may be taxable to the beneficiary.

                              PRICING TRANSACTIONS

We "price" charges, transfers,  distributions and payments on the date indicated
below.  If such  transactions  are  scheduled to occur on other than a Valuation
Day, we price such transactions as of the following Valuation Period:

|X|  "Scheduled"   transactions  such  as  monthly  deductions,   transfers  and
     distributions are "priced"  according to the Unit Price next computed after
     the  date  such  transactions  are  scheduled  to  occur.   However,  if  a
     transaction  is  "scheduled"  to occur on a day other than a Valuation Day,
     such  transaction  will be processed  and priced on the next  Valuation Day
     following the scheduled transaction.  "Scheduled" transactions include, but
     are not  limited to, all charges  deducted  on a Monthly  Processing  Date,
     equalization  of Debt and the Account Value in the Loan Account on a Policy
     Anniversary,  transfers under a dollar cost averaging  program or transfers
     previously  scheduled  with us at our  Office  as part of any  rebalancing,
     asset  allocation  or  similar   program,   or  any  program  of  scheduled
     distributions.

|X|  "Unscheduled"  transactions such as transfers, loans or partial withdrawals
     that are not subject to any medical  waiver are  "priced"  according to the
     Unit Price next computed after we receive the request for such transactions
     at our Office.  "Unscheduled"  transfers include any transfers processed in
     conjunction  with any market timing  program,  or transfers not  previously
     scheduled  with  us at  our  Office  pursuant  to  any  rebalancing,  asset
     allocation  or  similar  program  which you employ or you  authorize  to be
     employed on your behalf.  "Unscheduled"  transfers  received pursuant to an
     authorization  to  accept  transfer   instructions   using  voice  or  data
     transmission  over the  phone  are  priced  as of the  Valuation  Period we
     receive  the  request  at  our  Office  for  such  transactions.  We  price
     unscheduled  payments  sent to us as of the date we receive such amounts at
     our Office.  These  include loan  repayments,  payments to keep a Policy in
     effect during a grace period or a reinstatement payment.

|X|  We price surrenders,  withdrawals subject to a medical waiver,  accelerated
     death  benefit  payments  and  payment of Death  Proceeds as of the date we
     receive at our Office all  materials we require for such  transactions  and
     such materials are satisfactory to us.

                              DELAYING TRANSACTIONS

We may defer any distribution or transfer from a Fixed Allocation or any payment
under a fixed settlement option for a period not to exceed the lesser of six (6)
months or the period  permitted by law. If we defer a  distribution  or transfer
from any Fixed Allocation or any payment under a settlement option for more than
thirty days, or less where  required by law, we pay interest at the minimum rate
required  by law but not less than 3% per year on the  amount  deferred.  We may
defer  payment of  proceeds  of any  distribution  from any  Sub-account  or any
transfer from a  Sub-account  for a period not to exceed seven (7) calendar days
from the date the transaction is effected.  This is a delay in payment only, and
is not a delay in the pricing of any such distribution or transfer. Any deferral
period begins on the date such  distribution  or transfer  would  otherwise have
been transacted.

All  procedures,  including  distributions,   based  on  the  valuation  of  the
Sub-accounts may be postponed during the period: (1) the New York Stock Exchange
is closed (other than customary holidays or weekends) or trading on the New York
Stock  Exchange is  restricted  as  determined  by the SEC;  (2) the SEC permits
postponement  and so orders;  or (3) the SEC determines that an emergency exists
making valuation or disposal of securities not reasonably practical.

                                     VOTING

You  have  voting  rights  in  relation  to  Account  Value  maintained  in  the
Sub-accounts.  You do not have  voting  rights  in  relation  to  Account  Value
maintained in any Fixed Allocations, in the Loan Account or in relation to fixed
payments under a settlement option.

We will vote shares of the  Portfolios in which the  Sub-accounts  invest in the
manner directed by Owners, unless we, in our sole discretion,  determine that we
are required by law or regulation to vote  otherwise.  Owners have voting rights
equal to the number of shares  represented by the Sub-account Units attributable
to their Policy.

We will vote the shares  attributable to assets held in the Sub-accounts  solely
for us rather  than on behalf  of  Owners,  or any share as to which we have not
received instructions, in the same manner and proportion as the shares for which
we have received  instructions.  We will do so separately  for each  Sub-account
from  various  classes  that may  invest  in the  same  underlying  mutual  fund
portfolio.

The number of votes for a Portfolio will be determined as of the record date for
such  Portfolio  as chosen by its board of  trustees or board of  directors,  as
applicable.  We will furnish Owners with proper forms and proxies to enable them
to instruct us how to vote.

You may  instruct us how to vote on the  following  matters:  (a) changes to the
board of  trustees  or board of  directors,  as  applicable;  (b)  changing  the
independent  accountant;  (c)  approval  of changes to the  investment  advisory
agreement or adoption of a new investment advisory agreement;  (d) any change in
the fundamental  investment policy; and (e) any other matter requiring a vote of
the shareholders.

With  respect  to  approval  of changes to the  investment  advisory  agreement,
approval of a new  investment  advisory  agreement or any change in  fundamental
investment policy,  only Owners maintaining  Account Value as of the record date
in a Sub-account  investing in the applicable  Portfolio will instruct us how to
vote on the  matter,  pursuant  to the  requirements  of Rule  18f-2  under  the
Investment Company Act of 1940.

                         TRANSFERS, ASSIGNMENTS, PLEDGES

Generally,  your rights in a Policy may be  transferred,  assigned or pledged at
any time. These  transactions may be subject to income taxes and certain penalty
taxes.  You may transfer,  assign or pledge your rights to another person at any
time,  prior to the death upon  which the Death  Benefit  is  payable.  You must
request a transfer or provide us a copy of the assignment In Writing. A transfer
or assignment is subject to our acceptance.  We will not be deemed to know of or
be obligated under any assignment  prior to our receipt and acceptance  thereof.
We assume no responsibility for the validity or sufficiency of any assignment.

                                     REPORTS

We send any statements  and reports  required by applicable law or regulation to
you at your last known address of record.  You should  therefore  give us prompt
notice of any address change.  We reserve the right, to the extent  permitted by
law  and  subject  to  your  consent,  to  provide  any  prospectus,  prospectus
supplements, confirmations, statements and reports required by applicable law or
regulation to you through our Internet Website at http://www.americanskandia.com
or any other electronic means. We send a confirmation statement to you each time
an unscheduled  transaction is made affecting  Account Value.  Such transactions
will  generally  include  changes in investment  allocation  or transfers  among
investment   options,   loans  and  loan  repayments,   partial   surrenders  or
withdrawals,  and any charges associated with such unscheduled transactions.  We
also send  quarterly  statements  detailing the activity  affecting  your Policy
during the prior quarter,  including all scheduled and unscheduled transactions.
To the extent permitted by law, some types of scheduled  transactions  will only
be confirmed on a quarterly  basis.  Such  transactions  will generally  include
those  pre-authorized  charges deducted on the Monthly  Processing Date. You may
request  additional  reports.  We reserve the right to charge up to $50 for each
such additional  report.  You should review the information in these  statements
carefully.  You must  report  all  errors  or  corrections  to us at our  Office
immediately to assure proper crediting to your Policy. For transactions that are
confirmed immediately, we assume all transactions are accurate unless you notify
us otherwise within 10 days after the date of the transaction.  For transactions
that are only confirmed on the quarterly  statement,  we assume all transactions
are  accurate  unless  you  notify us within 10 days of the end of the  calendar
quarter.  We may also  send you or make  available  electronically  through  our
Internet Website an annual report and a semi-annual report containing  financial
statements  for the  applicable  Sub-accounts,  as of  December  31 and June 30,
respectively.

                                INCONTESTABILITY

We may not contest the validity of a Policy  after it has been in effect  during
the  Insured's  lifetime  for two years  from the Issue  Date.  If there are two
Insureds,  this  applies to the  lifetime  of either  Insured.  If the Policy is
reinstated, to the extent permitted by law, we may not contest the validity of a
Policy  after  it has  been  in  effect  for  two  years  from  the  date of the
reinstatement.

                                     SUICIDE

If an Insured  commits  suicide  within two years of the Issue Date (or whatever
maximum period is permitted under law) or the date of a reinstatement if allowed
by law,  the Death  Benefit  will be the greater  of: (a) Premium  paid less any
outstanding Debt and any partial  withdrawals;  or (b) the Cash Value. All other
requirements as to calculation and payment of Death Proceeds will apply.

                                  MISSTATEMENT

We will  adjust the amount of the Death  Proceeds to conform to the facts if the
age or gender of an Insured is incorrectly stated. We will do so as specified in
the Policy and as permitted by law.

                                   BACKDATING

Depending on your Age at the time you apply for a Policy, it may be advantageous
to have the  Policy  Date be  earlier  than  the  Issue  Date.  This is known as
"backdating."  Doing so may enable you to  qualify  for lower cost of  insurance
charges. We only permit backdating if: (a) doing so will qualify you for a lower
cost of  insurance  charge;  and (b) the Policy Date is no earlier than the date
the  Application  is signed  and in no case more than 90 days  before  the Issue
Date.  If you elect  backdating,  on the Issue Date we will deduct  charges that
would have been deducted as of the Policy Date and any Monthly  Processing Dates
between the Policy Date and the Issue Date.  To the extent  permitted by law, we
do not guarantee  any increase in the Account  Value for the period  between the
Policy  Date and the Issue Date.  However,  we also  reserve  the right,  to the
extent permitted by law, to credit you a fixed rate of interest for such period.

                            POLICY LOANS ON EXCHANGES


Subject to our rules,  we will establish a loan on a Policy that you purchase as
part of an exchange that is not subject to current  taxation in accordance  with
Section 1035 of the Code.  The amount of the loan will be equal to the loan that
was in effect before you surrendered your prior policy. Under our rules we will,
among other  things,  increase  the  Account  Value as of the Policy Date by the
amount of the loan and allocate that portion of the  increased  Account Value to
the Loan Account as collateral  for the loan. By increasing  the Account  Value,
there will be a corresponding increase in the Face Amount and the Required Death
Benefit.  In addition,  for purposes of determining the Guaranteed Minimum Death
Benefit,  we will deem the "Premium" to be the amounts paid plus the loan amount
as of the Policy Date.  Any  contingent  deferred  sales  charge and  contingent
deferred  tax charge  will be based on the  actual  amounts  received,  not such
amounts  plus the  amount of the loan.  All  charges  that are  calculated  as a
percentage of your Account Value will increase because the Account Value will be
increased  by the  amount  of the  loan.  Loans  established  as  part of a 1035
exchange  will be  treated as  "preferred"  loans  (See  "Loans"  for a complete
description).


                          RESOLVING MATERIAL CONFLICTS

The Portfolios may be available to registered  separate accounts offering either
or both life and annuity  contracts of insurance  companies not affiliated  with
us. We also may offer life  insurance  policies  and/or  annuity  contracts that
offer  different  variable  investment  options  from those  offered  under this
Policy, but which invest in the same Portfolios. It is possible that differences
might arise  between our  Separate  Account F and one or more  accounts of other
insurance  companies  which  offer  a  Portfolio  as a  Sub-account.  It is also
possible that differences  might arise between a Sub-account  offered under this
Policy and variable  investment  options  offered under different life insurance
policies or annuities we offer, even though such different  variable  investment
options  invest in the same  Portfolio.  In some cases,  it is possible that the
differences could be considered "material conflicts." Such a "material conflict"
could  also  arise due to  changes  in the law (such as state  insurance  law or
Federal tax law) which affect either these  different life and annuity  separate
accounts or differing life insurance policies and annuities. It could also arise
by reason of  differences in voting  instructions  of persons with voting rights
under our policies and/or annuities and those of other  companies,  persons with
voting  rights under  annuities  and those with rights under life  policies,  or
persons  with voting  rights under one of our life  policies or  annuities  with
those under other life  policies or annuities we offer.  It could also arise for
other reasons.  We will monitor events so we can identify how to respond to such
conflicts.  If such a  conflict  occurs,  we will take the  necessary  action to
protect  persons  with  voting  rights  under  our life  policies  or  annuities
vis-a-vis  those with rights under life  policies or annuities  offered by other
insurance  companies.  We will also take the necessary action to treat equitably
persons with voting  rights under this Policy and any persons with voting rights
under any other life policy or annuity we offer.

                      MODIFICATION OF THE SEPARATE ACCOUNT

We  reserve  the  right  to do any or all of  the  following:  (a)  combine  any
Sub-account(s) with any other Sub-account(s);  (b) combine Separate Account F or
a portion thereof with other separate accounts;  (c) deregister Separate Account
F under the Investment  Company Act of 1940; (d) operate Separate Account F as a
management investment company under the Investment Company Act of 1940 or in any
other form  permitted  by law;  (e) make  changes  required by any change in the
Securities Act of 1933,  the  Securities  Exchange Act of 1934 or the Investment
Company Act of 1940;  (f) make  changes  that are  necessary to maintain the tax
status of your  Policy  under the Code;  and (g) make  changes  required  by any
change in other  Federal or state laws  relating to life  insurance  policies in
general or variable life insurance policies in particular.

We also may make  additional  Sub-accounts  available  to you from time to time.
These  Sub-accounts  will invest in Portfolios we believe to be suitable for the
Policy. We may or may not make a new Sub-account  available to invest in any new
portfolio of one of the current  underlying mutual funds should such a portfolio
be made available to Separate Account F.

We may eliminate  Sub-accounts,  combine two or more  Sub-accounts or substitute
one or more new  underlying  mutual funds or  portfolios  for the one in which a
Sub-account  is  invested.  Substitutions  may  be  necessary  if we  believe  a
Portfolio  no longer  suits the purpose of the Policy.  This may happen due to a
change in laws or  regulations,  or a change  in the  investment  objectives  or
restrictions of a Portfolio, or because the Portfolio is no longer available for
investment,  or for some other reason.  We would obtain prior  approval from the
insurance  department  of our state of domicile,  if so required by law,  before
making such a  substitution,  combination,  deletion or addition.  We also would
obtain  prior  approval  from the SEC so long as required by law,  and any other
required approvals before making such a substitution,  combination,  deletion or
addition.

                                 ENTIRE CONTRACT

For any Policy  issued,  the entire  contract  between you and us  includes  the
Policy form and any of the following which may be attached to the Policy: riders
or endorsements,  the copy of any Application and  endorsements.  All statements
made in any Application are deemed to be representations and not warranties.  No
statement  is used to void a Policy or defend a claim  unless it is contained in
any Application attached to the Policy.

Only our  President,  one of our Vice  Presidents or our Secretary may change or
waive any  provisions of a Policy.  Any change or waiver must be In Writing.  To
the extent permitted by law, we are not bound by any promises or representations
made by or to any other person.

                          ADDITIONAL TAX CONSIDERATIONS

The  following  is a brief  summary  of  certain  Federal  tax  laws as they are
currently  interpreted.  No one can be certain that the laws or  interpretations
will remain unchanged or that agencies or courts will always agree as to how the
tax law or regulations are to be interpreted. This discussion is not intended as
tax advice. You may wish to consult a professional tax advisor for tax advice as
to your particular situation.

Our taxation:  We are taxed as a life insurance company under Part I, subchapter
L, of the Code.


Treatment  as "life  insurance":  The Policy was  designed  to qualify as a life
insurance  contract under the Code. All terms and provisions of the Policy shall
be  construed  in a manner which is  consistent  with that  design.  In order to
qualify as a life  insurance  contract  for federal  income tax  purposes and to
receive the tax treatment  normally  accorded life  insurance  under federal tax
law, a policy must satisfy  certain  requirements  established  by the Code.  We
believe the Policy satisfies the applicable requirements. If we determine that a
Policy does not satisfy the  applicable  requirements,  we may take  appropriate
action to conform  the Policy to the  applicable  requirements.  This action may
require making certain  changes to your Policy which could include the return of
a portion of your premium and the earnings  thereon and the imposition of higher
cost of insurance  charges in the future.  We will notify you before  making any
such changes.


Treatment as a "modified endowment contract": Under most circumstances, taxes on
any gain in the Policy are  `deferred'  and not taxed  every  year.  Unless your
Policy is established as part of an eligible exchange of a life insurance policy
entered into before June 21, 1988, amounts you receive as a partial  withdrawal,
a loan or as a surrender  are taxed in the same manner as  distributions  from a
deferred annuity before annuity  payments begin.  This means that these types of
distributions  are deemed to come first from any gain in the policy and that any
gain is treated as ordinary income. It also means that distributions of gain may
be  subject  to a 10%  tax  penalty  if  taken  before  age 59 1/2.  Under  most
circumstances,  the  Beneficiary  will  not  pay  any  income  tax on the  Death
Proceeds.

Assignment:  If you assign or pledge any portion of the Policy,  the transaction
is treated as a  distribution  subject to taxation as ordinary  income.  The tax
penalty  noted  above may apply.  In  addition,  except in the case of a partial
assignment  as of the  Policy  Date,  we expect to report  gain in the Policy as
currently taxable in each tax year the assignment remains in effect.

Gifts:  If you give your Policy as a gift to an entity for which you are not the
taxpayer  or to anyone  other than your spouse (or former  spouse  incident to a
divorce), the gift is treated for tax purposes as a distribution.

Aggregation  rules: You may purchase more than one life insurance policy from us
in the  same  calendar  year  that is  treated  under  the  Code as a  "modified
endowment contract,"  including the Policy described in this Prospectus.  If you
do, all such policies are subject to "aggregation rules." Under these rules, all
of these  policies  must be  treated as one  modified  endowment  contract  when
determining  the portion of any  distribution  or deemed  distribution  which is
currently taxable. It is also possible that these aggregation rules may apply to
any annuity  contracts  you purchase  from us in the same  calendar  year as you
purchase a Policy.

Exchanges: Section 1035 of the Code permits certain income tax-free exchanges of
life  insurance  policies.  You must comply with various  requirements  for such
exchanges to be treated as tax-free,  which include, but are not limited to: (a)
the need for the insured to be the same  individual  or  individuals  before and
after the  exchange;  (b) the need for the  owner(s)  to be the same  before and
after the exchange; and (c) the need to have the Debt on a Policy as of the date
all  premium  is  received  equal to any  outstanding  indebtedness  on the life
insurance  exchanged  for the Policy.  If you exchange a life  insurance  policy
considered  entered  into  before  June  21,  1988 and  which is not a  modified
endowment contract, we believe the new policy generally will not be treated as a
modified endowment contract if no additional premium is paid. For those Policies
not  treated as  modified  endowment  contracts,  we believe  that loans are not
treated  as  distributions  and  withdrawals  are deemed to come first from your
investment in the policy. In addition,  we believe that the aggregation rules as
well as the tax treatment of assignments,  pledges and gifts, noted above, would
not apply.  However,  we cannot  guarantee  this tax treatment and advise you to
consult your tax advisor before exchanging any existing life insurance policy.


On November 22, 1999, the Internal Revenue Service issued an acquiescence in the
decision of the United States Tax Court in Conway v.  Commissioner (111 T.C. 350
(1998)) that a taxpayer's  partial  surrender of an annuity  contract and direct
transfer of the  resulting  proceeds for the purchase of a new annuity  contract
qualifies as a non-taxable  exchange under Section 1035 of the Internal  Revenue
Code.  "Acquiescence"  means that the IRS  accepts the holding of the Court in a
case and  that  the IRS  will  follow  it in  disposing  of cases  with the same
controlling facts.  Prior to the Conway decision,  industry practice has been to
treat a partial surrender of account value as fully taxable to the extent of any
gain in the contract for tax  reporting  purposes and to "step-up"  the basis in
the  contract  accordingly.  However  with the IRS'  acquiescence  in the Conway
decision,  partial  surrenders  may be treated in the same way as tax-free  1035
exchanges of entire contracts,  therefore avoiding current taxation of any gains
in the  contract  as  well  as  the  10%  IRS  tax  penalty  on  pre-age  59 1/2
withdrawals.  The IRS  reserved  the right to treat  transactions  it  considers
abusive as ineligible for this favorable partial 1035 exchange treatment.  We do
not know what  transactions may be considered  abusive.  For example,  we do not
know how the IRS may view early withdrawals after a partial exchange.

While the  principles  expressed in the Conway  decision  appear  applicable  to
partial  exchanges from life  insurance,  there is no guidance from the Internal
Revenue  Service as to whether it concurs with  non-recognition  treatment under
Section 1035 of the Code for such transaction.  In addition, please be cautioned
that  no  specific  guidance  has  been  provided  as to the  impact  of  such a
transaction  for the remaining  life  insurance  policy,  particulary  as to the
subsequent methods to be used to test for compliance under the Code for both the
definition of life insurance and the definition of a modified endowment contract

As of the date of this Prospectus,  we continue to report partial  surrenders of
life  insurance  policies  as subject to current  taxation  to the extent of any
gain. However, we may change our reporting  procedures to treat certain of these
transactions as partial 1035 exchanges. Should we do so, we reserve the right to
report transactions that may have been designed to receive partial 1035 exchange
treatment  as  partial  surrenders  subject  to  current  taxation  if we,  as a
reporting  and  withholding  agent,  believe that we would be expected to deem a
transaction to be abusive.


Transfers between investment  options:  Transfers between investment options are
not subject to taxation. The Treasury Department may promulgate guidelines under
which a variable life insurance policy will not be treated as life insurance for
tax purposes if persons with ownership  rights have  excessive  control over the
investments underlying such a policy. Such guidelines may or may not address the
number of  investment  options or the  number of  transfers  between  investment
options  offered.  It  is  not  known  whether  such  guidelines,   if  in  fact
promulgated, would have retroactive effect. It is also not known what effect, if
any, such guidelines may have on transfers between the investment options of the
Policy offered pursuant to this Prospectus.  We will take any action,  including
modifications to your Policy or the  Sub-accounts,  required to comply with such
guidelines if promulgated.


Generation skipping transfers:  Under the Code certain taxes may be due when all
or part of a life insurance  policy is transferred to or a death benefit is paid
to an individual two or more generations  younger than the policy holder.  These
generation-skipping  transfers generally include those subject to federal estate
or gift tax rules. There is an aggregate $1.01 million exemption from tax on all
such  transfers.  We may be required to  determine  whether a  transaction  is a
direct skip as defined in the Code and the amount of the resulting  tax. We will
deduct from your Policy or from any applicable  payment treated as a direct skip
any amount of tax we are required to pay. You should  consult with competent tax
counsel for more information on generation skipping transfers.


Diversification:  Section  817(h)  of the Code  provides  that a  variable  life
insurance  policy,  in  order  to  qualify  as  life  insurance,  must  have  an
"adequately  diversified"  segregated asset account (including  investments in a
mutual  fund by the  segregated  asset  account  of  insurance  companies).  The
Treasury Department's regulations prescribe the diversification requirements for
variable life insurance policy. We believe the underlying mutual fund portfolios
should comply with the terms of these regulations.

Withholding:   Section  3405  of  the  Code  provides  for  Federal  income  tax
withholding  on the portion of a  distribution  which is includible in the gross
income of the  recipient.  Amounts to be withheld  depend upon the nature of the
distribution.  However,  under most  circumstances  a recipient may elect not to
have income taxes  withheld or have income taxes withheld at a different rate by
filing a completed election form with us. A withholding form may be required.

Accelerated Death Benefits:  Payments of amounts that otherwise would be payable
to the  Beneficiary  as a result of an Insured's  death can qualify for the same
tax-free  treatment as death  benefits if certain  requirements  are met.  These
include  requirements  regarding the terminal illness of the Insured. We believe
payments  under the  provisions of the  accelerated  death benefit of the Policy
will meet the  requirements  of the Code and the regulations in order to qualify
as tax-free  payments.  A qualified  tax advisor  should be  consulted as to any
federal  gift  and  estate  tax  consequences  of an  Owner's  exercise  of  the
Accelerated  Death  Benefit  provision  and payment of the  proceeds  under this
provision to the Insured or other parties.

Extending  the Policy's  Maturity:  We believe that a Policy will continue to be
treated as life insurance and as a modified endowment contract under the Code if
you extend the Policy's  maturity under any extended maturity rider we may offer
in the future. However, this tax treatment is not certain, so you should consult
your tax advisor  before  taking this step. If the Policy is not treated as life
insurance  after any extension of maturity,  gain in the Policy may no longer be
taxed deferred, and all or a portion of the Death Proceeds may be taxable to the
Beneficiary.

Survivorship  Policies:  The Code does not directly address how certain features
of a policy  paying on the death of a surviving  insured  should be treated.  We
believe such a policy should be treated as other life  insurance  policies,  but
there is some  uncertainty  as to  whether  that is the case.  If the  surviving
Insured is an Owner,  the Death Proceeds payable as a result of the death of the
last surviving  Insured  generally will be treated as part of the Owner's estate
for  purposes of the Federal  estate  tax. If the  surviving  Insured was not an
Owner, the replacement cost of the Policy would be included in the estate of the
Owner upon his or her death and Death Proceeds  payable as a result of the death
of the surviving  Insured are includible in the person's  estate if the proceeds
are payable to or for the benefit of that  person's  estate or if the  surviving
Insured held  incidents  of ownership in the Policy  within three years prior to
death.


Substandard  Risk Classes:  The Code provides limited guidance on the proper tax
treatment of policies issued on a substandard basis (i.e. those in a substandard
risk class).  The Code limits the amount we can charge for  mortality  costs and
other  expenses we use when we calculate  whether your Policy  qualifies as life
insurance under the Code. We are required to base our calculations on reasonable
mortality and other charges reasonably  expected to be paid. We believe that the
charges  used  for  your  Policy  should  meet  the  current   requirement   for
"reasonableness."  However,  the IRS and the  Department  of  Treasury  recently
indicated  that they expect to issue  guidance in 2000 on  reasonable  mortality
charges in connection with life insurance policies.  Accordingly, we reserve the
right to make  changes to the  current  and  guaranteed  mortality  charges  and
factors used to determine the Minimum Required Death Benefit, if new regulations
or  guidance  is  issued  that  requires  a change to  ensure  that your  Policy
qualifies  as life  insurance  under the Code.  This could result in a change in
your Death  Benefit  and/or the  return of a portion  of your  premiums  and the
earnings thereon. We will continue to monitor this situation.


Other  Taxes:  Amounts  received  or deemed  received  from a Policy that may be
subject to Federal  income tax also may be subject to state  income  taxes.  The
fair  market  value of a Policy  or the Death  Proceeds  may be  included  under
certain  circumstances in an estate for purposes of state  inheritance  taxes or
Federal  estate taxes.  Federal estate and gift taxes are integrated for various
purposes.  An  unlimited  marital  deduction  may apply for  purposes of Federal
estate and gift taxes,  which  would allow  deferral of taxes until the death of
the surviving spouse.

                            SAFEKEEPING OF THE ASSETS

We maintain the assets of the Separate Account and those in our general account.
The assets of the  Separate  Account  are  segregated  from those in our general
account.

                                   REGULATION

We are organized as a Connecticut stock life insurance company,  and are subject
to  Connecticut  law  governing  insurance  companies.   We  are  regulated  and
supervised by the  Connecticut  Commissioner  of Insurance.  By March 1 of every
year, we must prepare and file an annual statement,  in a form prescribed by the
Connecticut Insurance Department,  which covers our operations for the preceding
calendar year, and must prepare and file our statement of financial condition as
of December  31 of such year.  The  Commissioner  and his or her agents have the
right at all times to review or examine our books and assets. A full examination
of our  operations  will be  conducted  periodically  according to the rules and
practices of the National Association of Insurance  Commissioners  ("NAIC").  We
are subject to the insurance laws and various Federal and state  securities laws
and regulations and to regulatory agencies,  such as the Securities and Exchange
Commission and the Connecticut Banking  Department,  which administer those laws
and regulations.

We can be assessed up to prescribed  limits for policyholder  losses incurred by
insolvent  insurers  under the insurance  guaranty fund laws of most states.  We
cannot predict or estimate the amount any such future assessments we may have to
pay. However,  the insurance  guaranty laws of most states provide for deferring
payment or  exempting  a company  from  paying  such an  assessment  if it would
threaten such insurer's financial strength.

Several states,  including  Connecticut,  regulate insurers and their affiliates
under insurance holding company laws and regulations. This applies to us and our
affiliates.  Under  such  laws,  inter-company  transactions,  such as  dividend
payments to parent  companies and  transfers of assets,  may be subject to prior
notice and approval, depending on factors such as the size of the transaction in
relation to the financial position of the companies.


Currently,  the federal  government  does not directly  regulate the business of
insurance.  However, federal legislative,  regulatory and judicial decisions and
initiatives  often have  significant  effects on our business.  Types of changes
that are most likely to affect our business include changes to: (a) the taxation
of life insurance  companies;  (b) the tax treatment of insurance products;  (c)
the  securities  laws,  particularly  as they  relate to  insurance  and annuity
products;  (d) the "business of insurance" exemption from many of the provisions
of the anti-trust  laws; and (e) any initiatives  directed toward  improving the
solvency  of  insurance  companies.   We  would  also  be  affected  by  federal
initiatives  that have impact on the ownership of or investment in United States
companies by foreign companies or investors.


                                  LEGAL MATTERS


The General Counsel of American Skandia Life Assurance Corporation has passed on
the legal matters relating to the offering of these Policies.


                                LEGAL PROCEEDINGS

As of the date of this Prospectus,  neither we nor American  Skandia  Marketing,
Incorporated  were involved in any litigation  outside of the ordinary course of
business, and know of no material claims.

                                     EXPERTS


The  consolidated  financial  statements  of  American  Skandia  Life  Assurance
Corporation  at December  31, 1999 and 1998,  and for each of the three years in
the period ended  December 31, 1999,  and the  financial  statements of American
Skandia Life Assurance  Corporation  Variable Account F at December 31, 1999 and
for the periods ended December 31, 1999 and 1998,  appearing in this  Prospectus
and Registration  Statement have been audited by Ernst & Young LLP,  independent
auditors,  as set forth in their reports thereon appearing elsewhere herein, and
are included in reliance upon such reports given upon the authority of such firm
as experts in accounting and auditing.


William H. Strong,  Vice  President,  FSA, MAAA,  has approved the  hypothetical
illustration  included in this Prospectus and  Registration  Statement.  We have
included them relying on his opinion that they are reasonable.

                          DISTRIBUTION OF THIS OFFERING


American Skandia Marketing,  Incorporated ("ASM"), a wholly-owned  subsidiary of
American Skandia,  Inc. acts as the principal  underwriter of the Policies.  ASM
was  incorporated  under the laws of the State of Delaware on September 8, 1987.
ASM acts as the  distributor of a number of annuity and life insurance  products
we offer and both American  Skandia Trust and American  Skandia  Advisor  Funds,
Inc.,  a  family  of  retail  mutual  funds.  ASM  also  acts as an  introducing
broker-dealer  through which it receives a portion of brokerage  commissions  in
connection with purchases and sales of securities held by portfolios of American
Skandia  Trust  which are offered as  underlying  investment  options  under the
Policy. ASM, Inc.'s principal business address  is One Corporate Drive, Shelton,
Connecticut 06484. ASM is a broker-dealer registered with the SEC under the 1934
Act and a  member  of the  National  Association  of  Securities  Dealers,  Inc.
("NASD").

ASM  will  enter  into  distribution   agreements  with  certain  broker-dealers
registered  under the Securities and Exchange Act of 1934 or with entities which
may  otherwise  offer the Policies  that are exempt from such  registration.  In
addition,  ASM may offer Policies directly to potential  purchasers.  Generally,
the maximum initial commission to be paid on premiums received is 8.5%. However,
we may pay higher amounts under certain  situations.  In addition,  a portion of
compensation  may be paid from time to time  based on all or a portion of either
the Account  Value or the Cash Value.  We reserve the right to base  commissions
from  time-to-time  on  the  investment  options  chosen  by  Owners,  including
investment  options that may be deemed our  "affiliates"  or "affiliates" of ASM
under the Investment Company Act of 1940.

We may pay an on-going service fee in relation to providing certain  statistical
information  upon  request  by  Owners  about  the  investment  options  and the
Portfolios. We may make the fee payable to the service providers based on either
the Account Value or Cash Value of Policies.  Under most circumstances,  we will
engage the  broker-dealer of record for your Policy,  or the entity of record if
such entity could offer Policies without  registration as a broker-dealer  (i.e.
certain banks), to be your resource for the statistical  information,  and to be
available upon your request to both provide and explain such information to you.
The  broker-dealer  of record or the entity of record is the firm which sold you
the  Policy,  unless  later  changed.  Some  portion  of the fee we pay for this
service may be payable to your representative.

From time to time,  as permitted by law, we may promote the sale of our products
such as the Policies  offered  pursuant to this Prospectus  through  programs of
non-cash rewards to registered representatives of participating  broker-dealers.
We may withdraw or alter such promotions at any time.


To the extent  permitted,  we may advertise  certain  information  regarding the
performance of the investment  options that does not take into consideration the
effect of either the cost of insurance  charges,  the contingent  deferred sales
charge,  the  contingent  tax charge or the  maintenance  fee. This  performance
information  may help you review the  performance of the investment  options and
provide a basis for comparison  between the Policy's  investment  options.  This
information  may be less useful when comparing the performance of the investment
options with the  performance of investment  options  provided in other variable
life policies  because each plan of life  insurance will have its own applicable
charges.  This information is even less useful in comparing  performance to that
of any savings or investment vehicle, rather than variable life insurance.

Performance  information on the  Sub-accounts is based on past  performance only
and is no indication of future  performance.  Actual  performance will depend on
the type,  quality  and, for some of the  Sub-accounts,  the  maturities  of the
investments held by the Portfolios and upon prevailing market conditions and the
response of the  Portfolios to such  conditions.  Actual  performance  will also
depend on changes in the expenses of the Portfolios. Such changes are reflected,
in turn, in the Sub-accounts which invest in such Portfolios.  In addition,  the
charges  deducted  from  your  Account  Value and those  assessed  against  each
Sub-account will affect performance.

Certain of the  Portfolios  existed prior to the  inception of the  Sub-accounts
available  under  the  Policy.  To  the  extent  permitted  by  applicable  law,
performance  quoted in  advertising  regarding  such  Sub-accounts  may indicate
periods  during which the  Portfolios  have been in  existence  but prior to the
inception of the  Sub-account(s)  or the initial offering of the Policies.  Such
performance  is  considered  hypothetical  historical  performance  because  the
Sub-accounts did not exist during the period the performance was achieved.  Such
hypothetical  historical  performance is calculated  using the same  assumptions
employed  in  calculating   historical   performance   since  inception  of  the
Sub-accounts.  Any such  historical  performance  will be based on  assumptions.
These include  assumptions  regarding:  (a) the Age,  tobacco usage class,  risk
class and gender, where applicable,  of an Insured or Insureds;  (b) the Premium
and Policy Date;  and (c)  assumptions  about a lack of transfers,  loans,  loan
repayments and withdrawals during the period for which performance is quoted.

American  Skandia Life Assurance  Corporation  may advertise its rankings and/or
ratings by independent financial ratings services. Such rankings may help you in
evaluating our ability to meet our obligations in relation to Fixed Allocations,
pay Death  Proceeds,  make payments under any  settlement  options or administer
Policies.  Such rankings and ratings do not reflect or relate to the performance
of Separate Account F or the underlying Portfolios.

                                  ILLUSTRATIONS


It is impossible to illustrate  exactly how a Policy will perform in the future.
However, you may better understand how a Policy works, and may be able to better
compare  a  Policy  with  other  life  insurance   plans,   using   hypothetical
illustrations based on the personal characteristics of the Insured(s) as well as
certain assumptions about the future. The Company will furnish, upon request and
at no charge, a personalized hypothetical illustrations based on: (a) the Age(s)
of the  Insured(s);  (b) the tobacco usage class and expected risk  class(es) of
the Insured(s); (c) the gender of the Insured(s),  where permitted; (d) the Face
Amount you seek or the amount of Premium you intend to pay;  and (e)  applicable
cost of insurance charges. Where applicable,  the Company will also furnish upon
request an  illustration  for a Policy  that is not  affected  by the sex of the
Insured.

When requested,  personalized hypothetical illustrations provided by the Company
will be based, as appropriate, on the methodology and format of the hypothetical
illustrations  that the Company has included in its  registration  statement for
the Policy.  Please refer to the section of the  Prospectus  entitled "How can I
find out more about this offer?" The hypothetical illustrations show the changes
in the Death  Benefit,  Account  Value and Cash Value over time based on certain
assumptions, including:

|X|      Hypothetical  average annual gross rates of return in the Portfolios of
         0%,  6% and 12%.  To the  extent  permitted  by NASD  rules  and  other
         applicable  laws  and  regulations,  we may also  provide  personalized
         hypothetical  illustrations  based on actual historical  performance of
         one or more of the Portfolios.

|X|      Hypothetical constant expense ratios of 1.15% for the Portfolios, which
         is the average of the actual  total annual  expenses for all  available
         Portfolios as of December 31, 1999.  The total annual  expenses for the
         underlying  mutual funds are shown in the section entitled  "Summary of
         Costs - Underlying  Mutual Fund Portfolio  Annual  Expenses." The 0.98%
         hypothetical expense ratio, when deducted from the hypothetical average
         annual gross rates of return equals a  hypothetical  average annual net
         rate of return of -1.15%, 4.85% and 10.85%, respectively. To the extent
         permitted by NASD rules and other applicable laws and  regulations,  we
         may  also  provide  personalized  hypothetical  illustrations  based on
         different assumptions of underlying mutual fund expenses.

|X|      The  mortality and expense risk charge  assessed  against the assets in
         the Separate  Account at an  annualized  rate of 0.90%.  The charge for
         administrative  expenses  connected with operating the Separate Account
         is 0.25% per year.

|X|      The cost of insurance  charges  under the Policy that differ by gender,
         tobacco usage class and attained age, as well as all other charges that
         apply.



<PAGE>


<TABLE>
<CAPTION>
EXECUTIVE OFFICERS AND DIRECTORS

Our executive officers, directors and certain significant employees, their ages,
positions with us and principal occupations are indicated below. The immediately
preceding  work  experience is provided for officers that have not been employed
by us or an affiliate for at least five years as of the date of this Prospectus.

Name/                                                         Position with American Skandia
<S>                                                           <C>                            <C>        <C>     <C>
Age                                                           Life Assurance Corporation                        Principal Occupation
- ---                                                           --------------------------                        --------------------

Patricia J. Abram                                             Senior Vice President                            Senior Vice President
48                                                                                                       and National Sales Manager,
                                                                                                                      Variable Life:
                                                                                                                   American Skandia
                                                                                                             Marketing, Incorporated

Ms. Abram  joined us in 1998.  She  previously  held the position of Senior Vice
President,  Chief Marketing Officer with Mutual Service  Corporation.  Ms. Abram
was employed there since 1982.

Lori Allen                                                    Vice President                                         Vice President:
30                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Kimberly Anderson                                             Vice President                                         Vice President,
33                                                                                                           National Sales Manager/
                                                                                                                    Qualified Plans:
                                                                                            American Skandia Marketing, Incorporated

Robert M. Arena                                               Vice President                                         Vice President:
31                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Mr. Arena joined us in 1995. He previously held an internship position with KPMG
Peat  Marwick in 1994 and the position of Group Sales  Representative  with Paul
Revere Insurance from October, 1990 to August, 1993.

Gordon C. Boronow                                             President and                                            President and
47                                                            Deputy Chief Executive Officer         Deputy Chief Executive Officer:
                                                              Director (since July, 1991)                      American Skandia Life
                                                                                                               Assurance Corporation

Robert W. Brinkman                                            Senior Vice President                           Senior Vice President,
35                                                                                                           National Sales Manager:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Malcolm M. Campbell                                           Director (since July, 1991)                 Director of Operations and
44                                                                                                     Chief Actuary, Assurance and
                                                                                                        Financial Services Division:
                                                                                                      Skandia Insurance Company Ltd.

Jan R. Carendi                                                Chief Executive                    Senior Executive Vice President and
55                                                            Officer and                      Member of Executive Management Group:
                                                              Chairman of the                         Skandia Insurance Company Ltd.
                                                              Board of Directors
                                                              Director (since May, 1988)

Carl Cavaliere                                                Vice President                                         Vice President:
37                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Mr.  Cavaliere joined us in 1998. He previously held the position of Director of
Operations with Aetna, Inc. since 1989.


Y.K. Chan                                                     Senior Vice President                            Senior Vice President
42                                                                                                    and Chief Information Officer:
                                                                                                        American Skandia Information
                                                                                                 Services and Technology Corporation

Mr. Chan joined us in 1999. He previously held the position of Chief Information
Officer  with E.M.  Warburg  Pincus from  January  1995 until April 1999 and the
position of Vice President,  Client Server Application Development with Scudder,
Stevens and Clark from January 1991 until January 1995.

Lucinda C. Ciccarello                                         Vice President                           Vice President, Mutual Funds:
41                                                                                                                 American Skandia
                                                                                                             Marketing, Incorporated

Ms.  Ciccarello joined us in 1997. She previously held the position of Assistant
Vice President with Phoenix Duff & Phelps since 1984.

Lincoln R. Collins                                            Senior Vice President                           Senior Vice President:
39                                                            Director (since February, 1996)                  American Skandia Life
                                                                                                               Assurance Corporation

Tim Cronin                                                    Vice President                                         Vice President:
34                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Mr. Cronin joined us in 1998. He previously held the position of  Manager/Client
Investor with Columbia Circle Investors since 1995.

Henrik Danckwardt                                             Director (since July, 1991)                        Director of Finance
46                                                                                                               and Administration,
                                                                                                             Assurance and Financial
                                                                                                                  Services Division:
                                                                                                      Skandia Insurance Company Ltd.

Harold Darak                                                  Vice President                                         Vice President:
39                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Mr.   Darak   joined  us  in  1999.   He   previously   held  the   position  of
Consultant/Senior Manager with Deloitte & Touche since 1998 and the positions of
Second  Vice  President  with The  Guardian  since 1996 and The  Travelers  from
October, 1982 until December, 1995.

Wade A. Dokken                                                Deputy Chief Executive Officer                           DCEO and COO:
40                                                            and Chief Operating Officer                      American Skandia Life
                                                              Director (since July, 1991)                      Assurance Corporation


Elaine C. Forsyth                                             Vice President                                         Vice President:
38                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Larisa Gromyko                                                Director, Insurance Compliance         Director, Insurance Compliance:
53                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Maureen Gulick                                                Director, Business Operations           Director, Business Operations:
37                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Berthann Jones                                                Vice President                                         Vice President:
45                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Ms.  Jones  joined  us in  1997.  She  previously  held  the  position  of  Vice
President/Trust  Officer with Ridgefield Bank since 1996 and Manager with Wright
Investors Service since 1993.

Ian Kennedy                                                   Senior Vice President                           Senior Vice President,
52                                                                                                                 Customer Service:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Mr. Ian Kennedy  joined us in 1998. He previously was  self-employed  since 1996
and held the position of Vice President, Customer Service with SunLife of Canada
from September, 1968 to August, 1995.

T. Richard Kennedy                                            General Counsel and                                   General Counsel:
65                                                            Director (since March, 2000)                     American Skandia Life
                                                                                                               Assurance Corporation

Mr. T. Richard  Kennedy  joined us in 1999. He previously  was Managing  Partner
with the law firm of Werner & Kennedy.

N. David Kuperstock                                           Vice President                                         Vice President:
48                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Thomas M. Mazzaferro                                          Executive Vice President and              Executive Vice President and
47                                                            Chief Financial Officer,                      Chief Financial Officer:
                                                              Director (since September, 1994)                 American Skandia Life
                                                                                                               Assurance Corporation

Gunnar J. Moberg                                              Director (since October, 1994)         Director - Marketing and Sales,
45                                                                                                          Assurances and Financial
                                                                                                                  Services Division:
                                                                                                      Skandia Insurance Company Ltd.

David R. Monroe                                               Senior Vice President,                          Senior Vice President,
38                                                            Treasurer and                                            Treasurer and
                                                              Corporate Controller                             Corporate Controller:
                                                                                                               American Skandia Life
                                                                                                               Assurance Corporation

Mr. Monroe joined us in 1996. He  previously  held  positions of Assistant  Vice
President at Allmerica Financial since 1994.

Michael A. Murray                                             Senior Vice President                                  Vice President,
31                                                                                                           National Sales Manager:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Brian O'Connor                                                Vice President                                         Vice President,
35                                                                                                           National Sales Manager,
                                                                                                               Internal Wholesaling:
                                                                                                                    American Skandia

                                                                                                             Marketing, Incorporated

M. Patricia Paez                                              Vice President                                         Chief of Staff:
39                                                                                                            American Skandia, Inc.




Polly Rae                                                     Vice President                                         Vice President:
37                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Rebecca Ray                                                   Vice President                                         Vice President:
44                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Ms.  Ray  joined us in 1999.  She  previously  held the  position  of First Vice
President with Prudential  Securities since 1997 and Vice President with Merrill
Lynch since 1995.

Rodney D. Runestad                                            Vice President                                         Vice President:
50                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Hayward L. Sawyer                                             Senior Vice President                         Executive Vice President
55                                                                                                           National Sales Manager:
                                                                                                                   American Skandia
                                                                                                             Marketing, Incorporated

Lisa Shambelan                                                Vice President                                         Vice President:
34                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Karen Stockla                                                 Vice President                                         Vice President,
33                                                                                                Intellectual Resources Department:
                                                                                                               American Skandia Life
                                                                                                               Assurance Corporation

Ms.  Stockla  joined us in 1998.  She  previously  held the position of Manager,
Application Development with Citizens Utilities Company since 1996 and HRIS Tech
Support Representative with Yale New Haven Hospital since 1993.

William H. Strong                                             Vice President                                         Vice President:
56                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Mr. Strong joined us in 1997. He previously  held the position of Vice President
with American  Financial Systems from June 1994 to October 1997 and the position
of Actuary with Connecticut Mutual Life from June 1965 to June 1994.

Leslie S. Sutherland                                          Vice President                                         Vice President,
46                                                                                                    National Key Accounts Manager:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Amanda C. Sutyak                                              Vice President                                         Vice President:
42                                                            Director (since July, 1991)                      American Skandia Life
                                                                                                               Assurance Corporation

Christian A. Thwaites                                         Senior Vice President                           Senior Vice President,
42                                                                                                      National Marketing Director:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Mr.  Thwaites  joined us in 1996. He previously  held the position of consultant
with Monitor  Company since  October 1995 and Vice  President  with Aetna,  Inc.
since 1995.


Mary Toumpas                                                  Vice President                                      Vice President and
48                                                                                                              Compliance Director:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Ms. Toumpas  joined us in 1997.  She  previously  held the position of Assistant
Vice President with Chubb Life/Chubb Securities since 1973.

Bayard F. Tracy                                               Senior Vice President and                       Senior Vice President,
52                                                            Director (since September, 1994)               National Sales Manager:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Deborah G. Ullman                                             Senior Vice President                        Senior Vice President and
45                                                                                                          Chief Operating Officer:
                                                                                                                    American Skandia
                                                                                                             Marketing, Incorporated

Ms. Ullman joined us in 1998. She previously held the position of Vice President
with Aetna, Inc. since 1977.

Jeffrey M. Ulness                                             Vice President                                         Vice President:
39                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Derek Winegard                                                Vice President                                         Vice President:
41                                                                                                             American Skandia Life
                                                                                                               Assurance Corporation

Mr.  Winegard  joined us in 1999. He previously held the position of Senior Vice
President with Trust Consultants, Inc. since 1991.

Brett M. Winson                                               Senior Vice President and                       Senior Vice President,
44                                                            Director (since March 2000)          Intellectual Resource Development
                                                                                                              American Skandia, Inc.

Mr. Winson  joined us in 1998.  He  previously  held the position of Senior Vice
President with Sakura Bank, Ltd. since 1990.

</TABLE>


<PAGE>



                  AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF
                  AMERICAN SKANDIA LIFE ASSURANCE CORPORATION



                          INDEPENDENT AUDITOR'S REPORT

To the Board of Directors and Shareholder of
    American Skandia Life Assurance Corporation
Shelton, Connecticut

We have audited the consolidated  statements of financial  condition of American
Skandia  Life  Assurance  Corporation  (the  "Company"  which is a  wholly-owned
subsidiary of Skandia  Insurance Company Ltd.) as of December 31, 1999 and 1998,
and the related  consolidated  statements of income,  shareholder's  equity, and
cash flows for each of the three years in the period  ended  December  31, 1999.
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 auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated  financial position of American Skandia
Life Assurance  Corporation at December 31, 1999 and 1998, and the  consolidated
results of their  operations  and cash flows for each of the three  years in the
period  ended  December  31,  1999  in  conformity  with  accounting  principles
generally accepted in the United States.

/s/Ernst & Young LLP


Hartford, Connecticut
February  11,  2000,
except for Note 18 as to which the date is March 22, 2000


<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

                 Consolidated Statements of Financial Condition
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                 As of December 31,
                                                                          1999                        1998
                                                                     ---------------            ----------------

ASSETS

Investments:
<S>                                                                  <C>                        <C>
  Fixed maturities - at amortized cost                               $        3,360             $         8,289
  Fixed maturities - at fair value                                          198,165                     141,195
  Investment in mutual funds - at fair value                                 16,404                       8,210
  Derivative instruments                                                        189                           -
  Policy loans                                                                1,270                         569
                                                                      --------------              --------------

    Total investments                                                       219,388                     158,263

Cash and cash equivalents                                                    89,212                      77,525
Accrued investment income                                                     4,054                       2,880
Deferred acquisition costs                                                1,087,705                     721,507
Reinsurance receivable                                                        4,062                       4,191
Receivable from affiliates                                                        -                       1,161
Income tax receivable - deferred                                             51,726                      38,861
State insurance licenses                                                      4,263                       4,413
Fixed assets                                                                  3,305                         328
Other assets                                                                  4,533                       3,744
Separate account assets                                                  29,381,166                  17,835,400
                                                                     ---------------            ----------------

  Total assets                                                       $   30,849,414             $    18,848,273
                                                                     ===============            ================
</TABLE>

LIABILITIES AND SHAREHOLDER'S EQUITY

<TABLE>
<CAPTION>

<S>                                                                   <C>                       <C>
Liabilities:
Reserve for future contractowner benefits                            $       11,215             $        37,508
Policy reserves                                                              29,912                      25,545
Drafts outstanding                                                           51,059                      28,941
Accounts payable and accrued expenses                                       158,590                      91,827
Income tax payable                                                           24,268                       6,657
Payable to affiliates                                                        68,736                           -
Future fees payable to parent                                               576,034                     368,978
Short-term borrowing                                                         10,000                      10,000
Surplus notes                                                               179,000                     193,000
Separate account liabilities                                             29,381,166                  17,835,400
                                                                     ---------------            ----------------

  Total Liabilities                                                      30,489,980                  18,597,856
                                                                     ---------------            ----------------

Shareholder's equity:
  Common stock, $100 and $80 par value, 25,000 shares authorized,
    issued and outstanding                                                    2,500                       2,000
  Additional paid-in capital                                                215,879                     179,889
  Retained earnings                                                         141,162                      64,993
  Accumulated other comprehensive income                                       (107)                      3,535
                                                                     ---------------            ----------------

    Total Shareholder's equity                                              359,434                     250,417
                                                                     ---------------            ----------------

    Total liabilities and shareholder's equity                       $   30,849,414             $    18,848,273
                                                                     ===============            ================
</TABLE>

                See notes to consolidated financial statements.

<PAGE>
                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

                      Consolidated Statements of Operations
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                     For the Year Ended December 31,
                                                              1999                1998                1997
                                                         --------------       -------------       -------------

REVENUES

<S>                                                      <C>                  <C>                 <C>
Annuity and life insurance charges and fees              $     289,989        $    186,211        $    121,158
Fee income                                                      83,243              50,839              27,593
Net investment income                                           10,441              11,130               8,181
Premium income                                                   1,278                 874                 920
Net realized capital gains                                         578                  99                  87
Other                                                            1,832                 387                  75
                                                         --------------       -------------       -------------

  Total revenues                                               387,361             249,540             158,014
                                                         --------------       -------------       -------------


EXPENSES

Benefits:
  Annuity and life insurance benefits                              612                 558               2,033
  Change in annuity and life insurance policy reserves           3,078               1,053                  37
  Cost of minimum death benefit reinsurance                      2,945               5,144               4,545
  Return credited to contractowners                             (1,639)             (8,930)             (2,018)
                                                         --------------       -------------       -------------

                                                                 4,996              (2,175)              4,597

Expenses:
  Underwriting, acquisition and other insurance
    expenses                                                   206,350             167,790              90,496
  Interest expense                                              69,502              41,004              24,895
                                                         --------------       -------------       -------------

                                                               275,852             208,794             115,391
                                                         --------------       -------------       -------------

  Total benefits and expenses                                  280,848             206,619             119,988
                                                         --------------       -------------       -------------

    Income from operations before income tax                   106,513              42,921              38,026

      Income tax expense                                        30,344               8,154              10,478
                                                         --------------       -------------       -------------

        Net income                                       $      76,169        $     34,767        $     27,548
                                                         ==============       =============       =============
</TABLE>
                See notes to consolidated financial statements.

<PAGE>
                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

                 Consolidated Statements of Shareholder's Equity
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                     For the Year Ended December 31,
                                                              1999                1998                1997
                                                         --------------      --------------      --------------

Common stock:
<S>                                                      <C>                 <C>                 <C>
  Beginning balance                                      $       2,000       $       2,000       $       2,000
  Increase in par value                                            500                   -                   -
                                                         --------------      --------------      --------------

    Ending balance                                               2,500               2,000               2,000
                                                         --------------      --------------      --------------

Additional paid in capital:
  Beginning balance                                            179,889             151,527             122,250
  Transferred to common stock                                     (500)                  -                   -
  Additional contributions                                      36,490              28,362              29,277
                                                         --------------      --------------      --------------

    Ending balance                                             215,879             179,889             151,527
                                                         --------------      --------------      --------------

Retained earnings:
  Beginning balance                                             64,993              30,226               2,678
  Net income                                                    76,169              34,767              27,548
                                                         --------------      --------------      --------------

    Ending balance                                             141,162              64,993              30,226
                                                         --------------      --------------      --------------

Accumulated other comprehensive income:

  Beginning balance                                              3,535                 668                (584)
  Other comprehensive income                                    (3,642)              2,867               1,252
                                                         --------------      --------------      --------------

    Ending Balance                                                (107)              3,535                 668
                                                         --------------      --------------      --------------

      Total shareholder's equity                         $     359,434       $     250,417       $     184,421
                                                         ==============      ==============      ==============
</TABLE>
                See notes to consolidated financial statements.

<PAGE>
                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

                      Consolidated Statements of Cash Flows
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                     For the Year Ended December 31,
                                                              1999                1998                1997
                                                         --------------       -------------      --------------

Cash flow from operating activities:

<S>                                                      <C>                        <C>          <C>
  Net income                                             $      76,169              34,767       $       27,548
  Adjustments to reconcile net income to net
    cash used in operating activities:
      Amortization and depreciation                              1,495                 251                  223
      Deferred tax expense                                     (10,903)            (14,242)              (9,631)
      Change in unrealized losses on derivatives                 3,749                   -                    -
      Increase in policy reserves                                4,367               1,130                3,176
      Change in receivable from/payable to affiliates           69,897                 166               (1,321)
      Change in income tax payable                              17,611               7,704               (2,172)
      Increase in other assets                                    (789)             (1,173)                (415)
      Increase in accrued investment income                     (1,174)               (438)                (483)
      Decrease/(increase) in reinsurance receivable                129               2,152                 (268)
      Increase in deferred acquisition costs                  (366,198)           (174,804)            (190,969)
      Increase in accounts payable and accrued expenses         66,763              20,637                5,719
      Increase in drafts outstanding                            22,118               9,663                6,245
      Change in foreign currency translation, net                  701                 (22)                (34)
      Realized capital gain                                       (578)                (99)                (87)
                                                         --------------       -------------      --------------

        Net cash used in operating activities                 (116,643)            (114,308)           (162,469)
                                                         --------------       -------------      --------------

Cash flow from investing activites:

      Purchase of fixed maturity investments                   (99,250)            (31,828)            (28,905)
      Proceeds from sale and maturity of fixed
        maturity investments                                    36,226               4,049              10,755
      Purchase of derivatives                                   (4,974)                  -                   -
      Purchase of shares in mutual funds                       (17,703)             (7,158)             (5,595)
      Proceeds from sale of shares in mutual funds              14,657               6,086               1,415
      Purchase of fixed assets                                  (3,178)                (18)               (189)
      Increase in policy loans                                    (701)                118                (528)
                                                         --------------       -------------      --------------

        Net cash used in investing activities                  (74,923)            (28,751)            (23,047)
                                                         --------------       -------------      --------------

Cash flow from financing activities:

      Capital contribution from parent                          22,490               8,362              29,277
      Increase in future fees payable to parent                207,056             135,944             185,922
      Net withdrawals from contractowner accounts              (26,293)             (5,696)              6,959
                                                         --------------       -------------      --------------

        Net cash provided by financing activities               203,253             138,610             222,158
                                                         --------------       -------------      --------------

          Net increase/(decrease) in cash and cash
            equivalents                                         11,687              (4,449)             36,642

          Cash and cash equivalents at beginning of year        77,525              81,974              45,332
                                                         --------------       -------------      --------------

            Cash and cash equivalent at end of year      $      89,212              77,525       $      81,974
                                                         ==============       =============      ==============

     Income taxes paid                                   $      23,637              14,651       $      22,308
                                                         ==============       =============      ==============

      Interest paid                                      $      69,697              35,588       $      16,916
                                                         ==============       =============      ==============
</TABLE>
                See notes to consolidated financial statements.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

                   Notes to Consolidated Financial Statements

                                December 31, 1999

1.  ORGANIZATION AND OPERATION

    American   Skandia  Life  Assurance   Corporation   (the  "Company")  is  a
    wholly-owned subsidiary of American Skandia, Inc. ("ASI", formerly known as
    American Skandia Investment Holding Corporation) whose  ultimate  parent is
    Skandia Insurance Company Ltd., a Swedish Corporation.

    The Company  develops  long-term  savings and retirement  products which are
    distributed through its affiliated  broker/dealer company,  American Skandia
    Marketing,  Incorporated ("ASM"). The Company currently issues variable life
    insurance and variable, fixed, market value adjusted and immediate annuities
    for individuals, groups and qualified pension plans.

    The Company has 99.9%  ownership  in Skandia  Vida,  S.A. de C.V.  ("Skandia
    Vida") which is a life insurance company  domiciled in Mexico.  Skandia Vida
    had total  shareholder's  equity of $4,592,000 and $4,724,000 as of December
    31, 1999, and 1998,  respectively.  The Company considers Mexico an emerging
    market and has invested in the Skandia Vida  operations with the expectation
    of generating  profits from long-term  savings  products in future years. As
    such,  Skandia Vida has generated net losses of  $2,523,000,  $2,514,000 and
    $1,438,000  for  the  years  ended   December  31,  1999,   1998  and  1997,
    respectively.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    A.  Basis of Reporting

        The accompanying consolidated financial statements have been prepared in
        conformity with generally accepted accounting  principles.  Intercompany
        transactions and balances have been eliminated in consolidation.

        Certain  reclassifications  have  been  made to prior  year  amounts  to
        conform with the current year presentation.

    B.  New Accounting Pronouncements

        In March 1998, the American  Institute of Certified  Public  Accountants
        issued Statement of Position ("SOP") 98-1,  "Accounting for the Costs of
        Software Developed or Obtained for Internal Use. The SOP, which has been
        adopted prospectively as of January 1, 1999, requires the capitalization
        of certain  costs  incurred in connection  with  developing or obtaining
        internal use  software.  Prior to the adoption of SOP 98-1,  the Company
        expensed  all  internal use  software  related  costs as  incurred.  The
        Company has identified and  capitalized  $3,035,000 of costs  associated
        with internal use software  during 1999 and is amortizing the applicable
        costs on a straight-line basis over a three year period. At December 31,
        1999,  the  unamortized  balance was $2,920,000 and is included in fixed
        assets.

        In June 1998, the Financial  Accounting  Standards Board ("FASB") issued
        Statement  of  Financial   Accounting  Standards  133,  "Accounting  for
        Derivative Instruments and Hedging Activities" (FAS 133).  Subsequently,
        in July 1999,  FASB issued FAS 137  "Deferral of the  Effective  Date of
        FASB  Statement  133".  The  adoption  date was delayed to fiscal  years
        beginning  after June 15, 2000. The Company is currently  evaluating the
        potential impact on its financial position.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    C.  Investments

        The Company has  classified  its fixed  maturity  investments  as either
        held-to-maturity  or   available-for-sale.   Investments  classified  as
        held-to-maturity  are  investments  that the Company has the ability and
        intent to hold to maturity.  Such  investments  are carried at amortized
        cost. Those investments which are classified as  available-for-sale  are
        carried at fair value and  changes  in  unrealized  gains and losses are
        reported as a component of other comprehensive income.

        The Company has classified its mutual fund  investments  held in support
        of a deferred compensation plan are available-for-sale. Such investments
        are carried at fair value and changes in unrealized gains and losses are
        reported as a component of other comprehensive income.

        Derivative  instruments are recorded  consistent with hedged items.  The
        Company hedges the market value  fluctuations of the guaranteed  minimum
        death benefit ("GMDB")  exposure  embedded in its policy reserves and as
        such,  the portion of the  derivative  instrument  which  constitutes an
        effective hedge is carried at market value. The cost associated with the
        portion of the instrument  which is not considered an effective hedge is
        amortized to investment income over the life of the instrument.

        Policy loans are carried at their unpaid principal balances.

        Realized gains and losses on disposal of  investments  are determined by
        the specific identification method and are included in revenues.

    D.  Derivative Instruments

        During the second quarter of 1999,  the Company's  agreement to reinsure
        substantially  all of its exposure on its GMDB  liability was terminated
        and the business was recaptured, as the reinsurer had recently announced
        its intention to exit this market. In response, the Company instituted a
        hedge program to effectively manage the market risk associated with GMDB
        reserve  fluctuations  using put options.  The cash  invested in the put
        options is at risk to the extent that the value of the underlying  index
        is less than the strike price at the exercise date. This would be offset
        by a corresponding decrease in the hedged GMDB exposure.

    E.  Cash Equivalents

        The Company considers all highly liquid time deposits,  commercial paper
        and money market mutual funds  purchased with a maturity of three months
        or less to be cash equivalents.

    F.  Fair Values of Financial Instruments

        The  methods  and  assumptions  used to  determine  the  fair  value  of
        financial instruments are as follows:

        Fair values of fixed  maturities with active markets are based on quoted
        market prices.  For fixed  maturities that trade in less active markets,
        fair values are obtained from an independent pricing service.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    F.  Fair Values of Financial Instruments (continued)

        Fair values of  investments  in mutual funds are based on quoted  market
        prices.

        The  fair  value  of the  portion  of the  derivative  instrument  which
        constitutes an effective  hedge is determined  based on current value of
        the underlying index.

        The carrying value of cash and cash equivalents  approximates fair value
        due to the short-term nature of these investments.

        The carrying value of short-term  borrowing  approximates fair value due
        to the short-term nature of these liabilities.

        Fair  values of  certain  financial  instruments,  such as  future  fees
        payable to parent and surplus notes are not readily determinable and are
        excluded from fair value disclosure requirements.

    G.  State Insurance Licenses

        Licenses  to do  business  in  all  states  have  been  capitalized  and
        reflected  at  the  purchase  price  of  $6,000,000   less   accumulated
        amortization.  The cost of the licenses is being amortized on a straight
        line basis over 40 years.

    H.  Income Taxes

        The Company is included in the  consolidated  federal  income tax return
        and combined state income tax return of an upstream company, Skandia AFS
        Development  Holding  Corporation  and certain of its  subsidiaries.  In
        accordance with the tax sharing agreement,  the federal and state income
        tax provisions  are computed on a separate  return basis as adjusted for
        consolidated items such as net operating loss carryforwards.

        Deferred   income  taxes  reflect  the  net  tax  effects  of  temporary
        differences  between the carrying  amounts of assets and liabilities for
        financial  reporting  purposes  and the  amounts  used  for  income  tax
        purposes.

    I.  Recognition of Revenue and Contract Benefits

        Revenues  for  variable  annuity  contracts  consist of charges  against
        contractowner   account   values  for  mortality   and  expense   risks,
        administration fees, surrender charges and an annual maintenance fee per
        contract.  Benefit reserves for variable annuity contracts represent the
        account value of the contracts and are included in the separate  account
        liabilities.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    I.  Recognition of Revenue and Contract Benefits (continued)

        Revenues for market value  adjusted fixed annuity  contracts  consist of
        separate  account  investment  income  reduced by benefit  payments  and
        changes in  reserves  in support of  contractowner  obligations,  all of
        which  are  included  in  return  credited  to  contractowners.  Benefit
        reserves  for  these  contracts  represent  the  account  value  of  the
        contracts,  and are included in the general  account  reserve for future
        contractowner  benefits to the extent in excess of the separate  account
        liabilities.

        Revenues for  immediate  annuity  contracts  without life  contingencies
        consist  of  net  investment  income.  Revenues  for  immediate  annuity
        contracts with life  contingencies  consist of single  premium  payments
        recognized as annuity considerations when received. Benefit reserves for
        these  contracts are based on the Society of Actuaries 1983 Table-a with
        assumed  interest rates that vary by issue year.  Assumed interest rates
        ranged from 6.25% to 8.25% at December 31, 1999 and 1998.

        Revenues  for  variable  life  insurance  contracts  consist  of charges
        against  contractowner  account  values for  mortality  and expense risk
        fees,  cost of insurance  fees,  taxes and  surrender  charges.  Certain
        contracts  also include  charges  against  premium to pay state  premium
        taxes.  Benefit reserves for variable life insurance contracts represent
        the account  value of the  contracts  and are  included in the  separate
        account liabilities.

    J.  Deferred Acquisition Costs

        The costs of acquiring new  business,  which vary with and are primarily
        related to the  production  of new business,  are being  deferred net of
        reinsurance.   These  costs  include  commissions,   costs  of  contract
        issuance, and certain selling expenses that vary with production.  These
        costs are being  amortized  generally in  proportion  to expected  gross
        profits  from  surrender  charges,  policy  and  asset  based  fees  and
        mortality   and  expense   margins.   This   amortization   is  adjusted
        retrospectively  and prospectively  when estimates of current and future
        gross profits to be realized from a group of products are revised.

        Details of the deferred  acquisition costs and related  amortization for
        the years ended December 31, are as follows:

<TABLE>
<CAPTION>

                           (in thousands)                        1999                    1998                  1997
                                                                 ----                    ----                  ----

<S>                                                              <C>                  <C>                    <C>
                  Balance at beginning of year                   $721,507              $546,703              $355,734
                                                                 --------              --------              --------

                  Acquisition costs deferred

                     during the year                              450,059               261,432               243,476

                  Acquisition costs amortized

                     during the year                              (83,861)              (86,628)              (52,507)
                                                                 ---------             --------              --------

                                                                  366,198               174,804               190,969
                                                                  -------               -------               -------

                  Balance at end of year                       $1,087,705              $721,507              $546,703
                                                               ==========              ========              ========
</TABLE>

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    K.  Reinsurance

        The Company cedes reinsurance under modified co-insurance  arrangements.
        These reinsurance arrangements provide additional capacity for growth in
        supporting the cash flow strain from the Company's  variable annuity and
        variable life  insurance  business.  The  reinsurance  is effected under
        quota share contracts.

        As noted in Note 2D,  the  Company  reinsured  its  exposure  to  market
        fluctuations  associated  with its GMDB liability in 1999,  1998 and the
        beginning of 1997. Under this reinsurance  agreement,  the Company ceded
        premiums  of  $2,945,000,  $5,144,000  and  $4,545,000;  received  claim
        reimbursements   of  $242,000,   $9,000  and  $46,000;   and,   recorded
        increases/(decreases)  in  reserves  of  ($2,763,000),   ($323,000)  and
        $918,000 in each of the three years, respectively.

        At December 31, 1999 and 1998,  in accordance  with the  provisions of a
        modified  coinsurance   agreement,   the  Company  accrued  $41,000  and
        $1,976,000,   respectively,   for  amounts   receivable  from  favorable
        reinsurance experience on a block of variable annuity business.

    L.  Translation of Foreign Currency

        The  financial  position  and  results of  operations  of the  Company's
        Mexican  subsidiary  are measured using local currency as the functional
        currency. Assets and liabilities of the subsidiary are translated at the
        exchange  rate in  effect at each  year-end.  Statements  of income  and
        shareholder's  equity  accounts  are  translated  at  the  average  rate
        prevailing during the year. Translation adjustments arising from the use
        of  differing  exchange  rates from  period to period are  reported as a
        component of other comprehensive income.

    M.  Separate Accounts

        Assets and  liabilities  in Separate  Accounts  are included as separate
        captions in the consolidated statements of financial condition. Separate
        Account  assets consist  principally of long term bonds,  investments in
        mutual funds,  short-term securities and cash and cash equivalents,  all
        of  which  are  carried  at fair  value.  The  investments  are  managed
        predominately  through  the  Company's  investment  advisory  affiliate,
        American Skandia Investment Services, Inc. ("ASISI"),  utilizing various
        fund managers as sub-advisors.  The remaining investments are managed by
        independent  investment  firms.  The  contractowner  has the  option  of
        directing  funds to a wide variety of mutual funds.  The investment risk
        on the variable portion of a contract is borne by the  contractowner.  A
        fixed option with a minimum guaranteed  interest rate is also available.
        The Company is  responsible  for the credit risk  associated  with these
        investments.

        Included  in  Separate   Account   liabilities  are   $896,205,000   and
        $771,195,000  at December 31, 1999 and 1998,  respectively,  relating to
        annuity contracts for which the contractowner is guaranteed a fixed rate
        of return.  Separate  Account assets of $896,205,000 and $771,195,000 at
        December 31, 1999 and 1998, respectively, consisting of long term bonds,
        short term  securities,  transfers due from the general account and cash
        and  cash  equivalents  which  are  held in  support  of  these  annuity
        contracts, pursuant to state regulation.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    N.  Estimates

        The  preparation  of financial  statements in conformity  with generally
        accepted  accounting  principles requires that management make estimates
        and   assumptions   that  affect  the  reported  amount  of  assets  and
        liabilities  at the date of the  financial  statements  and the reported
        amounts of revenues and expenses during the reporting  period.  The more
        significant   estimates   and   assumptions   are  related  to  deferred
        acquisition  costs and  involve  policy  lapses,  investment  return and
        maintenance expenses. Actual results could differ from those estimates.

3.  COMPREHENSIVE INCOME

    The  components  of  comprehensive  income,  net of tax, for the years ended
    December 31, 1998, 1997 and 1996 were as follows:

<TABLE>
<CAPTION>

                  (in thousands)                                           1999              1998           1997
                                                                           ----              ----           ----

<S>                                                                       <C>              <C>             <C>
         Net income                                                       $76,169          $34,767         $27,548
         Other comprehensive income:
            Unrealized investment gains/(losses) on
               available for sale securities                               (3,082)           2,751           1,288
            Reclassification adjustment for realized
               losses/(gains) included in investment income                (1,016)             138             (14)
                                                                           -------       ---------       ---------
            Net unrealized gains/(losses) on securities                    (4,098)           2,889           1,274

            Foreign currency translation                                      456              (22)            (22)
                                                                        ---------       ----------      ----------

         Other comprehensive income                                        (3,642)           2,867           1,252
                                                                         ---------        --------        --------

         Comprehensive income                                             $72,527          $37,634         $28,800
                                                                          =======          =======         =======
</TABLE>

    The components of accumulated other comprehensive  income, net of tax, as of
    December 31, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>

                  (in thousands)                                         1999                  1998
                                                                         ----                  ----

<S>                                                                      <C>                   <C>
         Unrealized investment gains                                     ($255)                $3,843
         Foreign currency translation                                      148                   (308)
                                                                        ------                -------

         Accumulated other comprehensive income                          ($107)                $3,535
                                                                         ======                ======
</TABLE>

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

4.  INVESTMENTS

    The amortized cost, gross  unrealized  gains/losses and estimated fair value
    of available-for-sale  and held-to-maturity fixed maturities and investments
    in  mutual  funds as of  December  31,  1999 and 1998 are shown  below.  All
    securities held at December 31, 1999 and 1998 were publicly traded.

    Investments  in fixed  maturities  as of December 31, 1999  consisted of the
    following:

<TABLE>
<CAPTION>

                  (in thousands)                                     Held-to-Maturity

                                                                 Gross               Gross
                                           Amortized          Unrealized          Unrealized             Fair
                                             Cost                Gains              Losses               Value

<S>                                      <C>                   <C>               <C>                   <C>
         U.S. Government

            obligations                      $1,105                $  -             $ (1)                $1,104

         Corporate securities                 2,255                   -              (15)                 2,240
                                              -----                ----             -----               -------

            Totals                           $3,360                $  -             $(16)                $3,344
                                             ======                ====             =====                ======



                  (in thousands)                                     Available-for-Sale

                                                                 Gross               Gross
                                           Amortized          Unrealized          Unrealized             Fair
                                             Cost                Gains              Losses               Value

         U.S. Government

            obligations                   $  81,183                $  -           $ (678)             $  80,505

         Obligations of
            state and political
            subdivisions                        253                                   (3)                   250

         Corporate securities               121,859                   -           (4,449)               117,410
                                          ---------                ----            ------             ---------

            Totals                         $203,295                $  -         $ (5,130)              $198,165
                                           ========                ====         =========              ========


         The amortized cost and fair value of fixed  maturities,  by contractual
         maturity, at December 31, 1999 are shown below.

                  (in thousands)                        Held-to-Maturity                  Available-for-Sale
                                                        ----------------                  ------------------

                                                    Amortized          Fair             Amortized           Fair
                                                      Cost             Value              Cost              Value

         Due in one year or less                      $3,107          $3,097       $           -  $           -

         Due after one through five years                253             247             130,284            128,250

         Due after five through ten years                  -               -              73,011             69,915
                                                  ----------      ----------          ----------         ----------

               Total                                  $3,360          $3,344            $203,295           $198,165
                                                      ======          ======            ========           ========

</TABLE>

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

4.  INVESTMENTS (continued)

    Investments  in fixed  maturities  as of December 31, 1998  consisted of the
    following:

<TABLE>
<CAPTION>

                  (in thousands)                       Held-to-Maturity

                                                                    Gross               Gross
                                            Amortized            Unrealized          Unrealized             Fair
                                              Cost                  Gains              Losses               Value
                                              ----                  -----              ------               -----

<S>                                           <C>                    <C>                   <C>               <C>
         U.S. Government

            obligations                       $3,774                 $57                   $-                $3,831

         Obligations of
            state and political
            subdivisions                           -                   -                    -                     -

         Corporate

            securities                         4,515                  34                    -                 4,549
                                             -------                ----                  ---               -------

               Totals                         $8,289                 $91                  $ -                $8,380
                                              ======                 ===                  ===                ======


                  (in thousands)                       Available for Sale

                                                                    Gross               Gross
                                            Amortized            Unrealized          Unrealized             Fair
                                              Cost                  Gains              Losses               Value
                                              ----                  -----              ------               -----

         U.S. Government

            obligations                     $ 17,399              $  678                 $  -             $  18,077

         Obligations of
            state and political

            subdivisions                         253                   7                    -                   260

         Corporate

            securities                       117,774               5,160                 (76)               122,858
                                           ---------             -------              -------            ----------

               Totals                       $135,426              $5,845               $ (76)              $141,195
                                            ========              ======               ======              ========


         Proceeds from sales of fixed maturities during 1999, 1998 and 1997 were
         $32,196,000,  $999,000,  and  $5,056,000,  respectively.  Proceeds from
         maturities during 1999, 1998 and 1997 were $4,030,000,  $3,050,000, and
         $5,700,000, respectively.

</TABLE>
<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

4.  INVESTMENTS (continued)

    The cost,  gross  unrealized  gains/losses  and fair value of investments in
    mutual funds at December 31, 1999 and 1998 are shown below:

<TABLE>
<CAPTION>

                  (in thousands)                                 Gross             Gross
                                                              Unrealized        Unrealized              Fair
                                             Cost                Gains            Losses                Value

<S>      <C>                               <C>                  <C>              <C>                  <C>
         1999                              $11,667              $4,763           $ (26)               $16,404
                                           =======              ======           ======               =======

         1998                               $8,068                $416          $ (274)                $8,210
                                            ======                ====          =======                ======


     Net realized  investment gains (losses) were as follows for the years ended
     December 31:

                  (in thousands)                                  1999                  1998                1997
                                                                ------                  ----                ----

         Fixed maturities:
           Gross gains                                        $    253                 $    -              $  10
           Gross losses                                           (228)                    (1)                -
         Investment in mutual funds:
           Gross gains                                             990                    281                116
           Gross losses                                           (437)                  (181)               (39)
                                                               -------                 ------             ------

         Totals                                                 $  578                  $  99              $  87
                                                                ======                  =====              =====
</TABLE>
<TABLE>
<CAPTION>

5.  NET INVESTMENT INCOME

    The sources of net investment  income for the years ended December 31, 1999,
    1998 and 1997 were as follows:

                  (in thousands)                                1999                   1998                1997
                                                                ----                   ----                ----

<S>                                                            <C>                   <C>                  <C>
         Fixed maturities                                      $ 9,461               $  8,534             $6,617
         Cash and cash equivalents                               2,159                  1,717              1,153
         Investment in mutual funds                                 32                  1,013                554
         Policy loans                                               31                     45                 28
         Derivative Instruments                                 (1,036)                     -                  -
                                                             ---------             ----------          ---------

         Total investment income                                10,647                 11,309              8,352
         Investment expenses                                       206                    179                171
                                                            ----------             ----------           --------

         Net investment income                                 $10,441                $11,130             $8,181
                                                               =======                =======             ======
</TABLE>

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

6.  INCOME TAXES

    The  significant  components  of income  tax  expense  for the  years  ended
    December 31 were as follows:

<TABLE>
<CAPTION>

                (in thousands)                                 1999                  1998                  1997
                                                               ----                  ----                  ----

<S>                                                           <C>                   <C>                   <C>
         Current tax expense                                  $41,248               $22,384               $20,108

         Deferred tax benefit                                 (10,904)              (14,230)               (9,630)
                                                              --------             --------             ---------

         Total income tax expense                             $30,344              $  8,154               $10,478
                                                              =======              ========               =======
</TABLE>

         The tax effects of significant items comprising the Company's  deferred
         tax balance as of December 31, 1999 and 1998, are as follows:

<TABLE>
<CAPTION>

                  (in thousands)                                         1999                         1998
                                                                         ----                         ----

         Deferred tax liabilities:
<S>                                                                    <C>                         <C>
             Deferred acquisition costs                                ($321,873)                  ($210,731)
             Payable to reinsurers                                       (26,733)                    (25,585)
             Policy fees                                                  (1,146)                       (859)
             Net unrealized gains                                            (80)                     (2,069)
                                                                    ------------                 -----------

             Total                                                      (349,832)                   (239,244)
                                                                        --------                   ---------

         Deferred tax assets:
             Net separate account liabilities                            333,521                     225,600
             Future contractowner benefits                                 3,925                      13,128
             Other reserve differences                                    39,645                      25,335
             Deferred compensation                                        18,844                       9,619
             Surplus notes interest                                        5,030                       3,375
             Foreign exchange translation                                    137                         166
             Other                                                           456                         882
                                                                     -----------                ------------
             Total                                                       401,558                     278,105
                                                                        --------                   ---------

             Income tax receivable - deferred                          $  51,726                   $  38,861
                                                                       =========                   =========
</TABLE>

         Management  believes that based on the taxable  income  produced in the
         current year and the continued growth in annuity products,  the Company
         will  produce  sufficient  taxable  income in the future to realize its
         deferred tax asset.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

6.  INCOME TAXES (continued)

    The income tax expense was  different  from the amount  computed by applying
    the federal  statutory  tax rate of 35% to pre-tax  income  from  continuing
    operations as follows:

<TABLE>
<CAPTION>

                  (in thousands)                                    1999               1998                 1997
                                                                    ----               ----                 ----

<S>                                                             <C>                 <C>                <C>
         Income (loss) before taxes
             Domestic                                             $109,036             $45,435             $39,464
             Foreign                                                (2,523)             (2,514)             (1,438)
                                                                 ----------          ---------           ---------
             Total                                                 106,513              42,921              38,026

             Income tax rate                                            35%                 35%                 35%
                                                                 ---------           ---------           ---------

         Tax expense at federal
             statutory income tax rate                              37,280              15,022              13,309

         Tax effect of:
             Dividend received deduction                            (9,572)             (9,085)             (4,585)
             Losses of foreign subsidiary                              883                 880                 503
             Meals and entertainment                                   664                 487                 340
             State income taxes                                      1,071                 673                 577
             Other                                                      18                 177                 334
                                                                 ---------            --------             -------

         Income tax expense                                      $  30,344            $  8,154             $10,478
                                                                 =========            ========             =======
</TABLE>

7.  RECEIVABLE FROM/PAYABLE TO AFFILIATES

    Certain  operating  costs  (including  personnel,  rental of  office  space,
    furniture,  and  equipment)  have been  charged  to the  Company  at cost by
    American Skandia Information Services and Technology  Corporation ("ASIST"),
    an affiliated company; and likewise, the Company has charged operating costs
    to ASISI.  The total cost to the Company  for these  items was  $11,136,000,
    $7,722,000,  and $5,572,000 for the years ended December 31, 1999,  1998 and
    1997,  respectively.   Income  received  for  these  items  was  $3,919,000,
    $1,355,000 and  $3,225,000  for the years ended December 31, 1999,  1998 and
    1997, respectively.

    The Company had a $10 million short-term loan payable to ASI at December 31,
    1999 and  1998.  The total  interest  expense  thereon  to the  Company  was
    $585,000,  $622,000 and $642,000 for the years ended December 31, 1999, 1998
    and 1997 respectively, of which $182,000 was payable as of December 31, 1999
    and 1998.

    Beginning  in  1999,   the  Company  was   reimbursed  by  ASM  for  certain
    distribution  related costs associated with the sales of business through an
    investment firm where ASM serves as an introducing broker dealer. Under this
    agreement,  the expenses reimbursed in 1999 were $1,441,000.  As of December
    31,1999, amounts receivable under this agreement were $245,000.

    As of December  31,1999,  the Company had received  $71,000,000  from ASI in
    advance of the sale of certain  rights to receive  future fees and  contract
    charges. This sale is expected to be completed in the first quarter of 2000.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

8.  FUTURE FEES PAYABLE TO PARENT

    In a series of  transactions  with ASI, the Company  sold certain  rights to
    receive future fees and contract charges expected to be realized on variable
    portions of designated blocks of deferred annuity  contracts.  The effective
    dates and issue periods these transactions cover are as follows:

<TABLE>
<CAPTION>

                                   Closing           Effective           Contract Issue
               Transaction           Date              Date                  Period

<S>                <C>             <C>                <C>             <C>          <C>
                   1996-1           12/16/96            9/1/96         1/1/94   -   6/30/96
                   1997-1            7/23/97            6/1/97         3/1/96   -   4/30/97
                   1997-2           12/30/97           12/1/97         5/1/95   -  12/31/96
                   1997-3           12/30/97           12/1/97         5/1/96   -  10/31/97
                   1998-1            6/30/98            6/1/98         1/1/97   -   5/31/98
                   1998-2           11/10/98           10/1/98         5/1/97   -   8/31/98
                   1998-3           12/30/98           12/1/98         7/1/96   -  10/31/98
                   1999-1            6/23/99            6/1/99         4/1/94   -   4/30/99
                   1999-2           12/14/99           10/1/99        11/1/98   -   7/31/99
</TABLE>

    In connection with these transactions,  ASI issued collateralized notes in a
    private placement which are secured by the rights to receive future fees and
    charges purchased from the Company.

    Under the terms of the Purchase Agreements,  the rights sold provide for ASI
    to receive a percentage (80% or 100% depending on the underlying  commission
    option) of future  mortality  and expense  charges and  contingent  deferred
    sales charges, after reinsurance, expected to be realized over the remaining
    surrender charge period of the designated contracts (6 to 8 years).

    The Company did not sell the right to receive  future fees and charges after
    the expiration of the surrender charge period.

    The proceeds  from the sales have been recorded as a liability and are being
    amortized  over the  remaining  surrender  charge  period of the  designated
    contracts using the interest method.  The present values of the transactions
    as of the respective effective date were as follows:

<TABLE>
<CAPTION>

                                                                                       Present
         (in thousands)           Transaction             Discount Rate                 Value
                                  -----------             -------------                 -----

<S>                                 <C>                      <C>                      <C>
                                    1996-1                    7.5%                     $50,221
                                    1997-1                    7.5%                      58,767
                                    1997-2                    7.5%                      77,552
                                    1997-3                    7.5%                      58,193
                                    1998-1                    7.5%                      61,180
                                    1998-2                    7.0%                      68,573
                                    1998-3                    7.0%                      40,128
                                    1999-1                    7.5%                     120,632
                                    1999-2                    7.5%                     145,078
</TABLE>

         Payments  representing  fees and  charges  in the  aggregate  amount of
         $131,420,000,  $69,226,000 and $22,250,000  were made by the Company to
         the  Parent  for the years  ended  December  31,  1999,  1998 and 1997,
         respectively. Related interest expense of $52,840,000,  $22,978,000 and
         $6,842,000  has been  included in the statement of income for the years
         ended December 31, 1999, 1998 and 1997, respectively.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

8.  FUTURE FEES PAYABLE TO PARENT (continued)

    Expected  payments of future fees payable to ASI as of December 31, 1999 are
    as follows:

<TABLE>
<CAPTION>

                                            Year Ended

          (in thousands)                    December 31,                     Amount
                                            -----------                      ------

<S>                                            <C>                          <C>
                                               2000                         $103,975
                                               2001                          107,262
                                               2002                          106,491
                                               2003                           97,550
                                               2004                           78,512
                                               2005                           51,839
                                               2006                           25,712
                                               2007                            4,693
                                                                           ---------
                                              Total                         $576,034
</TABLE>

         The  Commissioner  of the State of Connecticut has approved the sale of
         future fees and charges; however, in the event that the Company becomes
         subject to an order of liquidation or rehabilitation,  the Commissioner
         has the  ability  to stop the  payments  due to the  Parent  under  the
         Purchase Agreement subject to certain terms and conditions.

9.       LEASES

         The Company leases office space under a lease agreement  established in
         1989  with  ASIST.  The  lease  expense  for  1999,  1998  and 1997 was
         $5,003,000,  $3,588,000  and  $2,428,000  respectively.  Future minimum
         lease payments per year and in aggregate as of December 31, 1999 are as
         follows:

         (in thousands)             2000                               $  7,004
                                    2001                                  7,004
                                    2002                                  6,854
                                    2003                                  6,756
                                    2004                                  6,929
                                    2005 and thereafter                  51,865
                                                                       --------

                                    Total                               $86,412
                                                                        =======


10.      RESTRICTED ASSETS

         To comply with certain state insurance departments'  requirements,  the
         Company maintains cash, bonds and notes on deposit with various states.
         The  carrying  value of  these  deposits  amounted  to  $4,868,000  and
         $3,747,000  as of December  31,  1999,  and 1998,  respectively.  These
         deposits  are  required  to  be  maintained   for  the   protection  of
         contractowners within the individual states.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

11.      RETAINED EARNINGS AND DIVIDEND RESTRICTIONS

         On November 8, 1999,  the Board of Directors  authorized the Company to
         increase the par value of its capital  stock from $80 per share to $100
         per share in order to comply with minimum capital levels as required by
         the California Department of Insurance.  This transaction resulted in a
         corresponding  decrease in paid in and contributed  surplus of $500,000
         and had no effect on capital and surplus.

         Statutory basis shareholder's  equity was $286,385,000 and $285,553,000
         at December 31, 1999 and 1998, respectively.

         The  statutory  basis  net  loss  was   $17,672,000,   $13,152,000  and
         $8,970,000  for the  years  ended  December  31,  1999,  1998 and 1997,
         respectively.

         Under various state  insurance  laws,  the maximum  amount of dividends
         that can be paid to  shareholders  without prior  approval of the state
         insurance  department is subject to restrictions  relating to statutory
         surplus and net gain from operations.  At December 31, 1999, no amounts
         may be distributed without prior approval.

12.      EMPLOYEE BENEFITS

         The Company has a 401(k) plan for which substantially all employees are
         eligible. Under this plan, the Company contributes 3% of salary for all
         participating  employees and matches  employee  contributions  at a 50%
         level  up  to  an   additional   3%   Company   contribution.   Company
         contributions  to  this  plan  on  behalf  of  the  participants   were
         $3,164,000,  $2,115,000 and $1,220,000 for the years ended December 31,
         1999, 1998 and 1997, respectively.

         The Company has a deferred compensation plan, which is available to the
         internal  field   marketing   staff  and  certain   officers.   Company
         contributions to this plan on behalf of the participants were $193,000,
         $342,000 and $270,000 for the years ended  December 31, 1999,  1998 and
         1997, respectively.

         The Company and an affiliate  cooperatively have a long-term  incentive
         program  under which units are awarded to executive  officers and other
         personnel. The Company also has a profit sharing program which benefits
         all  employees  below the  officer  level.  These  programs  consist of
         multiple  plans  with  new  plans  instituted  each  year.   Generally,
         participants  must remain  employed by the Company or its affiliates at
         the time such units are payable in order to receive any payments  under
         the  program.  The accrued  liability  representing  the value of these
         units was $42,619,000 and $21,372,000 as of December 31, 1999 and 1998,
         respectively.  Payments under this plan were $4,079,000, $2,407,000 and
         $1,119,000  for the years ended  December  31,  1999,  1998,  and 1997,
         respectively.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

13.      REINSURANCE

         The effect of reinsurance  for the years ended December 31, 1999,  1998
         and 1997 is as follows:

         (in thousands)                                   1999
                                                          ----
<TABLE>
<CAPTION>
                             Annuity and Life        Annuity and Life
                                 Insurance               Insurance             Return Credited
                             Charges and Fees         Policy Reserves         to Contractowners

         <S>                     <C>                         <C>                  <C>
         Gross                   $326,670                    $315                 ($1,397)
         Ceded                    (36,681)                  2,763                    (242)
                                 --------                  ------                 --------
         Net                     $289,989                  $3,078                 ($1,639)
                                 ========                  ======                 ========


                                                          1998
                                                          ----

                             Annuity and Life        Annuity and Life
                                 Insurance               Insurance             Return Credited
                             Charges and Fees         Policy Reserves         to Contractowners

         Gross                   $215,425                 $   691                 ($8,921)
         Ceded                    (29,214)                    362                      (9)
                                 --------                  ------                 --------
         Net                     $186,211                  $1,053                 ($8,930)
                                 ========                  ======                 ========


                                                          1997
                                                          ----

                             Annuity and life        Annuity and Life
                                 Insurance               Insurance             Return Credited
                             Charges and Fees         Policy Reserves         to Contractowners

         Gross                   $144,417                    $955                 ($1,972)
         Ceded                    (23,259)                   (918)                    (46)
                                 --------                   -----                 --------
         Net                     $121,158                   $  37                 ($2,018)
                                 ========                   =====                 ========
</TABLE>

         Such ceded  reinsurance does not relieve the Company of its obligations
         to  policyholders.  The Company remains liable to its policyholders for
         the portion  reinsured to the extent that any  reinsurer  does not meet
         its obligations assumed under the reinsurance agreements.

<PAGE>

                   AMERICAN  SKANDIA LIFE ASSURANCE  CORPORATION
         (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

14.      SURPLUS NOTES

The      Company has issued  surplus  notes to its Parent in exchange  for cash.
         Surplus  notes  outstanding  as of  December  31, 1999 and 1998 were as
         follows:

<TABLE>
<CAPTION>

              (in thousands)
                                                                                            Interest for the
                                        Interest          1999          1998           Years Ended December 31,
              Issue Date                  Rate          Amount         Amount        1999         1998        1997
              ----------                  ----          ------         ------        ----         ----        ----

         <S>                              <C>           <C>           <C>             <C>         <C>         <C>
         December 29, 1993                6.84%                -             -             -        1,387       1,387
         February 18, 1994                7.28%           10,000        10,000           738          738         738
         March 28, 1994                   7.90%           10,000        10,000           801          801         801
         September 30, 1994               9.13%           15,000        15,000         1,389        1,389       1,389
         December 28, 1994                9.78%                -        14,000         1,308        1,388       1,388
         December 19, 1995                7.52%           10,000        10,000           762          762         762
         December 20, 1995                7.49%           15,000        15,000         1,139        1,139       1,139
         December 22, 1995                7.47%            9,000         9,000           682          682         682
         June 28, 1996                    8.41%           40,000        40,000         3,411        3,411       3,411
         December 30, 1996                8.03%           70,000        70,000         5,698        5,699       5,699

         Total                                          $179,000      $193,000       $15,928      $17,396     $17,396
                                                        ========      ========       =======      =======     =======
</TABLE>

         The surplus note for $14,000,000  dated December 28, 1994 was converted
         to additional  paid-in capital on December 10, 1999. A surplus note for
         $20,000,000 dated December 29, 1993 was converted to additional paid-in
         capital on December 31, 1998. All surplus notes mature seven years from
         the issue date.

         Payment of  interest  and  repayment  of  principal  for these notes is
         subject to certain  conditions  and require  approval by the  Insurance
         Commissioner  of the State of  Connecticut.  At  December  31, 1999 and
         1998, $14,372,000 and $9,644,000,  respectively, of accrued interest on
         surplus notes was not approved for payment under these criteria.

15.      SHORT-TERM BORROWING

         The Company had a $10 million  short-term loan payable to the Parent at
         December 31, 1999 and 1998. The total  interest  expense to the Company
         was  $585,000,  $622,000 and $642,000 and for the years ended  December
         31, 1999, 1998 and 1997,  respectively,  of which $197,000 and $182,000
         was payable as of December 31, 1999 and 1998, respectively.

16.      CONTRACT WITHDRAWAL PROVISIONS

         Approximately  99% of the Company's  separate  account  liabilities are
         subject to discretionary  withdrawal by  contractowners at market value
         or with market  value  adjustment.  Separate  account  assets which are
         carried at fair value are  adequate to pay such  withdrawals  which are
         generally  subject  to  surrender  charges  ranging  from 10% to 1% for
         contracts held less than 10 years.

<PAGE>

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
          (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

17.      SEGMENT REPORTING

         During 1998, to complement its annuity  products,  the Company launched
         specific  marketing and operational  activities  towards the release of
         variable life insurance and qualified retirement plan annuity products.
         Assets under  management and sales for the products other than variable
         annuities  have not been  significant  enough to warrant  full  segment
         disclosures as required by SFAS 131,  "Disclosures about Segments of an
         Enterprise and Related Information."

18.      SUBSEQUENT EVENT

         On March 22, 2000,  the Company sold certain  rights to receive  future
         fees and contract charges expected to be received on variable  portions
         of deferred annuity contracts issued between August 1, 1999 and January
         31, 2000. This transaction is the latest in a series of agreements with
         ASI, as described in Note 8.

         This  transaction  has an effective date of March 22, 2000. The present
         value as of this date, discounted at 7.5%, was $171,781,000.

<PAGE>

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
          (a wholly-owned subsidiary of Skandia Insurance Company Ltd.)

             Notes to Consolidated Financial Statements (continued)

19.      QUARTERLY FINANCIAL DATA (UNAUDITED)

         The  following  table  summarizes  information  with  respect  to  the
         operations of the Company on a quarterly basis:

<TABLE>
<CAPTION>

                   (in thousands)                                            Three months Ended
                                                                             ------------------
                                                     March 31          June 30      September 30       December 31
                                                     --------          -------      ------------       -----------
                       1999
         Premiums and other insurance
         <S>                                          <C>               <C>              <C>              <C>
            revenues                                   $78,412           $88,435          $97,955          $111,540
         Net investment income                           2,654             2,842            2,735             2,210
         Net realized capital gains                        295                25              206                52
                                                    ----------       -----------       ----------       -----------
         Total revenues                                 81,361            91,302          100,896           113,802

         Benefits and expenses                          64,107            67,803           71,597            77,341
                                                      --------          --------         --------          --------

         Pre-tax net income                             17,254            23,499           29,299            36,461

         Income taxes                                    3,844             7,142            7,898            11,460
                                                     ---------         ---------        ---------           -------

         Net income                                   $ 13,410          $ 16,357         $ 21,401           $25,001
                                                      ========          ========         ========           =======


                                  1998

         Premiums and other insurance
            revenues                                   $50,593           $57,946          $62,445           $67,327
         Net investment income                           3,262             2,410            2,469             2,989
         Net realized capital gains (losses)               156                13              (46)              (24)
                                                    ----------       -----------      -----------       -----------
         Total revenues                                 54,011            60,369           64,868            70,292

         Benefits and expenses                          46,764            42,220           48,471            69,164
                                                      --------          --------         --------          --------

         Pre-tax net income                              7,247            18,149           16,397             1,128

         Income taxes                                    1,175             4,174            2,223               582
                                                     ---------         ---------         --------         ---------

         Net income                                   $  6,072           $13,975          $14,174          $    546
                                                      ========           =======          =======          ========


                       1997
         Premiums and other insurance
            revenues                                   $30,186           $34,056          $41,102           $44,402
         Net investment income                           1,369             2,627            2,031             2,154
         Net realized capital gains                         20                43               21                 3
                                                   -----------       -----------      -----------      ------------
         Total revenues                                 31,575            36,726           43,154            46,559

         Benefits and expenses                          18,319            30,465           31,179            40,025
                                                      --------          --------         --------          --------

         Pre-tax net income                             13,256             6,261           11,975             6,534

         Income taxes                                    4,260             2,614            3,354               250
                                                     ---------         ---------        ---------        ----------

         Net income                                   $  8,996          $  3,647         $  8,621          $  6,284
                                                      ========          ========         ========          ========


</TABLE>





<PAGE>






                            FINANCIAL STATEMENTS FOR

         AMERICAN SKANDIA LIFE ASSURANCE CORPORATION SEPARATE ACCOUNT F


<PAGE>
                                                           American Skandia Life
                                                           Assurance Corporation

                                                              Variable Account F

                                                Year ended December 31, 1999 and

                                               for the period from June 26, 1998

                                                       through December 31, 1998


<PAGE>








                          Independent Auditor's Report

To the Contractowners of

    American Skandia Life Assurance Corporation
    Variable Account F and the
    Board of Directors and Shareholder of
    American Skandia Life Assurance Corporation

Shelton, Connecticut

We have audited the accompanying  statement of assets and contractowners' equity
of the thirty-eight  sub-accounts of American Skandia Life Assurance Corporation
Variable Account F, referred to in Note 1, as of December 31, 1999 and 1998, and
the related  statement of  operations  for the year ended  December 31, 1999 and
statements of changes in net assets for the year ended December 31, 1999 and the
period from June 26, 1998 through December 31, 1998. These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe that our audits  provides a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of the thirty-eight  sub-accounts
of American Skandia Life Assurance  Corporation  Variable Account F, referred to
in Note 1, at December 31, 1999 and 1998,  and the results of its operations for
the year  ended  December  31,  1999 and its  changes in net assets for the year
ended  December 31, 1999 and the period June 26, 1998 through  December 31, 1998
in  conformity  with  accounting  principles  generally  accepted  in the United
States.

                                                            /s/Ernst & Young LLP

Hartford, Connecticut
February 11, 2000

<PAGE>

AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARAIBLE ACCOUNT F
STATEMENT OF ASSETS AND CONTRACTOWNERS' EQUITY
AS OF DECEMBER 31, 1999



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

                                             ASSETS

Investment in mutual funds at market value ( Note 2 ):
      American Skandia Trust ( AST ):
<S>         <C>           <C>                                                                            <C>
            AIM International Equity Portfolio - 7,322 shares ( cost $229,735)                            $ 250,628
            AIM Balanced Portfolio - 20,329 shares ( cost $277,085)                                         309,816
            American Century Income & Growth Portfolio - 40,224 shares ( cost $588,004)                     629,510
            Lord Abbett Growth & Income Portfolio - 53,071 shares ( cost $1,180,721)                      1,247,172
            Lord Abbett Small Cap Value Portfolio - 8,289 shares ( cost $83,224)                             90,102
            JanCap Growth Portfolio - 137,105 shares ( cost $6,102,520)                                   7,569,537
            Money Market Portfolio - 4,389,667 shares ( cost $4,389,616)                                  4,389,616
            Neuberger & Berman Midcap Value Portfolio - 21,447 shares ( cost $268,264)                      285,555
            Neuberger & Berman Midcap Growth Portfolio - 20,529 shares ( cost $380,293)                     493,309
            Federated High Yield Portfolio - 50,212 shares ( cost $594,454)                                 598,526
            T. Rowe Price Asset Allocation Portfolio - 13,235 shares ( cost $236,080)                       249,620
            T. Rowe Price International Bond Portfolio - 904 shares ( cost $8,642)                            8,682
            T. Rowe Price International Equity Portfolio - 4,426 shares ( cost $62,418)                      73,773
            T. Rowe Price Natural Resources Portfolio - 4,122 shares ( cost $54,996)                         54,241
            T. Rowe Price Small Company Value Portfolio - 13,393 shares ( cost $149,119)                    152,547
            Janus Small Cap Growth Portfolio - 45,828 shares ( cost $1,310,759)                           1,952,725
            PIMCO Total Return Bond Portfolio - 79,436 shares ( cost $870,727)                              872,996
            PIMCO Limited Maturity Bond Portfolio - 91,450 shares ( cost $977,329)                          990,402
            INVESCO Equity Income Portfolio - 45,130 shares ( cost $814,964)                                841,672
            Oppenheimer Large-Cap Growth - 16,870 shares ( cost $254,787)                                   319,694
            Janus Overseas Growth Portfolio - 60,678 shares ( cost $1,090,941)                            1,523,012
            American Century Strategic Balanced Portfolio - 20,123 shares ( cost $289,165)                  307,889
            American Century International Growth Portfolio - 5,129 shares ( cost $99,221)                  114,884
            Marsico Capital Growth Portfolio - 178,129 shares ( cost $3,111,708)                          3,854,716
            Cohen & Steers Realty Portfolio - 5,464 shares ( cost $43,996)                                   45,679
            Bankers Trust Enhanced 500  Portfolio - 119,699 shares ( cost $1,643,395)                     1,790,690
            Kemper Small Cap Portfolio - 996 shares ( cost $14,116)                                          15,521
            MFS Growth Portfolio - 2,373 shares ( cost $24,455)                                              26,820
            MFS Growth with Income Portfolio - 1,301 shares ( cost $13,395)                                  13,687
            Founders Passport Portfolio - 5,466 shares ( cost $109,523)                                     134,616
      The Alger American Fund ( AAF ):
            Growth Portfolio - 26,382 shares ( cost $1,477,593)                                           1,698,442
            Midcap Growth Portfolio - 25,890 shares ( cost $735,767)                                        834,440
      INVESCO Variable Investment Funds ( INVESCO ):
            VIF Technology Fund - 4,439 shares ( cost $139,242)                                             164,817
            VIF Financial Sevices Fund - 1,841 shares ( cost $20,226)                                        20,435
            VIF Telecommunications Fund - 3,340 shares ( cost $50,656)                                       54,939
            VIF Health Sciences Fund - 1,202 shares ( cost $18,828)                                          19,252
            VIF Dynamics Fund - 1,224 shares ( cost $21,290)                                                 23,131
      Montgomery Variable Series ( Montgomery ):
            Emerging Markets Portfolio - 4,954 shares ( cost $42,998)                                        53,796
                                                                                                  ------------------
                          Total Invested Assets                                                        $ 32,076,889


Receivable from American Skandia Life Assurance Corporation                                                 621,595
                                                                                                  ------------------
                          Total Receivables                                                               $ 621,595










                                                                                                  ------------------
                          Total Assets                                                                 $ 32,698,484
                                                                                                  ==================



- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.



- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                           LIABILITIES


<TABLE>
<CAPTION>
Payable to American Skandia Skandia Trust                                                           $ 358,740
Payable to Alger American Fund                                                                        231,857
Payable to INVESCO Variable Investment Funds                                                           30,816
Payable to Montgomery Variable Series                                                                     182
                                                                                             -----------------
                          Total Liabilities                                                         $ 621,595


                                           NET ASSETS
                                                                                     Unit
Contractowners' Equity                                                Units         Value

       <S>                <C>                                            <C>           <C>    <C>
       AST - AIM International Equity                                      15,981      15.68        $ 250,628
       AST - AIM Balanced                                                  25,161      12.31          309,816
       AST - American Century Income & Growth                              50,924      12.36          629,510
       AST - Lord Abbett Growth & Income                                  107,121      11.64        1,247,172
       AST - Lord Abbett Small Cap Value                                    9,327       9.66           90,102
       AST - JanCap Growth                                                370,764      20.42        7,569,537
       AST - Money Market                                                 415,524      10.56        4,389,616
       AST - Neuberger & Berman Midcap Value                               27,998      10.20          285,555
       AST - Neuberger & Berman Midcap Growth                              30,953      15.94          493,309
       AST - Federated High Yield                                          60,603       9.88          598,526
       AST - T. Rowe Price Asset Allocation                                21,411      11.66          249,620
       AST - T. Rowe Price International Bond                                 869       9.99            8,682
       AST - T. Rowe Price International Equity                             5,714      12.91           73,773
       AST - T. Rowe Price Natural Resources                                5,222      10.39           54,241
       AST - T. Rowe Price Small Company Value                             17,849       8.55          152,547
       AST - Janus Small Cap Growth                                        80,027      24.40        1,952,725
       AST - PIMCO Total Return Bond                                       84,718      10.30          872,996
       AST - PIMCO Limited Maturity Bond                                   94,215      10.51          990,402
       AST - INVESCO Equity Income                                         74,726      11.26          841,672
       AST - Oppenheimer Large-Cap Growth                                  21,389      14.95          319,694
       AST - Janus Overseas Growth                                         90,760      16.78        1,523,012
       AST - American Century Strategic Balanced                           25,191      12.22          307,889
       AST - American Century International Growth                          7,482      15.35          114,884
       AST - Marsico Capital Growth                                       229,882      16.77        3,854,716
       AST - Cohen & Steers Realty                                          5,079       8.99           45,679
       AST - Bankers Trust Enhanced                                       135,113      13.25        1,790,690
       AST - Kemper Small Cap                                               1,007      15.41           15,521
       AST - MFS Growth                                                     2,379      11.27           26,820
       AST - MFS Growth & Income                                            1,304      10.49           13,687
       AST - Founders Passport                                              7,962      16.91          134,616
       AAF - Growth                                                       104,744      16.22        1,698,442
       AAF - Midcap Growth                                                 56,139      14.86          834,440
       INVESCO - VIF Technology                                            10,257      16.07          164,817
       INVESCO - VIF Financial Services                                     1,753      11.66           20,435
       INVESCO - VIF Telecommunications                                     3,713      14.80           54,939
       INVESCO - VIF Health Sciences                                        1,677      11.48           19,252
       INVESCO - VIF Dynamics                                               1,706      13.56           23,131
       Montgomery Emerging Markets                                          4,434      12.13           53,796


                                                                                             -----------------
                          Total Contractowners' Equity                                           $ 32,076,889





                                                                                             -----------------
                          Total Contractowners' Equity                                           $ 32,698,484
                                                                                             =================



- --------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT F
STATEMENT OF OPERATIONS
FOR THE PERIOD ENDED DECEMBER 31, 1999



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

                                                                             Class 6 Sub-account Investing In:
                                                                      --------------------------------------------------------------
                                                                                                                                AST-
                                                                                      AST-AIM                      American Century
                                                                                      International          AST-AIM        Income &
                                                                         Total             Equity             Balanced       Growth
                                                                      --------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                           <C>                 <C>             <C>        <C>
      Dividends                                                               $ 188               $ -             $ 100      $ 88
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)    (2,518)             (608)             (925)     (985)
                                                                          --------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                 (2,330)             (608)             (825)     (897)
                                                                          --------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                      664,260           605,337            47,592    11,331
   Cost of Securities Sold                                                  615,697           557,480            48,290     9,927

                                                                          --------------------------------------------------------
       Net Gain (Loss)                                                       48,563            47,857              (698)    1,404
   Capital Gain Distributions Received                                        3,006             2,178               332       496
                                                                          --------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                     51,569            50,035              (366)    1,900
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                        5,419             4,520               212       687
   End of Period                                                             95,128            20,893            32,730    41,505
                                                                          --------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                   89,709            16,373            32,518    40,818
                                                                          --------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS           $ 138,948          $ 65,800          $ 31,327  $ 41,821
                                                                          ========================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


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


                                                                    AST-Lord Abbett      AST-Lord Abbett    AST            AST Money
                                                                     Growth & Income     Small Cap Value    JanCap Growth    Market
                                                                 -------------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                          <C>                 <C>               <C>    <C>
      Dividends                                                              $ 763               $ -               $ -    $ 88,879
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)   (4,005)             (304)          (19,842)    (19,379)
                                                                          ---------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                (3,242)             (304)          (19,842)     69,500
                                                                          ---------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                     166,596            24,638         1,100,494  11,537,061
   Cost of Securities Sold                                                 160,789            24,197           962,581  11,537,061

                                                                          ---------------------------------------------------------
       Net Gain (Loss)                                                       5,807               441           137,913           -
   Capital Gain Distributions Received                                       3,616                 -            13,702           -
                                                                          ---------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                     9,423               441           151,615           -
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                       5,115               284            47,984           -
   End of Period                                                            66,445             6,878         1,467,017           -
                                                                          ---------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                  61,330             6,594         1,419,033           -
                                                                          ---------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS           $ 67,511           $ 6,731       $ 1,550,806    $ 69,500
                                                                          =========================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


                                                                  ------------------------------------------------------------------
                                                                                                                              AST-T.
                                                                     AST-Neuberger      AST-Neuberger                     Rowe Price
                                                                      & Berman               & Berman    AST-Federated         Asset
                                                                      Midcap Value      Midcap Growth       High Yield    Allocation
                                                                  ------------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                        <C>                  <C>           <C>        <C>
      Dividends                                                            $ 1,111              $ -           $ 4,034    $ 1,341
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)   (1,219)          (1,125)           (2,985)    (1,295)
                                                                          -------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                  (108)          (1,125)            1,049         46
                                                                          -------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                     269,759           67,778           936,952     54,648
   Cost of Securities Sold                                                 282,916           62,719           946,380     52,389

                                                                          -------------------------------------------------------
       Net Gain (Loss)                                                     (13,157)           5,059            (9,428)     2,259
   Capital Gain Distributions Received                                         982            3,144               355         19
                                                                          -------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                   (12,175)           8,203            (9,073)     2,278
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                       1,610            4,007               709        306
   End of Period                                                            17,291          113,016             4,070     13,540
                                                                          -------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                  15,681          109,009             3,361     13,234
                                                                          -------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS            $ 3,398        $ 116,087          $ (4,663)  $ 15,558
                                                                          =======================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


                                                                   -----------------------------------------------------------------
                                                                      AST-T.         AST-T.               AST-T.          AST-T.
                                                                      Rowe Price     Rowe Price           Rowe Price      Rowe Price
                                                                      International  International         Natural             Small
                                                                            Bond            Equity         Resources   Company Value
                                                                    ----------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                          <C>                 <C>             <C>         <C>
      Dividends                                                              $ 950               $ -             $ 184       $ 292
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)     (119)             (206)             (339)       (858)
                                                                          ---------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                   831              (206)             (155)       (566)
                                                                          ---------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                      14,026           271,684           290,585   1,302,962
   Cost of Securities Sold                                                  16,098           268,340           285,614   1,301,479

                                                                          ---------------------------------------------------------
       Net Gain (Loss)                                                      (2,072)            3,344             4,971       1,483
   Capital Gain Distributions Received                                         305                 -             1,515           -
                                                                          ---------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                    (1,767)            3,344             6,486       1,483
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                         591                 -              (131)        630
   End of Period                                                                40            11,355              (756)      3,427
                                                                          ---------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                    (551)           11,355              (625)      2,797
                                                                          ---------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS           $ (1,487)         $ 14,493           $ 5,706     $ 3,714
                                                                          =========================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


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

                                                                                       AST-PIMCO     AST-PIMCO Limited   AST-INVESCO
                                                                    AST-Janus             Total               Maturity        Equity
                                                                    Small Cap Growth      Return Bond             Bond        Income
                                                                  ------------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                              <C>           <C>               <C>        <C>
      Dividends                                                                  $ -           $ 8,853           $ 3,812    $ 1,786
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)     (3,100)           (5,596)           (5,388)    (3,123)
                                                                          ----------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                  (3,100)            3,257            (1,576)    (1,337)
                                                                          ----------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                       398,426           826,933           281,920     20,315
   Cost of Securities Sold                                                   344,292           845,343           282,053     19,268

                                                                          ----------------------------------------------------------
       Net Gain (Loss)                                                        54,134           (18,410)             (133)     1,047
   Capital Gain Distributions Received                                             -             6,539                 -      2,769
                                                                          ----------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                      54,134           (11,871)             (133)     3,816
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                            64              (102)               40      2,780
   End of Period                                                             641,965             2,269            13,073     26,706
                                                                          ----------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                   641,901             2,371            13,033     23,926
                                                                          ----------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS            $ 692,935          $ (6,243)         $ 11,324   $ 26,405
                                                                          ==========================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


                                                                    ----------------------------------------------------------------
                                                                        AST -                            AST-American   AST-American
                                                                        Oppenheimer       AST-Janus           Century        Century
                                                                          Large-Cap        Overseas         Strategic  International
                                                                             Growth          Growth           Balanced        Growth
                                                                    ----------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                             <C>               <C>              <C>        <C>
      Dividends                                                                 $ -               $ -              $ 18       $ -
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)      (666)           (4,321)             (866)     (532)
                                                                           -------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                   (666)           (4,321)             (848)     (532)
                                                                           -------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                       17,203           624,332            19,622   717,465
   Cost of Securities Sold                                                   13,941           518,913            19,031   683,656

                                                                           -------------------------------------------------------
       Net Gain (Loss)                                                        3,262           105,419               591    33,809
   Capital Gain Distributions Received                                          762                 -                 -       211
                                                                           -------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                      4,024           105,419               591    34,020
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                          536             8,726               109       595
   End of Period                                                             64,908           432,071            18,724    15,664
                                                                           -------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                   64,372           423,345            18,615    15,069
                                                                           -------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS            $ 67,730         $ 524,443          $ 18,358  $ 48,557
                                                                           =======================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


                                                                   -----------------------------------------------------------------
                                                                                                                          AST-Kemper
                                                                                         AST-Cohen &     AST-Bankers       Small Cap
                                                                       AST-Marsico            Steers       Trust        Jan. 4* thru
                                                                       Capital Growth          Realty    Enhanced 500  Dec. 31, 1999
                                                                   -----------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                            <C>                <C>               <C>         <C>
      Dividends                                                                $ 189              $ 94              $ 98        $ -
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)     (9,420)             (224)           (3,813)       (25)
                                                                           ---------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                  (9,231)             (130)           (3,715)       (25)
                                                                           ---------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                       672,797            14,292           153,939     17,126
   Cost of Securities Sold                                                   586,132            14,575           152,658     12,634

                                                                           ---------------------------------------------------------
       Net Gain (Loss)                                                        86,665              (283)            1,281      4,492
   Capital Gain Distributions Received                                           226                 -               664          -
                                                                           ---------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                      86,891              (283)            1,945      4,492
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                        25,284                94             1,569          -
   End of Period                                                             743,008             1,684           147,293      1,404
                                                                           ---------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                   717,724             1,590           145,724      1,404
                                                                           ---------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS            $ 795,384           $ 1,177         $ 143,954    $ 5,871
                                                                           =========================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


                                                               ---------------------------------------------------------------------
                                                                     AST-MFS              AST-MFS
                                                                     Growth          Growth & Income
                                                                     Oct. 18* thru     Oct. 18* thru       AST-Founders          AAF
                                                                     Dec. 31, 1999     Dec. 31, 1999         Passport         Growth
                                                               ---------------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                            <C>              <C>               <C>         <C>
      Dividends                                                                $ -              $ -               $ -         $ 142
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)       (7)              (2)              (69)       (4,266)
                                                                          ----------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                    (7)              (2)              (69)       (4,124)
                                                                          ----------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                          79                1            27,883       154,238
   Cost of Securities Sold                                                      75                1            22,512       148,590

                                                                          ----------------------------------------------------------
       Net Gain (Loss)                                                           4                -             5,371         5,648
   Capital Gain Distributions Received                                           -                -                 -         9,717
                                                                          ----------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                         4                -             5,371        15,365
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                           -                -                 -         7,016
   End of Period                                                             2,365              293            25,093       220,849
                                                                          ----------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                   2,365              293            25,093       213,833
                                                                          ----------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS            $ 2,362            $ 291          $ 30,395     $ 225,074
                                                                          ==========================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


                                                                   -----------------------------------------------------------------
                                                                                                       INVESCO VIF       INVESCO VIF
                                                                                     INVESCO VIF        Financial              Tele-
                                                                                      Technology        Services     communications
                                                                      AAF               Oct. 18* thru   Oct. 18* thru  Oct. 18* thru
                                                                      Midcap Growth     Dec. 31, 1999   Dec. 31, 1999  Dec. 31, 1999
                                                                   -----------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                              <C>              <C>            <C>            <C>
      Dividends                                                                  $ -              $ -            $ -            $ -
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)     (1,253)             (33)            (3)            (4)
                                                                           ---------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                  (1,253)             (33)            (3)            (4)
                                                                           ---------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                        76,711            7,926            360            256
   Cost of Securities Sold                                                    79,711            6,424            384            194

                                                                           ---------------------------------------------------------
       Net Gain (Loss)                                                        (3,000)           1,502            (24)            62
   Capital Gain Distributions Received                                         3,565                -              -              -
                                                                           ---------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                         565            1,502            (24)            62
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                             -                -              -              -
   End of Period                                                              98,673           25,574            210          4,283
                                                                           ---------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                    98,673           25,574            210          4,283
                                                                           ---------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS             $ 97,985         $ 27,043          $ 183        $ 4,341
                                                                           =========================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

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


                                                               ---------------------------------------------------------------------
                                                                          INVESCO                INVESCO
                                                                    VIF Health Sciences        VIF Dynamics               Montgomery
                                                                        Oct. 18* thru          Oct. 18* thru                Emerging
                                                                        Dec. 31, 1999          Dec. 31, 1999                Markets
                                                               ---------------------------------------------------------------------

INVESTMENT INCOME:
   Income
<S>                                                                              <C>               <C>                        <C>
      Dividends                                                                  $ -               $ -                        $ 5
   Expenses
      Mortality and Expense Risk Charges and Administrative Fees (Note 6)        (15)               (7)                      (164)
                                                                           -------------------------------------------------------
NET INVESTMENT INCOME (LOSS)                                                     (15)               (7)                      (159)
                                                                           -------------------------------------------------------

REALIZED GAIN (LOSS) ON INVESTMENTS:
   Proceeds from Sales                                                       166,592            17,700                     25,032
   Cost of Securities Sold                                                   167,862            17,502                     22,475

                                                                           -------------------------------------------------------
       Net Gain (Loss)                                                        (1,270)              198                      2,557
   Capital Gain Distributions Received                                             3                 4                          -
                                                                           -------------------------------------------------------

NET REALIZED GAIN (LOSS)                                                      (1,267)              202                      2,557
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
   Beginning of Period                                                             -                 -                          -
   End of Period                                                                 424             1,841                     10,798
                                                                           -------------------------------------------------------

NET UNREALIZED GAIN (LOSS)                                                       424             1,841                     10,798
                                                                           -------------------------------------------------------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS               $ (858)          $ 2,036                   $ 13,196
                                                                           =======================================================


- ------------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT F
STATEMENT OF CHANGES IN NET ASSETS
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  AST - AIM International
- -----------------------------------------------------------------------------------------------------------------------------------
                                                              Total                        Equity Portfolio
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                              <C>             <C>                  <C>                    <C>
     Net Investment Income (Loss)                                $ 15,648        $ (2,480)            $ (608)                $ (82)
     Net Realized Gain (Loss)                                     519,209             141             50,035                    (8)
     Net Unrealized Gain (Loss) On Investments                  4,183,388         113,235             16,373                 4,520
                                                                ---------         -------             ------                 -----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                         4,718,245         110,896             65,800                 4,430
                                                                ---------         -------             ------                 -----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                           35,637       1,188,246             35,637                22,372
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                   122,464          (4,132)           122,464                   (75)
                                                                  -------          ------            -------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           158,101       1,184,114            158,101                22,297
                                                                  -------       ---------            -------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                         4,876,346       1,295,010            223,901                26,727
                                                                ---------       ---------            -------                ------

NET ASSETS:
     Beginning of Period                                        1,295,010               -             26,727                     -
                                                                ---------                             ------

     End of Period                                            $ 6,171,356     $ 1,295,010          $ 250,628              $ 26,727
                                                              ===========     ===========          =========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - AIM Balanced               AST - American Century
                                                            Portfolio                      Income & Growth
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                <C>               <C>              <C>                    <C>
     Net Investment Income (Loss)                                  $ (825)           $ (6)            $ (897)                $ (35)
     Net Realized Gain (Loss)                                        (366)              1              1,900                     -
     Net Unrealized Gain (Loss) On Investments                     32,518             212             40,818                   687
                                                                   ------             ---             ------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            31,327             207             41,821                   652
                                                                   ------             ---             ------                   ---

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          184,679           1,019            160,648                 7,500
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                    89,789           2,795            418,921                   (32)
                                                                   ------           -----            -------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           274,468           3,814            579,569                 7,468
                                                                  -------           -----            -------                 -----

TOTAL INCREASE (DECREASE) IN NET ASSETS                           305,795           4,021            621,390                 8,120
                                                                  -------           -----            -------                 -----

NET ASSETS:
     Beginning of Period                                            4,021               -              8,120                     -
                                                                    -----                              -----
     End of Period                                              $ 309,816         $ 4,021          $ 629,510               $ 8,120
                                                                =========         =======          =========               =======
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - Lord Abbett                AST - Lord Abbett
                                                         Growth & Income                   Small Cap Value
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                              <C>               <C>                <C>                    <C>
     Net Investment Income (Loss)                                $ (3,242)         $ (119)            $ (304)                $ (56)
     Net Realized Gain (Loss)                                       9,423              11                441                   (18)
     Net Unrealized Gain (Loss) On Investments                     61,330           5,115              6,594                   284
                                                                   ------           -----              -----                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            67,511           5,007              6,731                   210
                                                                   ------           -----              -----                   ---

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          575,012          24,411             46,463                11,500
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                   543,676          31,555             25,242                   (44)
                                                                  -------          ------             ------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                         1,118,688          55,966             71,705                11,456
                                                                ---------          ------             ------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                         1,186,199          60,973             78,436                11,666
                                                                ---------          ------             ------                ------

NET ASSETS:
     Beginning of Period                                           60,973               -             11,666                     -
                                                                   ------                             ------
     End of Period                                            $ 1,247,172        $ 60,973           $ 90,102              $ 11,666
                                                              ===========        ========           ========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                               AST                               AST
                                                          JanCap Growth                      Money Market
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                             <C>                <C>              <C>                      <C>
     Net Investment Income (Loss)                               $ (19,842)         $ (940)          $ 69,500                 $ 603
     Net Realized Gain (Loss)                                     151,615             (23)                 -                     -
     Net Unrealized Gain (Loss) On Investments                  1,419,033          47,984                  -                     -
                                                                ---------          ------

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                         1,550,806          47,021             69,500                   603
                                                                ---------          ------             ------                   ---

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                        2,106,542         243,116         16,273,464               361,161
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                 3,610,343          11,709        (11,984,872)             (330,240)
                                                                ---------          ------        -----------              --------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                         5,716,885         254,825          4,288,592                30,921
                                                                ---------         -------          ---------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                         7,267,691         301,846          4,358,092                31,524
                                                                ---------         -------          ---------                ------

NET ASSETS:
     Beginning of Period                                          301,846               -             31,524                     -
                                                                  -------                             ------
     End of Period                                            $ 7,569,537       $ 301,846        $ 4,389,616              $ 31,524
                                                              ===========       =========        ===========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                             AST - Neuberger & Berman             AST - Neuberger & Berman
                                                           Midcap Value                     Midcap Growth
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                <C>              <C>             <C>                      <C>
     Net Investment Income (Loss)                                  $ (108)          $ (93)          $ (1,125)                $ (44)
     Net Realized Gain (Loss)                                     (12,175)            (10)             8,203                    (5)
     Net Unrealized Gain (Loss) On Investments                     15,681           1,610            109,009                 4,007
                                                                   ------           -----            -------                 -----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                             3,398           1,507            116,087                 3,958
                                                                    -----           -----            -------                 -----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          173,443          19,250            136,608                15,580
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                    68,136          19,821            201,212                19,864
                                                                   ------          ------            -------                ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           241,579          39,071            337,820                35,444
                                                                  -------          ------            -------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                           244,977          40,578            453,907                39,402
                                                                  -------          ------            -------                ------

NET ASSETS:
     Beginning of Period                                           40,578               -             39,402                     -
                                                                   ------                             ------
     End of Period                                              $ 285,555        $ 40,578          $ 493,309              $ 39,402
                                                                =========        ========          =========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - Federated                  AST - T. Rowe Price
                                                            High Yield                     Asset Allocation
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                               <C>               <C>                 <C>                   <C>
     Net Investment Income (Loss)                                 $ 1,049           $ (61)              $ 46                  $ (7)
     Net Realized Gain (Loss)                                      (9,073)              2              2,278                     -
     Net Unrealized Gain (Loss) On Investments                      3,361             709             13,234                   306
                                                                    -----             ---             ------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            (4,663)            650             15,558                   299
                                                                   ------             ---             ------                   ---

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          322,899          50,634            102,551                 7,500
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                   229,080             (74)           123,775                   (63)
                                                                  -------             ---            -------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           551,979          50,560            226,326                 7,437
                                                                  -------          ------            -------                 -----

TOTAL INCREASE (DECREASE) IN NET ASSETS                           547,316          51,210            241,884                 7,736
                                                                  -------          ------            -------                 -----

NET ASSETS:
     Beginning of Period                                           51,210               -              7,736                     -
                                                                   ------                              -----
     End of Period                                              $ 598,526        $ 51,210          $ 249,620               $ 7,736
                                                                =========        ========          =========               =======
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - T. Rowe Price              AST - T. Rowe Price
                                                         International Bond               International Equity
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended      Apr. 15* thru
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                 <C>             <C>               <C>
     Net Investment Income (Loss)                                   $ 831           $ (41)            $ (206)
     Net Realized Gain (Loss)                                      (1,767)              1              3,344
     Net Unrealized Gain (Loss) On Investments                       (551)            591             11,355
                                                                     ----             ---             ------

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            (1,487)            551             14,493
                                                                   ------             ---             ------

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                               57          14,873             30,103
     Net Transfers Between Sub-accounts                                 -               -                  -
     Surrenders                                                    (5,273)            (39)            29,177
                                                                   ------             ---             ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                            (5,216)         14,834             59,280
                                                                   ------          ------             ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                            (6,703)         15,385             73,773
                                                                   ------          ------             ------

NET ASSETS:
     Beginning of Period                                           15,385               -                  -
                                                                   ------
     End of Period                                                $ 8,682        $ 15,385           $ 73,773
                                                                  =======        ========           ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - T. Rowe Price              AST - T. Rowe Price
                                                         Natural Resources                Small Company Value
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                <C>              <C>               <C>                    <C>
     Net Investment Income (Loss)                                  $ (155)          $ (53)            $ (566)                $ (29)
     Net Realized Gain (Loss)                                       6,486               1              1,483                     -
     Net Unrealized Gain (Loss) On Investments                       (625)           (131)             2,797                   630
                                                                     ----            ----              -----                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                             5,706            (183)             3,714                   601
                                                                    -----            ----              -----                   ---

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                           21,568          12,121             38,295                 2,500
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                    14,961              68             78,616                28,821
                                                                   ------              --             ------                ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                            36,529          12,189            116,911                31,321
                                                                   ------          ------            -------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                            42,235          12,006            120,625                31,922
                                                                   ------          ------            -------                ------

NET ASSETS:
     Beginning of Period                                           12,006               -             31,922                     -
                                                                   ------                             ------
     End of Period                                               $ 54,241        $ 12,006          $ 152,547              $ 31,922
                                                                 ========        ========          =========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

</TABLE>
* Date Operations Commenced.
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                           AST - Janus                       AST - PIMCO
                                                         Small Cap Growth                 Total Return Bond
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                              <C>                <C>              <C>                     <C>
     Net Investment Income (Loss)                                $ (3,100)          $ (22)           $ 3,257                 $ (50)
     Net Realized Gain (Loss)                                      54,134              (5)           (11,871)                   (1)
     Net Unrealized Gain (Loss) On Investments                    641,901              64              2,371                  (102)
                                                                  -------              --              -----                  ----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                           692,935              37             (6,243)                 (153)
                                                                  -------              --             ------                  ----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          474,440           4,000            411,251                24,874
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                   781,328             (15)           443,317                   (50)
                                                                  -------             ---            -------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                         1,255,768           3,985            854,568                24,824
                                                                ---------           -----            -------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                         1,948,703           4,022            848,325                24,671
                                                                ---------           -----            -------                ------

NET ASSETS:
     Beginning of Period                                            4,022               -             24,671                     -
                                                                    -----                             ------
     End of Period                                            $ 1,952,725         $ 4,022          $ 872,996              $ 24,671
                                                              ===========         =======          =========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

</TABLE>
* Date Operations Commenced.
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - PIMCO Limited                AST - INVESCO
                                                           Maturity Bond                    Equity Income
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                              <C>                <C>             <C>                      <C>
     Net Investment Income (Loss)                                $ (1,576)          $ (53)          $ (1,337)                $ (55)
     Net Realized Gain (Loss)                                        (133)              -              3,816                     1
     Net Unrealized Gain (Loss) On Investments                     13,033              40             23,926                 2,780
                                                                   ------              --             ------                 -----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            11,324             (13)            26,405                 2,726
                                                                   ------             ---             ------                 -----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          824,393          33,954            355,509                14,357
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                   120,802             (58)           382,501                60,174
                                                                  -------             ---            -------                ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           945,195          33,896            738,010                74,531
                                                                  -------          ------            -------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                           956,519          33,883            764,415                77,257
                                                                  -------          ------            -------                ------

NET ASSETS:
     Beginning of Period                                           33,883               -             77,257                     -
                                                                   ------                             ------
     End of Period                                              $ 990,402        $ 33,883          $ 841,672              $ 77,257
                                                                =========        ========          =========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - Oppenheimer                   AST - Janus
                                                         Large-Cap Growth                  Overseas Growth
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                <C>              <C>             <C>                     <C>
     Net Investment Income (Loss)                                  $ (666)          $ (36)          $ (4,321)               $ (153)
     Net Realized Gain (Loss)                                       4,024              (3)           105,419                   (22)
     Net Unrealized Gain (Loss) On Investments                     64,372             536            423,345                 8,726
                                                                   ------             ---            -------                 -----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            67,730             497            524,443                 8,551
                                                                   ------             ---            -------                 -----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          165,636           6,000            397,728                41,825
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                    79,855             (24)           479,014                71,451
                                                                   ------             ---            -------                ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           245,491           5,976            876,742               113,276
                                                                  -------           -----            -------               -------

TOTAL INCREASE (DECREASE) IN NET ASSETS                           313,221           6,473          1,401,185               121,827
                                                                  -------           -----          ---------               -------

NET ASSETS:
     Beginning of Period                                            6,473               -            121,827                     -
                                                                    -----                            -------
     End of Period                                              $ 319,694         $ 6,473        $ 1,523,012             $ 121,827
                                                                =========         =======        ===========             =========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                              AST - American Century      AST - American Century
                                                         Strategic Balanced               International Growth
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended      Year Ended        Year Ended          Year Ended
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                <C>               <C>              <C>                    <C>
     Net Investment Income (Loss)                                  $ (848)           $ (2)            $ (532)                $ (37)
     Net Realized Gain (Loss)                                         591               -             34,020                    (9)
     Net Unrealized Gain (Loss) On Investments                     18,615             109             15,069                   595
                                                                   ------             ---             ------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            18,358             107             48,557                   549
                                                                   ------             ---             ------                   ---

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          151,426           1,743             53,185                 7,500
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                   136,019             236            (14,766)               19,859
                                                                  -------             ---            -------                ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           287,445           1,979             38,419                27,359
                                                                  -------           -----             ------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                           305,803           2,086             86,976                27,908
                                                                  -------           -----             ------                ------

NET ASSETS:
     Beginning of Period                                            2,086               -             27,908                     -
                                                                    -----                             ------
     End of Period                                              $ 307,889         $ 2,086          $ 114,884              $ 27,908
                                                                =========         =======          =========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          AST - Marsico                   AST - Cohen & Steers
                                                          Capital Growth                        Realty
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended     Jun. 26* thru      Year Ended         Oct. 15* thru
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                              <C>               <C>                <C>                     <C>
     Net Investment Income (Loss)                                $ (9,231)         $ (972)            $ (130)                 $ (4)
     Net Realized Gain (Loss)                                      86,891            (719)              (283)                    -
     Net Unrealized Gain (Loss) On Investments                    717,724          25,284              1,590                    94
                                                                  -------          ------              -----                    --

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                           795,384          23,593              1,177                    90
                                                                  -------          ------              -----                    --

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                        1,322,074         211,055             16,286                 1,890
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                 1,438,822          63,788             26,121                   115
                                                                ---------          ------             ------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                         2,760,896         274,843             42,407                 2,005
                                                                ---------         -------             ------                 -----

TOTAL INCREASE (DECREASE) IN NET ASSETS                         3,556,280         298,436             43,584                 2,095
                                                                ---------         -------             ------                 -----

NET ASSETS:
     Beginning of Period                                          298,436               -              2,095                     -
                                                                  -------                              -----
     End of Period                                            $ 3,854,716       $ 298,436           $ 45,679               $ 2,095
                                                              ===========       =========           ========               =======
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         AST - Bankers Trust                 AST - Kemper          AST - MFS
                                                           Enhanced 500                       Small Cap             Growth
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            Year Ended     Oct. 29* thru     Jan. 4* thru        Oct. 18* thru
                                                          Dec. 31, 1999    Dec. 31, 1998    Dec. 31, 1999        Dec. 31, 1999
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                              <C>                <C>                <C>                    <C>
     Net Investment Income (Loss)                                $ (3,715)          $ (41)             $ (25)                 $ (7)
     Net Realized Gain (Loss)                                       1,945             940              4,492                     4
     Net Unrealized Gain (Loss) On Investments                    145,724           1,569              1,404                 2,365
                                                                  -------           -----              -----                 -----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                           143,954           2,468              5,871                 2,362
                                                                  -------           -----              -----                 -----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          524,687          20,388              5,911                     -
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                 1,102,793          (3,600)             3,739                24,458
                                                                ---------          ------              -----                ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                         1,627,480          16,788              9,650                24,458
                                                                ---------          ------              -----                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                         1,771,434          19,256             15,521                26,820
                                                                ---------          ------             ------                ------

NET ASSETS:
     Beginning of Period                                           19,256               -                  -                     -
                                                                   ------
     End of Period                                            $ 1,790,690        $ 19,256           $ 15,521              $ 26,820
                                                              ===========        ========           ========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            AST - MFS     AST - Founders         AAF
                                                         Growth & Income     Passport           Growth
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          Oct. 18* thru    Mar. 18* thru      Year Ended         Jun. 26* thru
                                                          Dec. 31, 1999    Dec. 31, 1999    Dec. 31, 1999        Dec. 31, 1998
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                  <C>            <C>             <C>                      <C>
     Net Investment Income (Loss)                                    $ (2)          $ (69)          $ (4,124)                $ (92)
     Net Realized Gain (Loss)                                           -           5,371             15,365                     7
     Net Unrealized Gain (Loss) On Investments                        293          25,093            213,833                 7,016
                                                                      ---          ------            -------                 -----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                               291          30,395            225,074                 6,931
                                                                      ---          ------            -------                 -----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                            1,390          14,334            840,338                27,123
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                    12,006          89,887            599,050                   (74)
                                                                   ------          ------            -------                   ---

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                            13,396         104,221          1,439,388                27,049
                                                                   ------         -------          ---------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                            13,687         134,616          1,664,462                33,980
                                                                   ------         -------          ---------                ------

NET ASSETS:
     Beginning of Period                                                -               -             33,980                     -
                                                                                                      ------
     End of Period                                               $ 13,687       $ 134,616        $ 1,698,442              $ 33,980
                                                                 ========       =========        ===========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                           AAF - MidCap       INVESCO          INVESCO              INVESCO
                                                              Growth      VIF Technology  VIF Financial ServiVIF Telecommunications
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          Mar. 18* thru    Oct. 18* thru    Oct. 18* thru        Oct. 18* thru
                                                          Dec. 31, 1999    Dec. 31, 1999    Dec. 31, 1999        Dec. 31, 1999
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                              <C>                <C>                 <C>                   <C>
     Net Investment Income (Loss)                                $ (1,253)          $ (33)              $ (3)                 $ (4)
     Net Realized Gain (Loss)                                         565           1,502                (24)                   62
     Net Unrealized Gain (Loss) On Investments                     98,673          25,574                210                 4,283
                                                                   ------          ------                ---                 -----

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                            97,985          27,043                183                 4,341
                                                                   ------          ------                ---                 -----

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                          533,286          27,734             16,465                 1,363
     Net Transfers Between Sub-accounts                                 -               -                  -                     -
     Surrenders                                                   203,169         110,040              3,787                49,235
                                                                  -------         -------              -----                ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                           736,455         137,774             20,252                50,598
                                                                  -------         -------             ------                ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                           834,440         164,817             20,435                54,939
                                                                  -------         -------             ------                ------

NET ASSETS:
     Beginning of Period                                                -               -                  -                     -
     End of Period                                              $ 834,440       $ 164,817           $ 20,435              $ 54,939
                                                                =========       =========           ========              ========
- -----------------------------------------------------------------------------------------------------------------------------------
See Notes to Financial Statements.

* Date Operations Commenced.
- -----------------------------------------------------------------------------------------------------------------------------------
                                                             INVESCO          INVESCO         Montgomery
                                                         VIF Health ScienceVIF Dynamics    Emerging Markets
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          Oct. 18* thru    Oct. 18* thru    Mar. 18* thru
                                                          Dec. 31, 1999    Dec. 31, 1999    Dec. 31, 1999
- -----------------------------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS:

OPERATIONS:
<S>                                                                 <C>              <C>              <C>
     Net Investment Income (Loss)                                   $ (15)           $ (7)            $ (159)
     Net Realized Gain (Loss)                                      (1,267)            202              2,557
     Net Unrealized Gain (Loss) On Investments                        424           1,841             10,798
                                                                      ---           -----             ------

     Net Increase (Decrease) In Net Assets Resulting
        From Operations                                              (858)          2,036             13,196
                                                                     ----           -----             ------

CAPITAL SHARE TRANSACTIONS:
     Transfers of Life VLI Fund Deposits                           16,103             224             29,118
     Net Transfers Between Sub-accounts                                 -               -                  -
     Surrenders                                                     4,007          20,871             11,482
                                                                    -----          ------             ------

     Net Increase (Decrease) In Net Assets Resulting
        From Capital Share Transactions                            20,110          21,095             40,600
                                                                   ------          ------             ------

TOTAL INCREASE (DECREASE) IN NET ASSETS                            19,252          23,131             53,796
                                                                   ------          ------             ------

NET ASSETS:
     Beginning of Period                                                -               -                  -
     End of Period                                               $ 19,252        $ 23,131           $ 53,796
                                                                 ========        ========           ========
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
See Notes to Financial Statements.

* Date Operations Commenced.


- -------------------------------------------------------------------------------
<PAGE>
American Skandia Life Assurance Corporation
Variable Account F

Notes to Financial Statements
December 31, 1999

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


1.   ORGANIZATION

     American  Skandia  Life  Assurance  Corporation  Variable  Account  F  (the
     "Account")  is a separate  investment  account  of  American  Skandia  Life
     Assurance  Corporation  ("American  Skandia" or "Company").  The Account is
     registered with the SEC under the Investment  Company Act of 1940 as a unit
     investment trust. The Account commenced operations June 25, 1998.

     As of December 31, 1999, the Account  consisted of forty-two  sub-accounts.
     These financial statements report on all forty-two  sub-accounts offered in
     American  Skandia's  AS  Trophy  Single  Premium  Variable  Life  Insurance
     Product.  Each of the  forty-two  sub-accounts  invests  only  in a  single
     corresponding portfolio of either The Alger American Fund, American Skandia
     Trust, or Montgomery Variable Series (the "Trusts"). Fred Alger Management,
     Inc.  is  the  advisor  for  The  Alger  American  Fund.  American  Skandia
     Investments Services, Incorporated, an affiliate, is the investment manager
     for the American Skandia Trust,  while AIM Capital  Management,  Inc., Lord
     Abbett & Co., Janus Capital Corporation, J.P. Morgan Inc., Neuberger Berman
     Management,  Incorporated,  Federated Investment Counseling,  T. Rowe Price
     Associates,  Inc., Rowe Price-Fleming  International,  Inc., Founders Asset
     Management, LLC, Pacific Investment Management Company, INVESCO Funds Group
     Inc.,  OpphenheimerFunds,  Inc., American Century  Investments  Management,
     Inc., Marsico Capital  Management,  LLC, Cohen & Steers Capital Management,
     Inc.,  and Bankers  Trust  Company are the  subadvisors.  Montgomery  Asset
     Management  L.P.  is the  investment  advisor for the  Montgomery  Variable
     Series.

     The investment  advisors are paid fees for their services by the respective
     Trusts.

     American  Skandia's AS Trophy Single Premium Variable Life Insurance Policy
     is marketed through American Skandia Marketing, Inc., an affiliate.

     During 1999,  the following  sub-accounts  incurred a name change:  AST AIM
     International  Equity (formerly AST Putnam  International  Equity); AST AIM
     Balanced  (formerly  AST  Putnam  Balanced);  AST Janus  Small  Cap  Growth
     (formerly  AST Founders  Capital  Appreciation)  and AST  American  Century
     Income & Growth (formerly AST Putnam Growth & Income).

2.   VALUATION OF INVESTMENTS

     The market value of the investments in the sub-accounts is based on the net
     asset  values of the Trust  shares held at the end of the  current  period.
     Transactions  are  accounted  for on the trade date and dividend  income is
     recognized  on an  accrual  basis.  Realized  gains and  losses on sales of
     investments are determined on a first-in first-out basis.

3.   ESTIMATES

     The  preparation  of financial  statements  in  conformity  with  generally
     accepted accounting  principles requires that management make estimates and
     assumptions  that affect the reported  amounts of assets and liabilities at
     the date of the financial  statements and the reported  amounts of revenues
     and expenses during the reporting period.  Actual results could differ from
     those estimates.

4.   INCOME TAXES

     American  Skandia does not expect to incur any federal income tax liability
     on  earnings,  or  realized  capital  gains  attributable  to the  Account;
     therefore,  no charges for federal income taxes are currently deducted from
     the Account.  If American  Skandia incurs income taxes  attributable to the
     Account,  or  determines  that such taxes will be  incurred,  it may make a
     charge for such taxes against the Account.

     Under current laws, American Skandia may incur state and local income taxes
     (in  addition  to premium  tax) in several  states.  The  Company  does not
     anticipate that these will be significant.  However,  American  Skandia may
     make  charges to the  Account  in the event that the amount of these  taxes
     changes.

5.   DIVERSIFICATION REQUIREMENTS

      Section  817(h) of the  Internal  Revenue  Code  provides  that a variable
      annuity  contract,  in  order  to  qualify  as an  annuity,  must  have an
      "adequately  diversified"  segregated asset account (including investments
      in a  mutual  fund  by the  segregated  asset  account  of  the  insurance
      companies). If the diversification requirements under the Internal Revenue
      Code  are not met  and the  annuity  is not  treated  as an  annuity,  the
      taxpayer will be subject to income tax on the annual gain in the contract.
      The  Treasury  Department's   regulations  prescribe  the  diversification
      requirements  for variable  annuity  contracts.  The Company  believes the
      underlying  mutual  fund  portfolios  complied  with  the  terms  of these
      regulations.

6.   CONTRACT CHARGES

     The following contract charges are paid to American Skandia, which provides
     administrative services to the Account:

     Mortality  and Expense Risk Charges - Charged  daily against the Account at
     an annual rate of .90% of the net assets.

     Administrative  Fees - Charged  daily against the Account at an annual rate
     of .15% of the net assets.

     Contingent Deferred Sales Charges are computed as set forth in the American
     Skandia's  AS  Trophy  Single  Premium   Variable  Life  Insurance   Policy
     prospectus.

7.   YEAR 2000 COMPLIANCE (UNAUDITED)

     The  Company's  computer  support is  provided  by its  affiliate  American
     Skandia Information Services and Technology Corporation.

     The  Company  has  experienced  no  significant  errors or  disruptions  in
     computer service,  interfaces with computer systems of investment  manager,
     sub-advisors,  third  party  administrators,  vendors  and  other  business
     partners on or after January 1, 2000.

     American Skandia engaged  external  information  technology  specialists to
     review the operating systems and internally  developed software.  The costs
     associated with these  assessments and Year 2000 related  remediation  were
     allocated  across the American Skandia Group. No cost were allocated to the
     Separate Accounts.

     American  Skandia  continues  to review new and  existing  systems  and has
     contingency  plans in place as part of its Business  Continuity  Plan.  The
     plan involves virtually all aspects of the business and will continue to be
     a focus of management beyond the Year 2000 event.






                                   APPENDIX A

             HYPOTHETICAL ILLUSTRATION OF ACCELERATED DEATH BENEFIT

The following are  hypothetical  illustrations of the impact of payments made to
the Insured under the  accelerated  death benefit  provision of the Policy.  The
first hypothetical  illustration  assumes the Insured is a female, age 45 and is
in the  preferred  risk class as of the  Policy  Date.  The second  hypothetical
illustration  assumes the Insured is a male, age 65 and is in the preferred risk
class as of the Policy  Date.  The  following  other  assumptions  apply to both
hypothetical illustrations:

     1.   The Premium paid was $20,000.
     2.   The  Accelerated  Death Benefit  provision is exercised as of the 10th
          Policy Anniversary.
     3.   The investment options in which Account Value was allocated have grown
          at a  hypothetical  average  annual net rate of return of 8% since the
          Issue Date.
     4.   There have been no loans or loan repayments.
     5.   No amounts have been withdrawn.
     6.   50%  of  the  maximum  available  amount  is  taken  pursuant  to  the
          accelerated death benefit provision.
     7.   The 12-month  interest rate discount  used in the  calculation  of the
          benefit assumes interest at 6% per year, compounded yearly.

The  following  are  various  policy  values  immediate  before  and  after  the
accelerated death benefit is paid:

<TABLE>
<CAPTION>
                                                                  ------------------------- -------------------------
                                                                       Female Age 45              Male Age 65
                                                                        (No Tobacco)              (No Tobacco)
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         <S>                                                              <C>                       <C>
         Account Value Before the Accelerated Death Benefit is            $34,224                   $33,708
         Paid
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Cash Value Before the Accelerated Death Benefit is Paid          $34,224                   $33,708
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Maximum Amount Available For a Loan Before the                   $30,802                   $30,337
         Accelerated Death Benefit is Paid
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Death Benefit Before the Accelerated Death Benefit is            $85,371                   $45,746
         Paid
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Guaranteed Minimum Death Benefit Before the                      $34,224                   $33,708
         Accelerated Death Benefit is Paid
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Amount Paid as the Accelerated  Death Benefit                    $20,135                   $10,789
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Account Value After the Accelerated Death Benefit is             $25,668                   $25,281
         Paid
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Cash Value After the Accelerated Death Benefit is Paid           $25,668                   $25,281
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Maximum Amount Available For a Loan After the                    $23,101                   $22,753
         Accelerated Death Benefit is Paid
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Death Benefit After the Accelerated Death Benefit is             $64,028                   $34,310
         Paid
         -------------------------------------------------------- ------------------------- -------------------------
         -------------------------------------------------------- ------------------------- -------------------------
         Guaranteed Minimum Death Benefit After the Accelerated           $25,668                   $25,281
         Death Benefit is Paid
         -------------------------------------------------------- ------------------------- -------------------------
</TABLE>




<PAGE>


                                   APPENDIX B

<TABLE>
<CAPTION>
                                NET SINGLE PREMIUM FACTORS FOR DETERMINATION OF REQUIRED DEATH BENEFITS

       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
                           Male              Male            Female           Female           Unisex           Unisex
         Attained     No Tobacco Use     Tobacco User    No Tobacco Use    Tobacco User    No Tobacco Use    Tobacco User
            Age

       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            <S>           <C>              <C>               <C>              <C>              <C>              <C>
            20            .145794          .179648           .128227          .145820          .142304          .172989
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            21            .150168          .184901           .132462          .150638          .146645          .178153
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            22            .154741          .190376           .136853          .155637          .151184          .183526
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            23            .159531          .196117           .141415          .160816          .155930          .189151
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            24            .164555          .202134           .146147          .166184          .160898          .195038
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            25            .169822          .208454           .151056          .171748          .166090          .201206
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            26            .175351          .215097           .156150          .177516          .171531          .207673
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            27            .181135          .222053           .161428          .183482          .177215          .214429
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            28            .187175          .229318           .166906          .189661          .183143          .221476
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            29            .193474          .236889           .172585          .196055          .189316          .228812
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            30            .200035          .244756           .178464          .202666          .195738          .236424
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            31            .206860          .252916           .184560          .209495          .202417          .244318
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            32            .213944          .261368           .190875          .216560          .209349          .252490
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            33            .221291          .270109           .197419          .223864          .216536          .260939
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            34            .228895          .279132           .204192          .231403          .223975          .269663
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            35            .236761          .288437           .211198          .239179          .231667          .278659
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            36            .244894          .298015           .218438          .247196          .239618          .287922
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            37            .253298          .307862           .225900          .255421          .247832          .297442
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            38            .261963          .317956           .233579          .263842          .256297          .307199
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            39            .270894          .328294           .241477          .272450          .265020          .317188
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            40            .280099          .338865           .249599          .281240          .274006          .327396
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            41            .289568          .349652           .257933          .290189          .283246          .337811
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            42            .299311          .360652           .266484          .299295          .292748          .348423
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            43            .309334          .371859           .275263          .308570          .302519          .359236
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            44            .319639          .383267           .284285          .318028          .312566          .370243
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            45            .330230          .394864           .293562          .327683          .322892          .381435
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            46            .341103          .406652           .303095          .337537          .333493          .392815
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            47            .352264          .418644           .312891          .347598          .344380          .404397
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            48            .363716          .430831           .322953          .357876          .355551          .416178
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            49            .375463          .443211           .333288          .368370          .367012          .428145
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            50            .387504          .455776           .343896          .379072          .378764          .440301
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            51            .399832          .468510           .354772          .389982          .390796          .452625
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            52            .412433          .481383           .365917          .401101          .403100          .465093
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            53            .425290          .494362           .377317          .412407          .415657          .477675
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            54            .438381          .507408           .388968          .423887          .428450          .490336
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            55            .451696          .520502           .400884          .435558          .441470          .503062
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            56            .465218          .533636           .413071          .447432          .454705          .515849
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            57            .478941          .546812           .425551          .459541          .468157          .528704
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            58            .492871          .560033           .438358          .471935          .481836          .541635
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            59            .506993          .573308           .451517          .484649          .495733          .554659
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            60            .521284          .586632           .465025          .497695          .509832          .567772
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            61            .535723          .599969           .478863          .511045          .524108          .580940
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            62            .550287          .613272           .492991          .524640          .538534          .594113
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            63            .564927          .626483           .507352          .538390          .553060          .607226
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            64            .579602          .639551           .521878          .552212          .567644          .620226
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            65            .594281          .652440           .536544          .566075          .582253          .633078
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            66            .608944          .665153           .551348          .579988          .596866          .645783
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            67            .623584          .677704           .566315          .593989          .611486          .658364
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            68            .638205          .690127           .581486          .608159          .626126          .670866
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            69            .652797          .702445           .596895          .622553          .640782          .683321
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            70            .667333          .714642           .612535          .637176          .655433          .695722
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------


       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
                           Male              Male            Female           Female           Unisex           Unisex
         Attained     No Tobacco Use     Tobacco User    No Tobacco Use    Tobacco User    No Tobacco Use    Tobacco User
            Age

       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            71            .681762          .726681           .628356          .651974          .670031          .708034
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            72            .696014          .738497           .644271          .666812          .684505          .720184
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            73            .709994          .750004           .660165          .681560          .698753          .732078
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            74            .723624          .761135           .675927          .696097          .712698          .743646
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            75            .736865          .771831           .691482          .710345          .726295          .754831
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            76            .749724          .782071           .706791          .724284          .739544          .765615
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            77            .762229          .791908           .721863          .737937          .752472          .776060
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            78            .774433          .801434           .736726          .751362          .765131          .786252
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            79            .786390          .810733           .751401          .764609          .777570          .796281
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            80            .798116          .819847           .765881          .777687          .789804          .806185
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            81            .809588          .828771           .780117          .790566          .801808          .815960
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            82            .820755          .837465           .794038          .803191          .813528          .825567
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            83            .831544          .845863           .807562          .815500          .824891          .834946
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            84            .841909          .853936           .820645          .827387          .835853          .844050
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            85            .851863          .861731           .833298          .838880          .846430          .852923
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            86            .861489          .869377           .845592          .850070          .856706          .861680
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            87            .870930          .877089           .857651          .861099          .866821          .870505
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            88            .880405          .885052           .869655          .872184          .876986          .879589
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            89            .890224          .893507           .881864          .883606          .887492          .889179
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            90            .900787          .902897           .894634          .895774          .898724          .899698
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            91            .912663          .913849           .908493          .909137          .911231          .911680
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            92            .926694          .927262           .924224          .924501          .925827          .925965
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            93            .944200          .944411           .943053          .943115          .943789          .943791
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            94            .967326          .967355           .967034          .967034          .967219          .967199
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
</TABLE>


- --------------------------------------------------------------------------------
The Required  Death Benefit is determined by treating the Account Value as if it
were a net single  premium.  We determine the Required Death Benefit by dividing
the Account Value by the net single premium factors that are determined for your
Policy as of the Policy Date.  These  factors vary by the attained  Age,  gender
(where  permitted),  tobacco  usage  class and risk class of each  Insured.  The
factors shown above are applicable for Insureds in the preferred risk class. The
factors for other risk classes are  available  upon  request.  Factors for joint
life cases depend upon a standard  insurance  industry method used to derive the
applicable factor for both Insureds.
- --------------------------------------------------------------------------------


<PAGE>


                                   APPENDIX C

<TABLE>
<CAPTION>
              GUARANTEED MONTHLY MAXIMUM COST OF INSURANCE CHARGES

                       (Per $1,000 of Net Amount at Risk)

       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
                           Male              Male            Female           Female           Unisex           Unisex
         Attained     No Tobacco Use     Tobacco User    No Tobacco Use    Tobacco User    No Tobacco Use    Tobacco User
            Age

       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            <S>           <C>               <C>              <C>              <C>              <C>              <C>
            20            0.1401            0.1935           0.0842           0.0976           0.1293           0.1743
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            21            0.1384            0.1935           0.0859           0.0992           0.1276           0.1752
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            22            0.1359            0.1902           0.0867           0.1017           0.1259           0.1727
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            23            0.1326            0.1869           0.0884           0.1042           0.1234           0.1702
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            24            0.1293            0.1818           0.0900           0.1067           0.1217           0.1668
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            25            0.1251            0.1760           0.0917           0.1092           0.1184           0.1626
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            26            0.1226            0.1727           0.0942           0.1134           0.1167           0.1610
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            27            0.1209            0.1710           0.0959           0.1167           0.1159           0.1601
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            28            0.1201            0.1710           0.0984           0.1209           0.1159           0.1610
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            29            0.1201            0.1735           0.1017           0.1259           0.1167           0.1643
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            30            0.1209            0.1777           0.1042           0.1318           0.1176           0.1685
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            31            0.1234            0.1835           0.1076           0.1368           0.1201           0.1743
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            32            0.1268            0.1910           0.1109           0.1426           0.1234           0.1818
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            33            0.1318            0.2011           0.1151           0.1501           0.1284           0.1910
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            34            0.1376            0.2127           0.1201           0.1585           0.1343           0.2019
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            35            0.1443            0.2269           0.1259           0.1677           0.1409           0.2153
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            36            0.1518            0.2437           0.1343           0.1818           0.1485           0.2311
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            37            0.1618            0.2646           0.1443           0.1986           0.1585           0.2512
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            38            0.1727            0.2880           0.1551           0.2178           0.1693           0.2737
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            39            0.1844            0.3147           0.1668           0.2386           0.1810           0.2997
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            40            0.1986            0.3457           0.1810           0.2637           0.1952           0.3289
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            41            0.2136            0.3791           0.1960           0.2905           0.2102           0.3616
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            42            0.2295            0.4160           0.2111           0.3172           0.2261           0.3959
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            43            0.2470            0.4561           0.2261           0.3440           0.2428           0.4335
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            44            0.2662            0.5005           0.2412           0.3708           0.2612           0.4746
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            45            0.2880            0.5475           0.2579           0.3992           0.2821           0.5181
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            46            0.3114            0.5961           0.2754           0.4285           0.3038           0.5626
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            47            0.3365            0.6490           0.2946           0.4587           0.3281           0.6104
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            48            0.3641            0.7061           0.3147           0.4913           0.3540           0.6632
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            49            0.3942            0.7682           0.3373           0.5274           0.3825           0.7195
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            50            0.4285            0.8372           0.3624           0.5659           0.4151           0.7825
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            51            0.4679            0.9154           0.3900           0.6070           0.4520           0.8532
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            52            0.5131            1.0039           0.4218           0.6540           0.4947           0.9331
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            53            0.5651            1.1042           0.4570           0.7061           0.5433           1.0232
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            54            0.6230            1.2139           0.4930           0.7590           0.5970           1.1211
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            55            0.6876            1.3314           0.5316           0.8136           0.6565           1.2249
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            56            0.7582            1.4558           0.5701           0.8675           0.7203           1.3339
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            57            0.8330            1.5871           0.6079           0.9180           0.7876           1.4481
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            58            0.9163            1.7254           0.6456           0.9676           0.8616           1.5668
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            59            1.0098            1.8742           0.6884           1.0207           0.9441           1.6940
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            60            1.1143            2.0402           0.7388           1.0839           1.0376           1.8368
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            61            1.2308            2.2279           0.8010           1.1632           1.1430           1.9993
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            62            1.3652            2.4400           0.8784           1.2654           1.2654           2.1852
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            63            1.5176            2.6774           0.9735           1.3897           1.4050           2.3946
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            64            1.6872            2.9378           1.0806           1.5286           1.5608           2.6242
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            65            1.8733            3.2146           1.1962           1.6754           1.7322           2.8673
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            66            2.0752            3.5051           1.3162           1.8249           1.9159           3.1205
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            67            2.2920            3.8070           1.4388           1.9695           2.1110           3.3796
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            68            2.5282            4.1248           1.5659           2.1161           2.3228           3.6490
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            69            2.7908            4.4708           1.7076           2.2758           2.5573           3.9410
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            70            3.0886            4.8542           1.8742           2.4648           2.8234           4.2653
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------


<PAGE>




       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
                           Male              Male            Female           Female           Unisex           Unisex
         Attained     No Tobacco Use     Tobacco User    No Tobacco Use    Tobacco User    No Tobacco Use    Tobacco User
            Age

       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            71            3.4298            5.2869           2.0777           2.7049           3.1309           4.6355
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            72            3.8253            5.7785           2.3279           2.9998           3.4904           5.0610
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            73            4.2749            6.3264           2.6285           3.3519           3.9010           5.5381
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            74            4.7716            6.9307           2.9757           3.7549           4.3571           6.0658
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            75            5.3054            7.5807           3.3649           4.1972           4.8498           6.6334
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            76            5.8727            8.2501           3.7879           4.6698           5.3744           7.2163
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            77            6.4695            8.9272           4.2435           5.1659           5.9269           7.8075
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            78            7.1000            9.6169           4.7391           5.6933           6.5124           8.4100
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            79            7.7848           10.3436           5.2913           6.2710           7.1504           9.0487
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            80            8.5472           11.1328           5.9234           6.9226           7.8639           9.7476
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            81            9.4095           12.0089           6.6558           7.6677           8.6746           10.5307
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            82            10.3922          12.9898           7.5074           8.5225           9.6030           11.4151
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            83            11.4945          14.0624           8.4777           9.5196           10.6478          12.4038
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            84            12.6988          15.1933           9.5594           10.6131          11.7941          13.4616
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            85            13.9806          16.3456           10.7444          11.7893          13.0226          14.5634
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            86            15.3265          17.4918           12.0280          13.0418          14.3218          15.6927
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            87            16.7180          18.6836           13.4123          14.3609          15.6828          16.8797
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            88            18.1509          19.9424           14.9028          15.7562          17.1061          18.1427
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            89            19.6476          21.2120           16.5166          17.2301          18.6128          19.4508
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            90            21.2331          22.5117           18.2733          18.8930          20.2310          20.8698
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            91            22.9495          23.8839           20.2227          20.7186          22.0046          22.4143
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            92            24.8700          25.5022           22.4528          22.7883          24.0145          24.2183
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            93            27.2013          27.6222           25.1486          25.2821          26.4618          26.4965
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
            94            30.4289          30.5976           28.7360          28.7360          29.8106          29.6898
       -------------- ---------------- ----------------- ---------------- ---------------- ---------------- ----------------
</TABLE>

- --------------------------------------------------------------------------------
We base the  guaranteed  maximum cost of  insurance  charges on the sex distinct
1980 Commissioners Standard Ordinary Ultimate Mortality Table, age last birthday
unless unisex rates apply.  If unisex charges apply, a unisex  variation of that
table is used.  The amounts shown are per $1,000 amount at risk.  The guaranteed
maximum cost of  insurance  charge  depends on the tobacco  usage class and risk
class of each Insured(s). The charges shown above are applicable for Insureds in
the preferred risk class. The guaranteed  maximum cost of insurance  charges for
other risk classes are  available  upon request.  Cost of insurance  charges for
joint life cases are determined using a standard  insurance industry method used
to derive the applicable charge based on the applicable cost of insurance charge
for both  Insureds.  Guaranteed  maximum cost of insurance  charges for specific
proposed joint Insureds are available upon request.
- --------------------------------------------------------------------------------



<PAGE>


     ADDITIONAL  INFORMATION:   Inquiries  will  be  answered  by  calling  your
     representative or by writing to:

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
                                       at

                                  P.O. Box 883
                           Shelton, Connecticut 06484

                                       or


                       [email protected]


Issued by:                                                    Serviced at:

AMERICAN SKANDIA LIFE                                AMERICAN SKANDIA LIFE
ASSURANCE CORPORATION                                ASSURANCE CORPORATION
One Corporate Drive                                           P.O. Box 883
Shelton, Connecticut 06484                      Shelton, Connecticut 06484
Telephone: 1-800-752-6342                        Telephone: 1-800-752-6342

http://www.americanskandia.com              http://www.americanskandia.com


                                 Distributed by:

                    AMERICAN SKANDIA MARKETING, INCORPORATED
                               One Corporate Drive
                           Shelton, Connecticut 06484
                             Telephone: 203-926-1888
                         http://www.americanskandia.com










                           PART II - OTHER INFORMATION

                       CONTENTS OF REGISTRATION STATEMENT

        This   registration   statement   comprises  the  following  papers  and
        documents:

         The facing sheet.

         The prospectus consisting of 112 pages.

         Representations and Undertakings.

         The signatures.

         Written consents of the following persons:


         Counsel                    FILED HEREWITH
         Ernst & Young LLP          FILED HEREWITH
         Corporate Actuary          FILED HEREWITH


        The following exhibits which correspond to those required by paragraph A
        of the instructions for exhibits to Form N-8B-2:

         1.  A.

                         (1)      Resolution  of the Board of  Directors  of the
                                  Company  are   incorporated  by  reference  to
                                  Registration Statement No. 333-38119 filed via
                                  EDGAR October 17, 1997.

                         (2)      Not applicable.

                         (3)      Distributing contracts:
                                  (a)    Principal    Underwriting    Agreement
                                  incorporated   by  reference  to  Registration
                                  Statement  No.   333-38119   filed  via  EDGAR
                                  October 17, 1997.
                                  (b) Form of  Revised  Dealer  Agreement  being
                                  filed via EDGAR with Post-Effective  Amendment
                                  No. 7 to Registration Statement No. 33-87010.
                                  (c) Not applicable.

                         (4)      Not applicable.

                         (5)      Form of Modified Single Premium  Variable Life
                                  Insurance   Policy

                                  (a)  Single  Life  version   incorporated   by
                                  reference to Pre-effective  Amendment No. 1 to
                                  Registration  Statement No.  333-38119,  filed
                                  via EDGAR March 4, 1998.

                                  (b)  Last  Survivor  version  incorporated  by
                                  reference to Pre-effective  Amendment No. 1 to
                                  Registration  Statement No.  333-38119,  filed
                                  via EDGAR March 4, 1998.

                         (6)      Articles  of  Incorporation   and  By-laws  of
                                  American  Skandia Life Assurance  Corporation,
                                  incorporated  by  reference  to  Pre-Effective
                                  Amendment No. 2 to Registration  Statement No.
                                  33-19363, filed July 27, 1988. Filed via EDGAR
                                  with   Post-Effective   Amendment   No.  6  to
                                  Registration  Statement  No.  33-87010,  filed
                                  March 2, 1998.

                         (7)      Not applicable.

                         (8)      Not applicable.

                         (9)      Other material contracts.       Not applicable

                         (10)     Form  of  Application   for  Modified   Single
                                  Premium Variable Life Insurance Policy.  Filed
                                  via EDGAR with  Pre-Effective  Amendment No. 2
                                  to this Registration  Statement No. 333-38119,
                                  filed April 29, 1998.

                         (11)     Memorandum  describing transfer and redemption
                                  procedures  is  incorporated  by  reference to
                                  Initial  Registration  Statement No. 333-38119
                                  filed October 17, 1997.

                         (12)     Hypothetical  Illustrations of Death Benefits,
                                  Account values and Cash Values
                                                                  FILED HEREWITH

         2.  Opinion and Consent of Counsel.                      FILED HEREWITH


         3.  No  financial  statements  are to be  omitted  from the  prospectus
             pursuant to instruction  1(b) or 1(c) of the instructions as to the
             prospectus.

         4.  Not applicable.

         5.  Financial Data Schedules.                            FILED HEREWITH

         6.  Not applicable.

         7.  Opinion and Consent of certifying actuary.           FILED HEREWITH


         8.  Opinion and Consent of Ernst & Young LLP             FILED HEREWITH





         9.    a)  Powers  of  Attorney   are   incorporated   by  reference  to
               Registration  Statement No. 333-38119 filed via EDGAR October 17,
               1997.
               b)   Directors   Kennedy   and   Winson   filed  via  EDGAR  with
               Post-Effective  Amendment  No. 4 to  Registration  Statement  No.
               333-25733.


                           UNDERTAKING TO FILE REPORTS

Subject to the terms and conditions of Section 15(d) of the Securities  Exchange
Act of 1934,  the  undersigned  registrant  hereby  undertakes  to file with the
Securities and Exchange Commission such supplementary and periodic  information,
documents,  and reports as may be  prescribed  by any rule or  regulation of the
Commission  heretofore or hereafter duly adopted pursuant to authority conferred
in that section.

                     RULE 484 UNDERTAKING ON INDEMNIFICATION

Article XIII of the By-laws of American  Skandia Life Assurance  Corporation,  a
Connecticut corporation, (the "Corporation") provides for indemnification of its
officers, directors, and employees as follows:

SECTION 1.      Proceedings Other Than by or in the Right of the Corporation.

The  Corporation  shall  indemnify  any  person  who  was  or is a  party  or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or  proceeding,  whether  civil,  criminal,  administrative  or investigate
(other  than an action by or in the right of the  Corporation)  by reason of the
fact that he, or the person whose representative he is, is or was a shareholder,
director,  officer,  employee or agent of the Corporation,  or is or was serving
solely at the request of the  Corporation  as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise,  against expenses  (including  attorneys' fees),  judgments,  fines,
penalties,  and amounts paid in settlement  actually and reasonably  incurred by
him in  connection  with  such  action,  suit or  proceeding  if the  person  is
successful  on the merits in the  defense of the  proceeding  or as  provided in
Section  3  hereof,  if he acted in good  faith  and in a manner  he  reasonably
believed to be in or not opposed to the best interests of the  corporation,  and
with respect to any criminal action or proceeding,  the person had no reasonable
cause to believe his conduct was unlawful or if upon application to the court as
provided in Section 5 hereof,  the court shall have  determined  that in view of
all the  circumstances  such  person is fairly  and  reasonably  entitled  to be
indemnified, and then for such amount as the court shall determine; except that,
in  connection  with  an  alleged  claim  based  upon  his  purchase  or sale of
securities  of the  Corporation  or of  another  enterprise,  which he serves or
served at the request of the Corporation,  the Corporation  shall only indemnify
such person after the court shall have determined, on application as provided in
Section 5 hereof,  that in view of all the  circumstances  such person is fairly
and reasonably entitled to be indemnified, and then for such amount as the court
shall determine.  The termination of any action, suit or proceeding by judgment,
order,  settlement,  conviction,  or  upon  a  plea  of  nolo  contendre  or its
equivalent,  shall not, of itself,  create a presumption that the person did not
act in good faith and in a manner which he  reasonably  believed to be in or not
opposed to the best  interests of the  Corporation  or of the  participants  and
beneficiaries  of such employee  benefit plan or trust and  consistent  with the
provisions  of such  employee  benefit  plan or trust,  or, with  respect to any
criminal action or proceeding,  that he had reasonable cause to believe that his
conduct was unlawful.

SECTION 2.                 Proceedings by or in the Right of the Corporation.

The  Corporation  shall indemnify any person who was or is a party or threatened
to be made a party to any  threatened,  pending  or  completed  action,  suit or
proceeding, by or in the right of the Corporation,  to procure a judgment in its
favor by reason of the fact that he, or the person whose legal representative he
is,  is or was a  shareholder,  director,  officer,  employee  or  agent  of the
Corporation,  or is or was serving solely at the request of the Corporation as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust  or  enterprise,  against  expenses  (including  attorney  fees)
actually and reasonably  incurred by him in connection  with such  proceeding in
relation  to  matters  as to  which  such  person,  or the  person  whose  legal
representative  his is, is finally adjudged not to have breached his duty to the
Corporation, or where the court, on application as provided in Section 6 hereof,
shall  have  determined  that in view or all the  circumstances  such  person is
fairly and reasonably  entitled to be  indemnified,  and then for such amount as
the court shall  determine.  The  Corporation  shall not so  indemnify  any such
person for amounts paid to the  Corporation,  to a plaintiff or to counsel for a
plaintiff in settling or otherwise  disposing of a  proceeding,  with or without
court  approval;  or for expenses  incurred in  defending a proceeding  which is
settled or otherwise disposed of without court approval.


SECTION 3.                 Determination of Right of Indemnification.

The  conclusion  provided  for in  Section 1 hereof may be reached by any of the
following: (1) The Board of Directors of the Corporation by a consent in writing
signed by a majority of those directors who were not parties to such proceeding;
(2)  independent  legal  counsel  selected  by a consent in writing  signed by a
majority of those directors who were not parties to such proceeding;  (3) in the
case  of  any  employee  or  agent  who is not an  officer  or  director  of the
Corporation,  the Corporation's  general counsel; or (4) the shareholders of the
Corporation by the  affirmative  vote of at least a majority of the voting power
of shares not owned by parties to such  proceeding,  represented at an annual or
special meeting of shareholders, duly called with notice of such purpose stated.
Such person shall also be entitled to apply to a court for such conclusion, upon
application as provided in Section 5 hereof,  even though the conclusion reached
by any of the  foregoing  shall have been  adverse to him or to the person whose
legal representative he is.


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 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.

                         REPRESENTATION AND UNDERTAKING

The  Registrant and the Company  hereby make the following  representations  and
undertakings:

(a) This filing is made pursuant to Rules 6c-3 and 6e-3(T) under the  Investment
Company Act of 1940 (the  "Act").  The  Registrant  and the Company  elect to be
governed by Rule 6e-3(T)(b)(13)(i)(A) under the Act with respect to the Policies
described  in the  prospectus.  The  Policies  are  designed in such a way as to
qualify for the exemptive relief from various  provisions of the Act afforded by
Rule 6e-3(T).

(b) The Company is relying on Paragraph  (b)(13)(iii)(F) of Rule 6e-3(T) for the
deduction of the mortality and expense risk charges ("risk  charges")assumed  by
the Company under the Policies. The Company represents that the risk charges are
reasonable  in  relation  to all of the risks  assumed by the  issuer  under the
Policies. (Paragraph (b)(13)(iii)(F)(2)(ii)).  Actuarial memoranda demonstrating
the  reasonableness of these charges are maintained by the Company,  and will be
made available to the Securities and Exchange  Commission (the  "Commission") on
request. (Paragraph (b)(13)(iii)(F)(3).

(c) The Company has  concluded  that there is a reasonable  likelihood  that the
distribution  financing  arrangement  of the  separate  account will benefit the
separate account and the contractholders and will keep and make available to the
Commission   on  request  a  memorandum   setting   forth  the  basis  for  this
representation. (Paragraph (b)(13)(iii)(F)(4)(ii)(A).

(d) The  Company  represents  that the  separate  account  will  invest  only in
management  investment  companies  which  have  undertaken  to have a  board  of
directors,  a  majority  of whom  are not  interested  persons  of the  company,
formulate  and  approve  any  plan  under  Rule  12b-1 to  finance  distribution
expenses. (Paragraph (b)(13)(iii)(F)(4)(ii)(B)(2).

(e) Pursuant to Rule 26(e) under the Act, the Company hereby represents that the
fees and charges deducted under the Policy  described in the Prospectus,  in the
aggregate,  are  reasonable in relation to the services  rendered,  the expenses
expected to be incurred, and the risks assumed by the Company.






                                 SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant  has duly  caused  this  registration  statement  to be signed on its
behalf  by the  undersigned,  thereunto  duly  authorized,  and  its  seal to be
hereunto affixed and attested, all in the City of Shelton, State of Connecticut,
on this  the 27th  day of April, 2000.

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
                               SEPARATE ACCOUNT F
                                  (Registrant)

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
                                   (Depositor)


By:/s/Lincoln R. Collins              Attest: /s/Kathleen A. Chapman
      Lincoln R. Collins,                          Kathleen A. Chapman,
      Senior Vice President                   Assistant Corporate Secretary


Pursuant to the  requirements of the Securities Act of 1933,  this  Registration
Statement has been signed below by the following  persons in the  capacities and
on the date indicated.

          Signature                   Title                              Date
                          (Principal Executive Officer)

       Jan R. Carendi*          Chief Executive Officer,             04/27/2000
      Jan R. Carendi       Chairman of the Board and Director

                          (Principal Financial Officer)
  /s/Thomas M. Mazzaferro Executive Vice President and               04/27/2000
     Thomas M. Mazzaferro      Chief Financial Officer

                         (Principal Accounting Officer)
  /s/David R. Monroe      Senior Vice President, Treasurer           04/27/2000
     David R. Monroe        and Corporate Controller

                              (Board of Directors)

Jan. R. Carendi*          Gordon C. Boronow*            Malcolm M. Campbell*
- ----------------          ------------------            --------------------
Jan. R. Carendi           Gordon C. Boronow             Malcolm M. Campbell

Henrik Danckwardt*        Amanda C. Sutyak*             Wade A. Dokken*
- ------------------        -----------------             ---------------
Henrik Danckwardt         Amanda C. Sutyak              Wade A. Dokken

Thomas M. Mazzaferro*     Gunnar Moberg*                Bayard F. Tracy*
- ---------------------     --------------                ----------------
Thomas M. Mazzaferro      Gunnar Moberg                 Bayard F. Tracy

Anders Soderstrom*        C. Ake Svensson*              Lincoln R. Collins*
- ------------------        ----------------              -------------------
Anders Soderstrom         C. Ake Svensson               Lincoln R. Collins

T. Richard Kennedy**      Brett M. Winson**
- --------------------      -----------------
T. Richard Kennedy        Brett M. Winson


                         */**By: /s/Kathleen A. Chapman
                         ------------------------------
                                Kathleen A. Chapman


               *Pursuant to Powers of Attorney filed with Initial
                      Registration Statement No. 333-38119.
  **Pursuant to Power of Attorney filed with Post-Effective Amendment No. 4 to
                      Registration Statement No. 333-25733


                                   EXHIBIT 12

  HYPOTHETICAL ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES AND CASH VALUES

It is impossible to illustrate  exactly how a Policy will perform in the future.
However,  you can  illustrate  how the  Policy  works  and may be able to better
compare  a  Policy  with  other  life  insurance   plans,   using   hypothetical
illustrations based on the personal characteristics of the Insured(s) as well as
certain assumptions about the future. You can also do this by requesting from us
personalized  hypothetical  illustrations  based  on:  (a)  the  Age(s)  of  the
Insured(s);  (b) the tobacco  usage class and  expected  risk  class(es)  of the
Insured(s);  (c) the gender of the  Insured(s),  where  permitted;  (d) the Face
Amount you seek or the amount of Premium you intend to pay;  and (e)  applicable
cost of insurance charges.

The  hypothetical  illustrations  that  follow  show the  changes  in the  Death
Benefit,  Account  Value and Cash Value over time based on certain  assumptions.
All values are provided as of the end of each Policy Year shown. The assumptions
used are as follows:

1.       Hypothetical  average annual gross rates of return in the Portfolios of
         0%, 6% and 12%.  Of  course,  actual  investment  performance  is not a
         constant  rate.  If the  hypothetical  gross  rate  of  return  were to
         fluctuate  above or below  the 0%, 6% or 12%  average  over a period of
         years,  the  Death  Benefit,  Account  Value  and  Cash  Value  may  be
         different.  For  hypothetical  rates  of  return  of  0%  and  6%,  the
         illustrations will indicate if a Policy would lapse. HYPOTHETICAL RATES
         OF  RETURN  ARE  FOR   ILLUSTRATIVE   PURPOSES   ONLY  AND  ARE  NOT  A
         REPRESENTATION OF PAST OR FUTURE PERFORMANCE.

2.       Hypothetical  constant expense ratios of 1.15% for the Portfolios.  The
         total annual expenses for the underlying  mutual funds are shown in the
         section entitled "Variable  Investment Options." The 1.15% hypothetical
         expense  ratio is the average of the actual total  annual  expenses for
         all  available  Portfolios  as of  December  31,  1999.  Certain of the
         Portfolios  have not been in existence for a full year and,  therefore,
         the total  annual  expenses  for those  Portfolios  are  estimated  and
         annualized.  The 1.15%  hypothetical  expense ratio, when deducted from
         the  hypothetical  average  annual  gross  rates  of  return  equals  a
         hypothetical  average  annual net rate of return of  -1.15%,  4.85% and
         10.85%, respectively.

3.       The  mortality and expense risk charge  assessed  against the assets in
         the Separate  Account at an  annualized  rate of 0.90%.  The charge for
         administrative  expenses  connected with operating the Separate Account
         is 0.25% per  year.  It is also  assumed  that  there is no tax  charge
         assessed against the Separate Account.

4.       The charges under the Policy,  including the cost of insurance  charges
         that  differ by gender,  tobacco  usage class and  attained  age. It is
         assumed that there are no transfer fees  applicable.  The  hypothetical
         illustrations  are presented  based on both the current and  guaranteed
         cost of insurance charges.

5.       There are no loans,  loan repayments,  withdrawals,  accelerated  death
         benefit  payments  or  amounts  paid to  maintain  the Policy in effect
         during a grace period. The hypothetical  values will include Cash Value
         Credits, if applicable.

6.       The Age(s) and, where  applicable,  gender of the  Insured(s)  shown in
         each  illustration.  The cost of insurance  charges differ based on the
         age(s) of the  Insured(s)  on the Policy Date and,  where  permitted by
         law, the gender of the Insured(s).

7.       The Insured(s)  is/are eligible for the no tobacco use class.  For each
         gender and age  classification,  the cost of insurance rate for the "No
         Tobacco  Use"  classification  is .35%  lower  than  the  rate  for the
         "Tobacco Usage" classification.

8.       The Insured(s)  is/are considered to be in the preferred risk class. If
         the Insured is/are placed in a substandard  risk class,  the values for
         the Death Benefit will differ;  however,  the applicable  Account Value
         and Cash Value will not differ because the risk classification does not
         impact charges under the Policy.

9.       The Premium and Face Amount are as shown in each illustration.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                   <C>               <C>                <C>            <C>                   <C>
 Initial Premium    Initial Face Amount   Issue Age(s)       Male/Female       Single Life/    Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $55,346               55                 Male           Single Life             0%              No Usage
                                                                                                     (-1.15% net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value       Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $24,107             $21,607             $51,818            $24,006            $21,506            $51,601
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 23,244             20,869              48,533              23,040            20,665              48,106
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 22,412             20,162              45,472              22,103            19,853              44,845
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 21,608             19,608              42,620              21,194            19,194              41,803
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 20,832             19,082              39,963              20,312            18,562              38,965
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 20,083             18,583              37,487              19,456            17,956              36,317
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 19,359             18,109              35,181              18,626            17,376              33,847
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 18,661             17,661              33,033              17,820            16,820              31,543
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 17,987             17,237              31,033              17,037            16,287              29,394
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                17,336             17,336              29,171              16,277            16,277              27,389
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                16,817             16,817              27,616              15,641            15,641              25,686
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                16,312             16,312              26,159              15,014            15,014              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                15,822             15,822              25,000              14,364            14,364              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                15,346             15,346              25,000              13,680            13,680              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                14,883             14,883              25,000              12,955            12,955              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                14,433             14,433              25,000              12,178            12,178              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17                13,996             13,996              25,000              11,337            11,337              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18                13,571             13,571              25,000              10,413            10,413              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19                13,158             13,158              25,000              9,386              9,386              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20                12,757             12,757              25,000              8,234              8,234              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25                10,915             10,915              25,000                0                  0                25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30                9,319               9,319              25,000                0                  0                25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35                7,935               7,935              25,000                0                  0                25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                    <C>                <C>               <C>           <C>                    <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $55,346               55                 Male           Single Life             6%              No Usage
                                                                                                     (4.85% net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $25,554             $23,054             $54,929            $25,447            $22,947            $54,698
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 26,121             23,746              54,539              25,891            23,516              54,059
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 26,701             24,451              54,175              26,333            24,083              53,428
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 27,295             25,295              53,837              26,772            24,772              52,805
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 27,902             26,152              53,526              27,206            25,456              52,190
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 28,524             27,024              53,245              27,635            26,135              51,584
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 29,161             27,911              52,992              28,057            26,807              50,986
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 29,812             28,812              52,771              28,470            27,470              50,395
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 30,478             29,728              52,585              28,871            28,121              49,813
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                31,160             31,160              52,434              29,261            29,261              49,237
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                32,067             32,067              52,659              29,831            29,831              48,988
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                33,000             33,000              52,920              30,394            30,394              48,741
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                33,962             33,962              53,215              30,951            30,951              48,497
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                34,952             34,952              53,543              31,501            31,501              48,255
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                35,973             35,973              53,905              32,042            32,042              48,015
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                37,024             37,024              54,306              32,573            32,573              47,778
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17                38,106             38,106              54,749              33,090            33,090              47,542
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18                39,221             39,221              55,242              33,589            33,589              47,309
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19                40,370             40,370              55,789              34,067            34,067              47,079
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20                41,553             41,553              56,392              34,523            34,523              46,851
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25                48,025             48,025              60,172              36,510            36,510              45,745
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30                55,947             55,947              65,676              38,080            38,080              44,702
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35                65,531             65,531              72,748              39,393            39,393              43,731
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                    <C>                <C>               <C>           <C>                    <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $55,346               55                 Male           Single Life            12%              No Usage
                                                                                                     (10.85% net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $27,001             $24,501             $58,040            $26,888            $24,388            $57,796
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 29,165             26,790              60,895              28,908            26,533              60,359
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 31,505             29,255              63,921              31,071            28,821              63,040
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 34,035             32,035              67,131              33,383            31,383              65,845
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 36,771             35,021              70,539              35,854            34,104              68,779
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 39,729             38,229              74,160              38,491            36,991              71,849
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 42,928             41,678              78,010              41,304            40,054              75,059
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 46,387             45,387              82,111              44,300            43,300              78,418
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 50,127             49,377              86,485              47,487            46,737              81,930
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                54,306             54,306              91,382              50,873            50,873              85,604
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                59,222             59,222              97,253              54,962            54,962              90,258
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                64,585             64,585              103,570             59,346            59,346              95,168
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                70,437             70,437              110,367             64,044            64,044             100,351
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                76,829             76,829              117,692             69,079            69,079             105,820
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                83,827             83,827              125,615             74,468            74,468             111,591
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                91,463             91,463              134,157             80,259            80,259             117,724
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17                99,795             99,795              143,380             86,444            86,444             124,198
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18               108,885             108,885             153,361             93,031            93,031             131,030
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19               118,804             118,804             164,179            100,034            100,034            138,240
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20               129,626             129,626             175,915            107,470            107,470            145,848
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25               200,445             200,445             251,148            152,202            152,202            190,702
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30               309,957             309,957             363,858            212,544            212,544            249,505
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35               479,299             479,299             532,089            294,340            294,340            326,758
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                    <C>                <C>               <C>           <C>                    <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $62,362               55                Female          Single Life             0%              No Usage
                                                                                                     (-1.15% net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $24,143             $21,643             $58,448            $24,016            $21,516            $58,141
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 23,315             20,940              54,787              23,066            20,691              54,203
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 22,514             20,264              51,359              22,150            19,900              50,529
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 21,739             19,739              48,147              21,267            19,267              47,101
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 20,990             19,240              45,138              20,416            18,666              43,904
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 20,266             18,766              42,321              19,595            18,095              40,921
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 19,566             18,316              39,688              18,802            17,552              38,138
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 18,889             17,889              37,230              18,032            17,032              35,542
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 18,234             17,484              34,940              17,285            16,535              33,121
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                17,601             17,601              32,805              16,559            16,559              30,862
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                17,100             17,100              31,016              15,958            15,958              28,944
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                16,613             16,613              29,335              15,371            15,371              27,142
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                16,139             16,139              27,754              14,800            14,800              25,452
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                15,677             15,677              26,264              14,238            14,238              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                15,228             15,228              25,000              13,661            13,661              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                14,790             14,790              25,000              13,063            13,063              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17                14,365             14,365              25,000              12,435            12,435              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18                13,950             13,950              25,000              11,768            11,768              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19                13,547             13,547              25,000              11,049            11,049              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20                13,155             13,155              25,000              10,265            10,265              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25                11,346             11,346              25,000              4,761              4,761              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30                9,766               9,766              25,000                0                  0                25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35                8,386               8,386              25,000                0                  0                25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                    <C>               <C>                <C>           <C>                    <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $62,362               55                Female          Single Life             6%              No Usage
                                                                                                     (4.85% net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $25,593             $23,093             $61,957            $25,458            $22,958            $61,631
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 26,200             23,825              61,567              25,921            23,546              60,911
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 26,822             24,572              61,188              26,389            24,139              60,199
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 27,460             25,460              60,818              26,864            24,864              59,498
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 28,114             26,364              60,457              27,346            25,596              58,805
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 28,784             27,284              60,110              27,833            26,333              58,122
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 29,471             28,221              59,781              28,322            27,072              57,448
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 30,175             29,175              59,476              28,809            27,809              56,783
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 30,897             30,147              59,203              29,291            28,541              56,127
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                31,636             31,636              58,963              29,767            29,767              55,479
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                32,606             32,606              59,139              30,434            30,434              55,199
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                33,606             33,606              59,342              31,103            31,103              54,921
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                34,638             34,638              59,569              31,776            31,776              54,646
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                35,703             35,703              59,815              32,455            32,455              54,373
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                36,801             36,801              60,081              33,140            33,140              54,103
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                37,934             37,934              60,371              33,828            33,828              53,836
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17                39,103             39,103              60,694              34,514            34,514              53,571
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18                40,309             40,309              61,059              35,192            35,192              53,308
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19                41,553             41,553              61,476              35,857            35,857              53,048
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20                42,836             42,836              61,949              36,504            36,504              52,791
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25                49,888             49,888              65,138              39,474            39,474              51,541
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30                58,711             58,711              70,456              41,962            41,962              50,356
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35                69,297             69,297              77,458              44,060            44,060              49,249
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                    <C>               <C>                <C>            <C>                   <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $62,362               55                Female          Single Life            12%              No Usage
                                                                                                     (10.85% net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $27,042             $24,542             $65,466            $26,900            $24,400            $65,122
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 29,253             26,878              68,742              28,941            26,566              68,009
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 31,648             29,398              72,197              31,137            28,887              71,030
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 34,241             32,241              75,836              33,498            31,498              74,191
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 37,050             35,300              79,673              36,038            34,288              77,497
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 40,091             38,591              83,722              38,766            37,266              80,955
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 43,385             42,135              88,003              41,694            40,444              84,573
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 46,951             45,951              92,542              44,828            43,828              88,357
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 50,814             50,064              97,367              48,177            47,427              92,314
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                55,134             55,134              102,758             51,752            51,752              96,454
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                60,216             60,216              109,216             56,070            56,070             101,697
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                65,769             65,769              116,135             60,726            60,726             107,230
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                71,836             71,836              123,540             65,747            65,747             113,068
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                78,482             78,482              131,484             71,167            71,167             119,229
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                85,760             85,760              140,009             77,024            77,024             125,746
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                93,714             93,714              149,141             83,356            83,356             132,657
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17               102,404             102,404             158,946             90,165            90,165             139,948
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18               111,901             111,901             169,504             97,467            97,467             147,641
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19               122,278             122,278             180,904            105,280            105,280            155,757
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20               133,618             133,618             193,234            113,625            113,625            164,321
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25               208,181             208,181             271,819            164,494            164,494            214,778
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30               324,354             324,354             389,241            234,038            234,038            280,857
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35               505,354             505,354             564,873            328,845            328,845            367,575
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                <C>                     <C>               <C>                <C>            <C>                   <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $75,420               55                Female           Joint Life             0%              No Usage
                                                55                 Male                              (-1.15% net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $24,238             $21,738             $70,316            $24,238            $21,738            $70,316
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 23,493             21,118              65,554              23,493            21,118              65,554
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 22,764             20,514              61,113              22,764            20,514              61,113
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 22,052             20,052              56,969              22,052            20,052              56,969
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 21,355             19,605              53,105              21,355            19,605              53,105
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 20,672             19,172              49,500              20,672            19,172              49,500
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 20,003             18,753              46,138              20,003            18,753              46,138
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 19,348             18,348              43,002              19,348            18,348              43,002
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 18,706             17,956              40,082              18,704            17,954              40,077
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                18,085             18,085              37,377              18,071            18,071              37,349
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                17,597             17,597              35,101              17,563            17,563              35,032
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                17,122             17,122              32,982              17,058            17,058              32,858
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                16,660             16,660              31,009              16,556            16,556              30,817
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                16,208             16,208              29,171              16,058            16,058              28,901
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                15,768             15,768              27,460              15,563            15,563              27,102
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                15,340             15,340              25,867              15,071            15,071              25,414
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17                14,922             14,922              25,000              14,577            14,577              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18                14,515             14,515              25,000              14,062            14,062              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19                14,118             14,118              25,000              13,517            13,517              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20                13,731             13,731              25,000              12,932            12,932              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25                11,938             11,938              25,000              8,893              8,893              25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30                10,361             10,361              25,000                16                16                25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35                8,974               8,974              25,000                0                  0                25,000
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                    <C>               <C>                <C>            <C>                  <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $75,420               55                Female           Joint Life             6%              No Usage
                                                55                 Male                              (4.85 % net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $25,693             $23,193             $74,538            $25,693            $23,193            $74,538
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 26,400             24,025              73,667              26,400            24,025              73,667
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 27,121             24,871              72,808              27,121            24,871              72,808
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 27,855             25,855              71,962              27,855            25,855              71,962
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 28,602             26,852              71,128              28,602            26,852              71,128
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 29,361             27,861              70,305              29,361            27,861              70,305
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 30,130             28,880              69,494              30,130            28,880              69,494
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 30,907             29,907              68,694              30,907            29,907              68,694
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 31,695             30,945              67,912              31,691            30,941              67,904
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                32,503             32,503              67,176              32,478            32,478              67,126
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                33,551             33,551              66,922              33,485            33,485              66,791
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                34,633             34,633              66,711              34,503            34,503              66,460
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                35,751             35,751              66,544              35,530            35,530              66,133
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                36,907             36,907              66,423              36,565            36,565              65,808
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                38,100             38,100              66,349              37,605            37,605              65,487
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                39,333             39,333              66,328              38,647            38,647              65,169
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17                40,608             40,608              66,363              39,684            39,684              64,854
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18                41,924             41,924              66,464              40,712            40,712              64,542
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19                43,284             43,284              66,637              41,723            41,723              64,233
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20                44,689             44,689              66,889              42,711            42,711              63,927
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25                52,578             52,578              69,567              47,192            47,192              62,440
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30                62,510             62,510              75,214              50,851            50,851              61,186
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35                74,349             74,349              83,095              54,247            54,247              60,629
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


<PAGE>


<TABLE>
<CAPTION>

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

                   AMERICAN SKANDIA LIFE ASSURANCE CORPORATION

                 Modified Single Premium Variable Life Insurance

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                            Illustration Assumptions:

- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
<S>                 <C>                    <C>              <C>                 <C>            <C>                   <C>
 Initial Premium    Initial Face Amount    Issue Age(s)       Male/Female       Single Life/   Hypothetical Rate     Tobacco Usage
                                                                                Joint Life         of Return        Classification
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------

     $25,000              $75,420               55                Female           Joint Life            12%              No Usage
                                                55                 Male                             (10.85 % net)
- ------------------- -------------------- ------------------ ------------------- ----------------- ------------------- --------------
- ------------------- ----------------------------------------------------------- ----------------------------------------------------
End of Policy Year                       Current Charges                                          Guaranteed Charges

                    ----------------------------------------------------------- ----------------------------------------------------
                    ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
                      Account Value        Cash Value         Death Benefit      Account Value       Cash Value        Death Benefit
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        1                $27,148             $24,648             $78,759            $27,148            $24,648            $78,759
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        2                 29,477             27,102              82,252              29,477            27,102              82,252
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        3                 32,000             29,750              85,908              32,000            29,750              85,908
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        4                 34,734             32,734              89,732              34,734            32,734              89,732
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        5                 37,692             35,942              93,734              37,692            35,942              93,734
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        6                 40,893             39,393              97,920              40,893            39,393              97,920
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        7                 44,353             43,103              102,300             44,353            43,103             102,300
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        8                 48,089             47,089              106,881             48,089            47,089             106,881
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        9                 52,124             51,374              111,687             52,118            51,368             111,674
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        10                56,642             56,642              117,066             56,600            56,600             116,978
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        11                61,957             61,957              123,582             61,836            61,836             123,341
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        12                67,773             67,773              130,545             67,518            67,518             130,056
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        13                74,138             74,138              137,993             73,680            73,680             137,141
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        14                81,130             81,130              146,014             80,377            80,377             144,660
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        15                88,787             88,787              154,617             87,632            87,632             152,606
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        16                97,167             97,167              163,851             95,470            95,470             160,990
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        17               106,337             106,337             173,782            103,922            103,922            169,834
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        18               116,374             116,374             184,491            113,014            113,014            179,165
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        19               127,357             127,357             196,069            122,771            122,771            189,009
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        20               139,378             139,378             208,614            133,218            133,218            199,395
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------

- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        25               218,795             218,795             289,493            196,940            196,940            260,576
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        30               343,464             343,464             413,270            283,141            283,141            340,687
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
        35               539,170             539,170             602,598            398,915            398,915            445,843
- ------------------- ------------------- ------------------ -------------------- ----------------- ------------------ ---------------
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE FOR  ILLUSTRATIVE  PURPOSES  ONLY  AND ARE NOT A  REPRESENTATION  OF PAST OR
FUTURE INVESTMENT  RESULTS.  ACTUAL INVESTMENT RESULTS WILL DEPEND ON INVESTMENT
ALLOCATIONS  MADE BY THE POLICY  OWNER AND MAY BE MORE OR LESS THAN THOSE SHOWN.
THE DEATH BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT
FROM THOSE SHOWN IF ACTUAL INVESTMENT RETURN APPLICABLE TO THE POLICY FLUCTUATED
ABOVE OR BELOW THE AVERAGE  AMOUNT  DURING A PERIOD OF POLICY  YEARS.  THE DEATH
BENEFIT,  ACCOUNT VALUE AND CASH VALUE FOR A POLICY WOULD ALSO VARY DEPENDING ON
THE INVESTMENT  ALLOCATIONS  MADE TO THE SUB-ACCOUNTS AND THE RATES OF RETURN OF
THE SUB-ACCOUNTS.  NO REPRESENTATION  CAN BE MADE THAT THIS HYPOTHETICAL RATE OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

American Skandia Life
Assurance Corporation
One Corporate Drive
P.O. Box 883
Shelton, CT  06484-0883
Telephone (203) 926-1888
Fax (203) 925-6932







April 25, 2000





American Skandia Life Assurance Corporation
One Corporate Drive
Shelton, Connecticut  06484


         RE:     Post-Effective  Amendment No. 2 to  Registration  Statement on
                 Form S-6 filed by American Skandia Life Assurance Corporation,
                 Depositor,  and American  Skandia Life  Assurance  Corporation
                 Separate Account F, Trust
                 Securities Act Registration No. 333-38119
                 Related Investment Company Act Filing on Form N-8B-2: 811-08447


Dear Sir/Madam:

I have acted as General Counsel to American  Skandia Life Assurance  Corporation
(the  "Company"),  a Connecticut  insurance  company,  and American Skandia Life
Assurance  Corporation Separate Account F (the "Account") in connection with the
registration  with the Securities and Exchange  Commission  under the Securities
Act of 1933, as amended,  of a certain  modified  single  premium  variable life
insurance policy that will be issued by American Skandia (the "Policies").

I have examined or caused to be examined such documents  (including the Form S-6
registration  statement) and reviewed or caused to be reviewed such questions of
law  as I  considered  necessary  and  appropriate,  and on the  basis  of  such
examination and review, it is my opinion that:

1.   The Company is a corporation duly organized and validly existing as a stock
     life insurance  company under the laws of the State of  Connecticut  and is
     duly authorized by the Insurance  Department of the State of Connecticut to
     issue the Policies.

2.   The  Policies,  when issued as  contemplated  by the Form S-6  Registration
     Statement, will constitute legal, validly issued and binding obligations of
     the Company.

I hereby  consent  to the  filing of this  opinion as an exhibit to the Form S-6
registration statement for the Policies and the Account.

                                                     Sincerely yours,

                                                     /s/ T. Richard Kennedy

                                                     T. Richard Kennedy
                                                     General Counsel

Trophy








SPVLI

INDEPENDENT AUDITORS' CONSENT

We consent to the  reference to our firm under the caption  "Experts" and to the
use of our report  dated  February  11, 2000  relating to American  Skandia Life
Assurance  Corporation  included  in the  Registration  Statement  (Form S-6 No.
333-38119) and related Prospectus, which is part of this Registration Statement,
and to the use of our report  dated  February  11,  2000  relating  to  American
Skandia Life  Assurance  Corporation  Separate  Account F, which is also part of
this Registration Statement.

/s/Ernst & Young LLP

Hartford, Connecticut
April 26, 2000


                                                     April 26, 2000



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


Dear Sir:

This opinion is furnished in connection with the Form S-6 Registration Statement
under the Securities Act of 1933, as amended ("1933 Act"), of a certain modified
single  premium  variable  life  insurance  policy (the  "Policy")  that will be
offered and sold by American  Skandia  Life  Assurance  Corporation  and certain
units of interest to be issued in connection with the Policy.

The  hypothetical  illustrations of the Policy used in the Form S-6 Registration
Statement  accurately reflect reasonable  estimates of projected  performance of
the Policy under the  stipulated  rates of investment  return,  the  contractual
expense  deductions  and  guaranteed  cost-of-insurance  rates,  and utilizing a
reasonable estimation for expected fund operating expenses.

I  hereby  consent  to the use of this  opinion  as an  exhibit  to the Form S-6
Registration  Statement  and to the  reference  to my  name  under  the  heading
"Experts"  in the  Prospectus  included as a part of such Form S-6  Registration
Statement.

                                                     Very truly yours,



                                             /s/ William H. Strong
                                                 William H. Strong, FSA, MAAA
                                                     Vice President





<TABLE> <S> <C>

<ARTICLE>                                7
<MULTIPLIER>                             1,000
<CURRENCY>                               U.S. Dollars

<S>                                      <C>
<PERIOD-TYPE>                            12-MOS
<FISCAL-YEAR-END>                        DEC-31-1999
<PERIOD-START>                           JAN-01-1999
<PERIOD-END>                             DEC-31-1999
<EXCHANGE-RATE>                                         1
<DEBT-HELD-FOR-SALE>                              198,165
<DEBT-CARRYING-VALUE>                             201,525
<DEBT-MARKET-VALUE>                               201,509
<EQUITIES>                                         16,404
<MORTGAGE>                                              0
<REAL-ESTATE>                                           0
<TOTAL-INVEST>                                    219,388
<CASH>                                             89,212
<RECOVER-REINSURE>                                  4,062
<DEFERRED-ACQUISITION>                          1,087,705
<TOTAL-ASSETS>                                 30,849,414  <F1>
<POLICY-LOSSES>                                    41,127
<UNEARNED-PREMIUMS>                                     0
<POLICY-OTHER>                                          0
<POLICY-HOLDER-FUNDS>                                   0
<NOTES-PAYABLE>                                   189,000
                                   0
                                             0
<COMMON>                                            2,500
<OTHER-SE>                                        356,934
<TOTAL-LIABILITY-AND-EQUITY>                   30,849,414  <F2>
                                          1,278
<INVESTMENT-INCOME>                                10,441
<INVESTMENT-GAINS>                                    578
<OTHER-INCOME>                                    375,064  <F3>
<BENEFITS>                                          4,996
<UNDERWRITING-AMORTIZATION>                        83,861
<UNDERWRITING-OTHER>                              191,991
<INCOME-PRETAX>                                   106,513
<INCOME-TAX>                                       30,344
<INCOME-CONTINUING>                                     0
<DISCONTINUED>                                          0
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                       76,169
<EPS-BASIC>                                             0
<EPS-DILUTED>                                           0
<RESERVE-OPEN>                                          0
<PROVISION-CURRENT>                                     0
<PROVISION-PRIOR>                                       0
<PAYMENTS-CURRENT>                                      0
<PAYMENTS-PRIOR>                                        0
<RESERVE-CLOSE>                                         0
<CUMULATIVE-DEFICIENCY>                                 0

<FN>
<F1> Included in Total Assets are Assets Held in Separate Accounts of
     $29,381,166.
<F2> Included  in Total  Liabilities  and  Equity  are  Liabilities  Related to
     Separate Accounts of $29,381,166.
<F3> Other income includes annuity charges and fees of $289,989 and fee income
     of $83,243.
</FN>

</TABLE>


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