LINCOLN LIFE & ANNUITY FLEXIBLE PREM VARI LIFE ACCT M
485BPOS, 2000-04-25
Previous: J CREW OPERATING CORP, 10-K405, 2000-04-25
Next: FRISBY TECHNOLOGIES INC, 8-K, 2000-04-25



<PAGE>

     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 25, 2000

                                             1933 ACT REGISTRATION NO. 333-42507
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


                         POST-EFFECTIVE AMENDMENT NO. 5
                                       TO
                             REGISTRATION STATEMENT
                                       ON
                                    FORM S-6


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

                    LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM
                            VARIABLE LIFE ACCOUNT M

                           (EXACT NAME OF REGISTRANT)

                   LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

                              (NAME OF DEPOSITOR)

               120 Madison Street, Suite 1700, Syracuse, NY 13202

              (ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES)

               Depositor's Telephone Number, including Area Code

                                 (888) 223-1860


<TABLE>
<S>                                             <C>
         Robert O. Sheppard, Esquire                            COPY TO:
  Lincoln Life & Annuity Company of New York             Jeremy Sachs, Esquire
        120 Madison Street, Suite 1700            The Lincoln National Life Insurance
              Syracuse NY 13202                                 Company
   (NAME AND ADDRESS OF AGENT FOR SERVICE)                 350 Church Street
                                                           Hartford, CT 06103
</TABLE>


           Approximate date of proposed public offering: Continuous.

  INDEFINITE NUMBER OF UNITS OF INTEREST IN VARIABLE LIFE INSURANCE CONTRACTS
                     (TITLE OF SECURITIES BEING REGISTERED)


    An indefinite amount of the securities being offered by the Registration
Statement has been registered pursuant to Rule 24f-2 under the Investment
Company Act of 1940. The Form 24f-2 for Registrant, for the fiscal year ending
December 31, 1999 was filed March 24, 2000.



    It is proposed that this filing will become effective:
/ / immediately on filing pursuant to Rule 485(b)
/X/ on May 1, 2000, pursuant to Rule 485(b)
/ / 60 days after filing pursuant to Rule 485(a)

<PAGE>
                             CROSS REFERENCE SHEET
                            (RECONCILIATION AND TIE)
                     REQUIRED BY INSTRUCTION 4 TO FORM S-6

<TABLE>
<CAPTION>
ITEM OF FORM N-8B-2            LOCATION IN PROSPECTUS
- -------------------            ----------------------
<S>                            <C>
  1                            Cover Page; Highlights

  2                            Cover Page

  3                            *

  4                            Distribution of Policies

  5                            LLANY, the Separate Account and the General
                               Account

  6(a)                         LLANY, the Separate Account and the General
                               Account

  6(b)                         *

  9                            Legal Proceedings

  10(a)-(c)                    Right-to-Examine Period; Surrenders; Accumulation
                               Value; Reports to Owners

  10(d)                        Right to Exchange the Policy; Policy Loans;
                               Surrender of the Policy; Allocation of Net
                               Premium Payments

  10(e)                        Lapse and Reinstatement

  10(f)                        Voting Rights

  10(g)-(h)                    Substitution of Securities

  10(i)                        Premium Payments; Transfers; Death Benefit;
                               Policy Values; Settlement Options

  11                           The Funds

  12                           The Funds

  13                           Charges; Fees

  14                           The Policy

  15                           Premium Payments; Transfers

  16                           LLANY, the Separate Account and the General
                               Account

  17                           Surrender of the Policy

  18                           LLANY, the Separate Account and the General
                               Account

  19                           Reports to Policy Owners

  20                           *

  21                           Policy Loans

  22                           *

  23                           LLANY, the Separate Account and the General
                               Account

  24                           Incontestability; Suicide; Misstatement of Age or
                               Gender

  25                           LLANY, the Separate Account and the General
                               Account

  26                           Fund Participation Agreements

  27                           LLANY, the Separate Account and the General
                               Account
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ITEM OF FORM N-8B-2            LOCATION IN PROSPECTUS
- -------------------            ----------------------
<S>                            <C>
  28                           Directors and Officers of LLANY

  29                           LLANY, the Separate Account and the General
                               Account

  30                           *

  31                           *

  32                           *

  33                           *

  34                           *

  35                           *

  37                           *

  38                           Distribution of Policies

  39                           Distribution of Policies

  40                           *

  41(a)                        Distribution of Policies

  42                           *

  43                           *

  44                           The Funds; Premium Payments

  45                           *

  46                           Surrender of the Policy

  47                           LLANY, the Separate Account and the General
                               Account; Surrender of the Policy, Transfers

  48                           *

  49                           *

  50                           LLANY, the Separate Account and the General
                               Account

  51                           Cover Page; Highlights; Premium Payments; Right
                               to Exchange the Policy

  52                           Substitution of Securities

  53                           Tax Matters

  54                           *

  55                           *
</TABLE>

* Not Applicable
<PAGE>
                                  PROSPECTUS 1
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE
ACCOUNT M


<TABLE>
<S>                                                <C>
HOME OFFICE LOCATION:                              ADMINISTRATIVE OFFICE:
120 MADISON STREET                                 PERSONAL SERVICE CENTER - MVLI
SUITE 1700                                         350 CHURCH STREET
SYRACUSE, NY 13202                                 HARTFORD, CT 06103-1106
(888) 223-1860                                     (800) 444-2363
</TABLE>


- --------------------------------------------------------------------------------
               A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
- --------------------------------------------------------------------------------

    This Prospectus describes a flexible premium variable life insurance
contract (the "Policy"), offered by Lincoln Life & Annuity Company of New York
("LLANY", "we", "our" or "us").


    The Policy features include: flexible premium payments; a choice of one of
two death benefit options; a choice of underlying investment options.


    It may not be advantageous to replace existing insurance or supplement an
existing flexible premium variable life insurance contract with the Policy. This
Prospectus and the Prospectuses of the Funds, furnished with this Prospectus,
should be read carefully to understand the Policy being offered.


    The Policy described in this prospectus is available only in New York.



    You may allocate net premiums to the Sub-accounts of our Flexible Premium
Variable Life Account M ("Separate Account"). Each Sub-account invests in one of
the funds listed below.



<TABLE>
<S>                                            <C>
AIM VARIABLE INSURANCE FUNDS                   FRANKLIN TEMPLETON VARIABLE INSURANCE
                                               PRODUCTS
AIM V.I. Capital Appreciation Fund             TRUST
AIM V.I. Diversified Income Fund               Templeton Asset Strategy Fund -- Class 1
AIM V.I. Growth Fund                           (formerly Templeton Asset Allocation Fund)
AIM V.I. Value Fund                            Templeton Growth Securities Fund -- Class 1
DELAWARE GROUP PREMIUM FUND                    (formerly Templeton Stock Fund)
Emerging Markets Series                        Templeton International Securities Fund --
Small Cap Value Series                         Class 1
Trend Series                                   (formerly Templeton International Fund)
DEUTSCHE ASSET MANAGEMENT VIT FUNDS            LINCOLN NATIONAL MONEY MARKET FUND, INC.
 (FORMERLY BT INSURANCE FUNDS TRUST)           Money Market Fund
Equity 500 Index Fund                          MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE
                                               TRUST
FIDELITY VARIABLE INSURANCE PRODUCTS FUND      MFS Emerging Growth Series
Equity-Income Portfolio -- Initial Class       MFS Total Return Series
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II   MFS Utilities Series
Asset Manager Portfolio -- Initial Class       OCC ACCUMULATION TRUST
Investment Grade Bond Portfolio -- Initial     Global Equity Portfolio
Class                                          Managed Portfolio
</TABLE>


TO BE VALID, THIS PROSPECTUS MUST HAVE THE CURRENT MUTUAL FUNDS' PROSPECTUSES
WITH IT. KEEP ALL FOR FUTURE REFERENCE.

THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED OR DISAPPOVED THESE
SECURITIES OR DETERMINED THIS PROSPECTUS IS ACCURATE OR COMPLETE. IT IS A
CRIMINAL OFFENSE TO STATE OTHERWISE.


                         PROSPECTUS DATED: MAY 1, 2000

<PAGE>
                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                          PAGE
                                          ----
<S>                                     <C>
Highlights............................       3
  Initial Choices to be Made..........       3
  Level or Varying Death Benefit......       3
  Amount of Premium Payment...........       4
  Selection of Funding Vehicles.......       4
  Charges and Fees....................       5
  Changes in Specified Amount.........       5
LLANY, the Separate Account and
 The General Account..................       6
Buying Variable Life Insurance........       7
  Replacements........................       8
The Funds.............................       8
  Substitution of Securities..........      12
  Voting Rights.......................      12
  Fund Participation Agreements.......      13
Death Benefit.........................      13
    Death Benefit Options.............      13
    Changes in Death Benefit Option...      13
    Guaranteed Death Benefit
     Provision........................      14
    Payment of Death Benefit..........      14
    Changes in Specified Amount.......      14
Premium Payments; Transfers...........      15
    Premium Payments..................      15
    Allocation of Net Premium
     Payments.........................      16
    Transfers.........................      17
    Optional Sub-Account Allocation
     Programs.........................      17
      Dollar Cost Averaging...........      17
      Automatic Rebalancing...........      18
Charges; Fees.........................      18
    Premium Load......................      18
    Monthly Deductions................      18
    Transaction Fee for Excess
     Transfers........................      19
    Mortality and Expense Risk Charge
     and Fund Expenses................      20
    Surrender Charge..................      22
    Reduction of Charges--
     Purchases on a Case Basis........      22
Policy Values.........................      23
    Accumulation Value................      23
    Variable Accumulation Unit
     Value............................      23
    Surrender Value...................      24
Surrenders............................      24
    Partial Surrenders................      24
    Full Surrenders...................      25
    Deferral of Payment and
     Transfers........................      25
Lapse and Reinstatement...............      25
    Lapse of a Policy; Effect of
     Guaranteed Death Benefit
     Provision........................      25
    Reinstatement of a Lapsed
     Policy...........................      25
</TABLE>



<TABLE>
Policy Loans..........................      26
Settlement Options....................      27
<CAPTION>
                                          PAGE
                                          ----
<S>                                     <C>
Other Policy Provisions...............      27
    Issuance..........................      27
    Effective Date of Coverage........      27
    Short-Term Right to Cancel the
     Policy...........................      27
    Policy Owner......................      28
    Beneficiary.......................      28
    Assignment........................      28
    Right to Exchange for a Fixed
     Benefit Policy...................      28
    Incontestability..................      29
    Misstatement of Age or Sex........      29
    Suicide...........................      29
    Nonparticipating Policies.........      29
    Riders............................      30
Tax Issues............................      30
    Taxation of Life Insurance
     Contracts in General.............      30
    Policies Which Are MECS...........      31
    Policies Which Are Not MECS.......      32
    Other Considerations..............      32
    Tax Status of LLANY...............      33
Other Matters.........................      34
    Directors and Officers of LLANY...      34
    Distribution of Policies..........      36
    Changes of Investment Policy......      36
    Other Contracts Issued by LLANY...      36
    State Regulation..................      37
    Reports to Policy Owners..........      37
    Advertising.......................      37
    Legal Proceedings.................      37
    Experts...........................      38
    Registration Statement............      38
Appendix 1............................      39
    Corridor Percentages..............      39
Appendix 2............................      40
    Guaranteed Maximum Cost of
     Insurance Rates..................      40
Appendix 3............................      41
    Illustration of Surrender
     Charges..........................      41
Appendix 4............................      43
    Illustration of Accumulation
     Values, Surrender Values, and
     Death Benefit Proceeds...........      43
Financial Statements
    Separate Account..................     M-1
    Lincoln Life & Annuity Company of
     New York.........................     S-1
</TABLE>


2
<PAGE>
HIGHLIGHTS

                    This section is an overview of key Policy features. Your
                    Policy is a flexible premium variable life insurance policy
                    under which flexible premium payments are permitted and the
                    Death Benefit and Policy values may vary with the investment
                    performance of the funding option(s) selected. Its value may
                    change on a:

                    1) fixed basis;
                    2) variable basis; or a
                    3) combination of both fixed and variable bases.


                    Review your personal financial objectives and discuss them
                    with a qualified financial counselor before you buy a
                    variable life insurance policy. This Policy may, or may not,
                    be appropriate for your individual financial goals. If you
                    are already entitled to favorable tax treatment, you should
                    satisfy yourself that this Policy meets your other financial
                    goals before you buy it. The value of the Policy and, under
                    one option, the Death Benefit amount depend on the
                    investment results of the funding options you select.


                    At all times, your Policy must qualify as life insurance
                    under the Internal Revenue Code of 1986 (the "Code") to
                    receive favorable tax treatment under Federal law. If these
                    requirements are met, you may benefit from such tax
                    treatment. LLANY reserves the right to return your premium
                    payments if they result in your Policy failing to meet Code
                    requirements.

                    INITIAL CHOICES TO BE MADE

                    The Policy Owner (the "Owner" or "you") is the person named
                    in the "Policy Specifications" who has all of the Policy
                    ownership rights. If no Owner is named, the Insured (the
                    person whose life is insured under the Policy) will be the
                    Owner of the Policy. You, as the Owner, have three important
                    choices to make when the Policy is first purchased. You need
                    to choose:

                    1) one of the two Death Benefit Options;
                    2) the amount of premium you want to pay; and
                    3) the amount of your Net Premium Payment to be placed in
                       each of the funding options you select. The Net Premium
                       Payment is the balance of your Premium Payment that
                       remains after certain charges are deducted from it.

                    LEVEL OR VARYING DEATH BENEFIT

                    The Death Benefit is the amount LLANY pays to the
                    Beneficiary(ies) when the Insured dies. Before we pay the
                    Beneficiary(ies), any outstanding loan account balances or
                    outstanding amounts due are subtracted from the Death
                    Benefit. We calculate the Death Benefit payable as of the
                    date on which the Insured died.

                    When you purchase your Policy, you must choose one of two
                    Death Benefit Options:

                    1) a level death benefit; or
                    2) a varying death benefit.

                    If you choose the level Death Benefit Option, the Death
                    Benefit will be the greater of:

                    1) the "Specified Amount", which is the amount of the death
                       benefit in effect for the Policy when the Insured died
                       (the Specified Amount may be found on the Policy's
                       Specification Page); or
                    2) the "Corridor Death Benefit", which is the Death Benefit
                       calculated as a percentage of the Accumulation Value.

                                                                               3
<PAGE>
                    If you choose the varying Death Benefit Option, the Death
                    Benefit will be the greater of:

                    1) the Specified Amount plus the "Net Accumulation Value"
                       when the Insured died. The Net Accumulation Value is the
                       total of the balances in the Fixed Account, and the
                       Separate Account minus any outstanding Loan Account
                       amounts; or

                    2) the Corridor Death Benefit. See page 13.


                    This policy contains a Guaranteed Initial Death Benefit
                    Premium. This means that the Death Benefit will not be lower
                    than the Initial Specified Amount regardless of the gains or
                    losses of the Funds you select as long as you pay that
                    Premium. Therefore, the Initial Death Benefit under your
                    Policy would be guaranteed for five years even though your
                    Net Accumulation Value is insufficient to pay your current
                    Monthly Deductions.

                    If you have borrowed against your Policy or surrendered a
                    portion of your Policy, your Initial Death Benefit will be
                    reduced by the Loan Account balance and any surrendered
                    amount.

                    AMOUNT OF PREMIUM PAYMENT


                    When you apply for your Policy, you must decide how much
                    premium to pay. Premium payments may be changed within the
                    limits described on page 15.



                    You may use the value of the Policy to pay the premiums due
                    and continue the Policy in force if sufficient values are
                    available for premium payments. Be careful; if the
                    investment options you choose do not do as well as you
                    expect, there may not be enough value to continue the Policy
                    in force without more premium payments. Charges against
                    Policy values for the cost of insurance (see page 18)
                    increase as the Insured gets older.



                    If your Policy lapses because your Monthly Premium Deduction
                    is larger than the Net Accumulation Value, you may reinstate
                    your Policy. See page 25.



                    When you first receive your Policy you will have 10 days to
                    look it over, unless state law requires a greater time. This
                    is called the "Right-to-Examine" period. Use this time to
                    review your Policy and make sure it meets your needs. During
                    this period your Initial Premium Payment will be deposited
                    in the Fixed Account. If you then decide you do not want
                    your Policy, we will return all Premium Payments with no
                    interest paid. See page 27.


                    SELECTION OF FUNDING VEHICLES

                    This Prospectus focuses on the Separate Account investment
                    information that makes up the "variable" part of the
                    contract. If you put money into the variable funding
                    options, you assume all the investment risk on that money.
                    This means that if the mutual fund(s) you select go up in
                    value, the value of your Policy, net of charges and
                    expenses, also goes up. If those funds lose value, so does
                    your Policy. Each fund has its own investment objective. You
                    should review each fund's Prospectus before making your
                    decision.


                    You must choose the Fund(s) in which you want to place each
                    Net Premium Payment. The Sub-Accounts make up the Separate
                    Account. Each Sub-Account invests in shares of a certain
                    Fund. You may also choose to place your Net Premium Payment
                    or part of it into the Fixed Account. A Sub-Account is not
                    guaranteed and will increase or decrease in value according
                    to the particular Fund's investment performance. See
                    page 8.


4
<PAGE>
                    You may also use LLANY's Fixed Account to fund your Policy.
                    Net Premium payments put into the Fixed Account:

                - become part of LLANY's General Account;
                - do not share the investment experience of the Separate
                  Account; and
                - have a guaranteed minimum interest rate of 4% per year.


                    Interest beyond 4% is credited at LLANY's discretion. For
                    additional information on the Fixed Account, see page 7.


                    CHARGES AND FEES

                    We deduct a premium charge of 5% from each Premium Payment.
                    We make Monthly deductions for administrative expenses
                    (currently, $15 per month for the first Policy Year and $5
                    per month afterwards, guaranteed not to exceed $7.50 after
                    the first Policy Year) along with the Cost of Insurance and
                    any riders that are placed on your Policy. We make daily
                    charges against the Separate Account for mortality and
                    expense risk. This charge is currently at an annual rate of
                    .80% for Policy Years 1-12, 0.55% for Policy Year 13 and
                    beyond. The charge is guaranteed not to exceed .90% per year
                    through Policy Year 12 and .65% in Policy Years 13 and
                    beyond.


                    Each Fund has its own management fee charge, also deducted
                    daily. Each Fund's expense levels will affect its investment
                    results. The table on page 20 shows you current expense
                    levels for each Fund.


                    Each Policy Year you may make 12 transfers between funding
                    options without charge. Beyond 12, a $25 fee may apply.


                    The Surrender Charge is the amount retained by us if the
                    Policy is surrendered. We charge you $25, but not more than
                    2% of the amount withdrawn, each time you request a partial
                    surrender of your Policy. If you totally surrender your
                    Policy within the first 10 years, a Surrender Charge will be
                    deducted in computing what will be paid you. If you
                    surrender your Policy within the first 10 years after an
                    increase in the Specified Amount, a Surrender Charge will
                    also be imposed in addition to any existing Surrender
                    Charges. See page 22.



                    You may borrow within described limits against your Policy.
                    If you borrow against your Policy, interest will be charged
                    to the Loan Account Value. The annual interest rate is 8%.
                    LLANY will credit interest on the Loan Account Value. For
                    the first ten Policy Years, interest will be credited at a
                    current annual rate equal to the interest rate charged minus
                    1%, guaranteed not to exceed 2%. For Policy Years eleven and
                    beyond, the credited annual rate will be equal to the
                    interest rate charged minus .25%, guaranteed not to exceed
                    1%. See page 26.



                    Charges and fees may be reduced in some circumstances where
                    Policies are purchased by corporations and other groups or
                    sponsoring organizations on a case basis. See page 22.


                    LLANY may derive a profit from its charges and may use these
                    profits to finance distribution of the Policies.

                    CHANGES IN SPECIFIED AMOUNT

                    The Initial Specified Amount is chosen by the Policy Owner
                    and is initially equal to the Death Benefit.


                    Within certain limits, you may decrease or, with
                    satisfactory evidence of insurability, increase the
                    Specified Amount. The minimum Specified Amount is currently
                    $100,000. Such changes will affect other aspects of your
                    Policy. See page 14.


                                                                               5
<PAGE>
LLANY, THE SEPARATE ACCOUNT AND
THE GENERAL ACCOUNT

                    Lincoln Life & Annuity Company of New York is a life
                    insurance company chartered under New York law on June 6,
                    1996. Wholly-owned by Lincoln National Corporation ("LNC"),
                    a publicly held Indiana insurance holding company
                    incorporated in 1968, it is licensed to sell life insurance
                    policies and annuity contracts in New York and its principal
                    office is at 120 Madison Street, Suite 1700, Syracuse, NY
                    13202. LLANY, LNC and their affiliates comprise the "Lincoln
                    Financial Group" which provides a variety of wealth
                    accumulation and protection products and services.

                    Lincoln Life & Annuity Flexible Premium Variable Life
                    Account M ("Account M") is a "separate account" of the
                    company established pursuant to a resolution of the Board of
                    Directors of LLANY. Under New York law, the assets of
                    Account M attributable to the Policies, through our
                    property, are not chargeable with liabilities of any other
                    business of LLANY and are available first to satisfy our
                    obligations under the Policies. Account M income, gains, and
                    losses are credited to or charged against Account M without
                    regard to our other income, gains, or losses. Its values and
                    investment performance are not guaranteed. It is registered
                    with the Securities and Exchange Commission (the
                    "Commission") as a "unit investment trust" under the 1940
                    Act and meets the 1940 Act's definition of "separate
                    account". Such registration does not involve supervision by
                    the Commission of Account M's or LLANY's management,
                    investment practices, or policies. We have other registered
                    separate accounts which fund other variable life insurance
                    policies and variable annuity contracts.

                    Account M is divided into Sub-Accounts, each of which is
                    invested solely in the shares of one of the mutual funds
                    available as funding vehicles under the Policies. On each
                    Valuation Day (any day on which the New York Stock Exchange
                    is open), Net Premium Payments allocated to Account M will
                    be invested in Fund shares at net asset value, and monies to
                    pay for deductions, charges, transfers and surrenders from
                    Account M are raised by selling Fund shares at net asset
                    value.


                    The Funds and their investment objectives, which they may or
                    may not achieve, are described in "The Funds". More Fund
                    information is in the Funds' prospectuses, which must
                    accompany or precede this prospectus and should be read
                    carefully. Some Funds have investment objectives and
                    policies similar to those of other funds managed by the same
                    investment adviser. Their investment results may be higher
                    or lower than those of the other funds, and there can be no
                    assurance, and no representation is made, that a Fund's
                    investment results will be comparable to those of any other
                    fund.


                    We reserve the right to add, withdraw or substitute Funds,
                    subject to the conditions of the Policy and to compliance
                    with regulatory requirements, if, in our sole discretion
                    legal, regulatory, marketing, tax or investment
                    considerations so warrant or in the event a particular Fund
                    is no longer available for investment by the Sub-Accounts.
                    No substitution will take place without prior approval of
                    the Commission, to the extent required by law.

                    Shares of the Funds may be used by us and other insurance
                    companies to fund both variable annuity contracts and
                    variable life insurance policies. While this is not
                    perceived as problematic, the Funds' governing bodies
                    (Boards of Directors/Trustees) have agreed

6
<PAGE>
                    to monitor events to identify any material irreconcilable
                    conflicts which might arise and to decide what responsive
                    action might be appropriate. If a Sub-Account were to
                    withdraw its investment in a Fund because of a conflict, a
                    Fund might have to sell portfolio securities at unfavorable
                    prices.

                    A Policy may also be funded in whole or in part through the
                    "Fixed Account", part of LLANY's General Account supporting
                    its insurance and annuity obligations. We will credit
                    interest on amounts held in the Fixed Account as we
                    determine from time to time, but not less than 4% per year.
                    Interest, once credited, and Fixed Account principal are
                    guaranteed. Interests in the Fixed Account have not been
                    registered under the 1933 Act in reliance on exemptive
                    provisions. The Commission has not reviewed Fixed Account
                    disclosures, but they are subject to securities law
                    provisions relating to accuracy and completeness.

BUYING VARIABLE LIFE INSURANCE

                    The Policies this Prospectus offers are variable life
                    insurance policies which provide death benefit protection.
                    Investors not needing death benefit protection should
                    consider other forms of investment, as there are extra costs
                    and expenses of providing the insurance feature. Further,
                    life insurance purchasers who are risk-aversive or want more
                    predictable premium levels and benefits may be more
                    comfortable buying more traditional, non-variable life
                    insurance. However, variable life insurance is a flexible
                    tool for financial and investment planning for persons
                    needing death benefit protection and willing to assume
                    investment risk and to monitor investment choices they have
                    made.

                    Flexibility starts with the ability to make differing levels
                    of premium payments. A young family just starting out may
                    only be able to pay modest premiums initially but hope to
                    increase premium payments over time. At first, this family
                    would be paying primarily for the insurance feature (perhaps
                    at ages where the insurance cost is relatively low) and
                    later use a Policy more as a savings vehicle. A customer at
                    peak earning capacity may wish to pay substantial premiums
                    for a limited number of years prior to retirement, after
                    which Policy values may suffice, based on future expected
                    return results, though not guaranteed, to keep the Policy
                    inforce for the expected lifetime and to provide, through
                    loans, supplemental retirement income. A customer may be
                    able to pay a large single premium, using the Policy
                    primarily as a savings and investment vehicle for potential
                    tax advantages. A parent or grandparent may find a policy on
                    the life of a child or grandchild a useful gifting
                    opportunity over a period of years and the basis of an
                    investment program for the donee. A business may be able to
                    use a Policy to fund non-qualified executive compensation or
                    business continuation plans.

                    Sufficient premiums must always be paid to keep a policy
                    inforce, and there is a risk of lapse if premiums are too
                    low in relation to the insurance amount and if investment
                    results are less favorable than anticipated. The Guaranteed
                    Death Benefit Provision, if elected, may help to assure a
                    death benefit even if investment results are unfavorable.

                    Flexibility also results from being able to select, monitor
                    and change investment choices within a Policy. With the wide
                    variety of fund options available, it is possible to fine
                    tune an investment mix and change it to meet changing
                    personal objectives or investment conditions. Policy owners
                    should be prepared to monitor their investment choices on an
                    ongoing basis.

                    Variable life insurance has significant tax advantages under
                    current tax law. A transfer of values from one fund to
                    another within the Policy generates no taxable gain or loss.
                    And any investment income and realized capital gains within
                    a fund are automatically

                                                                               7
<PAGE>
                    reinvested without being taxed to the Policy owner. Policy
                    values therefore accumulate on a tax-deferred basis. These
                    situations would normally result in immediate tax
                    liabilities in the case of direct investment in mutual
                    funds.


                    While these tax deferral features also apply to variable
                    annuities, liquidity (the ability of Policy owners to access
                    Policy values) is normally more easily achieved with
                    variable life insurance. Unless a policy has become a
                    "modified endowment contract" (see "Tax Issues"), an owner
                    can borrow Policy values tax-free, without surrender charges
                    and at very low net interest cost. Policy loans can be a
                    source of retirement income. Variable annuity withdrawals
                    are generally taxable to the extent of accumulated income,
                    may be subject to surrender charges, and will result in
                    penalty tax if made before age 59 1/2.



                    Depending on the death benefit option chosen, accumulated
                    Policy values may also be part of the eventual death benefit
                    payable. If a Policy is heavily funded and investment
                    performance is very favorable, the death benefit may
                    increase even further because of tax law requirements that
                    the death benefit be a certain multiple of Policy value,
                    depending on the Insured's age (see "Death Benefit"). The
                    death benefit is income-tax free and may, with proper estate
                    planning, be estate-tax free. A tax advisor should be
                    consulted.


                    There are costs and expenses of variable life insurance
                    ownership which are directly related to Policy values (i.e.
                    asset based costs), as is true with investment in mutual
                    funds or variable annuities. A significant additional cost
                    of variable life insurance is the "cost of insurance" charge
                    which is imposed on the "amount at risk" (the death benefit
                    less Policy value) and increases as the insured grows older.
                    This charge varies by age, underwriting classification,
                    smoking status and in most states by gender. The effect of
                    its increase can be seen in illustrations in this Prospectus
                    (see Appendix 4) or in personalized illustrations available
                    upon request. Surrender Charges, which decrease over time,
                    are another significant additional cost if the Policy is not
                    retained.

                    REPLACEMENTS

                    Before purchasing the Policy to replace, or to be funded
                    with proceeds borrowed or withdrawn from, an existing life
                    insurance policy, an applicant should consider a number of
                    matters. Will any commission will be paid to an agent or any
                    other person with respect to the replacement? Are coverages
                    and comparable values are available from the Policy, as
                    compared to his or her existing policy? The Insured may no
                    longer be insurable, or the contestability period may have
                    elapsed with respect to the existing policy, while the
                    Policy could be contested. The Owner should consider similar
                    matters before deciding to replace the Policy or withdraw
                    funds from the Policy for the purchase of funding a new
                    policy of life insurance.

THE FUNDS


                    Each of the Sub-Accounts of the Separate Account is invested
                    solely in the shares of one of the Funds available under the
                    Policies. Each of the Funds, in turn, is an investment
                    portfolio of one of the Trusts or corporations listed below.
                    A given Fund may have a similar investment objective and
                    principal investment strategy to those for another mutual
                    fund managed by the same investment advisor or subadvisor.
                    However, because of timing of investments and other
                    variables we cannot guarantee that there will be any
                    correlation between the two investments. Even though the
                    management strategy and the objectives of the funds are
                    similar, the investment results may vary.


8
<PAGE>

                    The portfolios, their investment advisers and distributors,
                    and the Funds within each that are available under the
                    Policies:



                        AIM Variable Insurance Funds managed by A I M Advisors,
                        Inc., and distributed by A I M Distributors, Inc.,
                        11 Greenway Plaza, Suite 100, Houston, TX 77046-1173;



                            AIM V.I. Capital Appreciation Fund;
                            AIM V.I. Diversified Income Fund;
                            AIM V.I. Growth Fund;
                            AIM V.I. Value Fund.



                        Delaware Group Premium Fund, managed by Delaware
                        Management Company and distributed by Delaware
                        Distributors, L.P., 1818 Market Street, Philadelphia, PA
                        19103;



                            Emerging Markets Series;
                            Small Cap Value Series;
                            Trend Series.



                        Deutsche Asset Management VIT Funds Trust (formerly BT
                        Insurance Funds Trust), managed by Bankers Trust
                        Company, Bankers Trust Plaza, New York, NY 10006, and
                        distributed by



                            Equity 500 Index Fund.



                        Fidelity Variable Insurance Products Fund, and Fidelity
                        Variable Insurance Products Fund II managed by Fidelity
                        Management & Research Company and distributed by
                        Fidelity Distributors Corporation, 82 Devonshire Street,
                        Boston, MA 02109;



                            Equity-Income Portfolio -- Initial Class
                            Asset Manager Portfolio -- Initial Class
                            Investment Grade Bond Portfolio -- Initial Class



                        Franklin Templeton Variable Products Series Fund,
                        managed by Templeton Investment Counsel, Inc., Broward
                        Financial Centre, STE 2100, Fort Lauderdale FL 33394 and
                        its Templeton and Franklin affiliates and distributed by
                        Franklin Templeton Distributors, Inc., 777 Mariners
                        Island Blvd. San Mateo CA 94403-7777;



                            Templeton Asset Strategy Fund -- Class 1;
                            Templeton Growth Securities Fund -- Class 1.
                            Templeton International Securities Funds -- Class 1;



                        Lincoln National Money Market Fund, Inc., managed by
                        Lincoln Investment Management, Inc. and distributed by
                        Lincoln Financial Advisors Corp. 350 Church Street,
                        Hartford, CT 06103.



                            Money Market Fund



                        MFS-Registered Trademark- Variable Insurance Trust,
                        managed by Massachusetts Financial Services Company and
                        distributed by MFS Fund Distributors, Inc.,
                        500 Boylston Street, Boston, MA 02116;



                            MFS Emerging Growth Series;
                            MFS Total Return Series;
                            MFS Utilities Series.


                                                                               9
<PAGE>

                        OCC Accumulation Trust, managed by OpCap Advisors and
                        distributed by OCC Distributors, 1345 Avenue of the
                        Americas New York, NY 10105



                            Global Equity Portfolio;
                                    Managed Portfolio.



                    The investment advisory fees charged the Funds by their
                    advisers are shown listed under "Fund Expenses" in this
                    Prospectus.



                    There follows a brief description of the investment
                    objective and program of each Fund. There can be no
                    assurance that any of the stated investment objectives will
                    be achieved.



                    AIM V.I. CAPITAL APPRECIATION FUND Seeks growth of capital
                    through investment in common stocks, with emphasis on medium
                    and small-sized growth companies. The investment advisor
                    will be particularly interested in companies that are likely
                    to benefit from new or innovative products, services or
                    processes as well as those that have experienced
                    above-average, long term growth in earnings and have
                    excellent prospects for future growth.



                    AIM V.I. DIVERSIFIED INCOME FUND: Seeks to achieve a high
                    level of current income primarily by investing in a
                    diversified portfolio of foreign and U.S. government and
                    corporate debt securities, including lower rated high yield
                    debt securities (commonly known as "junk bonds").



                    AIM V.I. GROWTH FUND: Seeks growth of capital primarily by
                    investing in seasoned and better capitalized companies
                    considered to have strong earnings momentum. Focus is on
                    companies that have experienced above-average growth in
                    earnings and have excellent prospects for future growth.



                    AIM V.I. VALUE FUND: Seeks to achieve long-term growth of
                    capital by investing primarily in equity securities judged
                    by its investment advisor to be undervalued relative to the
                    investment advisor's appraisal of current or projected
                    earnings of the companies issuing the securities, or
                    relative to current market values of assets owned by the
                    companies issuing the securities or relative to the equity
                    markets generally. Income is a secondary objective.



                    DELAWARE EMERGING MARKETS SERIES -- STANDARD CLASS: An
                    international fund which seeks to achieve long-term capital
                    appreciation by investing primarily in equity securities of
                    issuers located or operating in emerging or developing
                    countries.



                    DELAWARE SMALL CAP VALUE SERIES -- STANDARD CLASS: Seeks
                    growth by investing in stocks of small cap companies whose
                    market values appear low relative to underlying value or
                    future earnings and growth potential.



                    DELAWARE TREND SERIES -- STANDARD CLASS: Seeks long-term
                    growth by investing primarily in small-cap common stocks and
                    convertible securities of emerging and other growth-oriented
                    companies.



                    DEUTSCHE VIT EQUITY 500 FUND: Seeks to replicate as closely
                    as possible the performance of the Standard & Poor's 500
                    Composite Stock Price Index, an index emphasizing large-
                    capitalization stocks, before the deduction of Fund
                    expenses.


10
<PAGE>

                    FIDELITY VIP EQUITY-INCOME PORTFOLIO -- INITIAL CLASS :
                    Seeks reasonable income by investing primarily in
                    income-producing equity securities, with some potential for
                    capital appreciation, seeking a yield that exceeds the
                    composite yield on the securities comprising the Standard
                    and Poor's 500 Index (S&P 500).



                    FIDELITY VIP II ASSET MANAGER PORTFOLIO -- INITIAL CLASS:
                    Seeks high total return with reduced risk over the long-term
                    by allocating its assets among domestic and foreign stocks,
                    bonds and short-term money market instruments.



                    FIDELITY VIP II INVESTMENT GRADE BOND PORTFOLIO -- INITIAL
                    CLASS: Seeks as high a level of current income as is
                    consistent with the preservation of capital by investing in
                    U.S. dollar-denominated investment-grade bonds.



                    LINCOLN MONEY MARKET FUND: Seeks maximum current income
                    consistent with the preservation of capital. The Fund
                    invests in short-term obligations issued by U.S.
                    corporations, the U.S. Government, and federally chartered
                    banks and U.S. branches of foreign banks.



                    MFS EMERGING GROWTH SERIES: Seeks to provide long-term
                    growth of capital.



                    MFS TOTAL RETURN SERIES: Seeks primarily to obtain
                    above-average income (compared to a portfolio invested
                    entirely in equity securities) consistent with the prudent
                    employment of capital, and secondarily to provide a
                    reasonable opportunity for growth of capital and income.



                    MFS UTILITIES SERIES: Seeks capital growth and current
                    income (income above that available from a portfolio
                    invested entirely in equity securities).



                    OCC ACCUMULATION TRUST GLOBAL EQUITY PORTFOLIO: Seeks
                    long-term capital appreciation through a global investment
                    strategy primarily involving equity securities.



                    OCC ACCUMULATION TRUST MANAGED PORTFOLIO: Seeks growth of
                    capital over time through investment in a portfolio of
                    common stocks, bonds and cash equivalents, the percentage of
                    which will vary based on management's assessments of
                    relative investment values.



                    TEMPLETON ASSET STRATEGY FUND -- CLASS 1: Seeks a high level
                    of total return. Invests in stocks of companies in any
                    nation, bonds of companies and governments of any nation,
                    and in money market instruments including emerging markets.
                    Assets are allocated among different investments depending
                    upon worldwide market and economic conditions.



                    TEMPLETON GROWTH SECURITIES FUND -- CLASS 1: Seeks long-term
                    capital growth. Invests primarily in stocks of companies in
                    various nations throughout the world including the U.S. and
                    emerging markets. Templeton Global Advisors Limited serves
                    as the Fund's investment advisor.



                    TEMPLETON INTERNATIONAL SECURITIES FUND -- CLASS 1: Seeks
                    long-term capital growth. It invests primarily in stocks of
                    companies outside the United States, including emerging
                    markets. Templeton Investment Counsel, Inc. serves as the
                    Fund's investment advisor.


                    Several of the portfolios may invest in non-investment
                    grade, high yield, high-risk debt securities (commonly
                    referred to as "junk bonds"), as detailed in the individual
                    Fund prospectuses. Please review the Funds prospectuses
                    carefully.

                    There is no assurance that the investment objective of any
                    of the Funds will be met. A Policy Owner bears the complete
                    investment risk for Accumulation Values allocated to a
                    Sub-Account. Each of the Sub-Accounts involves inherent
                    investment risk, and such risk

                                                                              11
<PAGE>
                    varies significantly among the Sub-Accounts. Policy Owners
                    should read each Fund's prospectus carefully and understand
                    the Funds' relative degrees of risk before making or
                    changing investment choices. Additional Funds may, from time
                    to time, be made available as investments to underlie the
                    Policies. However, the right to make such selections will be
                    limited by the terms and conditions imposed on such
                    transactions by LLANY (See "Premium Payments").

                    Required premium levels will vary based on market
                    performance. In a prolonged market downturn, affecting all
                    Sub-Accounts, additional Premium Payments may be necessary
                    to maintain the level of coverage or to avoid lapsing of the
                    Policy. Review of periodic contract statements is strongly
                    suggested to determine appropriate premium requirements.

                    SUBSTITUTION OF SECURITIES


                    If the shares of any Fund should no longer be available for
                    investment by the Separate Account or if, in the judgment of
                    LLANY, further investment in such shares should become
                    inappropriate in view of the purpose of the investment
                    objectives of the Policies or in view of legal, regulatory
                    or federal income tax restrictions, LLANY may substitute
                    shares of another Fund. No substitution of securities in any
                    Sub-Account may take place without prior approval of the
                    Commission and under such requirements as it may impose.
                    Substitute funds may have higher charges than the funds
                    being replaced.


                    VOTING RIGHTS

                    In accordance with its view of present applicable law, LLANY
                    will vote the shares of each Fund held in the Separate
                    Account at special meetings of the shareholders of the
                    particular Trust in accordance with written instructions
                    received from persons having the voting interest in the
                    Separate Account. LLANY will vote shares for which it has
                    not received instructions, as well as shares attributable to
                    it, in the same proportion as it votes shares in the
                    Separate Account for which it has received instructions. The
                    Trusts do not hold regular meetings of shareholders.

                    The number of shares which a person has a right to vote will
                    be determined as of a date to be chosen by the appropriate
                    Trust not more than sixty (60) days prior to the meeting of
                    the particular Trust. Voting instructions will be solicited
                    by written communication at least fourteen (14) days prior
                    to the meeting.


                    To determine how many votes each policy owner is entitled to
                    direct with respect to a Fund, first we will calculate the
                    dollar amount of your account value attributable to that
                    Fund. Second, we will divide that amount by $100.00. The
                    result is the number of votes you may direct.


                    The Funds' shares are issued and redeemed only in connection
                    with variable annuity contracts and variable life insurance
                    policies issued through separate accounts of LLANY and other
                    life insurance companies. The Trusts do not foresee any
                    disadvantage to Policy Owners arising out of the fact that
                    shares may be made available to separate accounts which are
                    used in connection with both variable annuity and variable
                    life insurance products. Nevertheless, the Trusts' Boards
                    intend to monitor events in order to identify any material
                    irreconcilable conflicts which may possibly arise and to
                    determine what action, if any, should be taken in response
                    thereto. If such a conflict were to occur, one of the
                    separate accounts might withdraw its investment in a Fund.
                    This might force a Fund to sell portfolio securities at
                    disadvantageous prices.

12
<PAGE>
                    FUND PARTICIPATION AGREEMENTS


                    LLANY has entered in to agreements with the various Trusts
                    or corporations and their advisers or distributors under
                    which LLANY makes the Funds available under the Policies and
                    performs certain administrative services. In some cases, the
                    advisers or distributors may compensate LLANY at annual
                    rates of between .10% and .25% of assets in a particular
                    fund attributable to the Policies.


DEATH BENEFIT

                    DEATH BENEFIT OPTIONS

                    Two different Death Benefit Options are available for
                    determining the Death Benefit. The amount payable under
                    either option will be determined as of the date of the
                    Insured's death.

                    Under OPTION 1 the Death Benefit will be the greater of the
                    Specified Amount (a minimum of $100,000 as of the date of
                    this Prospectus), or the applicable percentage (the
                    "Corridor Percentage") of the Accumulation Value required to
                    maintain the Policy as a "life insurance contract" for tax
                    purposes (the "Corridor Death Benefit"). The Corridor
                    Percentage is 250% through the Insured's age 40 and
                    decreases in accordance with the table in Appendix I to 100%
                    at the Insured's age 95. Option 1 provides a level Death
                    Benefit until the Corridor Death Benefit exceeds the
                    Specified Amount.

                    Under OPTION 2 the Death Benefit will be the greater of the
                    Specified Amount (a minimum of $100,000 as of the date of
                    this Prospectus), plus the Accumulation Value, or the
                    Corridor Death Benefit. Option 2 provides a varying Death
                    Benefit which increases or decreases over time, depending on
                    the amount of premium paid and the investment performance of
                    the underlying funding options chosen.

                    Under both Option 1 and Option 2, the proceeds payable upon
                    death will be the Death Benefit, reduced by partial
                    surrenders and by the amount necessary to repay any loans in
                    full. Option 1 will be in effect unless Option 2 has been
                    elected in the application for the Policy or unless a change
                    has been allowed.

                    CHANGES IN DEATH BENEFIT OPTION

                    A Death Benefit Option change will be allowed upon the
                    Owner's written request to our Administrative Office in form
                    satisfactory to LLANY, subject to the following conditions:

                     - The change will take effect on the Monthly Anniversary
                       Day (the day of the month as shown in the Policy
                       Specifications) or on the next Valuation Day following
                       the date of receipt of the request.

                     - There will be no change in the Surrender Charge, and
                       evidence of insurability may be required.

                     - No change in the Death Benefit Option may reduce the
                       Specified Amount below $100,000.

                     - For changes from Option 1 to Option 2, the new Specified
                       Amount will equal the Specified Amount less the
                       Accumulation Value at the time of the change.

                     - For changes from Option 2 to Option 1, the new Specified
                       Amount will equal the Specified Amount plus the
                       Accumulation Value at the time of the change.

                                                                              13
<PAGE>
                    GUARANTEED DEATH BENEFIT PROVISION

                    The Guaranteed Death Benefit Provision assures that, as long
                    as the Guaranteed Initial Death Benefit Premium is paid, the
                    Death Benefit will not be less than the Initial Specified
                    Amount during the first five Policy Years even if the Net
                    Accumulation Value is insufficient to cover the current
                    Monthly Deductions, assuming there have been no loans or
                    partial surrenders.

                    Changes in Initial Specified Amount, partial surrenders, and
                    Death Benefit Option changes during the first five Policy
                    Years may affect the Guaranteed Death Benefit Premium. These
                    events and loans may also affect the Policy's ability to
                    remain in force.

                    PAYMENT OF DEATH BENEFIT

                    The Death Benefit is the amount payable to the Beneficiary
                    upon the death of the Insured in accordance with the Death
                    Benefit Option elected. Any outstanding loan amounts or
                    overdue deductions are deducted prior to payment of the
                    proceeds.

                    The Death Benefit under the Policy will be paid in a lump
                    sum within seven days after receipt at our Administrative
                    Office of due proof of the Insured's death (a certified copy
                    of the death certificate), unless the Owner or the
                    Beneficiary has elected that it be paid under one or more of
                    the Settlement Options (See "Settlement Options"). Payment
                    of the Death Benefit may be delayed if the Policy is being
                    contested.

                    While the Insured is living, the Owner may elect a
                    Settlement Option for the Beneficiary and deem it
                    irrevocable, and may revoke or change a prior election. The
                    Beneficiary may make or change an election within 90 days of
                    the death of the Insured, unless the Owner has made an
                    irrevocable election.

                    All or a part of the Death Benefit may be applied under one
                    or more of the Settlement Options, or such other options as
                    LLANY may make available in the future.

                    If the Policy is assigned as collateral security, LLANY will
                    pay any amount due the assignee in one lump sum. Any excess
                    Death Benefit due will be paid as elected.

                    The Death Benefit under the Policy at any point in time must
                    be at least the "Corridor Percentage" of the Accumulation
                    Value based on the Insured's attained age. The table of
                    Corridor Percentages is in Appendix 1.

                    CHANGES IN SPECIFIED AMOUNT

                    Changes in the Specified Amount of a Policy can be made by
                    submitting a written request to our Administrative Office in
                    form satisfactory to us.

                    Changes in the Specified Amount are subject to the following
                    conditions:

                     - Satisfactory evidence of insurability and a supplemental
                       application may be required for an increase in the
                       Specified Amount.

                     - An increase in the Specified Amount will increase the
                       Surrender Charge.

                     - As of the date of this Prospectus, the minimum allowable
                       increase in Specified Amount is $1,000.

                     - No decrease may reduce the Specified Amount to less than
                       $100,000.

                     - No decrease may reduce the Specified Amount below the
                       minimum required to maintain the Policy's status under
                       the Code as a life insurance policy.

14
<PAGE>
                    Decreases in Specified Amount will be effective on the
                    Monthly Anniversary Day on or next following receipt of the
                    request at our Administrative Office, if all requirements
                    have been met. Decreases in Specified Amount will be applied
                    to reduce existing Specified Amount in the following order:
                    first, the most recent increase in Specified Amount; then,
                    the next most recent increases in Specified Amount
                    successively; and finally, against the Specified Amount
                    provided at issue.

                    Increases in Specified Amount, if approved by LLANY and
                    provided the Insured is living, will be effective on (i) the
                    Monthly Anniversary Day on or next following receipt of the
                    request at our Administrative Office and (ii) the deduction
                    from the Accumulation Value of the first month's cost of
                    insurance for the increase. If the Specified Amount is
                    increased, a new Surrender Charge applies for ten years
                    following any increase in Specified Amount. (See "Charges;
                    Fees -- Surrender Charge".)

PREMIUM PAYMENTS; TRANSFERS

                    PREMIUM PAYMENTS

                    The Policies provide for flexible premium payments. Premium
                    Payments are payable in the frequency and in the amount
                    selected by the Policy Owner. The initial Premium Payment is
                    due on the Issue Date and is payable in advance. The minimum
                    payment is the amount necessary to maintain a positive Net
                    Accumulation Value or Guaranteed Minimum Death Benefit. Each
                    subsequent Premium Payment must be at least $100. We reserve
                    the right to decline any application or Premium Payment.

                    After the initial Premium Payment, all Premium Payments must
                    be sent directly to our Administrative Office and will be
                    deemed received when actually received there.

                    The Policy Owner may elect to increase, decrease or change
                    the frequency of Premium Payments.

                    PLANNED PREMIUMS are Premium Payments scheduled when a
                    Policy is applied for. This is the amount for which we send
                    a premium reminder notice. They can be billed annually,
                    semiannually or quarterly. Pre-authorized automatic monthly
                    check payments may also be arranged.

                    ADDITIONAL PREMIUMS are any Premium Payments made ($100
                    minimum) in addition to Planned Premiums. We reserve the
                    right to limit the number or amount of such additional
                    premium payments if such limitation is necessary to qualify
                    the Policy as life insurance under the Internal Revenue
                    Code.

                    GUARANTEED INITIAL DEATH BENEFIT PREMIUM, if paid during
                    each of the first five Policy Years, enables the Policy to
                    remain in force regardless of investment performance,
                    assuming no surrenders or loans during that time. The
                    Guaranteed Initial Death Benefit Premium is stated in the
                    Policy Specifications. An increase in Specified Amount would
                    require a recalculation of the Guaranteed Initial Death
                    Benefit Premium. If this premium is not paid, or there are
                    partial surrenders or loans taken during the first five
                    Policy Years, the Policy will lapse during the first five
                    Policy Years if the Net Accumulation Value is less than the
                    next Monthly Deduction, just as it would after the first
                    five Policy Years at any time the Net Accumulation Value is
                    less than the next Monthly Deduction.

                    Payment of Planned Premiums or Additional Premiums in any
                    amount will not, except as noted above, guarantee that the
                    Policy will remain in force. Conversely, failure to pay
                    Planned Premiums or Additional Premiums will not necessarily
                    cause a Policy to lapse (See "Guaranteed Death Benefit
                    Provision").

                                                                              15
<PAGE>
                    PREMIUM INCREASES. At any time, the Owner may increase
                    Planned Premiums, or pay Additional Premiums, but:

                     - Evidence of insurability may be required if the
                       Additional Premium or the new Planned Premium during the
                       current Policy Year would increase the difference between
                       the Death Benefit and the Accumulation Value. If
                       satisfactory evidence of insurability is requested and
                       not provided, we will refund the increase in premium
                       without interest and without participation of such
                       amounts in any underlying funding options.

                     - In no event may the total of all Premium Payments exceed
                       the then-current maximum premium limitations established
                       by federal law for a Policy to qualify as life insurance.
                       If, at any time, a Premium Payment would result in total
                       Premium Payments exceeding such maximum premium
                       limitation, we will only accept that portion of the
                       Premium Payment which will make total premiums equal the
                       maximum. Any part of the Premium Payment in excess of
                       that amount will be returned or applied as otherwise
                       agreed and no further Premium Payments will be accepted
                       until allowed by the then-current maximum premium
                       limitations prescribed by law.

                     - If there is any Policy indebtedness, any additional Net
                       Premium Payments will be used first as a loan repayment
                       with any excess applied as an additional Net Premium
                       Payment, unless the Owner specifies otherwise.

                    ALLOCATION OF NET PREMIUM PAYMENTS

                    The Net Premium Payment is the portion of a Premium Payment,
                    after deduction of 5.0% for the premium load, available for
                    allocation to the Funds you selected.

                    When you purchase a Policy, you must decide how to allocate
                    Net Premium Payments among the Sub-Accounts and the Fixed
                    Account. Allocation to any one Sub-Account or to the Fixed
                    Account must be in whole percentages. No allocation can be
                    made which would result in a Sub-Account Value of less than
                    $50 or a Fixed Account value of less than $2,500. For each
                    Sub-Account, the Net Premium Payments are converted into
                    Accumulation Units. The number of Accumulation Units
                    credited to the Policy is determined by dividing the Net
                    Premium Payment allocated to each Sub-Account by the next
                    computed value of the Accumulation Unit for that
                    Sub-Account.

                    During the Right-to-Examine Period, the Net Premium Payment
                    will be allocated to the Fixed Account, and interest
                    credited from the Issue Date if the Premium Payment was
                    received on or before the Issue Date. We will allocate the
                    initial Net Premium Payment directly to the Sub-Account(s)
                    you selected within three days after expiration of the
                    Right-to-Examine Period.

                    Unless directed otherwise by the Policy Owner, we will
                    allocate subsequent Net Premium Payments on the same basis
                    as the most recent previous Net Premium Payment. Such
                    allocation will occur as of the next Valuation Period after
                    each payment is received.

                    You may change the allocation for future Net Premium
                    Payments at any time free of charge effective for Premium
                    Payments made more than one week after we receive the notice
                    of the new allocation at our Administrative Office. Any new
                    allocation is subject to the same requirements as the
                    initial allocation. We may, at our sole discretion, waive
                    minimum premium allocation requirements.

16
<PAGE>
                    TRANSFERS

                    Before the Insured attains age 100, Policy values may, at
                    any time, be transferred ($500 minimum) from one Sub-Account
                    to another or from the Separate Account to the Fixed
                    Account. Within the 30 days after each Policy Anniversary,
                    you may also transfer a portion of the Fixed Account Value
                    to one or more Sub-Accounts, until the Insured attains age
                    100. Transfers from the Fixed Account are allowed in the
                    30-day period after a Policy Anniversary and will be
                    effective as of the next Valuation Day after a request is
                    received in good order at our Administrative Office. The
                    cumulative amount of transfers from the Fixed Account within
                    any such 30-day period cannot exceed 20% of the Fixed
                    Account Value on the most recent Policy Anniversary. LLANY
                    may further limit transfers from the Fixed Account at any
                    time.

                    Subject to the above restrictions, up to 12 transfers may be
                    made in any Policy Year without charge, and any value
                    remaining in the Fixed Account or a Sub-Account after a
                    transfer must be at least $500. Transfers must be made in
                    writing.


                    Any transfer among the Sub-Accounts or to the Fixed Account
                    will result in the crediting and cancellation of
                    Accumulation Units based on the Accumulation Unit values
                    next determined after a written request is received by us at
                    our Administrative Office. Transfer requests must be
                    received by the Administrative Office by the close of the
                    New York Stock Exchange (usually, 4:00 pm ET) on each day
                    the New York Stock Exchange is open, in order to be
                    effective that day. Any transfer made which causes the
                    remaining value of Accumulation Units for a Sub-Account to
                    be less than $500 will result in those remaining
                    Accumulation Units being cancelled and their aggregate value
                    reallocated proportionately among the other funding options
                    chosen. You should carefully consider current market
                    conditions and each Sub-Account's investment policies and
                    related risks before allocating money to the Sub-Accounts.
                    See "The Funds" in this Prospectus.


                    LLANY, at its sole discretion, may waive minimum balance
                    requirements on the Sub-Accounts.

                    OPTIONAL SUB-ACCOUNT ALLOCATION PROGRAMS

                    You may elect to enroll in either of the following programs
                    currently free of charge (though we reserve the right to
                    charge for them). However, both programs cannot be in effect
                    at the same time. Transfers under these programs do not
                    count against the 12 transfers per year without charge.

                    DOLLAR COST AVERAGING

                    Dollar Cost Averaging is a program which, if elected,
                    systematically allocates specified dollar amounts from the
                    Money Market Sub-Account to one or more of the Policy's
                    other Sub-Accounts at regular intervals as you select. By
                    allocating on a regularly scheduled basis as opposed to
                    allocating the total amount at one particular time, you may
                    be less susceptible to the impact of market fluctuations.
                    Dollar cost averaging will not assure a profit or protect
                    against a declining market.

                    You may elect Dollar Cost Averaging by establishing a Money
                    Market Sub-Account value of at least $1,000. The minimum
                    amount per month to allocate is $100. Enrollment in this
                    program may occur at any time by providing the information
                    requested on the Dollar Cost Averaging election form to
                    LLANY at our Administrative Office, provided that sufficient
                    value is in the Money Market Sub-Account. Transfers to the
                    Fixed Account are not permitted under Dollar Cost Averaging.
                    We may, at our sole discretion, waive Dollar Cost Averaging
                    minimum deposit and transfer requirements.

                                                                              17
<PAGE>
                    Dollar Cost Averaging will terminate when any of the
                    following occurs: (1) the number of designated transfers has
                    been completed; (2) the value of the Money Market Sub-
                    Account is insufficient to complete the next transfer; (3)
                    you request termination by telephone or in writing and such
                    request is received at least one week prior to the next
                    scheduled transfer date to take effect that month; or (4)
                    the Policy is surrendered.

                    AUTOMATIC REBALANCING

                    Automatic Rebalancing is an option which, if elected by the
                    Owner on the initial application, periodically restores to a
                    pre-determined level the percentage of Policy Value
                    allocated to each Sub-Account (e.g. 20% Money Market, 50%
                    Growth, 30% Utilities). This pre-determined level will be
                    the allocation initially selected on the application, unless
                    subsequently changed. The Automatic Rebalancing allocation
                    may be changed at any time by submitting a written request
                    to LLANY at our Administrative Office.

                    If Automatic Rebalancing is elected, all Net Premium
                    Payments allocated to the Sub-Accounts must be subject to
                    Automatic Rebalancing. The Fixed Account is not available
                    for Automatic Rebalancing.

                    You may select Automatic Rebalancing to take place on either
                    a quarterly, semi-annual or annual basis. Once Automatic
                    Rebalancing is activated, any Sub-Account transfers executed
                    outside of the rebalancing option will terminate the
                    Automatic Rebalancing. Any subsequent premium payment or
                    withdrawal that modifies the net account balance within each
                    Sub-Account may also cause termination of Automatic
                    Rebalancing. Any such termination will be confirmed to the
                    Owner. You may terminate Automatic Rebalancing or re-enroll
                    at any time by writing our Administrative Office.

CHARGES; FEES

                    PREMIUM LOAD

                    A deduction of 5.0% of each Premium Payment will be made to
                    cover the premium load. This load represents state taxes and
                    federal income tax liabilities and a portion of the sales
                    expenses incurred by LLANY.

                    MONTHLY DEDUCTIONS

                    We make a Monthly Deduction from the Net Accumulation Value
                    for administrative expenses of $15 during the first Policy
                    Year and, currently, $5 during subsequent Policy Years. This
                    charge is for items such as premium billing and collection,
                    policy value calculation, confirmations and periodic reports
                    and will not exceed our costs. For subsequent Policy Years,
                    this monthly fee may be changed, but will never exceed
                    $7.50.


                    We also make a Monthly Deduction from the Net Accumulation
                    Value for the Cost of Insurance and any charges for
                    supplemental riders. The Cost of Insurance compensates LLANY
                    for the anticipated cost of paying Death Benefits in excess
                    of the Accumulation Value. The Cost of Insurance depends on
                    the attained age, risk class and gender classification of
                    the Insured and the current Net Amount at Risk.


                    The Cost of Insurance is determined by dividing the Death
                    Benefit at the beginning of the Policy Month by 1.0032737,
                    subtracting the Accumulation Value at the beginning of the
                    Policy Month, and multiplying the result (the Net Amount at
                    Risk) by the applicable Cost of Insurance Rate as determined
                    by LLANY. The Guaranteed Maximum Cost of Insurance Rates are
                    in Appendix 2.

18
<PAGE>
                    These Monthly Deductions are deducted proportionately from
                    the value of each funding option. This is accomplished for
                    the Sub-Accounts by canceling Accumulation Units and
                    withdrawing the value of the canceled Accumulation Units
                    from each funding option in the same proportion as their
                    respective values have to the Net Accumulation Value. The
                    Monthly Deductions are made on the Monthly Anniversary Day.

                    If a Policy's Surrender Value is insufficient to cover the
                    current Monthly Deduction, a 61-day Grace Period begins, and
                    you will be notified. We will send a notice at least 31 days
                    before the end of the Grace Period that the Policy will
                    lapse without value unless sufficient payment (described in
                    the notification letter) is received.

                    TRANSACTION FEE FOR EXCESS TRANSFERS

                    There will be a $25 transaction fee for each transfer
                    between funding options in excess of 12 during any Policy
                    Year.

                                                                              19
<PAGE>
                    MORTALITY AND EXPENSE RISK CHARGE AND FUND EXPENSES


The purpose of the following table is to help purchasers and prospective
purchasers understand the costs and expenses that are borne, directly and
indirectly, by purchasers assuming that all Net Premium Payments are allocated
to the Separate Account. The tables reflect expenses of the Separate Account as
well as of the individual Funds underlying the Sub-Accounts. The Mortality and
Expense Risk Charge shown is the currently charged rate during the first 12
Policy Years. It currently declines to .55% per year thereafter and is
guaranteed not to exceed .90% per year during the first 12 Policy Years, and
 .65% in Policy Years 13 and beyond.



                                   FEE TABLE



<TABLE>
<CAPTION>
                                                                                                             TOTAL FUND
                                                                     TOTAL ANNUAL FUND                       OPERATING
                                                                     OPERATING EXPENSES                    EXPENSES WITH
                               MANAGEMENT                  OTHER     WITHOUT WAIVERS OR   TOTAL WAIVERS     WAIVERS AND
  FUND                           FEES(1)     12(B)1 FEE   EXPENSES       REDUCTIONS       AND REDUCTIONS   REIMBURSEMENTS
  ----                         -----------   ----------   --------   ------------------   --------------   --------------
  <S>                          <C>           <C>          <C>        <C>                  <C>              <C>
  AIM V.I. Capital
   Appreciation Fund.........     0.62%         N/A         0.11%           0.73%               N/A             0.73%
  AIM V.I. Diversified Income
   Fund......................     0.60          N/A         0.23            0.83                N/A             0.83
  AIM V.I. Growth Fund.......     0.63          N/A         0.10            0.73                N/A             0.73
  AIM V.I. Value Fund........     0.61          N/A         0.15            0.76                N/A             0.76
  Delaware Emerging Markets
   Series -- Standard
   Class(2a).................     1.19          N/A         0.28            1.53              (0.06)            1.47
  Delaware Small Cap Value
   Series -- Standard
   Class(2b).................     0.75          N/A         0.10            0.85                N/A             0.85
  Delaware Trend Series
   Standard Class(2c)........     0.75          N/A         0.07            0.82                N/A             0.82
  Deutsche VIT Equity 500
   Index Fund(3).............     0.14          N/A         0.16            0.43              (0.13)            0.30
  Fidelity VIP Equity-Income
   Portfolio -- Initial
   Class(4)..................     0.48          N/A         0.09            0.57                N/A             0.57
  Fidelity VIP II Asset
   Manager Portfolio --
   Initial Class(4)..........     0.53          N/A         0.10            0.63                N/A             0.63
  Fidelity VIP II Investment
   Grade Bond Fund -- Initial
   Class(4)..................     0.43          N/A         0.11            0.54                N/A             0.54
  LN Money Market Fund.......     0.48          N/A         0.11            0.59                N/A             0.59
  MFS Emerging Growth
   Series(5).................     0.75          N/A          .09(1)         0.84                N/A             0.84
  MFS Total Return
   Series(5).................     0.75          N/A         0.15(1)         0.90                N/A             0.90
  MFS Utilities Series(5)....     0.75          N/A         0.16(1)         0.91                N/A             0.91
  OCC Accum Trust Global
   Equity Portfolio..........     0.80          N/A         0.30            1.10                N/A             1.10
  OCC Accum Trust Managed
   Portfolio.................     0.77          N/A         0.06            0.83                N/A             0.83
  Templeton Asset Strategy
   Fund Class 1(6c)..........     0.60          N/A         0.14            0.74                N/A             0.74
  Templeton Growth Securities
   Fund Class 1(6a,b)........     0.80          N/A         0.05            0.85                N/A             0.85
  Templeton International
   Securities Fund Class
   1(6d).....................     0.65          N/A         0.20            0.85                N/A             0.85
</TABLE>


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


(1) Certain of the fund advisers reimburse the company for administrative costs
    incurred in connection with administering the funds as variable funding
    options under the contract. These reimbursements are generally paid out of
    the management fees and are not charged to investors.



(2) (a)  The investment advisor for the Emerging Markets Series is Delaware
         International Advisers Ltd. ("DIAL"). Effective May 1, 2000 through
         October 31, 2000, DIAL has voluntarily agreed to waive its management
         fee and reimburse the Series for expenses to the extent that total
         expenses will not exceed 1.50%. Without such an arrangement, the total
         annual operating expenses for the Series


20
<PAGE>

         would have been 1.53%. Under its Management Agreement, the Series pays
         a management fee based on average daily net assets as follows: 1.25% on
         the first $500 million, 1.20% on the next $500 million, 1.15% on the
         next $1,500 million, 1.10% on assets in excess of $2,500 million; all
         per year.



   (b)  The investment advisor for the Small Cap Value Series is Delaware
        Management Company ("DMC"). Effective May 1, 2000 through October 31,
        2000, DMC has voluntarily agreed to waive its management fee and
        reimburse the Series for expenses to the extent that total expenses will
        not exceed 0.85%. Under its Management Agreement, the Series pays a
        management fee based on average daily net assets as follows: 0.75% on
        the first $500 million, 0.70% on the next $500 million, 0.65% on the
        next $1,500 million, 0.60% on assets in excess of $2,500 million; all
        per year.



   (c)  The investment advisor for the Trend Series is Delaware Management
        Company ("DMC"). Effective May 1, 2000 through October 31, 2000, DMC has
        voluntarily agreed to waive its management fee and reimburse the Series
        for expenses to the extent that total expenses will not exceed 0.85%.
        Under its Management Agreement, the Series pays a management fee based
        on average daily net assets as follows: 0.75% on the first $500 million,
        0.70% on the next $500 million, 0.65% on the next $1,500 million, 0.60%
        on assets in excess of $2,500 million; all per year.



(3) Under the Advisory Agreement with Bankers Trust Company (the "Advisor"), the
    fund will pay an advisory fee at an annual percentage rate of 0.20% of the
    average daily net assets of the Equity 500 Index Fund. These fees are
    accrued daily and paid monthly. The Advisor has voluntarily undertaken to
    waive its fee and to reimburse the fund for certain expenses so that the
    fund's total operating expenses will not exceed 0.30% of average daily net
    assets. Without the reimbursement to the Funds for the year ended 12/31/99
    total expenses would have been 0.43% for the Equity 500 Index Fund.



(4) A portion of the brokerage commissions that certain funds pay was used to
    reduce fund expenses. In addition, through arrangements with certain funds',
    or FMR on behalf of certain funds' custodian, credits realized as a result
    of uninvested cash balances were used to reduce a portion of each applicable
    fund's expenses. The total operating expenses, after reimbursement would
    have been:
    Equity-Income 0.56% (initial); Asset Manager 0.62% (initial).



(5) Each series has an expense offset arrangement which reduces the series'
    custodian fee based on the amount of cash maintained by the series with its
    custodian and dividend disbursing agent. Each series may enter into other
    such arrangement and directed brokerage arrangements, which would also have
    the effect of reducing the series' expenses. "Other Expenses" do not take
    into account these expense reductions, and are therefore higher than the
    actual expenses of the series. Had the fee reductions been taken into
    account, "Net Expenses" would be lower for certain series and would equal:
         0.83% for Emerging Growth Series
         0.89% for Total Return Series
         0.90% for Utilities Series



(6) (a)  The fund administration fee is paid indirectly through the management
         fee.



   (b)  A merger and reorganization was approved that combined the fund with a
        similar fund of Templeton Variable Products Series Fund on 5/1/00. The
        table shows restated total expenses for the fund based on the combined
        assets of the two funds as of 12/31/99, even though the merger did not
        become effective until 5/1/00.



   (c)  On 2/8/00, shareholders approved a merger and reorganization that
        combined the fund with the Templeton Global Asset Allocation Fund. The
        shareholders of that fund approved new management fees, which apply to
        the combined fund effective 5/1/00. The table shows restated total
        expenses for the fund based on the new fund fees and the combined assets
        of the two funds as of 12/31/99, even though the merger and the new fees
        did not become effective until 5/1/00.



   (d)  On 2/8/00, shareholders approved a merger and reorganization that
        combined the fund with the Templeton International Equity Fund. The
        shareholders of that fund approved new management fees, which apply to
        the combined fund effective 5/1/00. The table shows restated total
        expenses for the fund based on the new fund fees and the combined assets
        of the two funds as of 12/31/99, even though the merger and the new fees
        did not become effective until 5/1/00.


                                                                              21
<PAGE>
                    SURRENDER CHARGE

                    Upon surrender of a Policy, a surrender charge may apply, as
                    described below. This charge is in part a deferred sales
                    charge and in part a recovery of certain first year
                    administrative costs. (See "Appendix 3 -- Illustration of
                    Surrender Charges".)

                    The initial Surrender Charge, as specified in the Policy, is
                    based on the Initial Specified Amount and the amount of
                    Premium Payments during the first two Policy Years. Once
                    determined, the Surrender Charge will remain the same dollar
                    amount during the third through fifth Policy Years.
                    Thereafter, it declines monthly at a rate of 20% per year so
                    that after the end of the tenth Policy Year (assuming no
                    increases in the Specified Amount) the Surrender Charge will
                    be zero. Thus, the Surrender Charge at the end of the sixth
                    Policy Year would be 80% of the Surrender Charge at the end
                    of the fifth Policy Year, at the end of the seventh Policy
                    Year would be 60% of the Surrender Charge at the end of the
                    fifth Policy Year, and so forth. However, in no event will
                    the Surrender Charge exceed the maximum allowed by state or
                    federal law.

                    If the Specified Amount is increased, a new Surrender Charge
                    will be applicable, in addition to any existing Surrender
                    Charge. The Surrender Charge applicable to the increase
                    would be equal to the Surrender Charge on a new policy whose
                    Specified Amount was equal to the amount of the increase. As
                    of the date of this Prospectus, the minimum allowable
                    increase in Specified Amount is $1,000. LLANY may change
                    this at any time.

                    If the Specified Amount is decreased while the Surrender
                    Charge applies, the Surrender Charge will remain the same.

                    No Surrender Charge is imposed on a partial surrender, but
                    an administrative fee of $25 is imposed, allocated pro-rata
                    among the Sub-Accounts (and, where applicable, the Fixed
                    Account) from which the partial surrender proceeds are taken
                    unless the Owner instructs LLANY otherwise. The portion
                    applicable to administrative expense is $6.00 per $1,000 of
                    Initial Specified Amount.

                    Based on its actuarial determination, LLANY does not
                    anticipate that the Surrender Charge, together with the
                    portion of the premium load attributable to sales expenses,
                    will cover all sales and administrative expenses which LLANY
                    will incur in connection with the Policy. Any such
                    shortfall, including but not limited to payment of sales and
                    distribution expenses, would be available for recovery from
                    our General Account, which supports insurance and annuity
                    obligations.

                    REDUCTION OF CHARGES -- PURCHASES ON A CASE BASIS

                    This Policy is available for purchases by corporations and
                    other groups or sponsoring organizations on a Case basis.
                    LLANY reserves the right to reduce premium loads or any
                    other charges on certain cases, where it is expected that
                    the amount or nature of such cases will result in savings of
                    sales, underwriting, administrative or other costs.
                    Eligibility for these reductions and the amount of
                    reductions will be determined by a number of factors,
                    including but not limited to, the number of lives to be
                    insured, the total premiums expected to be paid, total
                    assets under management for the policy owner, the nature of
                    the relationship among the insured individuals, the purpose
                    for which the Policies are being purchased, the expected
                    persistency of the individual policies and any other
                    circumstances which LLANY believes to be relevant to the
                    expected reduction of its expenses. Some of these reductions
                    may be guaranteed and

22
<PAGE>
                    others may be subject to withdrawal or modification by LLANY
                    on a uniform Case basis. Reductions in these charges will
                    not be unfairly discriminatory against any person, including
                    the affected Policy Owners funded by Account M.

POLICY VALUES

                    ACCUMULATION VALUE

                    Once a Policy has been issued, each Net Premium Payment
                    allocated to a Sub-Account of the Separate Account is
                    credited in the form of Accumulation Units, representing the
                    Fund in which assets of that Sub-Account are invested. An
                    Accumulation Unit is a unit of measure used to calculate the
                    value of each Sub-Account. Each Net Premium Payment will be
                    credited to the Policy as of the end of the Valuation Period
                    in which it is received at our Administrative Office (or
                    portion thereof allocated to a particular Sub-Account). The
                    number of Accumulation Units credited is determined by
                    dividing the Net Premium Payment by the value of an
                    Accumulation Unit next computed after receipt. Since each
                    Sub-Account has a unique Accumulation Unit value, a Policy
                    Owner who has elected a combination of funding options will
                    have Accumulation Units credited from more than one source.

                    The Accumulation Value of a Policy is the sum of the Fixed
                    Account Value, the Separate Account Value and the Loan
                    Account Value. It is determined by: (a) multiplying the
                    total number of Accumulation Units credited to the Policy
                    for each applicable Sub-Account by its appropriate current
                    Accumulation Unit value; (b) if a combination of
                    Sub-Accounts is elected, totaling the resulting values; and
                    (c) adding any values attributable to the General Account
                    (i.e., the Fixed Account Value and the Loan Account Value).

                    The number of Accumulation Units credited to a Policy will
                    not be changed by any subsequent change in the value of an
                    Accumulation Unit. Such value may vary from Valuation Period
                    to Valuation Period to reflect the investment experience of
                    the Fund used in a particular Sub-Account.

                    The Fixed Account Value reflects amounts allocated to the
                    General Account through payment of premiums or transfers
                    from the Separate Account. The Fixed Account Value is
                    guaranteed; however, there is no assurance that the Separate
                    Account Value of the Policy will equal or exceed the Net
                    Premium Payments allocated to the Separate Account.

                    You will be advised at least annually as to the number of
                    Accumulation Units which remain credited to the Policy, the
                    current Accumulation Unit values, the Separate Account
                    Value, the Fixed Account Value and the Loan Account Value.

                    Accumulation Value will be affected by Monthly Deductions.

                    VARIABLE ACCUMULATION UNIT VALUE

                    The Accumulation Unit value for each Sub-Account was or will
                    be arbitrarily established at the inception of the
                    Sub-Account. It may increase or decrease from Valuation
                    Period to Valuation Period. The Accumulation Unit value for
                    a Sub-Account for any later Valuation Period is determined
                    as follows:
                       (1)The total value of Fund shares held in the Sub-Account
                          is calculated by multiplying the number of Fund shares
                          owned by the Sub-Account at the beginning of the
                          Valuation Period by the net asset value per share of
                          the Fund at the end of the Valuation Period, and
                          adding any dividend or other distribution of the Fund
                          if an ex-dividend date occurs during the Valuation
                          Period; minus

                                                                              23
<PAGE>
                       (2)The liabilities of the Sub-Account at the end of the
                          Valuation Period; such liabilities include daily
                          charges imposed on the Sub-Account, and may include a
                          charge or credit with respect to any taxes paid or
                          reserved for by LLANY that LLANY determines result
                          from the operations of the Separate Account; and
                       (3)The result of (2) is divided by the number of
                          Sub-Account units outstanding at the beginning of the
                          Valuation Period.

                    The daily charges imposed on a Sub-Account for any Valuation
                    Period are equal to the daily mortality and expense risk
                    charge plus any applicable daily administrative charge
                    multiplied by the number of calendar days in the Valuation
                    Period.

                    SURRENDER VALUE

                    The Surrender Value of a Policy is the amount the Owner can
                    receive in cash by surrendering the Policy. This equals the
                    Net Accumulation Value minus the applicable Surrender
                    Charge. All or part of the Surrender Value may be applied to
                    one or more of the Settlement Options. (See "Surrender
                    Charge.")

SURRENDERS


                    There may be adverse tax consequences associated with
                    surrenders from the Policy. (See "Tax Issues".)


                    PARTIAL SURRENDERS

                    A partial surrender may be made at any time during the
                    lifetime of the Insured and before the Coverage Date by
                    written request to our Administrative Office during the
                    lifetime of the Insured and while the Policy is in force. A
                    $25 transaction fee is charged.

                    The amount of a partial surrender may not exceed 90% of the
                    Surrender Value at the end of the Valuation Period in which
                    the election becomes or would become effective, and may not
                    be less than $500.

                    For an Option 1 Policy (See "Death Benefit"): A partial
                    surrender will reduce the Accumulation Value, Death Benefit,
                    and Specified Amount. The Specified Amount and Accumulation
                    Value will be reduced by equal amounts and will reduce any
                    past increases in the reverse order in which they occurred.

                    For an Option 2 Policy (See "Death Benefit"): A partial
                    surrender will reduce the Accumulation Value and the Death
                    Benefit, but it will not reduce the Specified Amount.

                    The Specified Amount remaining in force after a partial
                    surrender may not be less than $100,000. Any request for a
                    partial surrender that would reduce the Specified Amount
                    below this amount will not be granted. In addition, if,
                    following the partial surrender and the corresponding
                    decrease in the Specified Amount, the Policy would not
                    comply with the maximum premium limitations required by
                    federal tax law, the decrease may be limited to the extent
                    necessary to meet the federal tax law requirements.

                    If, at the time of a partial surrender, the Net Accumulation
                    Value is attributable to more than one funding option, the
                    $25 transaction fee and the amount paid upon the surrender
                    will be taken proportionately from the values in each
                    funding option, unless you and we agree otherwise.

24
<PAGE>
                    FULL SURRENDERS


                    A full surrender may be made at any time during the lifetime
                    of the Insured and before the Coverage Date. We will pay the
                    Surrender Value next computed after receiving your written
                    request our Administrative Office in a form satisfactory to
                    us. Payment of any amount from the Separate Account on a
                    full surrender will usually be made within seven calendar
                    days thereafter. If the owner makes a full surrender, all
                    coverage under the Policy will automatically terminate and
                    may not be reinstated.


                    DEFERRAL OF PAYMENT AND TRANSFERS

                    Payment of transferred or surrendered amounts from the
                    Separate Account may be postponed when the New York Stock
                    Exchange is closed and for such other periods as the
                    Commission may require. Payment or transfer from the Fixed
                    Account may be deferred up to six months at our option. If
                    LLANY exercises its right to defer such payment or transfer,
                    interest will be added as required by law.

LAPSE AND REINSTATEMENT

                    LAPSE OF A POLICY; EFFECT OF GUARANTEED DEATH BENEFIT
                    PROVISION

                    A Policy will not lapse during the five-year period after
                    its Issue Date regardless of investment performance if, on
                    each Monthly Anniversary Day within that period the sum of
                    premiums paid equals or exceeds the required amount of the
                    Guaranteed Initial Death Benefit Premium for that period,
                    assuming there have been no loans or partial surrenders. If
                    there have been any loans or partial surrenders, the Policy
                    may lapse unless there is sufficient Net Accumulation Value
                    to cover the Monthly Deduction.

                    After the five-year period expires, and depending on the
                    investment performance of the funding options, the Net
                    Accumulation Value may be insufficient to keep this Policy
                    in force, and payment of an additional premium may be
                    necessary.


                    If the Guaranteed Death Benefit Provision is not in effect,
                    a lapse occurs, and all coverage under the Policy
                    automatically terminates, if a Monthly Deduction is greater
                    than the Net Accumulation Value and no payment to cover the
                    Monthly Deduction is made within the Grace Period. We will
                    send you a lapse notice at least 31 days before the Grace
                    Period expires.


                    REINSTATEMENT OF A LAPSED POLICY

                    You can apply for reinstatement at any time during the
                    Insured's lifetime, prior to the Coverage Date, if the
                    Policy was not surrendered for cash. To reinstate a Policy,
                    we will require satisfactory evidence of insurability and an
                    amount sufficient to pay for the current Monthly Deduction
                    plus two additional Monthly Deductions, as well as the
                    repayment of any indebtedness.

                    If the Policy is reinstated within five years of the Issue
                    Date, all values including the Loan Account Value will be
                    reinstated to the point they were on the date of lapse.
                    However, the Guaranteed Initial Death Benefit Option will
                    not be reinstated.

                    If the Policy is reinstated after five years following the
                    Issue Date, it will be reinstated on the Monthly Anniversary
                    Day following our approval. The Accumulation Value at
                    reinstatement will be the Net Premium Payment then made less
                    the Monthly Deduction due that day.

                    If the Accumulation Value is not sufficient to cover the
                    full Surrender Charge at the time of lapse, the remaining
                    portion of the Surrender Charge will also be reinstated at
                    the time of Policy reinstatement.

                                                                              25
<PAGE>
POLICY LOANS

                    A Policy loan requires that a loan agreement be executed and
                    that the Policy be assigned to us. The loan may be for any
                    amount up to 100% of the Surrender Value; however, we may
                    limit the amount of such loan so that total Policy
                    indebtedness will not exceed 90% of an amount equal to the
                    Accumulation Value less the Surrender Charge which would be
                    imposed on a full surrender. The minimum loan amount is
                    $500. If Policy values are held in more than one funding
                    option, withdrawals from each funding option will be made in
                    proportion to the assets in each funding option at the time
                    of the loan for transfer to the Loan Account, unless we are
                    instructed otherwise in writing at our Administrative
                    Office.

                    The Loan Account is where policy indebtedness (outstanding
                    loans and loan interest) accrues once it is transferred out
                    of the Fixed Account and the Sub-Accounts. The Loan Account
                    is part of LLANY's General Account. The Loan Account Value
                    is equal to the sum of all outstanding loans and loan
                    interest.

                    Interest charged on loans is payable by you and will accrue
                    at an annual rate of 8%. Loan interest is payable once a
                    year in arrears on each policy anniversary, or earlier upon
                    full surrender or other payment of proceeds of a Policy. Any
                    interest not paid when due becomes part of the loan and the
                    interest will be withdrawn proportionately from the values
                    in each funding option.

                    We will credit interest on the Loan Account Value. During
                    the first ten Policy Years, our current practice is to
                    credit interest at an annual rate equal to the interest rate
                    charged on the loan minus 1% (guaranteed not to exceed 2%).
                    Beginning with the eleventh Policy Year, LLANY's current
                    practice is that interest will be credited at an annual rate
                    equal to the interest rate charged on the loan, less .25%
                    annually (guaranteed not to exceed 1%). In no case will the
                    annual credited interest rate be less than 6% in each of the
                    first ten Policy Years and 7% thereafter. Interest paid will
                    be allocated among the funding options according to current
                    Net Premium Payment allocations.

                    Repayments on the loan will be allocated among the funding
                    options according to current Net Premium Payment
                    allocations. The Loan Account Value will be reduced by the
                    amount of any loan repayment.

                    A Policy loan, whether or not repaid, will affect the
                    proceeds payable upon the Insured's death and the
                    Accumulation Value because the investment results of the
                    Separate Account or the Fixed Account will apply only to the
                    non-loaned portion of the Accumulation Value. The longer a
                    loan is outstanding, the greater the effect is likely to be.
                    Depending on the investment results of the Separate Account
                    or the Fixed Account while the loan is outstanding, the
                    effect could be favorable or unfavorable.

                    If at any time the total indebtedness against the Policy,
                    including interest accrued but not due, equals or exceeds
                    the then current Accumulation Value less surrender charge,
                    the Policy will terminate without value subject to the
                    conditions in the Grace Period provision.


                    If a Policy lapses while a loan is outstanding, adverse tax
                    consequences may result. (See "Tax Issues.")


26
<PAGE>
SETTLEMENT OPTIONS

                    Death Benefit Proceeds in the form of Settlement Options are
                    payable by LLANY at the Beneficiary's election upon the
                    Insured's death, or while the Insured is alive upon election
                    by the Owner of one of the Settlement Options. Settlement
                    options are available if the Owner chooses to surrender the
                    Policy.

                    A written request may be made to elect, change, or revoke a
                    Settlement Option before payments begin under any Settlement
                    Option. This request must be in form satisfactory to us, and
                    will take effect upon its receipt at our Administrative
                    Office. The first payment under the Settlement Option
                    selected will become payable on the date proceeds are
                    settled under the option. Payments after the first payment
                    will be made on the first day of each month. Once payments
                    have begun, the Policy cannot be surrendered and neither the
                    payee nor the Settlement Option may be changed.

                    FIRST OPTION -- Payments for the lifetime of the payee.

                    SECOND OPTION -- Payments for the lifetime of the payee,
                    guaranteed for 60, 120, 180, or 240 months;

                    THIRD OPTION -- Payment for a stated number of years, at
                    least five but no more than thirty;

                    FOURTH OPTION -- Payment of interest annually on the sum
                    left with us at a rate of at least 3% per year, and upon the
                    payee's death the amount on deposit will be paid.

                    ADDITIONAL OPTIONS -- Policy proceeds may also be settled
                    under any other method of settlement offered by us at the
                    time the request is made.

OTHER POLICY PROVISIONS

                    ISSUANCE

                    A Policy may only be issued upon receipt of satisfactory
                    evidence of insurability, and generally only where the
                    Insured is below the age of 80.

                    EFFECTIVE DATE OF COVERAGE

                    The effective date of this Policy will be the Issue Date,
                    provided the initial premium has been paid while the Insured
                    is alive and prior to any change in the health and
                    insurability of the Insured as represented in the
                    application.

                    SHORT-TERM RIGHT TO CANCEL THE POLICY

                    A Policy may be returned for cancellation and a full refund
                    of premium within 10 days after the Policy is received,
                    within 10 days after we mail or personally deliver a Notice
                    of Withdrawal Right to you, within 45 days after the
                    application for the Policy is signed, or within 60 days if
                    the Policy is issued as a replacement of another life
                    insurance policy, whichever occurs latest. The Initial
                    Premium Payment made when the Policy is issued will be held
                    in the Fixed Account and not allocated to the Separate
                    Account even if you may have so directed until three
                    business days following the expiration of the
                    Right-to-Examine Period. If you return the Policy for
                    cancellation in a timely fashion, the refund of premiums
                    paid, without interest, will usually occur within seven days
                    of notice of cancellation, although a refund of premiums
                    paid by check may be delayed until the check clears.

                                                                              27
<PAGE>
                    POLICY OWNER

                    The Owner on the Date of Issue will be the person designated
                    in the Policy Specifications as having all ownership rights
                    under the Policy.

                    The Insured is the person on whose life the Policy is
                    issued. While the Insured is living, all rights in this
                    Policy are vested in the Policy Owner named in the
                    application or as subsequently changed, subject to
                    assignment, if any.

                    You may name a new Policy Owner while the Insured is living.
                    Any such change in ownership must be in a written form
                    satisfactory to us and recorded at our Administrative
                    Office. Once recorded, the change will be effective as of
                    the date signed; however, the change will not affect any
                    payment made or action we take before it was recorded. We
                    may require that the Policy be submitted for endorsement
                    before making a change.

                    If the Policy Owner is other than the Insured, names no
                    contingent Policy Owner and dies before the Insured, the
                    Policy Owner's rights in this Policy belong to the Policy
                    Owner's estate.

                    BENEFICIARY

                    The Beneficiary(ies) shall be as named in the application or
                    as subsequently changed, subject to assignment, if any.

                    You may name a new Beneficiary while the Insured is living.
                    Any change must be in a written form satisfactory to us and
                    recorded at our Administrative Office. Once recorded, the
                    change will be effective as of the date signed; however, the
                    change will not affect any payment made or action taken by
                    us before it was recorded.

                    If any Beneficiary predeceases the Insured, that
                    Beneficiary's interest passes to any surviving
                    Beneficiary(ies), unless otherwise provided. Multiple
                    Beneficiaries will be paid in equal shares, unless otherwise
                    provided. If no named Beneficiary survives the Insured, the
                    death proceeds shall be paid to you or your executor(s),
                    administrator(s) or assigns.

                    ASSIGNMENT

                    While the Insured is living, you may assign his or her
                    rights in the Policy. The assignment must be in writing,
                    signed by you and recorded at our Administrative Office. No
                    assignment will affect any payment made or action taken by
                    us before it was recorded. We are not responsible for any
                    assignment not submitted for recording, nor for the
                    sufficiency or validity of any assignment. The assignment
                    will be subject to any indebtedness owed to us before it was
                    recorded.

                    RIGHT TO EXCHANGE FOR A FIXED BENEFIT POLICY

                    You may, within the first two Policy Years, exchange the
                    Policy for a permanent life insurance policy then being
                    offered by us. The benefits for the new policy will not vary
                    with the investment experience of a separate account. The
                    exchange must be elected within 24 months from the Issue
                    Date. No evidence of insurability will be required.

                    The Policy Owner, the Insured and the Beneficiary under the
                    new policy will be the same as those under the exchanged
                    Policy on the effective date of the exchange. The
                    Accumulation Value under the new Policy will be equal to the
                    Accumulation Value under the old Policy on the date the
                    exchange request is received. The new policy will have a

28
<PAGE>
                    Death Benefit on the exchange date not more than the Death
                    Benefit of the original Policy immediately prior to the
                    exchange date. If the Accumulation Value is insufficient to
                    support the Death Benefit, you will be required to make
                    additional Premium Payments in order to effect the exchange.
                    The new policy will have the Issue Date and Issue Age as of
                    the exchange date. The initial Specified Amount and any
                    increases in Specified Amount will have the same rate class
                    as those of the original Policy. Any indebtedness may be
                    transferred to the new policy.

                    The exchange may be subject to an equitable adjustment in
                    rates and values to reflect variances, if any, in the rates
                    and values between the two Policies. After adjustment, if
                    any excess is owed you, we will pay the excess in cash. The
                    exchange may be subject to federal income tax withholding.

                    INCONTESTABILITY

                    We will not contest payment of the death proceeds based on
                    the Initial Specified Amount after the Policy has been in
                    force during the Insured's lifetime for two years from the
                    Issue Date. For any increase in Specified Amount requiring
                    evidence of insurability, we will not contest payment of the
                    death proceeds based on such an increase after it has been
                    in force during the Insured's lifetime for two years from
                    its effective date.

                    MISSTATEMENT OF AGE OR SEX

                    The Issue Age is the age of the Insured, to the nearest
                    birthday, on the Issue Date, the date on which the Policy
                    becomes effective. This date is shown on the Policy
                    Specifications.

                    If the age or sex of the Insured has been misstated, the
                    affected benefits will be adjusted. The amount of the Death
                    Benefit will be 1. multiplied by 2. and then the result
                    added to 3. where:

                    1. is the Net Amount at Risk (Death Benefit minus
                       outstanding loans, if any, minus the Accumulation Value)
                       at the time of the Insured's death;

                    2. is the ratio of the monthly cost of insurance applied in
                       the policy month of death to the monthly cost of
                       insurance that should have been applied at the true age
                       and sex in the policy month of death; and

                    3. is the Accumulation Value at the time of the Insured's
                       death.

                    SUICIDE

                    If the Insured dies by suicide, while sane or insane, within
                    two years from the Issue Date, we will pay no more than the
                    sum of the premiums paid, less any indebtedness and the
                    amount of any partial surrenders. If the Insured dies by
                    suicide, while sane or insane, within two years from the
                    date an application is accepted for an increase in the
                    Specified Amount, we will pay no more than a refund of the
                    monthly charges for the cost of such additional benefit.

                    NONPARTICIPATING POLICIES

                    These are nonparticipating Policies on which no dividends
                    are payable. These Policies do not share in our profits or
                    surplus earnings.

                                                                              29
<PAGE>
                    RIDERS


                    A Waiver of Monthly Deduction Rider may be added to the
                    Policy. Under this rider, LLANY will maintain the Death
                    Benefit by paying covered monthly deductions during periods
                    of disability. Charges for this rider, if elected, are part
                    of the Monthly Deductions. There may be a separate charge(s)
                    for any rider(s) that becomes part of the Policy.



TAX ISSUES



                    INTRODUCTION. The Federal income tax treatment of the policy
                    is complex and sometimes uncertain. The Federal income tax
                    rules may vary with your particular circumstances. This
                    discussion does not include all the Federal income tax
                    rules that may affect you and your policy, and is not
                    intended as tax advice. This discussion also does not
                    address other Federal tax consequences, or state or local
                    tax consequences, associated with the policy. As a result,
                    you should always consult a tax adviser about the
                    application of tax rules to your individual situation.



                    TAXATION OF LIFE INSURANCE CONTRACTS IN GENERAL



                    TAX STATUS OF THE POLICY. Section 7702 of the Code
                    establishes a statutory definition of life insurance for
                    Federal tax purposes. We believe that the policy will meet
                    the statutory definition of life insurance, which places
                    limitations on the amount of premium payments that may be
                    made and the contract values that can accumulate relative to
                    the death benefit. As a result, the death benefit payable
                    under the policy will generally be excludable from the
                    beneficiary's gross income, and interest and other income
                    credited under the policy will not be taxable unless certain
                    withdrawals are made (or are deemed to be made) from the
                    policy prior to the insured's death, as discussed below.
                    This tax treatment will only apply, however, if (1) the
                    investments of the Separate Account are "adequately
                    diversified" in accordance with Treasury Department
                    regulations, and (2) we, rather than the you, are considered
                    the owner of the assets of the Separate Account for Federal
                    income tax purposes.



                    INVESTMENTS IN THE SEPARATE ACCOUNT MUST BE DIVERSIFIED. For
                    a policy to be treated as a life insurance contract for
                    Federal income tax purposes, the investments of the Separate
                    Account must be "adequately diversified." IRS regulations
                    define standards for determining whether the investments of
                    the Separate Account are adequately diversified. If the
                    Separate Account fails to comply with these diversification
                    standards, you could be required to pay tax currently on the
                    excess of the contract value over the contract premium
                    payments. Although we do not control the investments of the
                    subaccounts, we expect that the subaccounts will comply with
                    the IRS regulations so that the Separate Account will be
                    considered "adequately diversified."



                    RESTRICTION ON INVESTMENT OPTIONS. Federal income tax law
                    limits your right to choose particular investments for the
                    policy. Because the IRS has not issued guidance specifying
                    those limits, the limits are uncertain and your right to
                    allocate contract values among the subaccounts may exceed
                    those limits. If so, you would be treated as the owner of
                    the assets of the Separate Account and thus subject to
                    current taxation on the income and gains from those assets.
                    We do not know what limits may be set by the IRS in any
                    guidance that it may issue and whether any such limits will
                    apply to existing policies. We reserve the right to modify
                    the policy without your consent to try to prevent the tax
                    law from considering you as the owner of the assets of the
                    Separate Account. No guarantees regarding tax treatment. We
                    make no guarantee regarding the tax


30
<PAGE>

                    treatment of any policy or of any transaction involving a
                    policy. However, the remainder of this discussion assumes
                    that your policy will be treated as a life insurance
                    contract for Federal income tax purposes and that the tax
                    law will not impose tax on any increase in your contract
                    value until there is a distribution from your policy.



                    TAX TREATMENT OF LIFE INSURANCE DEATH BENEFIT PROCEEDS. In
                    general, the amount of the death benefit payable from a
                    policy because of the death of the insured is excludable
                    from gross income. Certain transfers of the policy for
                    valuable consideration, however, may result in a portion of
                    the death benefit being taxable. If the death benefit is not
                    received in a lump sum and is, instead, applied under one of
                    the settlement options, payments generally will be prorated
                    between amounts attributable to the death benefit which will
                    be excludable from the beneficiary's income and amounts
                    attributable to interest (accruing after the insured's
                    death) which will be includible in the beneficiary's income.



                    TAX DEFERRAL DURING ACCUMULATION PERIOD. Under existing
                    provisions of the Code, except as described below, any
                    increase in your contract value is generally not taxable to
                    you unless amounts are received (or are deemed to be
                    received) from the policy prior to the insured's death. If
                    there is a total withdrawal from the policy, the surrender
                    value will be includible in the your income to the extent
                    the amount received exceeds the "investment in the
                    contract." (If there is any debt at the time of a total
                    withdrawal, such debt will be treated as an amount received
                    by the owner.) The "investment in the contract" generally is
                    the aggregate amount of premium payments and other
                    consideration paid for the policy, less the aggregate amount
                    received under the policy previously to the extent such
                    amounts received were excludable from gross income. Whether
                    partial withdrawals (or other amounts deemed to be
                    distributed) from the policy constitute income to you
                    depends, in part, upon whether the policy is considered a
                    "modified endowment contract" (a "MEC") for Federal income
                    tax purposes.



                    POLICIES WHICH ARE MECS



                    CHARACTERIZATION OF A POLICY AS A MEC. A policy will be
                    classified as a MEC if premiums are paid more rapidly than
                    allowed by a "7-pay test" under the tax law or if the policy
                    is received in exchange for another policy that is a MEC. In
                    general, this policy will constitute a MEC unless (1) it was
                    received in exchange for another life insurance contract
                    which was not a MEC, and (2) no premium payments (other than
                    the exchanged contract) are paid into the policy during the
                    first seven contract years. In addition, even if the policy
                    initially is not a MEC, it may in certain circumstances
                    become a MEC. These circumstances would include a later
                    increase in benefits, any other material change of the
                    policy (within the meaning of the tax law), and a withdrawal
                    or reduction in the death benefit during the first seven
                    contract years.



                    TAX TREATMENT OF WITHDRAWALS, LOANS, ASSIGNMENTS AND PLEDGES
                    UNDER MECS. If the policy is a MEC, withdrawals from the
                    policy will be treated first as withdrawals of income and
                    then as a recovery of premium payments. Thus, withdrawals
                    will be includible in income to the extent the contract
                    value exceeds the investment in the policy. The Code treats
                    any amount received as a loan under a policy, and any
                    assignment or pledge (or agreement to assign or pledge) any
                    portion of your contract value, as a withdrawal of such
                    amount or portion. Your investment in the policy is
                    increased by the amount includible in income with respect to
                    such assignment, pledge, or loan.



                    PENALTY TAXES PAYABLE ON WITHDRAWALS. A 10% penalty tax may
                    be imposed on any withdrawal (or any deemed distribution)
                    from your MEC which you must include in your gross income.
                    The 10% penalty tax does not apply if one of several
                    exceptions exists.


                                                                              31
<PAGE>

                    These exceptions include withdrawals or surrenders that: you
                    receive on or after you reach age 59 1/2, you receive
                    because you became disabled (as defined in the tax law), or
                    you receive as a series of substantially equal periodic
                    payments for your life (or life expectancy).



                    SPECIAL RULES IF YOU OWN MORE THAN ONE MEC. In certain
                    circumstances, you must combine some or all of the life
                    insurance contracts which are MECs that you own in order to
                    determine the amount of withdrawal (including a deemed
                    withdrawal) that you must include in income. For example, if
                    you purchase two or more MECs from the same life insurance
                    company (or its affiliates) during any calendar year, the
                    Code treats all such policies as one contract. Treating two
                    or more policies as one contract could affect the amount of
                    a withdrawal (or a deemed withdrawal) that you must include
                    in income and the amount that might be subject to the 10%
                    penalty tax described above.



                    POLICIES WHICH ARE NOT MECS



                    TAX TREATMENT OF WITHDRAWALS. If the policy is not a MEC
                    (described below), the amount of any withdrawal from the
                    policy will generally be treated first as a non-taxable
                    recovery of premium payments and then as income from the
                    policy. Thus, a withdrawal from a policy that is not a MEC
                    will not be includible in income except to the extent it
                    exceeds the investment in the policy immediately before the
                    withdrawal.



                    CERTAIN DISTRIBUTIONS REQUIRED BY THE TAX LAW IN THE FIRST
                    15 POLICY YEARS.Section 7702 places limitations on the
                    amount of premium payments that may be made and the contract
                    values that can accumulate relative to the death benefit.
                    Where cash distributions are required under Section 7702 in
                    connection with a reduction in benefits during the first 15
                    years after the policy is issued (or if withdrawals are made
                    in anticipation of a reduction in benefits, within the
                    meaning of the tax law, during this period), some or all of
                    such amounts may be includible in income. A reduction in
                    benefits may occur when the face amount is decreased,
                    withdrawals are made, and in certain other instances.



                    TAX TREATMENT OF LOANS. If your policy is not a MEC, a loan
                    you receive under the policy is generally treated as your
                    indebtedness. As a result, no part of any loan under such a
                    policy constitutes income to you so long as the policy
                    remains in force. Nevertheless, in those situations where
                    the interest rate credited to the loan account equals the
                    interest rate charged to you for the loan, it is possible
                    that some or all of the loan proceeds may be includible in
                    your income. If a policy lapses (or if all contract value is
                    withdrawn) when a loan is outstanding, the amount of the
                    loan outstanding will be treated as withdrawal proceeds for
                    purposes of determining whether any amounts are includible
                    in your income.



                    OTHER CONSIDERATIONS



                    INSURED LIVES PAST AGE 100. If the insured survives beyond
                    the end of the mortality table used to measure charges under
                    the policy, which ends at age 100, we believe the policy
                    will continue to qualify as life insurance for Federal tax
                    purposes. However, there is some uncertainty regarding this
                    treatment, and it is possible that you would be viewed as
                    constructively receiving the cash value in the year the
                    insured attains age 100.



                    COMPLIANCE WITH THE TAX LAW. We believe that the maximum
                    amount of premium payments we have determined for the
                    policies will comply with the Federal tax definition


32
<PAGE>

                    of life insurance. We will monitor the amount of premium
                    payments, and, if the premium payments during a contract
                    year exceed those permitted by the tax law, we will refund
                    the excess premiums within 60 days of the end of the policy
                    year and will pay interest and other earnings (which will be
                    includible in income subject to tax) as required by law on
                    the amount refunded. We also reserve the right to increase
                    the death benefit (which may result in larger charges under
                    a policy) or to take any other action deemed necessary to
                    maintain compliance of the policy with the Federal tax
                    definition of life insurance.



                    DISALLOWANCE OF INTEREST DEDUCTIONS. If an entity (such as a
                    corporation or a trust, not an individual) purchases a
                    policy or is the beneficiary of a policy issued after
                    June 8, 1997, a portion of the interest on indebtedness
                    unrelated to the policy may not be deductible by the entity.
                    However, this rule does not apply to a policy owned by an
                    entity engaged in a trade or business which covers the life
                    of an individual who is a 20-percent owner of the entity, or
                    an officer, director, or employee of the trade or business,
                    at the time first covered by the policy. This rule also does
                    not apply to a policy owned by an entity engaged in a trade
                    or business which covers the joint lives of the 20% owner of
                    the entity and the owner's spouse at the time first covered
                    by the policy.



                    FEDERAL INCOME TAX WITHHOLDING. We will withhold and remit
                    to the IRS a part of the taxable portion of each
                    distribution made under a policy unless you notify us in
                    writing at or before the time of the distribution that tax
                    is not to be withheld. Regardless of whether you request
                    that no taxes be withheld or whether the Company withholds a
                    sufficient amount of taxes, you will be responsible for the
                    payment of any taxes and early distribution penalties that
                    may be due on the amounts received. You may also be required
                    to pay penalties under the estimated tax rules, if your
                    withholding and estimated tax payments are insufficient to
                    satisfy your total tax liability.



                    CHANGES IN THE POLICY OR CHANGES IN THE LAW. Changing the
                    owner, exchanging the contract, and other changes under the
                    policy may have tax consequences (in addition to those
                    discussed herein) depending on the circumstances of such
                    change. The above discussion is based on the Code, IRS
                    regulations, and interpretations existing on the date of
                    this Prospectus. However, Congress, the IRS, and the courts
                    may modify these authorities, sometimes retroactively.



                    TAX STATUS OF LLANY



                    Under existing Federal income tax laws, LLANY does not pay
                    tax on investment income and realized capital gains of the
                    Separate Account. LLANY does not expect that it will incur
                    any Federal income tax liability on the income and gains
                    earned by the Separate Account. We, therefore, do not impose
                    a charge for Federal income taxes. If Federal income tax law
                    changes and we must pay tax on some or all of the income and
                    gains earned by the Separate Account, we may impose a charge
                    against the Separate Account to pay the taxes.


                                                                              33
<PAGE>
OTHER MATTERS

                    DIRECTORS AND OFFICERS OF LLANY

                    The following persons are Directors and Officers of LLANY.
                    Except as indicated below, the address of each is 120
                    Madison Street, Suite 1700, Syracuse, New York 13202 and
                    each has been employed by LLANY or its affiliates for more
                    than five years.


<TABLE>
<CAPTION>
                            NAME, ADDRESS AND POSITION(S)
                            WITH REGISTRANT                   PRINCIPAL OCCUPATIONS LAST FIVE YEARS
                            <S>                               <C>
                            ----------------------------------------------------------------------------
                            ROLAND C. BAKER                   President and Director [1/95-present],
                            DIRECTOR                          First Penn- Pacific Life Insurance Co.
                            1801 S. Meyers Rd.
                            Oakbrook Terrace, IL 60181

                            J. PATRICK BARRETT                Chairman and Chief Executive Officer,
                            DIRECTOR                          CARPAT Investments [9/87-present];
                            One Telergy Parkway               President, Chief Operating Officer and
                            East Syracuse, NY 13057           Director, Telergy, Inc. [4/98-present];
                                                              Chief Executive Officer and Director,
                                                              Syracuse Executive Air Service, Inc.
                                                              [3/89-present]; Director, Bennington Iron
                                                              Works, Inc. [6/89-present]; Director,
                                                              Coyne Industrial Enterprises Corp.
                                                              [1998-present].

                            DAVID N. BECKER                   Vice President and Chief Actuarial
                            SECOND VICE PRESIDENT AND         Officer, The Lincoln National Life
                            APPOINTED ACTUARY                 Insurance Company
                            1300 South Clinton St.
                            Fort Wayne, IN 46802

                            THOMAS D. BELL, JR.               President and Chief Executive Officer
                            DIRECTOR                          Young & Rubicam [1/00-present]. Formerly:
                            285 Madison Avenue                President and Chief Executive Officer
                            New York, NY 10017                [4/95-9/98], Burson- Marstellar; Vice
                                                              Chairman [4/94-5/95], Gulfstream Aerospace
                                                              Corp.

                            JON A. BOSCIA                     President, Chief Executive Officer and
                            DIRECTOR                          Director, Lincoln National Corporation
                            Centre Square                     [1/98-present]. Formerly: President and
                            West Tower                        Chief Executive Officer [10/96-1/98],
                            Suite 3900                        President and Chief Operating Officer
                            Philadelphia, PA 19102            [5/94-10/96]The Lincoln National Life
                                                              Insurance Co.

                            JOANNE B. COLLINS                 President, Treasurer and Director, Lincoln
                            PRESIDENT, TREASURER AND          Life & Annuity Company of New York
                            DIRECTOR                          [8/99-present]; Second Vice President
                                                              Lincoln National Corporation
                                                              [4/96-present]. Formerly: Second Vice
                                                              President [9/84-3/96] Lincoln National
                                                              Corporation -- Reinsurance.
</TABLE>


34
<PAGE>


<TABLE>
<CAPTION>
                            NAME, ADDRESS AND POSITION(S)
                            WITH REGISTRANT                   PRINCIPAL OCCUPATIONS LAST FIVE YEARS
                            <S>                               <C>
                            ----------------------------------------------------------------------------
                            JOHN H. GOTTA                     Director, Second Vice President and
                            DIRECTOR, SECOND VICE PRESIDENT   Assistant Secretary [12/99-present],
                            AND ASSISTANT SECRETARY           Lincoln Life & Annuity Company of New
                            350 Church Street                 York; Chief Executive Officer of Life
                            Hartford, CT 06103                Insurance, Senior Vice President and
                                                              Assistant Secretary [12/99-present] The
                                                              Lincoln National Life Insurance Company.
                                                              Formerly: Senior Vice President and
                                                              Assistant Secretary [4/98-12/99]; Senior
                                                              Vice President [2/98-4/98]; Vice President
                                                              and General Manager [1/98-2/98] The
                                                              Lincoln National Life Insurance Co; Senior
                                                              Vice President, Connecticut General Life
                                                              Insurance Company [3/96-12/97]; Vice
                                                              President, Connecticut (Massachusetts
                                                              Mutual) Mutual Life Insurance Company
                                                              [8/94-3/96].

                            BARBARA S. KOWALCZYK              Senior Vice President, Corporation
                            DIRECTOR                          Planning [5/94-present]Lincoln National
                            Centre Square                     Corporation
                            West Tower
                            1500 Market Street
                            Suite 3900
                            Philadelphia, PA 19102

                            MARGUERITE L. LACHMAN             Principal [11/99-present], Lend Lease Real
                            DIRECTOR                          Estate Investments. Formerly: Managing
                            437 Madison Avenue,               Director [4/87-11/99], Schroeder Real
                            18th Floor                        Estate Associates.
                            New York, NY 10022

                            LOUIS G. MARCOCCIA                Senior Vice President for Business,
                            DIRECTOR                          Finance and Administrative Services,
                            Syracuse University               Syracuse University [1975-present].
                            Syracuse, NY 13244

                            TROY D. PANNING                   Second Vice President and Chief Financial
                            SECOND VICE PRESIDENT AND CHIEF   Officer [11/96-present], Lincoln Life &
                            FINANCIAL OFFICER                 Annuity Company of New York. Formerly:
                                                              Accountant [9/90-11/96] Ernst & Young LLP

                            JOHN M. PIETRUSKI                 Chairman of the Board, Texas Biotechnology
                            DIRECTOR                          Corp.
                            One Penn Plaza
                            Suite 3408
                            New York, NY 10119

                            LAWRENCE T. ROWLAND               Chairman, Chief Executive Officer,
                            DIRECTOR                          President and Director [10/96-present]
                            1700 Magnavox Way                 Lincoln National Reassurance Co. Formerly:
                            One Reinsurance Place             Senior Vice President [10/95-10/96].
                            Ft. Wayne, IN 46802
</TABLE>


                                                                              35
<PAGE>


<TABLE>
<CAPTION>
                            NAME, ADDRESS AND POSITION(S)
                            WITH REGISTRANT                   PRINCIPAL OCCUPATIONS LAST FIVE YEARS
                            <S>                               <C>
                            ----------------------------------------------------------------------------
                            RICHARD C. VAUGHAN                Executive Vice President and Chief
                            DIRECTOR                          Financial Officer [1/95-present] The
                            Centre Square                     Lincoln National Life Insurance Company.
                            West Tower
                            1500 Market Street
                            Suite 3900
                            Philadelphia, PA 19102
</TABLE>


                    DISTRIBUTION OF POLICIES

                    PRINCIPAL UNDERWRITER


                    LLANY intends to offer the Policies in New York. Lincoln
                    Financial Advisors Corporation ("LFA"), an affiliate of
                    LLANY and the principal underwriter for the Policies, is
                    registered with the Securities and Exchange Commission under
                    the Securities Exchange Act of 1934 as a broker-dealer and
                    is a member of the National Association of Securities
                    Dealers. The principal business address of LFA is
                    350 Church Street, Hartford, CT 06103.


                    The Policy will be sold by individuals who, in addition to
                    being appointed as life insurance agents for LLANY, are also
                    registered representatives of LFA or other broker-dealers.
                    Gross first year commissions paid by LLANY, including
                    expense reimbursement allowances, on the sale of these
                    Policies are not more than 98% of Premium Payments. Gross
                    renewal commissions paid by LLANY will not exceed 10% of
                    Premium Payments. The local agency receives additional
                    compensation on the first year required premium and all
                    additional premiums. In some situations, the local agency
                    may elect to share its commission with the registered
                    representative. Selling representatives are also eligible
                    for bonuses and non-cash compensation if certain production
                    levels are reached. All compensation is paid from LLANY's
                    resources, which include certain charges made under the
                    Policy.

                    CHANGES OF INVESTMENT POLICY

                    LLANY may materially change the investment policy of the
                    Separate Account. We must inform the Policy Owners and
                    obtain all necessary regulatory approvals. Any change must
                    be submitted to the New York Insurance Department, which
                    shall disapprove it if deemed detrimental to the interests
                    of the Policy Owners or if it renders our operations
                    hazardous to the public. If you object, the Policy may be
                    converted to a substantially comparable fixed benefit life
                    insurance policy offered by us on the life of the Insured.
                    You have the later of 60 days from the date of the
                    investment policy change or 60 days from being informed of
                    such change to make this conversion. We will not require
                    evidence of insurability for this conversion.

                    The new policy will not be affected by the investment
                    experience of any separate account. The new policy will be
                    for an amount of insurance not exceeding the Death Benefit
                    of the Policy converted on the date of such conversion.

                    OTHER CONTRACTS ISSUED BY LLANY

                    LLANY does presently and will, from time to time, offer
                    other variable annuity contracts and variable life insurance
                    policies with benefits which vary in accordance with the
                    investment experience of a separate account of LLANY.

36
<PAGE>
                    STATE REGULATION

                    We are subject to the laws of New York governing insurance
                    companies and to regulation by the New York Insurance
                    Department. An annual statement in a prescribed form is
                    filed with the Insurance Department each year covering our
                    operation for the preceding year and its financial condition
                    as of the end of such year. Regulation by the Insurance
                    Department includes periodic examination to determine our
                    contract liabilities and reserves so that the Insurance
                    Department may certify the items are correct. Our books and
                    accounts are subject to review by the Insurance Department
                    at all times and a full examination of our operations is
                    conducted periodically by the New York Insurance Department.
                    Such regulation does not, however, involve any supervision
                    of management or investment practices or policies.

                    REPORTS TO POLICY OWNERS

                    LLANY maintains Policy records and will mail to each Policy
                    Owner, at the last known address of record, an annual
                    statement showing the amount of the current Death Benefit,
                    the Accumulation Value, and Surrender Value, premiums paid
                    and monthly charges deducted since the last report, the
                    amounts invested in the Fixed Account and in each
                    Sub-Account of the Separate Account, and any Loan Account
                    Value.

                    Policy Owners will also be sent annual reports containing
                    financial statements for the Separate Account and annual and
                    semi-annual reports of the Funds as required by the 1940
                    Act.

                    In addition, Policy Owners will receive statements of
                    significant transactions, such as changes in Specified
                    Amount, changes in Death Benefit Option, changes in future
                    premium allocation, transfers among Sub-Accounts, Premium
                    Payments, loans, loan repayments, reinstatement and
                    termination, and any information required by the New York
                    Insurance Department.

                    ADVERTISING

                    We are also ranked and rated by independent financial rating
                    services, including Moody's, Standard & Poor's, Duff &
                    Phelps and A.M. Best Company. The purpose of these ratings
                    is to reflect our financial strength or claims-paying
                    ability. The ratings are not intended to reflect the
                    investment experience or financial strength of the Separate
                    Account. We may advertise these ratings from time to time.
                    In addition, we may include in certain advertisements,
                    endorsements in the form of a list of organizations,
                    individuals or other parties which recommend LLANY or the
                    Policies. Furthermore, we may occasionally include in
                    advertisements comparisons of currently taxable and tax
                    deferred investment programs, based on selected tax
                    brackets, or discussions of alternative investment vehicles
                    and general economic conditions.


                    We are a member of the Insurance Marketplace Standards
                    Association ("IMSA") and may include the IMSA logo and
                    information about IMSA membership in our advertisements.
                    Companies that belong to IMSA subscribe to a set of ethical
                    standards covering the various aspects of sales and services
                    for individually sold life insurance and annuities.


                    LEGAL PROCEEDINGS


                    At this time, the Company is not involved in any material
                    litigation. From time to time, legal proceedings arise which
                    generally are routine and in the ordinary course of
                    business.


                                                                              37
<PAGE>
                    EXPERTS


                    The financial statements of the Separate Account and the
                    statutory-basis financial statements of LLANY appearing in
                    this Prospectus and Registration Statement have been audited
                    by Ernst & Young LLP, independent auditors, as set forth in
                    their reports which also appear elsewhere in this document
                    and in the Registration Statement. The financial statements
                    audited by Ernst & Young LLP have been included in this
                    document in reliance on their reports given on their
                    authority as experts in accounting and auditing.


                    Actuarial matters included in this prospectus have been
                    examined by Vaughn W. Robbins, FSA as stated in the opinion
                    filed as an exhibit to the registration statement.

                    Legal matters in connection with the Policies described
                    herein are being passed upon by Robert O. Sheppard, Esq., as
                    stated in the opinion filed as an exhibit to the
                    registration statement.

                    REGISTRATION STATEMENT

                    A Registration Statement has been filed with the Securities
                    and Exchange Commission under the Securities Act of 1933, as
                    amended, with respect to the Policies offered hereby. This
                    Prospectus does not contain all the information set forth in
                    the Registration Statement and amendments thereto and
                    exhibits filed as a part thereof, to all of which reference
                    is hereby made for further information concerning the
                    Separate Account, LLANY, and the Policies offered hereby.
                    Statements contained in this Prospectus as to the content of
                    Policies and other legal instruments are summaries. For a
                    complete statement of the terms thereof, reference is made
                    to such instruments as filed.

38
<PAGE>
APPENDIX 1

                    CORRIDOR PERCENTAGES

<TABLE>
<CAPTION>
                     INSURED'S     CORRIDOR    INSURED'S     CORRIDOR
                    ATTAINED AGE  PERCENTAGE  ATTAINED AGE  PERCENTAGE
                    ------------  ----------  ------------  ----------
                    <S>           <C>         <C>           <C>
                        0-40         250%          70          115%
                         41          243           71          113
                         42          236           72          111
                         43          229           73          109
                         44          222           74          107
                                     ---           --          ---
                         45          215           75          105
                         46          209           76          105
                         47          203           77          105
                         48          197           78          105
                         49          191           79          105
                                     ---           --          ---
                         50          185           80          105
                         51          178           81          105
                         52          171           82          105
                         53          164           83          105
                         54          157           84          105
                                     ---           --          ---
                         55          150           85          105
                         56          146           86          105
                         57          142           87          105
                         58          138           88          105
                         59          134           89          105
                                     ---           --          ---
                         60          130           90          105
                         61          128           91          104
                         62          126           92          103
                         63          124           93          102
                         64          122           94          101
                                     ---           --          ---
                         65          120           95          100
                         66          119           96          100
                         67          118           97          100
                         68          117           98          100
                         69          116           99          100
                                     ---           --          ---
</TABLE>

                                                                              39
<PAGE>
APPENDIX 2

                    GUARANTEED MAXIMUM COST OF INSURANCE RATES

                    The Guaranteed Maximum Cost of Insurance Rates, per $1,000
                    of Net Amount at Risk, for standard risks are set forth in
                    the following Table based on the 1980 Commissioners Standard
                    Ordinary Mortality Tables, Age Nearest Birthday (1980 CSO);
                    or, for unisex rates, on the 1980 CSO-B Table.

<TABLE>
<CAPTION>
ATTAINED AGE              MALE      FEMALE     UNISEX
(NEAREST                MONTHLY    MONTHLY    MONTHLY
BIRTHDAY)                 RATE       RATE       RATE
- ---------               --------   --------   --------
<S>                     <C>        <C>        <C>
          0              0.34845    0.24089    0.32677
          1              0.08917    0.07251    0.08667
          2              0.08251    0.06750    0.07917
          3              0.08167    0.06584    0.07834
          4              0.07917    0.06417    0.07584

          5              0.07501    0.06334    0.07251
          6              0.07167    0.06084    0.06917
          7              0.06667    0.06000    0.06584
          8              0.06334    0.05834    0.06250
          9              0.06167    0.05750    0.06084

         10              0.06084    0.05667    0.06000
         11              0.06417    0.05750    0.06250
         12              0.07084    0.06000    0.06917
         13              0.08251    0.06250    0.07834
         14              0.09584    0.06887    0.09001

         15              0.11085    0.07084    0.10334
         16              0.12585    0.07601    0.11585
         17              0.13919    0.07917    0.12752
         18              0.14836    0.08167    0.13502
         19              0.15502    0.08501    0.14085

         20              0.15836    0.08751    0.14502
         21              0.15919    0.08917    0.14585
         22              0.15752    0.09084    0.14419
         23              0.15502    0.09251    0.14252
         24              0.15189    0.09501    0.14085

         25              0.14752    0.09668    0.13752
         26              0.11419    0.09918    0.13585
         27              0.14252    0.10168    0.13418
         28              0.14169    0.10501    0.13418
         29              0.14252    0.10635    0.13585

         30              0.14419    0.11251    0.13752
         31              0.14836    0.11668    0.14169
         32              0.15252    0.12085    0.14585
         33              0.15919    0.12502    0.15252
         34              0.16889    0.13168    0.15919

         35              0.17586    0.13752    0.16836
         36              0.18670    0.14669    0.17837
         37              0.20004    0.15752    0.19170
         38              0.21505    0.17003    0.20588
         39              0.23255    0.18503    0.22338

         40              0.25173    0.20171    0.24173
         41              0.27424    0.22005    0.26340
         42              0.29675    0.23922    0.28508
         43              0.32260    0.25757    0.31010
         44              0.34929    0.27674    0.33428

         45              0.37931    0.29675    0.36263
         46              0.41017    0.31677    0.39182
         47              0.44353    0.33761    0.42268
         48              0.47856    0.36096    0.45437
         49              0.51777    0.38598    0.49107
<CAPTION>
ATTAINED AGE              MALE      FEMALE     UNISEX
(NEAREST                MONTHLY    MONTHLY    MONTHLY
BIRTHDAY)                 RATE       RATE       RATE
- ---------               --------   --------   --------
<S>                     <C>        <C>        <C>

         50              0.55948    0.41350    0.53028
         51              0.60870    0.44270    0.57533
         52              0.66377    0.47523    0.62539
         53              0.72636    0.51276    0.68297
         54              0.79730    0.55114    0.74722

         55              0.87326    0.59118    0.81566
         56              0.95591    0.63123    0.88996
         57              1.04192    0.66961    0.96593
         58              1.13378    0.70633    1.04609
         59              1.23236    0.74556    1.13211

         60              1.34180    0.78979    1.22817
         61              1.46381    0.84488    1.33511
         62              1.60173    0.91417    1.45796
         63              1.75809    1.00267    1.59922
         64              1.93206    1.10539    1.75725

         65              2.12283    1.21731    1.92955
         66              2.32623    1.33511    2.11195
         67              2.54312    1.45461    2.30614
         68              2.77350    1.57247    2.50878
         69              3.02328    1.69955    2.72909

         70              3.30338    1.84590    2.97466
         71              3.62140    2.02325    3.25640
         72              3.98666    2.24419    3.58279
         73              4.40599    2.51548    3.95978
         74              4.87280    2.83552    4.38330

         75              5.37793    3.19685    4.84334
         76              5.91225    3.59370    5.33245
         77              6.46824    4.01942    5.84227
         78              7.04089    4.47410    6.36948
         79              7.64551    4.97042    6.92851

         80              8.30507    5.52957    7.54229
         81              9.03761    6.17118    8.22883
         82              9.86724    6.91414    9.01216
         83             10.80381    7.77075    9.90124
         84             11.82571    8.72632   10.87533

         85             12.91039    9.76952   11.92213
         86             14.03509   10.89151   13.01471
         87             15.18978   12.08770   14.15507
         88             16.36948   13.35774   15.33494
         89             17.57781   14.70820   16.56493

         90             18.82881   16.15259   17.85746
         91             20.14619   17.71416   19.23699
         92             21.57655   19.43814   20.76665
         93             23.20196   21.40786   22.49837
         94             25.28174   23.63051   24.70915

         95             28.27411   27.16158   27.82758
         96             33.10577   32.32378   32.78845
         97             41.68476   41.21204   41.45783
         98             58.01259   57.81394   57.95663
         99             90.90909   90.90909   90.90909
</TABLE>

40
<PAGE>
APPENDIX 3

                    ILLUSTRATION OF SURRENDER CHARGES

                    The Surrender Charge is calculated as (a) times (b), where
                    (a) is the sum of (i) a Deferred Sales Charge and (ii) a
                    Deferred Administrative Charge and (b) is the applicable
                    Surrender Charge Grading Factor. If the Specified Amount is
                    increased, a new Surrender Charge will be applicable, in
                    addition to any existing Surrender Charge.

                    Below are examples of Surrender Charge calculations, one
                    involving a level Specified Amount and one involving an
                    increase in the Specified Amount, followed by Definitions
                    and Tables used in the calculations.

                    EXAMPLE 1: A male nonsmoker, age 35, purchases a Policy with
                    a Specified Amount of $100,000 and a scheduled annual
                    premium of $1100. He now wants to surrender the Policy at
                    the end of the sixth Policy Year.

                    The Surrender Charge computed is as follows:

                    Sum of the premiums paid through the end of the second
                    Policy Year = $2200.00

                    Guideline Annual Premium Amount (Male, Age 35, $100,000
                    Specified Amount) = $1195.63

                    Surrender Charge =

<TABLE>
                    <S>                                                                  <C>
                    (.285X$1195.63) + (.085X($2200-$1195.63)) = $340.75 + $85.37 =       $426.12(i)
                    $6.00 per $1000 of Specified Amount                                  $600.00(ii)
                                                                                         -------
                                                                                         $1026.12(a)
</TABLE>

                    The total Surrender Charge is $1026.12(a), times the
                    surrender charge grading factor,(b): ($1026.12 X 80%) =
                    $820.90.

                    EXAMPLE 2: A female nonsmoker, age 45, purchases a Policy
                    with an Initial Specified Amount of $200,000 and a scheduled
                    annual premium of $1500. She pays the scheduled annual
                    premium for the first five Policy Years. At the start of the
                    sixth Policy Year, she increases the Specified Amount to
                    $250,000 and continues to pay the scheduled annual premium
                    of $1500. She now wants to surrender the Policy at the end
                    of the eighth Policy Year. Separate Surrender Charges must
                    be calculated for the Initial Specified Amount and for the
                    increase in Specified Amount.

                    The Surrender Charges are computed as follows:

                    For the Initial Specified Amount,
                    Sum of the premiums paid through the end of the second
                    Policy Year = $3000.00

                    Guideline Annual Premium Amount (Female, Age 45, $200,000
                    Specified Amount = $2966.81
<TABLE>
                    <S>                                                                  <C>
                    Surrender Charge for Initial Specified Amount =
                    (.285X$2966.81) +(.085X($3000.00-$2966.81)) = $845.54 + $2.82 =      $848.36(i)
                    $6.00 per $1000 of Initial Specified Amount                          $1200.00(ii)
                                                                                         -------
                                                                                         $2048.36(a)
</TABLE>

                    The total Surrender Charge for the Initial Specified Amount
                    is $2048.36,(a), times the applicable surrender charge
                    grading factor,(b): ($2048.36 X 40%) = $819.34.

                    For the increase in Specified Amount;
                    Sum of the premiums in the first two years following the
                    increase in Specified Amount, applicable to the increase in
                    Specified Amount =
                    ($1500 X 2) X ($50,000 / $250,000) = $600.00.

                                                                              41
<PAGE>
                    Guideline Annual Premium Amount (Female, Age 50, $50,000
                    Specified Amount) = $993.68.
<TABLE>
                    <S>                                                                  <C>
                    Surrender Charge for the increase in Specified Amount =
                    (.285 X $600.00)                                                     $171.00(i)
                    $6.00 per $1000 of increase in Specified Amount                      $300.00(ii)
                                                                                         -------
                                                                                         $471.00(a)
</TABLE>

                    The total Surrender Charge for the increase in the Specified
                    Amount is $471.00,(a), times the applicable surrender charge
                    grading factor,(b): ($471.00 X 100%) = $471.00

                    The overall Surrender Charge for the Policy is ($819.34 +
                    $471.00) = $1290.34.

                    DEFINITIONS AND TABLES

                    (a)(i) The Deferred Sales Charge is based on the actual
                           premium paid and the applicable Guideline Annual
                           Premium Amount, and is calculated assuming the
                           following:

<TABLE>
                           <S>           <C>
                           DURING POLICY YEAR:
                           1 and 2       28.5% of the sum of the premiums
                                         paid up to an amount equal to the
                                         Guideline Annual Premium Amount,*
                                         plus 8.5% of the sum of the
                                         premiums paid between one and two
                                         times the Guideline Annual Premium
                                         Amount, plus 7.5% of the sum of the
                                         premiums paid in excess of two
                                         times the Guideline Annual Premium
                                         Amount.
                           3 through 10  same dollar amount as of the end of
                                         Policy Year 2.
</TABLE>

                    In no event will the Deferred Sales Charge exceed the
                    maximum permitted under federal or state law.

                      (ii) The Deferred Administrative Charge is $6.00 per
                           $1,000 of Specified Amount.

                    (b) SURRENDER CHARGE GRADING FACTORS

<TABLE>
                    <S>              <C>
                    Policy Years**
                    1-5              100%
                    Policy Year 6     80%
                    Policy Year 7     60%
                    Policy Year 8     40%
                    Policy Year 9     20%
                    Policy Year 10     0%
</TABLE>

                    If a Surrender Charge becomes effective at other than the
                    end of a Policy Year, any applicable Surrender Charge
                    grading factor will be applied on a pro rata basis as of
                    such effective date.

                     * Guideline Annual Premium Amount is the level annual
                       amount that would be payable through the latest maturity
                       date permitted under the Policy but not less than 20
                       years after date of issue or (if earlier) age 95 for the
                       future benefits under the Policy, subject to the
                       following provisions: (A) the payments were fixed by the
                       Life Insurer as to both timing and amount; and (B) the
                       payments were based on the 1980 Commissioners Standard
                       Ordinary Mortality Table, net investment earnings at the
                       greater of an annual effective of 5% or rate or rates
                       guaranteed at issue of the policy, the sales load under
                       the policy, and the fees and charges specified in the
                       policy. A new Guideline Annual Premium Amount is
                       determined for each increase in Specified Amount under
                       the policy; in such event, "Policy Years" are measured
                       from the effective date(s) of such increase(s).

                    ** Number of Policy Years elapsed since the Date of Issue or
                       since the effective date(s) of any increase(s) in
                       Specified Amount.

42
<PAGE>
APPENDIX 4

                    ILLUSTRATIONS OF ACCUMULATION VALUES, SURRENDER VALUES,
                    AND DEATH BENEFIT PROCEEDS

                    The illustrations in this Prospectus have been prepared to
                    help show how values under the Policies change with
                    investment performance. The illustrations show how
                    Accumulation Values, Surrender Values and Death Benefits
                    under a Policy would vary over time if the hypothetical
                    gross investment rates of return were a uniform annual
                    effective rate of either 0%, 6% or 12%. If the hypothetical
                    gross investment rate of return averages 0%, 6%, or 12% over
                    a period of years, but fluctuates above or below those
                    averages for individual years, the Accumulation Values,
                    Surrender Values and Death Benefits may be different. The
                    illustrations also assume there are no Policy loans or
                    partial surrenders, no additional Premium Payments are made
                    other than shown, no Accumulation Values are allocated to
                    the Fixed Account, and there are no changes in the Specified
                    Amount or Death Benefit Option.

                    The amounts shown for the Accumulation Value, Surrender
                    Value and Death Benefit as of each Policy Anniversary
                    reflect the fact that charges are made and expenses applied
                    which lower investment return on the assets held in the
                    Sub-Accounts. Daily charges are made against the assets of
                    the Sub-Accounts for assuming mortality and expense risks.
                    The current mortality and expense risk charges are
                    equivalent to an annual effective rate of 0.80% of the daily
                    net asset value of the Separate Account. On each Policy
                    Anniversary beginning with the 13th, the mortality and
                    expense risk charge is reduced to 0.55% on an annual basis
                    of the daily net assets of the Separate Account. The
                    mortality and expense risk charge is guaranteed never to
                    exceed an annual effective rate of 0.90% of the daily net
                    asset value of the Separate Account for the first 12 Policy
                    Years, and 0.65% for Policy Years 13 and beyond. In
                    addition, the amounts shown also reflect the deduction of
                    Fund investment advisory fees and other expenses which will
                    vary depending on which funding vehicle is chosen but which
                    are assumed for purposes of these illustrations to be
                    equivalent to an annual effective rate of 0.80% of the daily
                    net asset value of the Separate Account. This rate reflects
                    an arithmetic average of total Fund portfolio annual
                    expenses for the year ending December 31, 1998.

                    Considering guaranteed charges for mortality and expense
                    risks and the assumed Fund expenses, gross annual rates of
                    0%, 6% and 12% correspond to net investment experience at
                    constant annual rates of -1.70%, 4.30% and 10.30%.

                    The illustrations also reflect the fact that LLANY makes
                    monthly charges for providing insurance protection. Current
                    values reflect current Cost of Insurance charges and
                    guaranteed values reflect the maximum Cost of Insurance
                    charges guaranteed in the Policy. The values shown are for
                    Policies which are issued as standard. Policies issued on a
                    substandard basis would result in lower Accumulation Values
                    and Death Benefits than those illustrated.

                    The illustrations also reflect the fact that LLANY deducts a
                    premium load from each Premium Payment. Current and
                    guaranteed values reflect a deduction of 5.0% of each
                    Premium Payment.

                    The Surrender Values shown in the illustrations reflect the
                    fact that LLANY will deduct a Surrender Charge from the
                    Policy's Accumulation Value for any Policy surrendered in
                    full during the first ten years.

                    In addition, the illustrations reflect the fact that LLANY
                    deducts a monthly administrative charge at the beginning of
                    each Policy Month. This monthly administrative expense
                    charge is $15 per month in the first year. Current values
                    reflect a current monthly administrative expense charge of
                    $5 in renewal years, and guaranteed values reflect the $10
                    maximum monthly administrative charge under the Policy in
                    renewal years.

                    Upon request, LLANY will furnish a comparable illustration
                    based on the proposed insured's age, gender classification,
                    smoking classification, risk classification and premium
                    payment requested.

                                                                              43
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  MALE    NONSMOKER    ISSUE AGE 45
                                  PREFERRED -- $6,623 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  GUARANTEED BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT               DEATH BENEFIT            TOTAL ACCUMULATION VALUE            SURRENDER VALUE
POLICY  5% INTEREST   ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%
- ------  -----------  --------  --------  ---------  --------  --------  ---------  --------  --------  ---------
<S>     <C>          <C>       <C>       <C>        <C>       <C>       <C>        <C>       <C>       <C>

   1        6,954    500,000   500,000    500,000     3,788     4,085      4,384         0         0          0
   2       14,256    500,000   500,000    500,000     7,442     8,275      9,146     1,437     2,270      3,141
   3       21,923    500,000   500,000    500,000    10,862    12,470     14,221     4,857     6,465      8,216
   4       29,973    500,000   500,000    500,000    14,045    16,664     19,637     8,040    10,659     13,632
   5       38,426    500,000   500,000    500,000    16,970    20,836     25,410    10,965    14,831     19,405

   6       47,302    500,000   500,000    500,000    19,630    24,975     31,572    14,826    20,171     26,768
   7       56,621    500,000   500,000    500,000    21,987    29,040     38,128    18,384    25,437     34,525
   8       66,406    500,000   500,000    500,000    24,013    32,999     45,095    21,611    30,597     42,693
   9       76,680    500,000   500,000    500,000    25,672    36,808     52,488    24,471    35,607     51,287
  10       87,469    500,000   500,000    500,000    26,921    40,419     60,319    26,921    40,419     60,319

  15      150,061    500,000   500,000    500,000    26,253    54,498    108,037    26,253    54,498    108,037
  20      229,946    500,000   500,000    500,000     9,403    56,125    175,897     9,403    56,125    175,897
  25      331,901          0   500,000    500,000         0    28,769    278,149         0    28,769    278,149
  30      462,026          0         0    500,000         0         0    457,194         0         0    457,194
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Guaranteed cost of insurance
                                  rates, mortality and expense risk charges,
                                  administrative fees and premium load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of guaranteed
                                  mortality and expense risk charges and
                                  (2) assumed Fund total expenses of 0.80% per
                                  year. See "Expense Data" at pages 20-21 of
                                  this Prospectus.

44
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  MALE    NONSMOKER    ISSUE AGE 45
                                  PREFERRED -- $6,576 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT               DEATH BENEFIT            TOTAL ACCUMULATION VALUE            SURRENDER VALUE
POLICY  5% INTEREST   ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%
- ------  -----------  --------  --------  ---------  --------  --------  ---------  --------  --------  ---------
<S>     <C>          <C>       <C>       <C>        <C>       <C>       <C>        <C>       <C>       <C>

   1        6,905    500,000   500,000    500,000     4,552     4,873      5,194         0         0        319
   2       14,155    500,000   500,000    500,000     9,067     9,996     10,965     3,072     4,001      4,970
   3       21,767    500,000   500,000    500,000    13,404    15,236     17,224     7,409     9,241     11,229
   4       29,761    500,000   500,000    500,000    17,591    20,625     24,051    11,596    14,630     18,056
   5       38,153    500,000   500,000    500,000    21,656    26,196     31,535    15,661    20,201     25,540

   6       46,966    500,000   500,000    500,000    25,624    31,985     39,774    20,828    27,189     34,978
   7       56,219    500,000   500,000    500,000    29,474    37,978     48,825    25,877    34,381     45,228
   8       65,935    500,000   500,000    500,000    33,093    44,071     58,664    30,695    41,673     56,266
   9       76,136    500,000   500,000    500,000    36,648    50,435     69,541    35,449    49,236     68,342
  10       86,848    500,000   500,000    500,000    40,071    57,016     81,505    40,071    57,016     81,505

  15      148,996    500,000   500,000    500,000    53,086    91,607    160,940    53,086    91,607    160,940
  20      228,314    500,000   500,000    500,000    58,168   128,923    290,734    58,168   128,923    290,734
  25      329,546    500,000   500,000    594,583    55,611   171,143    512,572    55,611   171,143    512,572
  30      458,747    500,000   500,000    942,899    38,079   216,205    881,214    38,079   216,205    881,214
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of current mortality
                                  and expense risk charges and (2) assumed Fund
                                  total expenses of 0.80% per year. See "Expense
                                  Data" at pages 20-21 of this Prospectus.

                                                                              45
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  MALE    NONSMOKER    ISSUE AGE 55
                                  PREFERRED -- $10,519 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  GUARANTEED BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT                DEATH BENEFIT              TOTAL ACCUMULATION VALUE              SURRENDER VALUE
POLICY  5% INTEREST    ANNUAL INVESTMENT RETURN OF      ANNUAL INVESTMENT RETURN OF      ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%   GROSS 12%   GROSS 0%  GROSS 6%   GROSS 12%   GROSS 0%  GROSS 6%   GROSS 12%
- ------  -----------  --------  --------  -----------  --------  --------  -----------  --------  --------  -----------
<S>     <C>          <C>       <C>       <C>          <C>       <C>       <C>          <C>       <C>       <C>

   1       11,045    500,000   500,000      500,000     4,556     4,983        5,412         0         0            0
   2       22,642    500,000   500,000      500,000     8,696     9,835       11,031       726     1,865        3,061
   3       34,819    500,000   500,000      500,000    12,321    14,446       16,777     4,351     6,476        8,807
   4       47,605    500,000   500,000      500,000    15,407    18,779       22,641     7,437    10,809       14,671
   5       61,030    500,000   500,000      500,000    17,923    22,788       28,612     9,953    14,818       20,642

   6       75,127    500,000   500,000      500,000    19,814    26,399       34,654    13,438    20,023       28,278
   7       89,928    500,000   500,000      500,000    21,015    29,528       40,717    16,233    24,746       35,935
   8      105,469    500,000   500,000      500,000    21,437    32,061       46,734    18,249    28,873       43,546
   9      121,788    500,000   500,000      500,000    20,975    33,865       52,614    19,381    32,271       51,020
  10      138,922    500,000   500,000      500,000    19,523    34,798       58,266    19,523    34,798       58,266

  15      238,334          0   500,000      500,000         0    21,019       80,065         0    21,019       80,065
  20      365,212          0         0      500,000         0         0       71,684         0         0       71,684
  25      527,143          0         0            0         0         0            0         0         0            0
  30      733,814          0         0            0         0         0            0         0         0            0
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Guaranteed cost of insurance
                                  rates, mortality and expense risk charges,
                                  administrative fees and premium load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of guaranteed
                                  mortality and expense risk charges and
                                  (2) assumed Fund total expenses of 0.80% per
                                  year. See "Expense Data" at pages 20-21 of
                                  this Prospectus.

46
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  MALE    NONSMOKER    ISSUE AGE 55
                                  PREFERRED -- $10,465 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT                DEATH BENEFIT              TOTAL ACCUMULATION VALUE              SURRENDER VALUE
POLICY  5% INTEREST    ANNUAL INVESTMENT RETURN OF      ANNUAL INVESTMENT RETURN OF      ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%   GROSS 12%   GROSS 0%  GROSS 6%   GROSS 12%   GROSS 0%  GROSS 6%   GROSS 12%
- ------  -----------  --------  --------  -----------  --------  --------  -----------  --------  --------  -----------
<S>     <C>          <C>       <C>       <C>          <C>       <C>       <C>          <C>       <C>       <C>
   1       10,988    500,000   500,000      500,000     7,075     7,580        8,087     1,090     1,595        2,102
   2       22,526    500,000   500,000      500,000    13,861    15,314       16,831     5,901     7,354        8,871
   3       34,640    500,000   500,000      500,000    20,272    23,117       26,209    12,312    15,157       18,249
   4       47,361    500,000   500,000      500,000    26,402    31,089       36,393    18,442    23,129       28,433
   5       60,717    500,000   500,000      500,000    32,210    39,194       47,429    24,250    31,234       39,469

   6       74,741    500,000   500,000      500,000    37,832    47,579       59,557    31,464    41,211       53,189
   7       89,466    500,000   500,000      500,000    43,296    56,286       72,928    38,520    51,510       68,152
   8      104,928    500,000   500,000      500,000    48,584    65,313       87,669    45,400    62,129       84,485
   9      121,163    500,000   500,000      500,000    53,537    74,523      103,786    51,945    72,931      102,194
  10      138,209    500,000   500,000      500,000    58,080    83,856      121,381    58,080    83,856      121,381

  15      237,111    500,000   500,000      500,000    74,329   133,079      240,424    74,329   133,079      240,424
  20      363,337    500,000   500,000      500,000    74,728   184,873      443,862    74,728   184,873      443,862
  25      524,437    500,000   500,000      834,837    43,148   232,413      795,083    43,148   232,413      795,083
  30      730,047          0   500,000    1,434,246         0   276,787    1,365,949         0   276,787    1,365,949
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of current mortality
                                  and expense risk charges and (2) assumed Fund
                                  total expenses of 0.80% per year. See "Expense
                                  Data" at pages 20-21 of this Prospectus.

                                                                              47
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  FEMALE    NONSMOKER    ISSUE AGE 45
                                  PREFERRED -- $5,287 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  GUARANTEED BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT               DEATH BENEFIT            TOTAL ACCUMULATION VALUE            SURRENDER VALUE
POLICY  5% INTEREST   ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%
- ------  -----------  --------  --------  ---------  --------  --------  ---------  --------  --------  ---------
<S>     <C>          <C>       <C>       <C>        <C>       <C>       <C>        <C>       <C>       <C>
   1        5,551    500,000   500,000    500,000     3,020     3,257      3,495         0         0          0
   2       11,380    500,000   500,000    500,000     5,974     6,639      7,335       609     1,274      1,970
   3       17,501    500,000   500,000    500,000     8,771    10,057     11,458     3,406     4,692      6,093
   4       23,927    500,000   500,000    500,000    11,400    13,500     15,883     6,035     8,135     10,518
   5       30,675    500,000   500,000    500,000    13,854    16,961     20,634     8,489    11,596     15,269

   6       37,760    500,000   500,000    500,000    16,123    20,429     25,734    11,831    16,137     21,442
   7       45,199    500,000   500,000    500,000    18,200    23,895     31,215    14,981    20,676     27,996
   8       53,010    500,000   500,000    500,000    20,071    27,344     37,104    17,925    25,198     34,958
   9       61,212    500,000   500,000    500,000    21,709    30,748     43,420    20,636    29,675     42,347
  10       69,824    500,000   500,000    500,000    23,115    34,103     50,211    23,115    34,103     50,211

  15      119,790    500,000   500,000    500,000    26,818    50,330     93,996    26,818    50,330     93,996
  20      183,561    500,000   500,000    500,000    23,180    63,773    161,796    23,180    63,773    161,796
  25      264,950    500,000   500,000    500,000     4,579    66,021    267,875     4,579    66,021    267,875
  30      368,825          0   500,000    500,000         0    43,685    448,785         0    43,685    448,785
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Guaranteed cost of insurance
                                  rates, mortality and expense risk charges,
                                  administrative fees and premium load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of guaranteed
                                  mortality and expense risk charges and
                                  (2) assumed Fund total expenses of 0.80% per
                                  year. See "Expense Data" at pages 20-21 of
                                  this Prospectus.

48
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  FEMALE    NONSMOKER    ISSUE AGE 45
                                  PREFERRED -- $5,242 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT               DEATH BENEFIT            TOTAL ACCUMULATION VALUE            SURRENDER VALUE
POLICY  5% INTEREST   ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%
- ------  -----------  --------  --------  ---------  --------  --------  ---------  --------  --------  ---------
<S>     <C>          <C>       <C>       <C>        <C>       <C>       <C>        <C>       <C>       <C>

   1        5,504    500,000   500,000    500,000     3,645     3,901      4,157         0         0          0
   2       11,283    500,000   500,000    500,000     7,310     8,054      8,829     1,955     2,699      3,474
   3       17,352    500,000   500,000    500,000    10,877    12,348     13,943     5,522     6,993      8,588
   4       23,723    500,000   500,000    500,000    14,348    16,791     19,548     8,993    11,436     14,193
   5       30,414    500,000   500,000    500,000    17,724    21,391     25,697    12,369    16,036     20,342

   6       37,438    500,000   500,000    500,000    20,962    26,107     32,399    16,678    21,823     28,115
   7       44,814    500,000   500,000    500,000    24,062    30,947     39,716    20,849    27,734     36,503
   8       52,559    500,000   500,000    500,000    27,029    35,919     47,717    24,887    33,777     45,575
   9       60,691    500,000   500,000    500,000    29,912    41,077     56,524    28,841    40,006     55,453
  10       69,230    500,000   500,000    500,000    32,713    46,433     66,226    32,713    46,433     66,226

  15      118,771    500,000   500,000    500,000    44,491    75,674    131,539    44,491    75,674    131,539
  20      181,998    500,000   500,000    500,000    51,174   108,472    237,960    51,174   108,472    237,960
  25      262,695    500,000   500,000    500,000    53,593   146,997    417,469    53,593   146,997    417,469
  30      365,686    500,000   500,000    770,434    49,311   191,765    720,032    49,311   191,765    720,032
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of current mortality
                                  and expense risk charges and (2) assumed Fund
                                  total expenses of 0.80% per year. See "Expense
                                  Data" at pages 20-21 of this Prospectus.

                                                                              49
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  FEMALE    NONSMOKER    ISSUE AGE 55
                                  PREFERRED -- $8,278 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  GUARANTEED BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT               DEATH BENEFIT            TOTAL ACCUMULATION VALUE            SURRENDER VALUE
POLICY  5% INTEREST   ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF    ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%  GROSS 0%  GROSS 6%  GROSS 12%
- ------  -----------  --------  --------  ---------  --------  --------  ---------  --------  --------  ---------
<S>     <C>          <C>       <C>       <C>        <C>       <C>       <C>        <C>       <C>       <C>

   1        8,692    500,000   500,000    500,000     4,099     4,450      4,804         0         0          0
   2       17,818    500,000   500,000    500,000     8,017     8,980      9,989     1,212     2,175      3,184
   3       27,401    500,000   500,000    500,000    11,681    13,515     15,518     4,876     6,710      8,713
   4       37,463    500,000   500,000    500,000    15,105    18,069     21,444     8,300    11,264     14,639
   5       46,028    500,000   500,000    500,000    18,280    22,633     27,803    11,475    15,828     20,998

   6       59,122    500,000   500,000    500,000    21,181    27,184     34,621    15,737    21,740     29,177
   7       70,770    500,000   500,000    500,000    23,753    31,662     41,895    19,670    27,579     37,812
   8       83,000    500,000   500,000    500,000    25,921    35,990     49,605    23,199    33,268     46,883
   9       95,842    500,000   500,000    500,000    27,584    40,057     57,708    26,223    38,696     56,347
  10      109,326    500,000   500,000    500,000    28,668    43,781     66,189    28,668    43,781     66,189

  15      187,559    500,000   500,000    500,000    24,424    55,821    116,290    24,424    55,821    116,290
  20      287,406          0   500,000    500,000         0    46,896    183,763         0    46,896    183,763
  25      414,839          0         0    500,000         0         0    272,171         0         0    272,171
  30      577,480          0         0    500,000         0         0    416,123         0         0    416,123
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Guaranteed cost of insurance
                                  rates, mortality and expense risk charges,
                                  administrative fees and premium load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of guaranteed
                                  mortality and expense risk charges and
                                  (2) assumed Fund total expenses of 0.80% per
                                  year. See "Expense Data" at pages 20-21 of
                                  this Prospectus.

50
<PAGE>
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                                  POLICY
                                  FEMALE    NONSMOKER    ISSUE AGE 55
                                  PREFERRED -- $8,225 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS

<TABLE>
<CAPTION>
         PREMIUMS
        ACCUMULATED
END OF      AT               DEATH BENEFIT              TOTAL ACCUMULATION VALUE            SURRENDER VALUE
POLICY  5% INTEREST   ANNUAL INVESTMENT RETURN OF     ANNUAL INVESTMENT RETURN OF     ANNUAL INVESTMENT RETURN OF
 YEAR    PER YEAR    GROSS 0%  GROSS 6%  GROSS 12%   GROSS 0%  GROSS 6%  GROSS 12%   GROSS 0%  GROSS 6%  GROSS 12%
- ------  -----------  --------  --------  ----------  --------  --------  ----------  --------  --------  ----------
<S>     <C>          <C>       <C>       <C>         <C>       <C>       <C>         <C>       <C>       <C>

   1        8,636    500,000   500,000      500,000    5,722     6,124        6,528      377       779        1,183
   2       17,704    500,000   500,000      500,000   11,291    12,454       13,667    4,501     5,664        6,877
   3       27,226    500,000   500,000      500,000   16,612    18,900       21,384    9,822    12,110       14,594
   4       37,223    500,000   500,000      500,000   21,750    25,532       29,806   14,960    18,742       23,016
   5       47,721    500,000   500,000      500,000   26,675    32,328       38,980   19,885    25,538       32,190

   6       58,743    500,000   500,000      500,000   31,478    39,386       49,081   26,046    33,954       43,649
   7       70,316    500,000   500,000      500,000   36,165    46,726       60,217   32,091    42,652       56,143
   8       82,468    500,000   500,000      500,000   40,734    54,359       72,500   38,018    51,643       69,784
   9       95,228    500,000   500,000      500,000   45,072    62,186       85,944   43,714    60,828       84,586
  10      108,626    500,000   500,000      500,000   49,143    70,182      100,651   49,143    70,182      100,651

  15      186,358    500,000   500,000      500,000   65,719   113,700      200,316   65,719   113,700      200,316
  20      285,566    500,000   500,000      500,000   74,524   163,746      367,908   74,524   163,746      367,908
  25      412,183    500,000   500,000      688,180   65,584   215,687      655,410   65,584   215,687      655,410
  30      573,782    500,000   500,000    1,184,469   21,798   265,203    1,128,066   21,798   265,203    1,128,066
</TABLE>

All Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefits, Accumulation
                                  Values and Surrender Values would be less than
                                  those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of current mortality
                                  and expense risk charges and (2) assumed Fund
                                  total expenses of 0.80% per year. See "Expense
                                  Data" at pages 20-21 of this Prospectus.

                                                                              51
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M


                                                                             M-1
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M
STATEMENT OF ASSETS AND LIABILITY
DECEMBER 31, 1999


<TABLE>
<CAPTION>
                                                       AIM            AIM
                                                       V.I.           V.I.          AIM          AIM
                                                       CAPITAL        DIVERSIFIED   V.I.         V.I.         BT EQUITY
                                                       APPRECIATION   INCOME        GROWTH       VALUE        500 INDEX
                                          COMBINED     SUBACCOUNT     SUBACCOUNT    SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                    <C>          <C>            <C>           <C>          <C>          <C>
   ---------------------------------------------------------------------------------------------------------------------
   ASSETS
     Investments at Market--Affiliated
     (Cost $882,679)                      $  885,676      $    --      $      --    $      --    $      --    $      --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                               566,983       44,045         22,979       98,853      103,365       52,532
   ------------------------------------   ----------      -------      ---------    ---------    ---------    ---------
   TOTAL ASSETS                            1,452,659       44,045         22,979       98,853      103,365       52,532
   LIABILITY--
   Payable to Lincoln Life & Annuity
      Company of New York                         32            1              1            2            2            1
   ------------------------------------   ----------      -------      ---------    ---------    ---------    ---------
   NET ASSETS                             $1,452,627      $44,044      $  22,978    $  98,851    $ 103,363    $  52,531
   ------------------------------------   ==========      =======      =========    =========    =========    =========
   Percent of net assets                      100.00%        3.03%          1.58%        6.80%        7.12%        3.62%
   ------------------------------------   ==========      =======      =========    =========    =========    =========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period                           3,181          2,339        7,923        8,724        4,768
     Unit value                                           $13.848      $   9.822    $  12.476    $  11.848    $  11.018
   ------------------------------------                   -------      ---------    ---------    ---------    ---------
   NET ASSETS                                             $44,044      $  22,978    $  98,851    $ 103,363    $  52,531
   ------------------------------------                   =======      =========    =========    =========    =========

<CAPTION>
                                      DELAWARE                  DELAWARE     FIDELITY
                                      PREMIUM      DELAWARE     PREMIUM      VIP
                                      SMALL        PREMIUM      EMERGING     EQUITY-
                                      CAP VALUE    TREND        MARKETS      INCOME
                                      SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                <C>          <C>          <C>          <C>
   ---------------------------------
   ASSETS
     Investments at Market--Affiliat
     (Cost $882,679)                  $   5,489    $  15,494    $   1,100    $      --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                               --           --           --       74,727
   ---------------------------------  ---------    ---------    ---------    ---------
   TOTAL ASSETS                           5,489       15,494        1,100       74,727
   LIABILITY--
   Payable to Lincoln Life & Annuity
      Company of New York                    --           --           --            2
   ---------------------------------  ---------    ---------    ---------    ---------
   NET ASSETS                         $   5,489    $  15,494    $   1,100    $  74,725
   ---------------------------------  =========    =========    =========    =========
   Percent of net assets                   0.38%        1.07%        0.08%        5.14%
   ---------------------------------  =========    =========    =========    =========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period           580          995           91        7,772
     Unit value                       $   9.458    $  15.579    $  12.098    $   9.614
   ---------------------------------  ---------    ---------    ---------    ---------
   NET ASSETS                         $   5,489    $  15,494    $   1,100    $  74,725
   ---------------------------------  =========    =========    =========    =========
</TABLE>


<TABLE>
<CAPTION>
                                        FIDELITY     FIDELITY                                                         OCC
                                        VIP II       VIP II       LN           MFS          MFS                       ACCUMULATION
                                        ASSET        INVESTMENT   MONEY        EMERGING     TOTAL        MFS          GLOBAL
                                        MANAGER      GRADE BOND   MARKET       GROWTH       RETURN       UTILITIES    EQUITY
                                        SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                  <C>          <C>          <C>          <C>          <C>          <C>          <C>
   -------------------------------------------------------------------------------------------------------------------------------
   ASSETS
     Investments at
     Market--Affiliated (Cost
     $882,679)                          $      --    $       --   $ 863,593    $      --    $      --    $      --    $        --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                              5,073        23,014          --       32,071        4,992        7,645          7,532
   ----------------------------------   ---------    ----------   ---------    ---------    ---------    ---------    -----------
   TOTAL ASSETS                             5,073        23,014     863,593       32,071        4,992        7,645          7,532
   LIABILITY--
   Payable to Lincoln Life & Annuity
      Company of New York                      --             1          19            1           --           --             --
   ----------------------------------   ---------    ----------   ---------    ---------    ---------    ---------    -----------
   NET ASSETS                           $   5,073    $   23,013   $ 863,574    $  32,070    $   4,992    $   7,645    $     7,532
   ----------------------------------   =========    ==========   =========    =========    =========    =========    ===========
   Percent of net assets                     0.35%         1.58%      59.44%        2.21%        0.34%        0.53%          0.52%
   ----------------------------------   =========    ==========   =========    =========    =========    =========    ===========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period             471         2,312      84,279        1,944          508          628            661
     Unit value                         $  10.765    $    9.951   $  10.247    $  16.496    $   9.835    $  12.167    $    11.386
   ----------------------------------   ---------    ----------   ---------    ---------    ---------    ---------    -----------
   NET ASSETS                           $   5,073    $   23,013   $ 863,574    $  32,070    $   4,992    $   7,645    $     7,532
   ----------------------------------   =========    ==========   =========    =========    =========    =========    ===========

<CAPTION>

                                    OCC            TEMPLETON
                                    ACCUMULATION   ASSET        TEMPLETON       TEMPLETON
                                    MANAGED        ALLOCATION   INTERNATIONAL   STOCK
                                    SUBACCOUNT     SUBACCOUNT   SUBACCOUNT      SUBACCOUNT
   <S>                              <C>            <C>          <C>             <C>
   -------------------------------
   ASSETS
     Investments at
     Market--Affiliated (Cost
     $882,679)                      $        --    $      --     $        --    $      --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                           35,148        4,015          22,494       28,498
   -------------------------------  -----------    ---------     -----------    ---------
   TOTAL ASSETS                          35,148        4,015          22,494       28,498
   LIABILITY--
   Payable to Lincoln Life & Annui
      Company of New York                     1           --              --            1
   -------------------------------  -----------    ---------     -----------    ---------
   NET ASSETS                       $    35,147    $   4,015     $    22,494    $  28,497
   -------------------------------  ===========    =========     ===========    =========
   Percent of net assets                   2.42%        0.28%           1.55%        1.96%
   -------------------------------  ===========    =========     ===========    =========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period         3,607          363           1,993        2,467
     Unit value                     $     9.743    $  11.054     $    11.285    $  11.553
   -------------------------------  -----------    ---------     -----------    ---------
   NET ASSETS                       $    35,147    $   4,015     $    22,494    $  28,497
   -------------------------------  ===========    =========     ===========    =========
</TABLE>



See accompanying notes.


M-2
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M
STATEMENT OF OPERATIONS
PERIOD FROM MAY 18, 1999 TO DECEMBER 31, 1999


<TABLE>
<CAPTION>
                                                                                                                         DELAWARE
                                                     AIM V.I.       AIM V.I.                                             PREMIUM
                                                     CAPITAL        DIVERSIFIED   AIM V.I.     AIM V.I.     BT EQUITY    SMALL
                                                     APPRECIATION   INCOME        GROWTH       VALUE        500 INDEX    CAP VALUE
                                          COMBINED   SUBACCOUNT     SUBACCOUNT    SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                    <C>        <C>            <C>           <C>          <C>          <C>          <C>
   --------------------------------------------------------------------------------------------------------------------------------
   PERIOD FROM MAY 18, 1999 TO DECEMBER 31, 1999
   Net Investment Income (Loss):
   Dividends from investment income       $  5,606    $       24     $     654    $     148    $     149    $     334       $ --
   Dividends from net realized gains on
      investments                            5,283           732            --        2,587          779          157         --
   Mortality and expense guarantees         (1,727)          (33)          (12)        (168)        (159)        (330)        (7)
   ------------------------------------   --------    ----------     ---------    ---------    ---------    ---------       ----
   NET INVESTMENT INCOME (LOSS)              9,162           723           642        2,567          769          161         (7)
   Net Realized and Unrealized Gain
      (Loss) on Investments:
   Net realized gain (loss) on
      investments                           12,143           854          (276)       3,033        3,182        3,641        (50)
   Net change in unrealized
      appreciation or depreciation on
      investments                           28,828         3,521          (441)       5,999        3,693        2,320        161
   ------------------------------------   --------    ----------     ---------    ---------    ---------    ---------       ----
   NET REALIZED AND UNREALIZED GAIN
      (LOSS) ON INVESTMENTS                 40,971         4,375          (717)       9,032        6,875        5,961        111
   ------------------------------------   --------    ----------     ---------    ---------    ---------    ---------       ----
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM OPERATIONS    $ 50,133    $    5,098     $     (75)   $  11,599    $   7,644    $   6,122       $104
   ------------------------------------   ========    ==========     =========    =========    =========    =========       ====

<CAPTION>
                                                   DELAWARE     FIDELITY
                                      DELAWARE     PREMIUM      VIP
                                      PREMIUM      EMERGING     EQUITY-
                                      TREND        MARKETS      INCOME
                                      SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                <C>          <C>          <C>
   ---------------------------------
   PERIOD FROM MAY 18, 1999 TO DECEM
   Net Investment Income (Loss):
   Dividends from investment income   $      --       $ --      $      --
   Dividends from net realized gains
      investments                            --         --             --
   Mortality and expense guarantees         (21)        (5)          (182)
   ---------------------------------  ---------       ----      ---------
   NET INVESTMENT INCOME (LOSS)             (21)        (5)          (182)
   Net Realized and Unrealized Gain
      (Loss) on Investments:
   Net realized gain (loss) on
      investments                           332          1         (1,003)
   Net change in unrealized
      appreciation or depreciation o
      investments                         2,641        195            595
   ---------------------------------  ---------       ----      ---------
   NET REALIZED AND UNREALIZED GAIN
      (LOSS) ON INVESTMENTS               2,973        196           (408)
   ---------------------------------  ---------       ----      ---------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM OPERATIO  $   2,952       $191      $    (590)
   ---------------------------------  =========       ====      =========
</TABLE>


<TABLE>
<CAPTION>
                                        FIDELITY     FIDELITY                                                         OCC
                                        VIP II       VIP II       LN           MFS          MFS                       ACCUMULATION
                                        ASSET        INVESTMENT   MONEY        EMERGING     TOTAL        MFS          GLOBAL
                                        MANAGER      GRADE BOND   MARKET       GROWTH       RETURN       UTILITIES    EQUITY
                                        SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                  <C>          <C>          <C>          <C>          <C>          <C>          <C>
   -------------------------------------------------------------------------------------------------------------------------------
   PERIOD FROM MAY 18, 1999 TO
      DECEMBER 31, 1999
   Net Investment Income (Loss):
   Dividends from investment income        $ --         $ --      $   4,198    $      --       $--          $ --      $        99
   Dividends from net realized gains
      on investments                         --           --             --           --        --            --            1,028
   Mortality and expense guarantees          (6)         (13)          (655)         (45)       (8)           (8)              (8)
   ----------------------------------      ----         ----      ---------    ---------       ---          ----      -----------
   NET INVESTMENT INCOME (LOSS)              (6)         (13)         3,543          (45)       (8)           (8)           1,119
   Net Realized and Unrealized Gain
      (Loss) on Investments:
   Net realized gain (loss) on
      investments                             2            5             --        2,307        (1)            8                5
   Net change in unrealized
      appreciation or depreciation on
      investments                           190          (56)            --        6,675        50           604             (772)
   ----------------------------------      ----         ----      ---------    ---------       ---          ----      -----------
   NET REALIZED AND UNREALIZED GAIN
      (LOSS) ON INVESTMENTS                 192          (51)            --        8,982        49           612             (767)
   ----------------------------------      ----         ----      ---------    ---------       ---          ----      -----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                           $186         $(64)     $   3,543    $   8,937       $41          $604      $       352
   ----------------------------------      ====         ====      =========    =========       ===          ====      ===========

<CAPTION>

                                    OCC            TEMPLETON
                                    ACCUMULATION   ASSET        TEMPLETON       TEMPLETON
                                    MANAGED        ALLOCATION   INTERNATIONAL   STOCK
                                    SUBACCOUNT     SUBACCOUNT   SUBACCOUNT      SUBACCOUNT
   <S>                              <C>            <C>          <C>             <C>
   -------------------------------
   PERIOD FROM MAY 18, 1999 TO
      DECEMBER 31, 1999
   Net Investment Income (Loss):
   Dividends from investment incom      $ --          $ --       $        --    $      --
   Dividends from net realized gai
      on investments                      --            --                --           --
   Mortality and expense guarantee       (23)           (6)              (21)         (17)
   -------------------------------      ----          ----       -----------    ---------
   NET INVESTMENT INCOME (LOSS)          (23)           (6)              (21)         (17)
   Net Realized and Unrealized Gai
      (Loss) on Investments:
   Net realized gain (loss) on
      investments                         (3)            2                91           13
   Net change in unrealized
      appreciation or depreciation
      investments                        164           231             1,441        1,617
   -------------------------------      ----          ----       -----------    ---------
   NET REALIZED AND UNREALIZED GAI
      (LOSS) ON INVESTMENTS              161           233             1,532        1,630
   -------------------------------      ----          ----       -----------    ---------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                        $138          $227       $     1,511    $   1,613
   -------------------------------      ====          ====       ===========    =========
</TABLE>



See accompanying notes.


                                                                             M-3
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M
STATEMENT OF CHANGES IN NET ASSETS
PERIOD FROM MAY 18, 1999 TO DECEMBER 31, 1999


<TABLE>
<CAPTION>
                                                       AIM            AIM
                                                       V.I.           V.I.          AIM          AIM
                                                       CAPITAL        DIVERSIFIED   V.I.         V.I.         BT EQUITY
                                                       APPRECIATION   INCOME        GROWTH       VALUE        500 INDEX
                                          COMBINED     SUBACCOUNT     SUBACCOUNT    SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                    <C>          <C>            <C>           <C>          <C>          <C>
   ---------------------------------------------------------------------------------------------------------------------
   Changes From Operations:
     Net investment income (loss)         $    9,162    $      723     $     642    $   2,567    $     769    $     161
     Net realized gain (loss) on
     investments                              12,143           854          (276)       3,033        3,182        3,641
     Net change in unrealized
     appreciation or depreciation on
     investments                              28,828         3,521          (441)       5,999        3,693        2,320
   ------------------------------------   ----------    ----------     ---------    ---------    ---------    ---------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM OPERATIONS        50,133         5,098           (75)      11,599        7,644        6,122
   Change From Unit Transactions:
     Participant purchases                 1,875,382        43,325        29,982       95,471      105,861       58,729
     Participant withdrawals                (472,888)       (4,379)       (6,929)      (8,219)     (10,142)     (12,320)
   ------------------------------------   ----------    ----------     ---------    ---------    ---------    ---------
   NET INCREASE IN NET ASSETS RESULTING
      FROM UNIT TRANSACTIONS               1,402,494        38,946        23,053       87,252       95,719       46,409
   ------------------------------------   ----------    ----------     ---------    ---------    ---------    ---------
   TOTAL INCREASE IN NET ASSETS            1,452,627        44,044        22,978       98,851      103,363       52,531
   ------------------------------------   ----------    ----------     ---------    ---------    ---------    ---------
   NET ASSETS AT DECEMBER 31, 1999        $1,452,627    $   44,044     $  22,978    $  98,851    $ 103,363    $  52,531
   ------------------------------------   ==========    ==========     =========    =========    =========    =========

<CAPTION>
                                      DELAWARE                  DELAWARE     FIDELITY
                                      PREMIUM      DELAWARE     PREMIUM      VIP
                                      SMALL        PREMIUM      EMERGING     EQUITY-
                                      CAP VALUE    TREND        MARKETS      INCOME
                                      SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                <C>          <C>          <C>          <C>
   ---------------------------------
   Changes From Operations:
     Net investment income (loss)     $      (7)   $     (21)   $      (5)   $    (182)
     Net realized gain (loss) on
     investments                            (50)         332            1       (1,003)
     Net change in unrealized
     appreciation or depreciation on
     investments                            161        2,641          195          595
   ---------------------------------  ---------    ---------    ---------    ---------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM OPERATIO        104        2,952          191         (590)
   Change From Unit Transactions:
     Participant purchases                8,911       13,532        1,001       81,119
     Participant withdrawals             (3,526)        (990)         (92)      (5,804)
   ---------------------------------  ---------    ---------    ---------    ---------
   NET INCREASE IN NET ASSETS RESULT
      FROM UNIT TRANSACTIONS              5,385       12,542          909       75,315
   ---------------------------------  ---------    ---------    ---------    ---------
   TOTAL INCREASE IN NET ASSETS           5,489       15,494        1,100       74,725
   ---------------------------------  ---------    ---------    ---------    ---------
   NET ASSETS AT DECEMBER 31, 1999    $   5,489    $  15,494    $   1,100    $  74,725
   ---------------------------------  =========    =========    =========    =========
</TABLE>


<TABLE>
<CAPTION>
                                        FIDELITY     FIDELITY                                                         OCC
                                        VIP          VIP II       LN           MFS          MFS                       ACCUMULATION
                                        ASSET        INVESTMENT   MONEY        EMERGING     TOTAL        MFS          GLOBAL
                                        MANAGER      GRADE BOND   MARKET       GROWTH       RETURN       UTILITIES    EQUITY
                                        SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                  <C>          <C>          <C>          <C>          <C>          <C>          <C>
   -------------------------------------------------------------------------------------------------------------------------------
   Changes From Operations:
     Net investment income (loss)       $      (6)   $      (13)  $    3,543    $   (45)    $      (8)   $      (8)   $     1,119
     Net realized gain (loss) on
     investments                                2             5           --      2,307            (1)           8              5
     Net change in unrealized
     appreciation or depreciation on
     investments                              190           (56)          --      6,675            50          604           (772)
   ----------------------------------   ---------    ----------   ----------    -------     ---------    ---------    -----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                              186           (64)       3,543      8,937            41          604            352
   Change From Unit Transactions:
     Participant purchases                 11,041        29,161    1,255,833     25,098         5,599        7,414          9,006
     Participant withdrawals               (6,154)       (6,084)    (395,802)    (1,965)         (648)        (373)        (1,826)
   ----------------------------------   ---------    ----------   ----------    -------     ---------    ---------    -----------
   NET INCREASE IN NET ASSETS
      RESULTING FROM UNIT
      TRANSACTIONS                          4,887        23,077      860,031     23,133         4,951        7,041          7,180
   ----------------------------------   ---------    ----------   ----------    -------     ---------    ---------    -----------
   TOTAL INCREASE IN NET ASSETS             5,073        23,013      863,574     32,070         4,992        7,645          7,532
   ----------------------------------   ---------    ----------   ----------    -------     ---------    ---------    -----------
   NET ASSETS AT DECEMBER 31, 1999      $   5,073    $   23,013   $  863,574    $32,070     $   4,992    $   7,645    $     7,532
   ----------------------------------   =========    ==========   ==========    =======     =========    =========    ===========

<CAPTION>

                                    OCC            TEMPLETON
                                    ACCUMULATION   ASSET        TEMPLETON       TEMPLETON
                                    MANAGED        ALLOCATION   INTERNATIONAL   STOCK
                                    SUBACCOUNT     SUBACCOUNT   SUBACCOUNT      SUBACCOUNT
   <S>                              <C>            <C>          <C>             <C>
   -------------------------------
   Changes From Operations:
     Net investment income (loss)   $       (23)   $      (6)    $       (21)   $     (17)
     Net realized gain (loss) on
     investments                             (3)           2              91           13
     Net change in unrealized
     appreciation or depreciation
     investments                            164          231           1,441        1,617
   -------------------------------  -----------    ---------     -----------    ---------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                            138          227           1,511        1,613
   Change From Unit Transactions:
     Participant purchases               37,381        3,939          24,119       28,860
     Participant withdrawals             (2,372)        (151)         (3,136)      (1,976)
   -------------------------------  -----------    ---------     -----------    ---------
   NET INCREASE IN NET ASSETS
      RESULTING FROM UNIT
      TRANSACTIONS                       35,009        3,788          20,983       26,884
   -------------------------------  -----------    ---------     -----------    ---------
   TOTAL INCREASE IN NET ASSETS          35,147        4,015          22,494       28,497
   -------------------------------  -----------    ---------     -----------    ---------
   NET ASSETS AT DECEMBER 31, 1999  $    35,147    $   4,015     $    22,494    $  28,497
   -------------------------------  ===========    =========     ===========    =========
</TABLE>



See accompanying notes.


M-4
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M



NOTES TO FINANCIAL STATEMENTS



1. ACCOUNTING POLICIES AND VARIABLE ACCOUNT INFORMATION


    THE VARIABLE ACCOUNT:


    Lincoln Life & Annuity Flexible Premium Variable Life
    Account M (the Variable Account) is a segregated investment
    account of Lincoln Life & Annuity Company of New York
    (Lincoln Life New York) and is registered as a unit
    investment trust with the Securities and Exchange Commission
    under the Investment Company Act of 1940, as amended. The
    operations of the Variable Account, which commenced on May
    18, 1999, are part of the operations of Lincoln Life New
    York.



    The assets of the Variable Account are owned by Lincoln Life
    New York. The portion of the Variable Account's assets
    supporting the variable life policies may not be used to
    satisfy liabilities arising from any other business of
    Lincoln Life New York.



    BASIS OF PRESENTATION:


    The accompanying financial statements have been prepared in
    accordance with accounting principles generally accepted in
    the United Sates for unit investment trusts.



    INVESTMENTS:


    The assets of the Variable Account are divided into variable
    subaccounts each of which is invested in shares of one of
    twenty portfolios of nine diversified open-end management
    investment companies, each portfolio with its own investment
    objective. The variable subaccounts are:



    AIM Variable Insurance Funds, Inc.:


     AIM V.I. Capital Appreciation Fund
     AIM V.I. Diversified Income Fund
     AIM V.I. Growth Fund
     AIM V.I. Value Fund



    BT Insurance Funds Trust:


     BT Equity 500 Index Fund



    Delaware Group Premium Funds, Inc.:


     Small Cap Value Series
     Trend Series
     Emerging Markets Series



    Fidelity Variable Insurance Products Fund:


     Equity-Income Portfolio



    Fidelity Variable Insurance Products Fund II:


     Asset Manager Portfolio
     Investment Grade Bond Portfolio



    Lincoln National (LN):


     LN Money Market Fund, Inc.



    MFS Variable Insurance Trust:


     MFS Emerging Growth Series
     MFS Total Return Series
     MFS Utilities Series



    OCC Accumulation Trust:


     OCC Accumulation Global Equity Portfolio
     OCC Accumulation Managed Portfolio



    Templeton Variable Products Series Fund:


     Templeton Asset Allocation Fund
     Templeton International Fund
     Templeton Stock Fund



    Investments in the variable subaccounts are stated at the
    closing net asset value per share on December 31, 1999,
    which approximates fair value. The difference between cost
    and fair value is reflected as unrealized appreciation and
    depreciation of investments.



    Investment transactions are accounted for on a trade date
    basis. The cost of investments sold is determined by the
    average cost method.


                                                                             M-5
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M



NOTES TO FINANCIAL STATEMENTS (CONTINUED)



1. ACCOUNTING POLICIES AND VARIABLE ACCOUNT INFORMATION (CONTINUED)


    DIVIDENDS:


    Dividends paid to the Variable Account are automatically
    reinvested in shares of the variable subaccounts on the
    payable date. Dividend income is recorded on the ex-dividend
    date.



    FEDERAL INCOME TAXES:


    Operations of the Variable Account form a part of and are
    taxed with operations of Lincoln Life New York, which is
    taxed as a "life insurance company" under the Internal
    Revenue Code. The Variable Account will not be taxed as a
    regulated investment company under Subchapter M of the
    Internal Revenue Code. Using current federal income tax law,
    no federal income taxes are payable with respect to the
    Variable Account's net investment income and the net
    realized gain on investments.



2. MORTALITY AND EXPENSE GUARANTEES & OTHER TRANSACTIONS WITH AFFILIATE


    Amounts are paid to Lincoln Life New York for mortality and
    expense guarantees at a percentage of the current value of
    the Variable Account each day. The current rate of
    deduction, stated as an annual percentage, is .80% during
    the first twelve years and .55% thereafter. The mortality
    and expense risk charges for each of the variable
    subaccounts are reported in the statement of operations.



    Prior to the allocation of premiums to the Variable Account,
    Lincoln Life New York deducts a premium load of 5% of each
    premium payment to cover state taxes and federal income tax
    liabilities. The premium loads for the period ended December
    31, 1999 amounted to $75,563.



    Lincoln Life New York charges a monthly administrative fee
    of $15 in the first policy year and $5 in subsequent policy
    years. This charge is for items such as premium billing and
    collection, policy value calculation, confirmations and
    periodic reports. Administrative fees for the period ended
    December 31, 1999 totaled $3,078.



    Lincoln Life New York assumes responsibility for providing
    the insurance benefit included in the policy. Lincoln Life
    New York charges a monthly deduction of the cost of
    insurance and any charges for supplemental riders. The cost
    of insurance charge depends on the attained age, risk
    classification, gender classification (in accordance with
    state law) and the current net amount at risk. On a monthly
    basis, the administrative fee and the cost of insurance
    charge are deducted proportionately for the value of each
    variable subaccount and/or fixed account funding options.
    The fixed account is part of the general account of Lincoln
    Life New York and is not included in these financial
    statements. The cost of insurance charges for the period
    ended December 31, 1999 amounted to $106,667.



    Under certain circumstances, Lincoln Life New York reserves
    the right to charge a transfer fee of up to $25 for
    transfers between variable subaccounts. For the period ended
    December 31, 1999, no transfer fees were deducted from the
    variable subaccounts.



    Lincoln Life New York, upon full surrender of a policy, may
    charge a surrender charge. This charge is in part a deferred
    sales charge and in part a recovery of certain first year
    administrative costs. The amount of the surrender charge, if
    any, will depend on the amount of the death benefit, the
    amount of premium payments made during the first two policy
    years and the age of the policy. In no event will the
    surrender charge exceed the maximum allowed by state or
    federal law. No surrender charge is imposed on a partial
    surrender, but an administrative fee of $25 is imposed,
    allocated pro-rata among the variable subaccounts (and,
    where applicable, the fixed account) from which the partial
    surrender proceeds are taken. For the period ended December
    31, 1999, no surrender charges or partial surrender
    administrative charges were paid to Lincoln Life New York,
    attributable to the variable subaccounts.


M-6
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M



NOTES TO FINANCIAL STATEMENTS (CONTINUED)



3.  NET ASSETS


    The following is a summary of net assets owned at December 31, 1999.


<TABLE>
<CAPTION>
                                                    AIM             AIM
                                                    V.I.            V.I.           AIM           AIM
                                                    CAPITAL         DIVERSIFIED    V.I.          V.I.          BT EQUITY
                                                    APPRECIATION    INCOME         GROWTH        VALUE         500 INDEX
                                      COMBINED      SUBACCOUNT      SUBACCOUNT     SUBACCOUNT    SUBACCOUNT    SUBACCOUNT
<S>                                   <C>           <C>             <C>            <C>           <C>           <C>
- -------------------------------------------------------------------------------------------------------------------------
UNIT TRANSACTIONS:
- ----------------------------------
Accumulation units                    $1,402,494     $   38,946      $  23,053     $  87,252     $  95,719     $  46,409
- ----------------------------------    ----------     ----------      ---------     ---------     ---------     ---------
Accumulated net investment income
   (loss)                                  9,162            723            642         2,567           769           161
- ----------------------------------    ----------     ----------      ---------     ---------     ---------     ---------
Accumulated net realized gain
   (loss) on investments                  12,143            854           (276)        3,033         3,182         3,641
- ----------------------------------    ----------     ----------      ---------     ---------     ---------     ---------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON INVESTMENTS          28,828          3,521           (441)        5,999         3,693         2,320
                                      ----------     ----------      ---------     ---------     ---------     ---------
                                      $1,452,627     $   44,044      $  22,978     $  98,851     $ 103,363     $  52,531
                                      ==========     ==========      =========     =========     =========     =========

<CAPTION>
                                    DELAWARE                    DELAWARE      FIDELITY
                                    PREMIUM       DELAWARE      PREMIUM       VIP
                                    SMALL         PREMIUM       EMERGING      EQUITY-
                                    CAP VALUE     TREND         MARKETS       INCOME
                                    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT
<S>                                 <C>           <C>           <C>           <C>
- ----------------------------------
UNIT TRANSACTIONS:
- ----------------------------------
Accumulation units                  $   5,385     $  12,542     $     909     $  75,315
- ----------------------------------  ---------     ---------     ---------     ---------
Accumulated net investment income
   (loss)                                  (7)          (21)           (5)         (182)
- ----------------------------------  ---------     ---------     ---------     ---------
Accumulated net realized gain
   (loss) on investments                  (50)          332             1        (1,003)
- ----------------------------------  ---------     ---------     ---------     ---------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON INVESTMENTS          161         2,641           195           595
                                    ---------     ---------     ---------     ---------
                                    $   5,489     $  15,494     $   1,100     $  74,725
                                    =========     =========     =========     =========
</TABLE>


<TABLE>
<CAPTION>
                                 FIDELITY      FIDELITY                                                              OCC
                                 VIP II        VIP II        LN            MFS           MFS                         ACCUMULATION
                                 ASSET         INVESTMENT    MONEY         EMERGING      TOTAL         MFS           GLOBAL
                                 MANAGER       GRADE BOND    MARKET        GROWTH        RETURN        UTILITIES     EQUITY
                                 SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT
<S>                              <C>           <C>           <C>           <C>           <C>           <C>           <C>
- ---------------------------------------------------------------------------------------------------------------------------------
UNIT TRANSACTIONS:
- -----------------------------
Accumulation units               $   4,887     $ 23,077      $ 860,031     $  23,133     $   4,951     $   7,041     $     7,180
- -----------------------------    ---------     ----------    ---------     ---------     ---------     ---------     -----------
Accumulated net investment
   income (loss)                        (6)         (13)         3,543           (45)           (8)           (8)          1,119
- -----------------------------    ---------     ----------    ---------     ---------     ---------     ---------     -----------
Accumulated net realized gain
   (loss) on investments                 2            5             --         2,307            (1)            8               5
- -----------------------------    ---------     ----------    ---------     ---------     ---------     ---------     -----------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON
   INVESTMENTS                         190          (56)            --         6,675            50           604            (772)
                                 ---------     ----------    ---------     ---------     ---------     ---------     -----------
                                 $   5,073     $ 23,013      $ 863,574     $  32,070     $   4,992     $   7,645     $     7,532
                                 =========     ==========    =========     =========     =========     =========     ===========

<CAPTION>

                               OCC             TEMPLETON
                               ACCUMULATION    ASSET         TEMPLETON        TEMPLETON
                               MANAGED         ALLOCATION    INTERNATIONAL    STOCK
                               SUBACCOUNT      SUBACCOUNT    SUBACCOUNT       SUBACCOUNT
<S>                            <C>             <C>           <C>              <C>
- -----------------------------
UNIT TRANSACTIONS:
- -----------------------------
Accumulation units             $    35,009     $   3,788      $    20,983     $  26,884
- -----------------------------  -----------     ---------      -----------     ---------
Accumulated net investment
   income (loss)                       (23)           (6)             (21)          (17)
- -----------------------------  -----------     ---------      -----------     ---------
Accumulated net realized gain
   (loss) on investments                (3)            2               91            13
- -----------------------------  -----------     ---------      -----------     ---------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON
   INVESTMENTS                         164           231            1,441         1,617
                               -----------     ---------      -----------     ---------
                               $    35,147     $   4,015      $    22,494     $  28,497
                               ===========     =========      ===========     =========
</TABLE>


                                                                             M-7
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M



NOTES TO FINANCIAL STATEMENTS (CONTINUED)



4. PURCHASES AND SALES OF INVESTMENTS


    The aggregate cost of investments purchased and the
    aggregate proceeds from investments sold during the period
    from May 18, 1999 to December 31, 1999 were as follows:



<TABLE>
<CAPTION>
                                                                                      AGGREGATE
                                                                 AGGREGATE COST       PROCEEDS FROM
                                                                 OF PURCHASES         SALES
                                                                 ----------------------------------
   <S>                                                           <C>                  <C>
   AIM V.I. Capital Appreciation Fund                              $   51,210           $ 11,540
   ------------------------------------------------------------
   AIM V.I. Diversified Income Fund                                    35,765             12,069
   ------------------------------------------------------------
   AIM V.I. Growth Fund                                               137,707             47,886
   ------------------------------------------------------------
   AIM V.I. Value Fund                                                172,499             76,009
   ------------------------------------------------------------
   BT Equity 500 Index Fund                                           188,203            141,632
   ------------------------------------------------------------
   Delaware Premium Small Cap Value Series                              7,421              2,043
   ------------------------------------------------------------
   Delaware Premium Trend Series                                       15,415              2,894
   ------------------------------------------------------------
   Delaware Premium Emerging Markets Series                               945                 41
   ------------------------------------------------------------
   Fidelity VIP Equity-Income Portfolio                               128,250             53,115
   ------------------------------------------------------------
   Fidelity VIP II Asset Manager Portfolio                              4,961                 80
   ------------------------------------------------------------
   Fidelity VIP II Investment Grade Bond Portfolio                     26,234              3,169
   ------------------------------------------------------------
   LN Money Market Account                                          1,315,655            452,062
   ------------------------------------------------------------
   MFS Emerging Growth Series                                          39,823             16,734
   ------------------------------------------------------------
   MFS Total Return Series                                              5,146                203
   ------------------------------------------------------------
   MFS Utilities Series                                                 7,224                191
   ------------------------------------------------------------
   OCC Accumulation Global Equity Portfolio                             8,439                140
   ------------------------------------------------------------
   OCC Accumulation Managed Portfolio                                  35,311                324
   ------------------------------------------------------------
   Templeton Asset Allocation Fund                                      3,883                101
   ------------------------------------------------------------
   Templeton International Fund                                        25,786              4,824
   ------------------------------------------------------------
   Templeton Stock Fund                                                27,180                312
   ------------------------------------------------------------
                                                                   ----------           --------
                                                                   $2,237,057           $825,369
                                                                   ==========           ========
</TABLE>



5. INVESTMENTS


    The following is a summary of investments owned at December
    31, 1999.



<TABLE>
<CAPTION>
                                                                                   NET
                                                                 SHARES            ASSET        VALUE OF
                                                                 OUTSTANDING       VALUE        SHARES           COST OF SHARES
                                                                 --------------------------------------------------------------
   <S>                                                           <C>               <C>          <C>              <C>
   AIM V.I. Capital Appreciation Fund                               1,238          $35.58       $   44,045         $   40,524
   ------------------------------------------------------------
   AIM V.I. Diversified Income Fund                                 2,284           10.06           22,979             23,420
   ------------------------------------------------------------
   AIM V.I. Growth Fund                                             3,065           32.25           98,853             92,854
   ------------------------------------------------------------
   AIM V.I. Value Fund                                              3,086           33.50          103,365             99,672
   ------------------------------------------------------------
   BT Equity 500 Index Fund                                         3,461           15.18           52,532             50,212
   ------------------------------------------------------------
   Delaware Premium Small Cap Value Series                            357           15.36            5,489              5,328
   ------------------------------------------------------------
   Delaware Premium Trend Series                                      460           33.66           15,494             12,853
   ------------------------------------------------------------
   Delaware Premium Emerging Markets Series                           131            8.40            1,100                905
   ------------------------------------------------------------
   Fidelity VIP Equity-Income Portfolio                             2,906           25.71           74,727             74,132
   ------------------------------------------------------------
   Fidelity VIP II Asset Manager Portfolio                            272           18.67            5,073              4,883
   ------------------------------------------------------------
   Fidelity VIP II Investment Grade Bond Portfolio                  1,893           12.16           23,014             23,070
   ------------------------------------------------------------
   LN Money Market Account                                         86,359           10.00          863,593            863,593
   ------------------------------------------------------------
   MFS Emerging Growth Series                                         845           37.94           32,071             25,396
   ------------------------------------------------------------
   MFS Total Return Series                                            281           17.75            4,992              4,942
   ------------------------------------------------------------
   MFS Utilities Series                                               316           24.16            7,645              7,041
   ------------------------------------------------------------
   OCC Accumulation Global Equity Portfolio                           455           16.56            7,532              8,304
   ------------------------------------------------------------
   OCC Accumulation Managed Portfolio                                 805           43.65           35,148             34,984
   ------------------------------------------------------------
   Templeton Asset Allocation Fund                                    172           23.37            4,015              3,784
   ------------------------------------------------------------
   Templeton International Fund                                     1,011           22.25           22,494             21,053
   ------------------------------------------------------------
   Templeton Stock Fund                                             1,168           24.39           28,498             26,881
   ------------------------------------------------------------                                 ----------         ----------
                                                                                                $1,452,659         $1,423,831
                                                                                                ==========         ==========
</TABLE>


M-8
<PAGE>

REPORT OF ERNST & YOUNG LLP,
INDEPENDENT AUDITORS



Board of Directors of Lincoln Life & Annuity Company of New York
and
Contract Owners of Lincoln Life & Annuity Flexible Premium
Variable Life Account M



We have audited the accompanying statement of assets and
liability of Lincoln Life & Annuity Flexible Premium Variable
Life Account M ("Variable Account") (comprised of the AIM V.I.
Capital Appreciation, AIM V.I. Diversified Income, AIM V.I.
Growth, AIM V.I. Value, Banker's Trust Equity 500 Index,
Delaware Premium Small Cap Value, Delaware Premium Trend,
Delaware Premium Emerging Markets, Fidelity VIP Equity-Income,
Fidelity VIP II Asset Manager, Fidelity VIP II Investment Grade
Bond, Lincoln National Money Market, MFS Emerging Growth, MFS
Total Return, MFS Utilities, OCC Accumulation Global Equity, OCC
Accumulation Managed, Templeton Variable Products Asset
Allocation, Templeton Variable Products International and
Templeton Variable Products Stock subaccounts), as of December
31, 1999, and the related statements of operations and changes
in net assets for the period from May 18, 1999 to December 31,
1999. These financial statements are the responsibility of the
Variable Account's management. Our responsibility is to express
an opinion on these financial statements based on our audit.



We conducted our audit 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. Our procedures included confirmation of
investments owned as of December 31, 1999, by correspondence
with the custodian. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audit 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 each of the respective subaccounts constituting the Lincoln
Life & Annuity Flexible Premium Variable Life Account M at
December 31, 1999, and the results of their operations and the
changes in their net assets for the period from May 18, 1999 to
December 31, 1999, in conformity with accounting principles
generally accepted in the United States.



                                         /s/ Ernst & Young LLP



Fort Wayne, Indiana


March 24, 2000


                                                                             M-9
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



BALANCE SHEETS -- STATUTORY BASIS



<TABLE>
<CAPTION>
                                                              DECEMBER 31
                                                              1999             1998
                                                              --------------   --------------
<S>                                                           <C>              <C>
ADMITTED ASSETS
CASH AND INVESTED ASSETS:
Bonds                                                         $1,482,592,831   $1,435,882,019
- ------------------------------------------------------------
Unaffiliated common stocks                                           161,005          155,039
- ------------------------------------------------------------
Mortgage loans on real estate                                    197,425,386      184,503,805
- ------------------------------------------------------------
Policy loans                                                     177,437,149      170,372,567
- ------------------------------------------------------------
Cash and short-term investments                                   29,467,267      143,546,873
- ------------------------------------------------------------
Other invested assets                                                223,126           60,000
- ------------------------------------------------------------
Receivable for securities                                          1,313,866        3,477,120
- ------------------------------------------------------------  --------------   --------------
Total cash and invested assets                                 1,888,620,630    1,937,997,423
- ------------------------------------------------------------
Premiums and fees in course of collection                          6,578,363        6,959,116
- ------------------------------------------------------------
Accrued investment income                                         29,296,814       25,925,055
- ------------------------------------------------------------
Other admitted assets                                             38,442,338          438,335
- ------------------------------------------------------------
Separate account assets                                          328,767,871      236,861,781
- ------------------------------------------------------------  --------------   --------------
Total admitted assets                                         $2,291,706,016   $2,208,181,710
- ------------------------------------------------------------  ==============   ==============

LIABILITIES AND CAPITAL AND SURPLUS
LIABILITIES:
Future policy benefits and claims                             $  853,572,463   $  851,746,596
- ------------------------------------------------------------
Other policyholder funds                                         951,347,964      962,725,311
- ------------------------------------------------------------
Other liabilities                                                 25,045,378       44,824,520
- ------------------------------------------------------------
Federal income taxes recoverable                                          --       (3,206,611)
- ------------------------------------------------------------
Asset valuation reserve                                            7,884,503        5,374,594
- ------------------------------------------------------------
Interest maintenance reserve                                         956,570        5,051,304
- ------------------------------------------------------------
Net transfers due from separate accounts                          (8,262,299)      (6,915,063)
- ------------------------------------------------------------
Separate account liabilities                                     328,767,871      236,861,781
- ------------------------------------------------------------  --------------   --------------
Total liabilities                                              2,159,312,450    2,096,462,432
- ------------------------------------------------------------

CAPITAL AND SURPLUS:
Common stock, $100 par value:
  Authorized, issued and outstanding -- 20,000 shares (owned
    by The Lincoln National Life Insurance Company)                2,000,000        2,000,000
- ------------------------------------------------------------
Paid-in surplus                                                  384,128,481      384,128,481
- ------------------------------------------------------------
Unassigned surplus -- deficit                                   (253,734,915)    (274,409,203)
- ------------------------------------------------------------  --------------   --------------
Total capital and surplus                                        132,393,566      111,719,278
- ------------------------------------------------------------  --------------   --------------
Total liabilities and capital and surplus                     $2,291,706,016   $2,208,181,710
- ------------------------------------------------------------  ==============   ==============
</TABLE>


See accompanying notes.                                                      S-1
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



STATEMENTS OF OPERATIONS -- STATUTORY BASIS



<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999           1998             1997
                                                              ------------   --------------   ------------
<S>                                                           <C>            <C>              <C>
PREMIUMS AND OTHER REVENUES:
Premiums and deposits                                         $172,708,594   $1,291,566,984   $184,112,330
- ------------------------------------------------------------
Net investment income                                          132,213,228      105,083,579     43,953,796
- ------------------------------------------------------------
Surrender and administrative charges                             2,401,973        2,834,073      1,334,705
- ------------------------------------------------------------
Mortality and expense charges on deposit funds                   2,937,632        1,980,728      1,548,722
- ------------------------------------------------------------
Amortization of the interest maintenance reserve                   925,547          579,137        370,129
- ------------------------------------------------------------
Other revenues                                                   2,127,634          536,698        183,048
- ------------------------------------------------------------  ------------   --------------   ------------
Total revenues                                                 313,314,608    1,402,581,199    231,502,730
- ------------------------------------------------------------

BENEFITS AND EXPENSES:
Benefits and settlement expenses                               207,985,159    1,320,787,190     72,475,389
- ------------------------------------------------------------
Commissions                                                     17,665,459      274,529,390      2,459,308
- ------------------------------------------------------------
Underwriting, insurance and other expenses                      32,297,064       28,064,172      8,012,925
- ------------------------------------------------------------
Net transfers to separate accounts                              28,255,807       33,875,951    141,027,195
- ------------------------------------------------------------  ------------   --------------   ------------
Total benefits and expenses                                    286,203,489    1,657,256,703    223,974,817
- ------------------------------------------------------------  ------------   --------------   ------------
Gain (loss) from operations before dividends to
policyholders, federal income taxes (benefit) and net
realized loss on investments                                    27,111,119     (254,675,504)     7,527,913
- ------------------------------------------------------------
Dividends to policyholders                                       5,624,728        3,375,629             --
- ------------------------------------------------------------  ------------   --------------   ------------
Gain (loss) from operations before federal income taxes
(benefit) and net realized loss on investments                  21,486,391     (258,051,133)     7,527,913
- ------------------------------------------------------------
Federal income taxes (benefit)                                    (427,033)      (4,561,826)     1,942,625
- ------------------------------------------------------------  ------------   --------------   ------------
Gain (loss) from operations before net realized loss on
investments                                                     21,913,424     (253,489,307)     5,585,288
- ------------------------------------------------------------
Net realized loss on investments                                (2,012,331)        (721,449)       (73,398)
- ------------------------------------------------------------  ------------   --------------   ------------
Net income (loss)                                             $ 19,901,093   $ (254,210,756)  $  5,511,890
- ------------------------------------------------------------  ============   ==============   ============
</TABLE>


See accompanying notes.

S-2
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS -- STATUTORY BASIS



<TABLE>
<CAPTION>
                                                                               UNASSIGNED      TOTAL
                                                   COMMON       PAID-IN        SURPLUS --      CAPITAL AND
                                                   STOCK        SURPLUS        DEFICIT         SURPLUS
                                                   ----------   ------------   -------------   -------------
<S>                                                <C>          <C>            <C>             <C>
Balances at January 1, 1997                        $2,000,000   $ 69,000,000   $ (20,824,003)  $  50,175,997
Add (deduct):
  Surplus paid-in                                          --    158,407,481              --     158,407,481
- -------------------------------------------------
  Net income                                               --             --       5,511,890       5,511,890
- -------------------------------------------------
  Increase in nonadmitted assets                           --             --         (21,278)        (21,278)
- -------------------------------------------------
  Increase in asset valuation service                      --             --      (1,221,863)     (1,221,863)
- -------------------------------------------------  ----------   ------------   -------------   -------------
Balances at December 31, 1997                       2,000,000    227,407,481     (16,555,254)    212,852,227
Add (deduct):
  Surplus paid-in                                          --    156,721,000              --     156,721,000
- -------------------------------------------------
  Net loss                                                 --             --    (254,210,756)   (254,210,756)
- -------------------------------------------------
  Increase in unrealized capital losses                    --             --        (178,648)       (178,648)
- -------------------------------------------------
  Decrease in nonadmitted assets                           --             --         241,698         241,698
- -------------------------------------------------
  Increase in asset valuation reserve                      --             --      (3,024,183)     (3,024,183)
- -------------------------------------------------
  Increase in liability for reinsurance in
    unauthorized companies                                 --             --        (682,060)       (682,060)
- -------------------------------------------------  ----------   ------------   -------------   -------------
Balances at December 31, 1998                       2,000,000    384,128,481    (274,409,203)    111,719,278
Add (deduct):
  Net income                                               --             --      19,901,093      19,901,093
- -------------------------------------------------
  Increase in unrealized capital losses                    --             --        (939,080)       (939,080)
- -------------------------------------------------
  Decrease in nonadmitted assets                           --             --         187,322         187,322
- -------------------------------------------------
  Increase in asset valuation reserve                      --             --      (2,509,909)     (2,509,909)
- -------------------------------------------------
  Increase in liability for reinsurance in
    unauthorized companies                                 --             --        (605,340)       (605,340)
- -------------------------------------------------
  Gain on reinsurance transaction                          --             --       4,640,202       4,640,202
- -------------------------------------------------  ----------   ------------   -------------   -------------
Balances at December 31, 1999                      $2,000,000   $384,128,481   $(253,734,915)  $ 132,393,566
- -------------------------------------------------  ==========   ============   =============   =============
</TABLE>


See accompanying notes.                                                      S-3
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



STATEMENTS OF CASH FLOWS -- STATUTORY BASIS



<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999            1998             1997
                                                              -------------   --------------   ---------------
<S>                                                           <C>             <C>              <C>
OPERATING ACTIVITIES
Premiums, policy proceeds and other considerations received   $ 172,535,360   $1,284,669,810    $184,112,330
- ------------------------------------------------------------
Investment income received                                      138,850,106       96,331,551      43,781,378
- ------------------------------------------------------------
Benefits paid                                                  (204,263,171)     (83,399,329)    (85,008,691)
- ------------------------------------------------------------
Insurance expenses paid                                         (96,041,640)    (351,272,500)   (154,355,904)
- ------------------------------------------------------------
Federal income taxes received (paid)                               (656,134)       1,703,193      (1,893,859)
- ------------------------------------------------------------
Dividends paid to policyholders                                  (5,921,665)       2,651,237              --
- ------------------------------------------------------------
Other income received, less other expenses paid                   1,653,592       39,064,672       1,613,631
- ------------------------------------------------------------  -------------   --------------    ------------
Net cash provided by (used in) operating activities               6,156,448      989,748,634     (11,751,115)
- ------------------------------------------------------------

INVESTING ACTIVITIES
Sale, maturity or repayment of investments                      294,554,595      249,409,117     272,961,178
- ------------------------------------------------------------
Purchase of investments                                        (369,356,711)  (1,280,892,696)   (265,700,363)
- ------------------------------------------------------------
Net decrease (increase) in policy loans                          (7,064,582)    (131,317,640)      1,554,149
- ------------------------------------------------------------  -------------   --------------    ------------
Net cash provided by (used in) investing activities             (81,866,698)  (1,162,801,219)      8,814,964
- ------------------------------------------------------------

FINANCING AND MISCELLANEOUS ACTIVITIES
Capital and surplus paid-in                                              --      156,721,000     158,407,481
- ------------------------------------------------------------
Other                                                           (38,369,356)      (3,895,136)    (11,032,743)
- ------------------------------------------------------------  -------------   --------------    ------------
Net cash provided by financing activities                       (38,369,356)     152,825,864     147,374,738
- ------------------------------------------------------------  -------------   --------------    ------------
Net increase (decrease) in cash and short-term investments     (114,079,606)     (20,226,721)    144,438,587
- ------------------------------------------------------------
Total cash and short-term investments at beginning of year      143,546,873      163,773,594      19,335,007
- ------------------------------------------------------------  -------------   --------------    ------------
Total cash and short-term investments at end of year          $  29,467,267   $  143,546,873    $163,773,594
- ------------------------------------------------------------  =============   ==============    ============
</TABLE>


See accompanying notes.

S-4
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS



1.  ORGANIZATION AND OPERATIONS AND
   SUMMARY OF SIGNIFICANT ACCOUNTING
   POLICIES



    ORGANIZATION AND OPERATIONS


    Lincoln Life & Annuity Company of New York (the "Company") is a wholly owned
    subsidiary of The Lincoln National Life Insurance Company ("Lincoln Life"),
    which is a wholly owned subsidiary of Lincoln National Corporation ("LNC").
    In 1996, the Company was organized under the laws of the state of New York
    as a life insurance company and received approval from the New York
    Insurance Department (the "Department") to operate as a licensed insurance
    company in the State of New York.



    The Company's principal business consists of underwriting annuities,
    deposit-type contracts and life insurance sold through multiple distribution
    channels. The Company conducts business only in the State of New York.



    USE OF ESTIMATES


    The nature of the insurance business requires management to make estimates
    and assumptions that affect amounts reported in the statutory-basis
    financial statements and accompanying notes. Actual results could differ
    from these estimates.



    BASIS OF PRESENTATION


    The accompanying statutory-basis financial statements have been prepared in
    conformity with accounting practices prescribed or permitted by the
    Department. "Prescribed" statutory accounting practices include state laws,
    regulations and general administrative rules, as well as a variety of
    publications of the National Association of Insurance Commissioners
    ("NAIC"). "Permitted" statutory accounting practices encompass all
    accounting practices that are not prescribed; such practices may differ from
    state to state, may differ from company to company within a state and may
    change in the future.



    In 1998, the NAIC adopted codified statutory accounting principles
    ("Codification") effective January 1, 2001. Codification will likely change,
    to some extent, prescribed statutory accounting practices and may result in
    changes to the accounting practices that the Company uses to prepare its
    statutory-basis financial statements. Codification will require adoption by
    the various states before it becomes the prescribed statutory-basis of
    accounting for insurance companies domesticated within those states.
    Accordingly, before Codification becomes effective for the Company, the
    state of New York must adopt Codification as the prescribed basis of
    accounting on which domestic insurers must report their statutory-basis
    results to the Department. At this time, it is anticipated that New York
    will adopt Codification, however, based on current guidance, management
    believes that the impact of Codification will not be material to the
    Company's statutory-basis financial statements.



    Existing statutory accounting practices differ from accounting principles
    generally accepted in the United States ("GAAP"). The more significant
    variances from GAAP are as follows:



    INVESTMENTS


    Bonds are reported at cost or amortized cost or fair value based on their
    NAIC rating. For GAAP, the Company's bonds are classified as
    available-for-sale and, accordingly, are reported at fair value with changes
    in the fair values reported directly in shareholder's equity after
    adjustments for related amortization of deferred acquisition costs,
    additional policyholder commitments and deferred income taxes.



    Changes between cost and admitted asset investment amounts are credited or
    charged directly to unassigned surplus rather than to a separate surplus
    account.



    Under a formula prescribed by the NAIC, the Company defers the portion of
    realized capital gains and losses on sales of bonds and mortgage loans
    attributable to changes in the general level of interest rates and amortizes
    those deferrals over the remaining period to maturity of the individual
    security sold. The net deferral is reported as the interest maintenance
    reserve ("IMR") in the accompanying balance sheets. Realized capital gains
    and losses are reported in income net of federal income tax and transfers to
    IMR. The asset valuation reserve ("AVR") is determined by a NAIC prescribed
    formula and is reported as a liability rather than a reduction to unassigned
    surplus. Under GAAP, realized capital gains and losses


                                                                             S-5
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



1.  ORGANIZATION AND OPERATIONS AND
   SUMMARY OF SIGNIFICANT ACCOUNTING
   POLICIES (CONTINUED)


    are reported in the income statement on a pretax basis in the period that
    the asset giving rise to the gain or loss is sold and valuation allowances
    are provided when there has been a decline in value deemed other than
    temporary, in which case, the provision for such declines are charged to
    income.



    POLICY ACQUISITION COSTS


    The costs of acquiring and renewing business are expensed when incurred.
    Under GAAP, acquisition costs related to traditional life insurance, to the
    extent recoverable from future policy revenues, are deferred and amortized
    over the premium-paying period of the related policies using assumptions
    consistent with those used in computing policy benefit reserves. For
    universal life insurance, annuity and other investment-type products,
    deferred policy acquisition costs, to the extent recoverable from future
    gross profits, are amortized generally in proportion to the present value of
    expected gross profits from surrender charges and investment, mortality, and
    expense margins.



    NONADMITTED ASSETS


    Certain assets designated as "nonadmitted," principally furniture and
    equipment, are excluded from the accompanying balance sheets and are charged
    directly to unassigned surplus.



    BENEFIT RESERVES


    Certain policy reserves are calculated based on statutorily required
    interest and mortality assumptions rather than on estimated expected
    experience or actual account balances as would be required under GAAP.



    PREMIUMS AND DEPOSITS


    Premiums and deposits with respect to universal life policies and annuity
    and other investment-type contracts consist of the entire premium received
    and are reported as premium revenue. Under GAAP, premiums and deposits
    received in excess of policy charges would not be recognized as premium
    revenue.



    BENEFITS AND SETTLEMENT EXPENSES


    Death benefits paid, policy and contract withdrawals, and the change in
    policy reserves on universal life policies, annuity and other
    investment-type contracts are reported as benefits and settlement expenses
    in the accompanying statements of operations. Under GAAP, withdrawals are
    treated as a reduction of the policy or contract liabilities and benefits
    would represent the excess of benefits paid over the policy account value
    and interest credited to the account values. For traditional life and
    disability income products, benefits and expenses are recognized when
    incurred in a manner consistent with the related premium recognition
    policies.



    REINSURANCE


    Commissions on business ceded are reported as income when received rather
    than deferred and amortized with deferred policy acquisition costs as
    required under GAAP. Business assumed under 100% indemnity and assumption
    reinsurance agreements is accounted for as a purchase for GAAP reporting
    purposes and the ceding commission represents the purchase price. Under
    purchase accounting, assets acquired and liabilities assumed are reported at
    fair value at the date of the transaction and the excess of the purchase
    price over the sum of the amounts assigned to assets acquired less
    liabilities assumed is recorded as goodwill. On a statutory-basis of
    accounting, the ceding commission is expensed when paid.



    Premiums, benefits and settlement expenses and policy benefits and contract
    liabilities are reported in the accompanying financial statements net of
    reinsurance amounts. Under GAAP, policy benefits and contract liabilities
    are reported on a gross basis.



    A liability for reinsurance balances has been provided for unsecured policy
    and contract liabilities and unearned premiums ceded to reinsurers not
    authorized by the Department to assume such business. Changes to those
    amounts are credited or charged directly to unassigned surplus. Under GAAP,
    an allowance for amounts deemed uncollectible is established through a
    charge to income.



    INCOME TAXES


    Deferred federal income taxes are not provided for differences between
    financial statement amounts and tax bases of assets and liabilities.


S-6
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



1.  ORGANIZATION AND OPERATIONS AND
   SUMMARY OF SIGNIFICANT ACCOUNTING
   POLICIES (CONTINUED)


    POLICYHOLDER DIVIDENDS


    Policyholder dividends are recognized when declared rather than over the
    term of the related policies.



    POSTRETIREMENT BENEFITS


    For purposes of calculating the Company's postretirement benefit obligation,
    only vested employees and current retirees are included in the actuarial
    benefit valuation. Under GAAP, active employees not currently eligible would
    also be included.



    STATEMENTS OF CASH FLOWS


    Cash and short-term investments in the statements of cash flows represent
    cash balances and investments with initial maturities of one year or less
    from the date of acquisition. Under GAAP, the corresponding captions of cash
    and cash equivalents include cash balances and investments with initial
    maturities of three months or less from the date of acquisition.



    A reconciliation of the Company's capital and surplus and net income (loss)
    determined on a statutory accounting basis with amounts determined in
    accordance with GAAP is as follows:



<TABLE>
<CAPTION>
                                        CAPITAL AND SURPLUS           NET INCOME (LOSS)
                                        ----------------------------------------------------------------------------
                                        DECEMBER 31                   YEAR ENDED DECEMBER 31
                                        1999           1998           1999           1998            1997
                                        ----------------------------------------------------------------------------
                                        ----------------------------------------------------------------------------
                                        (IN THOUSANDS)
                                        ----------------------------------------------------------------------------
   <S>                                  <C>            <C>            <C>            <C>             <C>
   Amounts as reported on a
   statutory -- basis
                                        $132,394       $111,719       $ 19,901       $(254,211)        $ 5,512
   -----------------------------------
   GAAP adjustments:
     Net unrealized gain (loss) on
       investments                       (74,971)        27,851             --              --              --
   -----------------------------------
     Interest maintenance reserve           (792)         5,051            458            (579)           (370)
   -----------------------------------
     Net realized gain (loss) on
       investments                        (1,951)          (990)        (6,348)          3,050            (240)
   -----------------------------------
     Asset valuation reserve               7,885          5,375             --              --              --
   -----------------------------------
     Policy and contract reserves        (72,302)       (85,875)        25,985         271,293          (3,667)
   -----------------------------------
     Present value of future profits,
       deferred policy acquisition
       costs and goodwill                369,032        336,568         (6,639)          6,091             524
   -----------------------------------
     Policyholders' share of earnings
       and surplus on participating
       business                           (9,325)        (9,904)         1,071            (100)             --
   -----------------------------------
     Deferred income taxes                17,505         35,280        (12,159)        (12,696)            671
   -----------------------------------
     Nonadmitted assets                    1,685            880             --              --              --
   -----------------------------------
     Other, net                            4,304         (1,705)        (2,096)            (82)             --
   -----------------------------------  --------       --------       --------       ---------         -------
   Net increase (decrease)               241,070        312,531            272         266,977          (3,082)
   -----------------------------------  --------       --------       --------       ---------         -------
   Amounts on a GAAP -- basis           $373,464       $424,250       $ 20,173       $  12,766         $ 2,430
   -----------------------------------  ========       ========       ========       =========         =======
</TABLE>


                                                                             S-7
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



1.  ORGANIZATION AND OPERATIONS AND
   SUMMARY OF SIGNIFICANT ACCOUNTING
   POLICIES (CONTINUED)


    Other significant accounting practices are as follows:



    INVESTMENTS


    Bonds not backed by loans are principally stated at amortized cost and the
    discount or premium is amortized using the interest method.



    Mortgage-backed bonds are valued at amortized cost and income is recognized
    using a constant effective yield based on anticipated prepayments and the
    estimated economic life of the securities. When actual prepayments differ
    significantly from anticipated prepayments, the effective yield is
    recalculated to reflect actual payments to date and anticipated future
    payments. The net investment in the securities is adjusted to the amount
    that would have existed had the new effective yield been applied since the
    acquisition of the securities.



    Short-term investments include investments with maturities of less than one
    year at the date of acquisition.



    Policy loans are reported at unpaid principal balances.



    Mortgage loans on real estate are reported at unpaid principal balances,
    less allowances for impairments.



    Realized investment gains and losses on investments sold are determined
    using the specific identification method. Changes in admitted asset carrying
    amounts of bonds, mortgage loans, and common stocks are credited or charged
    directly in unassigned surplus.



    PREMIUMS


    Premiums for group tax-qualified annuity business are recognized as revenue
    when deposited. Life insurance and individual annuity premiums are
    recognized as revenue when due. Accident and health premiums are earned pro
    rata over the contract term of the policies.



    BENEFIT RESERVES


    Life, annuity and accident and health disability benefit reserves are
    developed by actuarial methods and are determined based on published tables
    using statutorily specified interest rates and valuation methods that will
    provide, in the aggregate, reserves that are greater than or equal to the
    minimum or guaranteed policy cash values or the amounts required by the
    Department. The Company waives deduction of deferred fractional premiums on
    the death of life and annuity policy insureds and returns any premium beyond
    the date of death, except for policies issued prior to March 1977. Surrender
    values on policies do exceed the corresponding benefit reserves. Additional
    reserves are established when the results of cash flow testing under various
    interest rate scenarios indicate the need for such reserves. If net premiums
    exceed the gross premiums on any insurance inforce, additional reserves are
    established. Benefit reserves for policies underwritten on a substandard
    basis are determined using the multiple table reserve method.



    The tabular interest, tabular less actual reserves released and the tabular
    cost have been determined by formula or from the basic data for such items.
    Tabular interest funds not involving life contingencies were determined
    using the actual interest credited to the funds plus the change in accrued
    interest.



    Liabilities related to policyholders' funds left on deposit with the Company
    generally are equal to fund balances less applicable surrender charges.



    CLAIMS AND CLAIM ADJUSTMENT EXPENSES


    Unpaid claims and claim adjustment expenses on accident and health policies
    represent the estimated ultimate net cost of all reported and unreported
    claims incurred through December 31. The Company does not discount claims
    and claim adjustment expense reserves. The reserves for unpaid claims and
    claim adjustment expenses are estimated using individual case-basis
    valuations and statistical analyses. Those estimates are subject to the
    effects of trends in claim severity and frequency. Although considerable
    variability is inherent in such estimates, management believes that reserves
    for unpaid claims and claim adjustment


S-8
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



1.  ORGANIZATION AND OPERATIONS AND
   SUMMARY OF SIGNIFICANT ACCOUNTING
   POLICIES (CONTINUED)


    expenses are adequate. The estimates are continually reviewed and adjusted
    as necessary as experience develops or new information becomes known; such
    adjustments are included in current operations.



    REINSURANCE CEDED AND ASSUMED


    Reinsurance premiums, benefits and settlement expenses are accounted for on
    bases consistent with those used in accounting for the original policies
    issued and the terms of the reinsurance contracts.



    PENSION BENEFITS


    Costs associated with the Company's defined benefit pension plans are
    systematically accrued during the expected period of active service of the
    covered employees.



    ASSETS HELD IN SEPARATE ACCOUNTS AND LIABILITIES RELATED TO SEPARATE
    ACCOUNTS


    Separate account assets and liabilities reported in the accompanying balance
    sheets represent funds that are separately administered for the exclusive
    benefit of variable annuity and universal life contractholders and for which
    the contractholders, and not the Company, bears the investment risk.
    Separate account contractholders have no claim against the assets of the
    general account of the Company. Separate account assets are reported at fair
    value and consist of unit investments in mutual funds. The detailed
    operations of the separate accounts are not included in the accompanying
    statutory-basis financial statements. The fees received by the Company for
    administrative and contractholder maintenance services performed for these
    separate accounts are included in the Company's statements of operations.



2.  INVESTMENTS


    The cost or amortized cost, gross unrealized gains and
    losses and the fair value of investments in bonds are
    summarized as follows:



<TABLE>
<CAPTION>
                                        COST OR              GROSS             GROSS
                                        AMORTIZED            UNREALIZED        UNREALIZED         FAIR
                                        COST                 GAINS             LOSSES             VALUE
                                        ------------------------------------------------------------------------
   <S>                                  <C>                  <C>               <C>                <C>
   At December 31, 1999:
     Corporate                          $1,214,312,519       $   908,731       $(65,599,479)      $1,149,621,771
      --------------------------------
     U.S. government                        25,736,299            11,711         (1,900,750)          23,847,260
      --------------------------------
     Foreign government                     17,602,777           362,624         (1,070,496)          16,894,905
      --------------------------------
     Mortgage-backed                       221,570,519             2,732         (9,530,799)         212,042,452
      --------------------------------
     State and municipal                     3,370,717                --           (105,915)           3,264,802
      --------------------------------  --------------       -----------       ------------       --------------
                                        $1,482,592,831       $ 1,285,798       $(78,207,439)      $1,405,671,190
                                        ==============       ===========       ============       ==============

   At December 31, 1998:
     Corporate                          $1,148,083,966       $27,649,036       $ (7,489,560)      $1,168,243,442
      --------------------------------
     U.S. government                        39,617,653           564,146           (119,394)          40,062,405
      --------------------------------
     Foreign government                     19,532,744           994,331           (720,250)          19,806,825
      --------------------------------
     Mortgage-backed                       225,005,162         6,239,684           (421,281)         230,823,565
      --------------------------------
     State and municipal                     3,642,494           164,552                 --            3,807,046
      --------------------------------  --------------       -----------       ------------       --------------
                                        $1,435,882,019       $35,611,749       $ (8,750,485)      $1,462,743,283
                                        ==============       ===========       ============       ==============
</TABLE>


                                                                             S-9
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



2.  INVESTMENTS (CONTINUED)


    The carrying amount of investments in bonds in the balance
    sheet at December 31, 1999 and 1998 reflects adjustments of
    $1,123,693 and $178,648, respectively, to decrease amortized
    cost as a result of the Securities Valuation Office of the
    NAIC designating certain investments as low or lower
    quality.



    A summary of the cost or amortized cost and fair value of
    investments in bonds at December 31, 1999, by contractual
    maturity, is as follows:



<TABLE>
<CAPTION>
                                                                 COST OR
                                                                 AMORTIZED            FAIR
                                                                 COST                 VALUE
                                                                 -----------------------------------
   <S>                                                           <C>                  <C>
   Maturity:
     In 2000                                                     $   64,699,324       $   64,449,287
   ------------------------------------------------------------
     In 2001-2004                                                   360,685,026          351,609,953
   ------------------------------------------------------------
     In 2005-2009                                                   490,969,108          462,139,167
   ------------------------------------------------------------
     After 2009                                                     344,668,854          315,430,331
   ------------------------------------------------------------
     Mortgage-backed securities                                     221,570,519          212,042,452
   ------------------------------------------------------------  --------------       --------------
   Total                                                         $1,482,592,831       $1,405,671,190
   ------------------------------------------------------------  ==============       ==============
</TABLE>



    The expected maturities may differ from the contractual
    maturities in the foregoing table because certain borrowers
    may have the right to call or prepay obligations with or
    without call or prepayment penalties.



    Proceeds from sales of investments in bonds were $253,876,450, $203,748,028
    and $274,742,319 in 1999, 1998 and 1997, respectively. Gross gains of
    $842,229, $3,612,434 and $1,533,793, and gross losses of $6,968,975,
    $1,529,149 and $1,922,165 during 1999, 1998 and 1997, respectively, were
    realized on those sales. Net gains (losses) of ($186), $17,705 and ($26)
    were realized on sales of short-term investments in 1999, 1998 and 1997,
    respectively.



    At December 31, 1999 and 1998, investments in bonds with an admitted asset
    value of $500,078 and $500,129, respectively, were on deposit with the
    Department to satisfy regulatory requirements.



    During 1999, the minimum and maximum lending rates for mortgage loans were
    6.62% and 10.29%, respectively. At the issuance of a loan, the percentage of
    loan to value on any one loan does not exceed 75%. At December 31, 1999, the
    Company did not hold any mortgages with interest overdue beyond one year.
    All properties covered by mortgage loans have fire insurance at least equal
    to the excess of the loan over the maximum loan that would be allowed on the
    land without the building.


S-10
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



2.  INVESTMENTS (CONTINUED)


    The major categories of net investment income are as follows:



<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31
                                                         1999               1998               1997
                                                         ------------------------------------------------------
   <S>                                                   <C>                <C>                <C>
   Income:
     Bonds                                               $106,590,150       $ 78,205,686         $42,237,959
     --------------------------------------------------
     Mortgage loans on real estate                         13,522,104         14,304,385                  --
     --------------------------------------------------
     Policy loans                                          11,018,423          7,981,377           1,990,613
     --------------------------------------------------
     Cash and short-term investments                        2,391,977          5,893,453             315,328
     --------------------------------------------------  ------------       ------------         -----------
   Total investment income                                133,522,654        106,384,901          44,543,900
   ----------------------------------------------------
   Investment expenses                                      1,309,426          1,301,322             590,104
   ----------------------------------------------------  ------------       ------------         -----------
   Net investment income                                 $132,213,228       $105,083,579         $43,953,796
   ----------------------------------------------------  ============       ============         ===========
</TABLE>



    Realized capital gains and losses are reported net of federal income taxes
    of $437,941, $1,223,897 and $55,541 in 1999, 1998 and 1997, respectively,
    and amounts transferred to the interest maintenance reserve of $3,169,187,
    $3,035,887 and $239,459 in 1999, 1998 and 1997, respectively.



    At December 31, 1999, the Company did not have a material concentration of
    financial instruments in a single investee, industry or geographic location.



3.  FEDERAL INCOME TAXES


    The Company's federal income tax return is not consolidated with any other
    entities. The effective federal income tax rate for financial reporting
    purposes differs from the prevailing statutory tax rate principally due to
    tax-exempt investment income, other pass through tax attributes from
    investments, differences in ceding commissions, policy acquisition costs,
    and policy and contract liabilities in the tax return versus the financial
    statements.



    In 1998, a federal income tax net operating loss of $80,156,000 was
    incurred. The Company utilized $9,162,000 of the net operating loss to
    recover taxes paid in prior years. In 1999, an additional $10,170,000 of net
    operating loss was utilized to offset taxable income. The remaining portion
    of the net operating loss at December 31, 1999 of $60,824,000 will be
    available for use to offset taxable income in future years. The net
    operating loss carryforward of $60,824,000 will expire in 2013.



    The Company paid $3,675,000 in 1997 for federal income taxes. No federal
    income tax payments were made in 1999 or 1998. The Company received a refund
    of $3,196,000 in 1999 as a result of the utilization of the net operating
    loss.



4.  REINSURANCE


    The Company cedes insurance to other companies, including affiliated
    companies. The portion of risks exceeding the Company's retention limits is
    reinsured with Lincoln Life. The Company limits its maximum risk that it
    retains on an individual to $500,000. The Company remains obligated for
    amounts ceded in the event that the reinsurers do not meet their
    obligations. The Company did not cede or assume any business prior to
    January 1, 1998.



    On January 2, 1998, the Company and Lincoln Life entered into an indemnity
    reinsurance transaction whereby the Company and Lincoln Life reinsured 100%
    of a block of individual life insurance and annuity business of CIGNA
    Corporation ("CIGNA"). The Company paid $149,621,452 to CIGNA on January 2,
    1998 under the terms of the reinsurance agreement and recognized a ceding
    commission expense of $149,714,239 in 1998, which is included in the
    statements of operations line item "Commissions." At the time of closing,
    this block of business had statutory liabilities of $779,551,235 which
    became the Company's obligations. The Company also received assets, measured
    on a historical statutory-basis, equal to the liabilities. Subsequent to the
    CIGNA transaction, the


                                                                            S-11
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



4.  REINSURANCE (CONTINUED)


    Company and Lincoln Life announced that they had reached an agreement to
    sell the administration rights to a variable annuity portfolio that had been
    acquired as part of the block of business assumed on January 2, 1998. This
    sale closed on October 12, 1998 with an effective date of September 1, 1998.
    During 1999, the Company received $5,800,000 from CIGNA as a result of the
    final settlement of the statutory-basis values of assets and liabilities for
    the reinsured business. The $5,800,000 is included in the statements of
    operations line item "Other revenues." Additionally, on November 1, 1999,
    the Company and Lincoln Life closed the previously announced agreement to
    retrocede virtually 100% of the disability income business assumed from
    CIGNA. This retrocession agreement was effective November 1, 1999. A gain on
    the transaction of $4.6 million was recorded directly in unassigned surplus,
    net of tax.



    On October 1, 1998, the Company entered into an indemnity reinsurance
    transaction whereby the Company and Lincoln Life reinsured 100% of a block
    of individual life insurance business from Aetna, Inc. The Company paid
    $143,721,000 to Aetna on October 1, 1998 under the terms of the reinsurance
    agreement and recognized a ceding commission expense of $135,374,141 in
    1998, which is included in the statements of operations line item
    "Commissions." At the time of closing, this block of business had statutory
    liabilities of $463,007,132 which became the Company's obligation. The
    Company also received assets, measured on a historical statutory-basis,
    equal to the liabilities.



    Subsequent to the Aetna transaction, the Company and Lincoln Life announced
    that they had reached an agreement to retrocede the sponsored life business
    assumed for $87,600,000, of which $11,900,000 was received by the Company.
    The retrocession agreement was executed on October 14, 1998 with an
    effective date of October 1, 1998.



    The balance sheet caption, "Future policy benefits and claims" has been
    reduced for insurance ceded by $97,457,160 and $54,411,763 at December 31,
    1999 and 1998, respectively. The balance sheet caption, "Other policyholder
    funds" has been reduced for insurance ceded by $2,290,826 and $2,722,404 at
    December 31, 1999 and 1998, respectively.



    The caption "Premiums and deposits" in the statements of operations includes
    $140,394,771 and $1,276,884,778 of insurance assumed and $44,245,573 and
    $52,443,264 of insurance ceded in 1999 and 1998, respectively.



    The caption "Benefits and settlement expenses" in the statements of
    operations is net of reinsurance recoveries of $71,763,962 and $47,526,681
    for 1999 and 1998, respectively.



    The regulatory required liability for unsecured reserves ceded to
    unauthorized reinsurers was $1,287,400 and $682,060 at December 31, 1999 and
    1998, respectively. Amounts payable or recoverable for reinsurance on policy
    and contract liabilities are not subject to periodic or maximum limits. At
    December 31, 1999, the Company's reinsurance recoverables are not material
    and no individual reinsurer owed the Company an amount that was equal to or
    greater than 3% of the Company's surplus.



5.  LIFE AND ANNUITY RESERVES AND DEPOSIT FUND LIABILITIES


    At December 31, 1999 and 1998, the Company had $1,149,964,000 and
    $1,092,754,000, respectively, of insurance in force for which the gross
    premiums are less than the net premiums according to the standard of
    valuation set by the State of New York. Reserves to cover the above
    insurance totaled $5,893,549 and $6,937,379 at December 31, 1999 and 1998,
    respectively.



    At December 31, 1999, the Company's annuity reserves and deposit fund
    liabilities, including separate accounts, that are subject to discretionary
    withdrawal with adjustment, subject to discretionary withdrawal without
    adjustment and not subject to discretionary withdrawal provisions are
    summarized as follows:


S-12
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



5.  LIFE AND ANNUITY RESERVES AND DEPOSIT FUND LIABILITIES (CONTINUED)



<TABLE>
<CAPTION>
                                                                 AMOUNT           PERCENT
                                                                 --------------   -------
   <S>                                                           <C>              <C>
   Subject to discretionary withdrawal with adjustment:
     With market value adjustment                                $  338,886,028     26.5%
   ------------------------------------------------------------
     At book value, less surrender charge                           123,141,771      9.6
   ------------------------------------------------------------
     At market value                                                319,140,374     24.9
   ------------------------------------------------------------
   Subject to discretionary withdrawal without adjustment:
     At book value with minimal or no charge or adjustment          487,578,243     38.1
   ------------------------------------------------------------
   Not subject to discretionary withdrawal                           10,884,302       .9
   ------------------------------------------------------------  --------------   ------
   Total annuity reserves and deposit fund liabilities, before
   reinsurance                                                    1,279,630,718    100.0%
                                                                                  ======
   Less reinsurance                                                   2,560,424
   ------------------------------------------------------------  --------------
   Net annuity reserves and deposit fund liabilities, including
   separate accounts                                             $1,277,070,294
   ------------------------------------------------------------  ==============
</TABLE>



    A reconciliation of the total net annuity reserves and deposit fund
    liabilities to the amounts reported in the Company's 1999 Annual Statement
    and the Company's Separate Accounts Annual Statement at December 31, 1999 is
    as follows:



<TABLE>
   <S>                                                           <C>
   Per 1999 Annual Statement:
     Exhibit 8, Section B -- Total (net)                         $   10,029,253
   ------------------------------------------------------------
     Exhibit 8, Section C -- Total (net)                              1,122,910
   ------------------------------------------------------------
     Exhibit 10, Column 1, Line 19                                  946,777,757
   ------------------------------------------------------------  --------------
                                                                    957,929,920
   ------------------------------------------------------------
   Per Separate Account Annual Statement:
   ------------------------------------------------------------
     Exhibit 6, Column 2, Line 0299999 Page 3, Line 3               319,140,374
   ------------------------------------------------------------  --------------
                                                                    319,140,374
                                                                 --------------
   Total net annuity reserves and deposit fund liabilities       $1,277,070,294
   ------------------------------------------------------------  ==============
</TABLE>



    Details underlying the balance sheet caption "Other policyholder funds" are
    as follows:



<TABLE>
   <S>                                                           <C>            <C>
                                                                 DECEMBER 31
                                                                 1999           1998
                                                                 ------------   ------------
   Premium deposit funds                                         $920,665,883   $931,230,214
   ------------------------------------------------------------
   Undistributed earnings on participating business                30,544,045     30,772,519
   ------------------------------------------------------------
   Other                                                              138,036        722,578
   ------------------------------------------------------------  ------------   ------------
                                                                 $951,347,964   $962,725,311
                                                                 ============   ============
</TABLE>



6.  CAPITAL AND SURPLUS



    The Company received additional paid-in surplus from Lincoln Life of
    $158,407,481 and $156,721,000 in December 1997 and October 1998,
    respectively.



    Life insurance companies are subject to certain Risk-Based Capital ("RBC")
    requirements as specified by the NAIC. Under those requirements, the amount
    of capital and surplus maintained by a life insurance company is to be
    determined based on the various risk factors related to it. At December 31,
    1999, the Company exceeds the RBC requirements.


                                                                            S-13
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



6.  CAPITAL AND SURPLUS (CONTINUED)


    The payment of dividends by the Company requires 30 day advance notice to
    the Department.



7.  EMPLOYEE BENEFIT PLANS



    LNC maintains defined benefit pension plans for its employees (including
    Company employees) and a defined contribution plan for the Company's agents.
    LNC also maintains 401(k) plans, deferred compensation plans and
    postretirement medical and life insurance plans for its employees and agents
    (including the Company's employees and agents). The aggregate expenses and
    accumulated obligations for the Company's portion of these plans are not
    material to the Company's statutory-basis statements of operations or
    balance sheets for any of the periods shown.



    LNC has various incentive plans for key employees, agents and directors of
    LNC and its subsidiaries that provide for the issuance of stock options,
    stock appreciation rights, restricted stock awards and stock incentive
    awards. These plans are comprised primarily of stock option incentive plans.
    Stock options granted under the stock option incentive plans are at the
    market value at the date of grants and, subject to termination of
    employment, expire ten years from the date of grant.



    Such options are transferable only upon death and are exercisable one year
    from the date of grant for options issued prior to 1992. Options issued
    subsequent to 1991 are exercisable in equal increments on the option
    issuance anniversary in three to four years following issuance.



    As of December 31, 1999, 27,534 shares of LNC common stock were subject to
    options granted to Company employees under the stock option incentive plans
    of which 8,934 were exercisable on that date. The exercise prices of the
    outstanding options range from $21.32 to $50.83. During 1999 and 1998, 3,740
    and 137 options, respectively, were exercised. During 1999, 2,400 options
    were forfeited.



8.  RESTRICTIONS, COMMITMENTS AND CONTINGENCIES



    VULNERABILITY FROM CONCENTRATIONS


    At December 31, 1999, the Company did not have a concentration of:
    1) business transactions with a particular customer, lender or distributor;
    2) revenues from a particular product or service; 3) sources of supply of
    labor or services used in the business; or 4) a market or geographic area in
    which business is conducted that makes it vulnerable to an event that is at
    least reasonably possible to occur in the near term and which could cause a
    severe impact to the Company's financial condition.



    CONTINGENCY MATTERS


    The Company is occasionally involved in various pending or threatened legal
    proceedings arising from the conduct of business. These proceedings are
    routine in the ordinary course of business. In some instances, these
    proceedings include claims for compensatory and punitive damages and similar
    types of relief in addition to amounts for alleged contractual liability or
    requests for equitable relief. After consultation with legal counsel and a
    review of available facts, it is management's opinion that the ultimate
    liability, if any, under these proceedings will not have a material adverse
    effect on the financial position of the Company.



    The number of insurance companies that are under regulatory supervision has
    resulted, and is expected to continue to result, in assessments by state
    guaranty funds to cover losses to policyholders of insolvent or
    rehabilitated companies. Mandatory assessments may be partially recovered
    through a reduction in future premium taxes in some states. The Company has
    accrued for expected assessments net of estimated future premium tax
    deductions.



9.  FAIR VALUE OF FINANCIAL INSTRUMENTS


    The following discussion outlines the methodologies and assumptions used to
    determine the estimated fair values of the Company's financial instruments.
    Considerable judgment is required to develop these fair values. Accordingly,
    the estimates shown are not necessarily indicative of the


S-14
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



9.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)


    amounts that would be realized in a one-time, current market exchange of the
    Company's financial instruments.



    BONDS AND COMMON STOCK


    Fair values of bonds are based on quoted market prices, where available. For
    bonds not actively traded, fair values are estimated using values obtained
    from independent pricing services. In the case of private placements, fair
    values are estimated by discounting expected future cash flows using a
    current market rate applicable to the coupon rate, credit quality and
    maturity of the investments. The fair values of common stocks are based on
    quoted market prices.



    MORTGAGE LOANS ON REAL ESTATE


    The estimated fair values of mortgage loans on real estate are established
    using a discounted cash flow method based on credit rating, maturity and
    future income. The rating for mortgages in good standing are based on
    property type, location, market conditions, occupancy, debt service
    coverage, loan to value, caliber of tenancy, borrower and payment record.
    Fair values for impaired mortgage loans are based on: 1) the present value
    of expected future cash flows discounted at the loan's effective interest
    rate; 2) the loan's market prices; or 3) the fair value of the collateral if
    the loan is collateral dependent.



    POLICY LOANS


    The estimated fair value of investments in policy loans was calculated on a
    composite discounted cash flow basis using U.S. Treasury interest rates
    consistent with the maturity durations assumed. These durations were based
    on historical experience.



    CASH AND SHORT-TERM INVESTMENTS


    The carrying value of cash and short-term investments approximates their
    fair value.



    INVESTMENT-TYPE INSURANCE CONTRACTS


    The balance sheet captions, "Future policy benefits and claims" and "Other
    policyholder funds," include investment type insurance contracts (i.e.,
    deposit contracts). The fair values for the deposit contracts are based on
    their approximate surrender values.



    The remainder of the balance sheet captions "Future policy benefits and
    claims" and "Other policyholder funds," that do not fit the definition of
    "investment-type insurance contracts" are considered insurance contracts.
    Fair value disclosures are not required for these insurance contracts and
    have not been determined by the Company. It is the Company's position that
    the disclosure of the fair value of these insurance contracts is important
    because readers of these financial statements could draw inappropriate
    conclusions about the Company's capital and surplus determined on a fair
    value basis. It could be misleading if only the fair value of assets and
    liabilities defined as financial instruments are disclosed. The Company and
    other companies in the insurance industry are monitoring the related actions
    of the various rule-making bodies and attempting to determine an appropriate
    methodology for estimating and disclosing the "fair value" of their
    insurance contract liabilities.



    SEPARATE ACCOUNTS


    Assets held in separate accounts are reported in the accompanying
    statutory-basis balance sheets at fair value. The related liabilities are
    also reported at fair value in amounts equal to the separate account assets.


                                                                            S-15
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



9.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)



<TABLE>
<CAPTION>
                                                   CARRYING                            CARRYING
                                                   VALUE              FAIR VALUE       VALUE            FAIR VALUE
   <S>                                             <C>                <C>              <C>              <C>
                                                   ---------------------------------------------------------------
<CAPTION>
                                                   DECEMBER 31
                                                   1999                                1998
                                                   ---------------------------------------------------------------
                                                   (IN THOUSANDS)
                                                   ---------------------------------------------------------------
   ASSETS (LIABILITIES)
   <S>                                             <C>                <C>              <C>              <C>
   ----------------------------------------------
   Bonds                                            $1,482,593        $1,405,671       $1,435,882       $1,462,743
   ----------------------------------------------
   Unaffiliated common stocks                              161               161              155              155
   ----------------------------------------------
   Mortgage loans on real estate                       197,425           189,179          184,504          185,694
   ----------------------------------------------
   Policy loans                                        177,437           190,667          170,373          183,408
   ----------------------------------------------
   Cash and short-term investments                      29,467            29,467          143,547          143,547
   ----------------------------------------------
   Other invested assets                                   223               223               60               60
   ----------------------------------------------
   Investment-type insurance contracts                (951,348)         (910,752)        (962,725)        (938,191)
   ----------------------------------------------
   Separate account assets                             328,768           328,768          236,862          236,862
   ----------------------------------------------
   Separate account liabilities                       (328,768)         (328,768)        (236,862)        (236,862)
   ----------------------------------------------
</TABLE>



10. TRANSACTIONS WITH AFFILIATES



    The Company has entered into agreements with Lincoln Life to receive
    processing and other corporate services. Fees paid to Lincoln Life for such
    services were $22,675,891, $18,504,450 and $3,454,014 in 1999, 1998 and
    1997, respectively. The Company has also entered into an agreement with
    Lincoln Life to provide certain processing services. Fees received from
    Lincoln Life for such services were $1,359,279, $273,952 and $578,003 in
    1999, 1998 and 1997, respectively.



    The Company has an investment management agreement with an affiliate,
    Lincoln Investment Management, Inc., for investment advisory and asset
    management services. Fees paid for such investment services were $1,309,426,
    $1,501,592 and $558,011 in 1999, 1998 and 1997, respectively.



    The Company cedes business to two affiliated companies, Lincoln Life and
    Lincoln National Reassurance Company. The caption "Premiums and deposits" in
    the accompanying statements of operations has been reduced by $6,269,272 and
    $2,095,019 for premiums paid on these contracts in 1999 and 1998,
    respectively. The caption "Future policy benefits and claims" has been
    reduced by $2,323,435 and $2,583,702 related to reserve credits taken on
    these contracts as of December 31, 1999 and 1998, respectively.



11. SEPARATE ACCOUNTS



    Separate account premiums, deposits and other considerations amounted to
    $109,574,216 and $73,993,993 in 1999 and 1998, respectively. Reserves for
    separate accounts with assets at fair value were $320,413,080 and
    $229,940,273 at December 31, 1999 and 1998, respectively. All reserves are
    subject to discretionary withdrawal at market value. All of the Company's
    separate accounts are nonguaranteed. The investment risks associated with
    market value changes are borne entirely by the contractholder.


S-16
<PAGE>

LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK



NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)



11. SEPARATE ACCOUNTS (CONTINUED)


    A reconciliation of transfers to (from) separate accounts is as follows:



<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999              1998
                                                                 ------------------------------
   <S>                                                           <C>               <C>
   Transfers as reported in the Summary of Operations of
   various Separate Accounts:
     Transfers to separate accounts                              $109,574,216      $ 73,993,993
   ------------------------------------------------------------  ------------      ------------
     Transfers from separate accounts                             (81,318,409)      (40,118,042)
   ------------------------------------------------------------  ------------      ------------
   Net transfer to separate accounts as reported in the
   Company's NAIC Annual Statement -- Summary of Operations      $ 28,255,807      $ 33,875,951
   ------------------------------------------------------------  ============      ============
</TABLE>



12. CENTURY COMPLIANCE (UNAUDITED)



    The Year 2000 issue was complex and affected many aspects of the Company's
    business. The Company was particularly concerned with Year 2000 issues that
    related to the Company's computer systems and interfaces with the computer
    systems of vendors, suppliers, customers and business partners. From 1996
    through 1999 the Company redirected a large portion of internal Information
    Technology ("IT") efforts and contracted with outside consultants to update
    systems to address Year 2000 issues. Experts were engaged to assist in
    developing work plans and cost estimates and to complete remediation
    activities.



    For the year ended December 31, 1999, the Company identified expenditures of
    $124,000 to address this issue. This brings the expenditures for 1996
    through 1999 to $208,000. Because updating systems and procedures is an
    integral part of the Company's on-going operations, most of the expenditures
    shown above are expected to continue after all Year 2000 issues have been
    resolved. All Year 2000 expenditures have been funded from operating cash
    flows.



    The scope of the overall Year 2000 program included the following four major
    project areas: 1) addressing the readiness of business applications,
    operating systems and hardware on mainframe, personal computer and local
    area network platforms (IT); 2) addressing the readiness of non-IT embedded
    software and equipment (non-IT); 3) addressing the readiness of key business
    partners and 4) establishing Year 2000 contingency plans. The Company
    completed these projects prior to year-end.



    The Company's businesses have not identified any major problems in their
    business processing. Minor problems have been resolved quickly. The
    Company's businesses have not experienced any significant interruption in
    service to clients or business partners or in reporting to regulators.


                                                                            S-17
<PAGE>

REPORT OF INDEPENDENT AUDITORS



Board of Directors
Lincoln Life & Annuity Company of New York



We have audited the accompanying statutory-basis balance sheets
of Lincoln Life & Annuity Company of New York (a wholly owned
subsidiary of The Lincoln National Life Insurance Company) as of
December 31, 1999 and 1998, and the related statutory-basis
statements of operations, changes in capital and surplus, and
cash flows for each of the three years in the period ended
December 31, 1999. 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 provide a
reasonable basis for our opinion.



As described in Note 1 to the financial statements, the Company
presents its financial statements in conformity with accounting
practices prescribed or permitted by the New York Insurance
Department, which practices differ from accounting principles
generally accepted in the United States. The variances between
such practices and accounting principles generally accepted in
the United States and the effects on the accompanying financial
statements are described in Note 1.



In our opinion, because of the effects of the matter described
in the preceding paragraph, the financial statements referred to
above do not present fairly, in conformity with accounting
principles generally accepted in the United States, the
financial position of Lincoln Life & Annuity Company of New York
at December 31, 1999 and 1998, or the results of its operations
or its cash flows for each of the three years in the period
ended December 31, 1999.



However, in our opinion, the financial statements referred to
above present fairly, in all material respects, the financial
position of Lincoln Life & Annuity Company of New York at
December 31, 1999 and 1998, the results of its operations and
its cash flows for each of the three years in the period ended
December 31, 1999, in conformity with accounting practices
prescribed or permitted by the New York Insurance Department.



                                         /s/ Ernst & Young LLP



Fort Wayne, Indiana
March 10, 2000


S-18
<PAGE>
                                  PROSPECTUS 2
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M

<TABLE>
<S>                                 <C>
HOME OFFICE LOCATION:               ADMINISTRATIVE OFFICE:
120 MADISON STREET                  PERSONAL SERVICE CENTER MVLI
SUITE 1700                          350 CHURCH STREET
SYRACUSE, NY 13202                  HARTFORD, CT 06103-1106
(888) 223-1860                      (800) 444-2363
</TABLE>

- --------------------------------------------------------------------------------
               A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
- --------------------------------------------------------------------------------

This Prospectus describes a flexible premium variable life insurance contract
(the "Policy"), offered by Lincoln Life & Annuity Company of New York ("LLANY,"
"we," "our" or "us").

The Policy features include: flexible premium payments; a choice of one of two
death benefit options; a choice of underlying investment options.

It may not be advantageous to replace existing insurance or supplement an
existing flexible premium variable life insurance contract with the Policy. This
Prospectus and the Prospectuses of the Funds, furnished with this Prospectus,
should be read carefully to understand the Policy being offered.

The Policy described in this prospectus is available only in New York.


You may allocate net premiums to the Sub-accounts of our Flexible Premium
Variable Life Account M ("Separate Account"). Each Sub-account invests in one of
the funds listed below.


AIM VARIABLE INSURANCE FUNDS
AIM V.I. Growth Fund
AIM V.I. International Equity Fund
AIM V.I. Value Fund

AMERICAN FUNDS INSURANCE SERIES
  (ALSO KNOWN AS AMERICAN VARIABLE INSURANCE SERIES)
Global Small Capitalization Fund -- Class 2
Growth Fund -- Class 2
Growth-Income Fund -- Class 2

BARON CAPITAL FUNDS TRUST
Baron Capital Asset Fund -- Insurance Shares

DELAWARE GROUP PREMIUM FUND
Devon Series -- Standard Class
Emerging Markets Series -- Standard Class
High Yield Series -- Standard Class
  (formerly Delchester Series)
REIT Series -- Standard Class
Small Cap Value Series -- Standard Class
Trend Series -- Standard Class

DEUTSCHE ASSET MANAGEMENT VIT FUNDS TRUST
  (FORMERLY BT INSURANCE FUNDS TRUST)
EAFE-Registered Trademark- Equity Index Fund
Equity 500 Index Fund
Small Cap Index Fund

FIDELITY VARIABLE INSURANCE PRODUCTS FUND
Growth Portfolio -- Service Class
High Income Portfolio -- Service Class

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
Contrafund Portfolio -- Service Class

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
Growth Opportunities Portfolio -- Service Class

FRANKLIN TEMPLETON VARIABLE PRODUCTS SERIES FUND
Templeton Growth Securities Fund -- Class 2
  (formerly Templeton Stock Fund)
Templeton International Securities Fund -- Class 2
  (formerly Templeton International Fund)

JANUS ASPEN SERIES
Janus Aspen Series Balanced Portfolio --
  Institutional Shares
Janus Aspen Series Global Technology Portfolio --
  Service Shares
Janus Aspen Series Worldwide Growth Portfolio --
  Institutional Shares

LINCOLN NATIONAL (LN)
LN Bond Fund, Inc.
LN Capital Appreciation Fund, Inc.
LN Equity-Income Fund, Inc.
LN Global Asset Allocation Fund, Inc.
LN Money Market Fund, Inc.
LN Social Awareness Fund, Inc.

MFS-Registered Trademark- VARIABLE INSURANCE TRUST
MFS Emerging Growth Series
MFS Total Return Series
MFS Utilities Series

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
AMT Mid-Cap Growth Portfolio
AMT Partners Portfolio

TO BE VALID, THIS PROSPECTUS MUST HAVE THE CURRENT MUTUAL FUNDS' PROSPECTUSES
WITH IT. KEEP ALL FOR FUTURE REFERENCE.

THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED OR DISAPPROVED THESE
SECURITIES OR DETERMINED THIS PROSPECTUS IS ACCURATE OR COMPLETE. IT IS A
CRIMINAL OFFENSE TO STATE OTHERWISE.

                         Prospectus dated: May 1, 2000
<PAGE>
                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
CONTENTS                                  PAGE
- --------                                  ----
<S>                                     <C>
HIGHLIGHTS............................       3
  Initial Choices To Be Made..........       3
  Level or Varying Death Benefit......       3
  Amount of Premium Payments..........       4
  Selection of Funding Vehicles.......       4
  Charges and Fees....................       5
  Changes in Specified Amount.........       5
LLANY, THE SEPARATE ACCOUNT AND THE
 GENERAL ACCOUNT......................       6
BUYING VARIABLE LIFE INSURANCE........       7
  Replacements........................       8
APPLICATION...........................       8
OWNERSHIP.............................       9
BENEFICIARY...........................       9
THE POLICY............................       9
  Policy Specifications...............      10
PREMIUM FEATURES......................      10
  Planned Premiums; Additional
   Premiums...........................      10
    Limits on Right to Make Payments
     of Additional and Planned
     Premiums.........................      10
    Premium Load; Net Premium
     Payment..........................      11
RIGHT-TO-EXAMINE PERIOD...............      11
TRANSFERS AND ALLOCATION AMONG
 ACCOUNTS.............................      11
  Allocation of Net Premium
   Payments...........................      11
  Transfers...........................      11
  Optional Sub-Account Allocation
   Programs...........................      12
    Dollar Cost Averaging.............      12
    Automatic Rebalancing.............      12
POLICY VALUES.........................      13
  Accumulation Value..................      13
  Separate Account Value..............      13
    Accumulation Unit Value...........      13
    Accumulation Units................      14
  Fixed Account and Loan Account
   Value..............................      14
  Net Accumulation Value..............      14
FUNDS.................................      14
  Substitution of Securities..........      20
  Voting Rights.......................      20
  Fund Participation Agreements.......      21
CHARGES AND FEES......................      21
  Deductions from Premium Payments....      21
  Deductions Made Monthly.............      21
    Monthly Deduction.................      31
    Cost of Insurance Charge..........      21
  Mortality and Expense Risk Charge...      22
  Fund Expenses.......................      22
  Surrender Charges...................      26
  Reduction of Charges -- Purchases on
   a Case Basis.......................      26
  Transaction Fee for Excess
   Transfers..........................      27
DEATH BENEFITS........................      27
  Death Benefit Options...............      27
  Changes in Death Benefit Options and
   Specified Amount...................      28
</TABLE>



<TABLE>
  Federal Income Tax Definition of
   Life Insurance.....................      28
NOTICE OF DEATH OF INSURED............      29
<CAPTION>
CONTENTS                                  PAGE
- --------                                  ----
<S>                                     <C>
PAYMENT OF DEATH BENEFIT PROCEEDS.....      29
  Settlement Options..................      29
POLICY LIQUIDITY......................      30
  Policy Loans........................      30
  Partial Surrender...................      31
  Surrender of the Policy.............      31
    Surrender Value...................      31
  Deferral of Payment and Transfers...      31
ASSIGNMENT; CHANGE OF OWNERSHIP.......      32
LAPSE AND REINSTATEMENT...............      32
  Lapse of a Policy...................      32
  Reinstatement of a Lapsed Policy....      32
COMMUNICATIONS WITH LLANY.............      33
  Proper Written Form.................      33
OTHER POLICY PROVISIONS...............      33
  Issuance............................      33
  Date of Coverage....................      33
  Incontestability....................      33
  Misstatement of Age or Gender.......      33
  Suicide.............................      34
  Nonparticipating Policies...........      34
  Riders..............................      34
TAX ISSUES............................      34
  Taxation of Life Insurance Contracts
   in General.........................      34
  Policies Which Are MECS.............      35
  Policies Which Are Not MECS.........      36
  Other Considerations................      37
  Tax Status of LLANY.................      38
FAIR VALUE OF THE POLICY..............      38
DIRECTORS AND OFFICERS OF LLANY.......      39
DISTRIBUTION OF POLICIES..............      41
CHANGES OF INVESTMENT POLICY..........      41
OTHER CONTRACTS ISSUED BY LLANY.......      41
STATE REGULATION......................      41
REPORTS TO OWNERS.....................      42
ADVERTISING...........................      42
LEGAL PROCEEDINGS.....................      42
EXPERTS...............................      42
REGISTRATION STATEMENT................      43
APPENDIX 1: GUARANTEED MAXIMUM COST OF
 INSURANCE RATES......................      44
APPENDIX 2: ILLUSTRATION OF SURRENDER
 CHARGES..............................      45
APPENDIX 3: CORRIDOR PERCENTAGES......      47
APPENDIX 4: ILLUSTRATION OF
 ACCUMULATION VALUES, SURRENDER VALUES
 AND DEATH BENEFIT PROCEEDS...........      48
FINANCIAL STATEMENTS..................
  Separate Account....................     M-1
  Lincoln Life & Annuity Company of
   New York...........................     S-1
</TABLE>


2
<PAGE>
HIGHLIGHTS

                    This section is an overview of key Policy features. Your
                    Policy is a flexible premium variable life insurance policy
                    under which flexible premium payments are permitted and the
                    Death Benefit and Policy values may vary with the investment
                    performance of the funding option(s) selected. Its value may
                    change on a:

                    1) fixed basis;
                    2) variable basis; or a
                    3) combination of both fixed and variable bases.


                    Review your personal financial objectives and discuss them
                    with a qualified financial counselor before you buy a
                    variable life insurance policy. This Policy may, or may not,
                    be appropriate for your individual financial goals. If you
                    are already entitled to favorable tax treatment, you should
                    satisfy yourself that this Policy meets your other financial
                    goals before you buy it. The value of the Policy and, under
                    one option, the death benefit amount depend on the
                    investment results of the funding options you select.


                    At all times, your Policy must qualify as life insurance
                    under the Internal Revenue Code of 1986 (the "Code") to
                    receive favorable tax treatment under Federal law. If these
                    requirements are met, you may benefit from such tax
                    treatment. LLANY reserves the right to return your premium
                    payments if they result in your Policy failing to meet Code
                    requirements.

                    INITIAL CHOICES TO BE MADE

                    The Policy Owner (the "Owner" or "you") is the person named
                    in the "Policy Specifications" who has all of the Policy
                    ownership rights. If no Owner is named, the Insured (the
                    person whose life is insured under the Policy) will be the
                    Owner of the Policy. You, as the Owner, have three important
                    choices to make when the Policy is first purchased. You need
                    to choose:

                    1) one of the two Death Benefit Options;
                    2) the amount of premium you want to pay; and
                    3) the amount of your Net Premium Payment to be placed in
                       each of the funding options you select. The Net Premium
                       Payment is the balance of your Premium Payment that
                       remains after certain charges are deducted from it.

                    LEVEL OR VARYING DEATH BENEFIT

                    The Death Benefit is the amount LLANY pays to the
                    Beneficiary(ies) when the Insured dies. Before we pay the
                    Beneficiary(ies), any outstanding loan account balances or
                    outstanding amounts due are subtracted from the Death
                    Benefit. LLANY calculates the Death Benefit payable as of
                    the date on which the Insured died.

                    When you purchase your Policy, you must choose one of two
                    Death Benefit Options:

                    1) a level death benefit; or
                    2) a varying death benefit.

                    If you choose the level Death Benefit Option, the Death
                    Benefit will be the greater of:

                    1) the "Specified Amount", which is the amount of the death
                    benefit in effect for the Policy when the Insured died (The
                    Specified Amount is on the Policy's Specification Page); or

                                                                               3
<PAGE>
                    2) the "Corridor Death Benefit," which is the death benefit
                    calculated as a percentage of the Accumulation Value. (The
                    "Net Accumulation Value" is the total of the balances in the
                    Fixed Account and the Separate Account minus any outstanding
                    Loan Account amounts.)

                    If you choose the varying Death Benefit Option, the Death
                    Benefit will be the greater of:

                    1) the Specified Amount plus the Net Accumulation Value when
                    the Insured died or
                    2) the Corridor Death Benefit.


                    See page 27.



                    If you have borrowed against your Policy or surrendered a
                    portion of your Policy, your Initial Death Benefit will be
                    reduced by the Loan Account balance and any surrendered
                    amount.


                    AMOUNT OF PREMIUM PAYMENT


                    When you apply for your Policy, you must decide how much
                    premium to pay. Premium payments may be changed within the
                    limits described on page 10.



                    You may use the value of the Policy to pay the premiums due
                    and continue the Policy in force if sufficient values are
                    available for premium payments. Be careful; if the
                    investment options you choose do not do as well as you
                    expect, there may not be enough value to continue the Policy
                    in force without more premium payments. Charges against
                    Policy values for the Cost of Insurance see page 21 increase
                    as the Insured gets older.



                    If your Policy lapses because your Monthly Premium Deduction
                    is larger than the Net Accumulation Value, you may reinstate
                    your Policy. See page 32.



                    When you first receive your Policy you will have 10 days to
                    look it over. This is called the "Right-to-Examine" period.
                    Use this time to review your Policy and make sure it meets
                    your needs. During this period, your Initial Premium Payment
                    will be deposited in the Money Market Sub-Account. If you
                    then decide you do not want your Policy, we will return all
                    Premium Payments to you with no interest paid. See page 11.


                    SELECTION OF FUNDING VEHICLES

                    This Prospectus focuses on the Separate Account investment
                    information that makes up the "variable" part of the Policy.
                    If you put money into the variable funding options, you
                    assume all the investment risk on that money. This means
                    that if the mutual fund(s) you select go up in value, the
                    value of your Policy, net of charges and expenses, also goes
                    up. If those funds lose value, so does your Policy. Each
                    fund has its own investment objective. You should carefully
                    read each Fund's prospectus before making your decision.


                    You must choose the Sub-Accounts in which you want to place
                    your Net Premium Payment. These Sub-Accounts make up the
                    Separate Account. Each Sub-Account invests in shares of a
                    certain Fund. You may also place your Net Premium Payment or
                    part of it into the Fixed Account. A Sub-Account is not
                    guaranteed and will increase or decrease in value according
                    to the particular Fund's investment performance. See
                    page 15.


                    You may also use LLANY's Fixed Account to fund your Policy.
                    Net Premium payments put into the Fixed Account:

                     - become part of LLANY's General Account;

4
<PAGE>
                     - do not share the investment experience of the Separate
                       Account; and
                     - have a guaranteed minimum interest rate of 4% per year.


                    Interest beyond 4% is credited at LLANY's discretion. For
                    additional information on the Fixed Account, see page 7.


                    CHARGES AND FEES

                    We deduct a premium charge of 5% from each Premium Payment.
                    We make monthly deductions for administrative expenses
                    (currently, $15 per month for the first Policy Year and $5
                    per month afterwards, guaranteed not to exceed $10 after the
                    first Policy Year) along with the Cost of Insurance and any
                    riders that are placed on your Policy. We make daily charges
                    against the Separate Account for mortality and expense risk,
                    at an annual rate of 0.75% for Policy Years 1-10, 0.35% for
                    Policy Years 11-20 and 0.20% for Policy Years 21 and beyond.


                    Each Fund has its own management fee charge, also deducted
                    daily. Each Fund's expense levels will affect its investment
                    results. The table on page 22 shows you current expense
                    levels for each Fund.


                    Each Policy Year you may make 12 transfers between funding
                    options without charge. Beyond 12, a $25 fee may apply.

                    You may borrow within described limits against the Policy.
                    You may surrender the Policy in full or withdraw part of its
                    value.

                    The Surrender Charge is the amount retained by us if you
                    totally surrender your Policy in up to the first 15 Policy
                    years.


                    We charge you $25, but not more than 2% of the amount
                    withdrawn, each time you request a partial surrender of your
                    Policy. The length of the surrender charge period varies
                    based on your age at the date of issue or any increase in
                    Specified Amount. See page 26.


                    If you borrow against your Policy, interest will be charged
                    to the Loan Account Value. The annual interest rate is 8%.
                    You may pay that interest or have it added to your loan.
                    LLANY will credit interest on the Loan Account Value at an
                    annual rate equal to the interest rate charged minus 1% for
                    the first ten Policy Years, and thereafter at the annual
                    interest rate charged on the loan.


                    Charges and fees may be reduced in some circumstances where
                    Policies are purchased by corporations and other groups or
                    sponsoring organizations on a case basis. See page 26.


                    LLANY may derive a profit from its charges and may use these
                    profits to finance distribution of the Policies.

                    CHANGES IN SPECIFIED AMOUNT

                    The Initial Specified Amount, chosen by the Policy Owner, is
                    the initial Death Benefit.


                    Within certain limits, you may decrease or, with
                    satisfactory evidence of insurability, increase the
                    Specified Amount. The minimum Specified Amount is currently
                    $100,000. Such changes will affect other aspects of your
                    Policy. See page 28.


                                                                               5
<PAGE>
LLANY, THE SEPARATE ACCOUNT AND
THE GENERAL ACCOUNT

                    Lincoln Life & Annuity Company of New York is a life
                    insurance company chartered under New York law on June 6,
                    1996. Wholly-owned by The Lincoln National Life Insurance
                    Company ("Lincoln Life") and in turn by Lincoln National
                    Corporation ("LNC"), a publicly held Indiana insurance
                    holding company incorporated in 1968, it is licensed to sell
                    life insurance policies and annuity contracts in New York.
                    Its principal office is at 120 Madison Street, Suite 1700,
                    Syracuse, NY 13202. LLANY, Lincoln Life, LNC and their
                    affiliates comprise the "Lincoln Financial Group" which
                    provides a variety of wealth accumulation and protection
                    products and services.

                    Lincoln Life & Annuity Flexible Premium Variable Life
                    Account M ("Account M") is a "separate account" established
                    pursuant to a resolution of the Board of Directors of LLANY.
                    Under New York law, the assets of Account M attributable to
                    the Policies, though LLANY's property, are not chargeable
                    with liabilities of any other business of LLANY and are
                    available first to satisfy LLANY's obligations under the
                    Policies. Account M's income, gains, and losses are credited
                    to or charged against Account M without regard to other
                    income, gains, or losses of LLANY. Its values and investment
                    performance are not guaranteed. It is registered with the
                    Securities and Exchange Commission (the "Commission") as a
                    "unit investment trust" under the 1940 Act and meets the
                    1940 Act's definition of "separate account". Such
                    registration does not involve supervision by the Commission
                    of Account M's or our management, investment practices, or
                    policies. We have other registered separate accounts which
                    fund other variable life insurance policies and variable
                    annuity contracts.

                    Account M is divided into Sub-Accounts, each of which is
                    invested solely in the shares of one of the Funds available
                    as funding vehicles under the Policies. On each Valuation
                    Day (any day on which the New York Stock Exchange is open),
                    Net Premium Payments allocated to Account M will be invested
                    in Fund shares at net asset value, and monies necessary to
                    pay for deductions, charges, transfers and surrenders from
                    Account M are raised by selling Fund shares at net asset
                    value.


                    The Funds and their investment objectives, which they may or
                    may not achieve, are described in FUNDS. More Fund
                    information is in the Funds' prospectuses, which must
                    accompany or precede this prospectus and should be read
                    carefully. Some Funds have investment objectives and
                    policies similar to those of other funds managed by the same
                    investment adviser. Their investment results may be higher
                    or lower than those of the other funds, and there can be no
                    assurance, and no representation is made, that a Fund's
                    investment results will be comparable to the investment
                    results of any other fund.


                    We reserve the right to add, withdraw or substitute Funds,
                    subject to the conditions of the Policy and to compliance
                    with regulatory requirements, if in our sole discretion
                    legal, regulatory, marketing, tax or investment
                    considerations so warrant or in the event a particular Fund
                    is no longer available for investment by the Sub-Accounts.
                    No substitution will take place without prior approval of
                    the Commission, to the extent required by law.

                    Shares of the Funds may be used by us and other insurance
                    companies to fund both variable annuity contracts and
                    variable life insurance policies. While this is not
                    perceived as problematic, the Funds' governing bodies
                    (Boards of Directors/Trustees) have agreed to monitor events
                    to identify any material irreconcilable conflicts which
                    might arise and

6
<PAGE>
                    to decide what responsive action might be appropriate. If a
                    separate account were to withdraw its investment in a Fund
                    because of a conflict, a Fund might have to sell portfolio
                    securities at unfavorable prices.

                    A Policy may also be funded in whole or in part through the
                    "Fixed Account", part of LLANY's General Account supporting
                    its insurance and annuity obligations. We will credit
                    interest on amounts held in the Fixed Account as we
                    determine from time to time, but not less than 4% per year.
                    Interest, once credited, and Fixed Account principal are
                    guaranteed. Interests in the Fixed Account have not been
                    registered under the 1933 Act in reliance on exemptive
                    provisions. The Commission has not reviewed Fixed Account
                    disclosures, but they are subject to securities law
                    provisions relating to accuracy and completeness.

BUYING VARIABLE LIFE INSURANCE

                    The Policies this Prospectus offers are variable life
                    insurance policies which provide death benefit protection.
                    Investors not needing death benefit protection should
                    consider other forms of investment, as there are extra costs
                    and expenses of providing the insurance feature. Further,
                    life insurance purchasers who are risk-aversive or want more
                    predictable premium levels and benefits may be more
                    comfortable buying more traditional, non-variable life
                    insurance. However, variable life insurance is a flexible
                    tool for financial and investment planning for persons
                    needing death benefit protection and willing to assume
                    investment risk and to monitor investment choices they have
                    made.

                    Flexibility starts with the ability to make differing levels
                    of premium payments. A young family just starting out may
                    only be able to pay modest premiums initially but hope to
                    increase premium payments over time. At first, this family
                    would be paying primarily for the insurance feature (perhaps
                    at ages where the insurance cost is relatively low) and
                    later use a Policy more as a savings vehicle. A customer at
                    peak earning capacity may wish to pay substantial premiums
                    for a limited number of years prior to retirement, after
                    which Policy values may suffice, based on future expected
                    return results, though not guaranteed, to keep the Policy
                    inforce for the expected lifetime and to provide, through
                    loans, supplemental retirement income. A customer may be
                    able to pay a large single premium, using the Policy
                    primarily as a savings and investment vehicle for potential
                    tax advantages. A parent or grandparent may find a policy on
                    the life of a child or grandchild a useful gifting
                    opportunity over a period of years and the basis of an
                    investment program for the donee. A business may be able to
                    use a Policy to fund non-qualified executive compensation or
                    business continuation plans.


                    Sufficient premiums must always be paid to keep a policy
                    inforce, and there is a risk of lapse if premiums are too
                    low in relation to the insurance amount and if investment
                    results are less favorable than anticipated.


                    Flexibility also results from being able to select, monitor
                    and change investment choices within a Policy. With the wide
                    variety of funding options available, it is possible to fine
                    tune an investment mix and change it to meet changing
                    personal objectives or investment conditions. Policy owners
                    should be prepared to monitor their investment choices on an
                    ongoing basis.

                    Variable life insurance has significant tax advantages under
                    current tax law. A transfer of values from one fund to
                    another within the Policy generates no taxable gain or loss.
                    And any investment income and realized capital gains within
                    a fund are automatically reinvested without being taxed to
                    the Policy owners. Policy values therefore accumulate on a
                    tax-deferred basis. These situations would normally result
                    in immediate tax liabilities in the case of direct
                    investment in mutual funds.

                                                                               7
<PAGE>

                    While these tax deferral features also apply to variable
                    annuities, liquidity (the ability of Policy owners to access
                    Policy values) is normally more easily achieved with
                    variable life insurance. Unless a policy has become a
                    "modified endowment contract" (see TAX ISSUES), an Owner can
                    borrow Policy values tax-free, without surrender charges and
                    at very low net interest cost. Policy loans can be a source
                    of retirement income. Variable annuity withdrawals are
                    generally taxable to the extent of accumulated income, may
                    be subject to surrender charges, and will result in penalty
                    tax if made before age 59 1/2.



                    Depending on the death benefit option chosen, accumulated
                    Policy values may also be part of the eventual death benefit
                    payable. If a Policy is heavily funded and investment
                    performance is very favorable, the death benefit may
                    increase even further because of tax law requirements that
                    the death benefit be a certain multiple of Policy value,
                    depending on the Insured's age (see DEATH BENEFITS). The
                    death benefit is income-tax free and may, with proper estate
                    planning, be estate-tax free. A tax advisor should be
                    consulted.


                    There are costs and expenses of variable life insurance
                    ownership which are directly related to Policy values (i.e.
                    asset based costs),as is true with investment in mutual
                    funds or variable annuities. A significant additional cost
                    of variable life insurance is the "cost of insurance" charge
                    which is imposed on the "amount at risk" (the death benefit
                    less Policy value) and increases as the insured grows older.
                    This charge varies by age, underwriting classification,
                    smoking status and in most states by gender. The effect of
                    its increase can be seen in illustrations in this Prospectus
                    (see Appendix 4) or in personalized illustrations available
                    upon request. Surrender Charges, which decrease over time,
                    are another significant additional cost if the Policy is not
                    retained.

                    REPLACEMENTS

                    Before purchasing the Policy to replace, or to be funded
                    with proceeds borrowed or withdrawn from, an existing life
                    insurance policy, the applicant should consider a number of
                    matters. Will any commission will be paid to an agent or any
                    other person with respect to the replacement? Are coverages
                    and comparable values available from the Policy, as compared
                    to his or her existing policy? The Insured may no longer be
                    insurable, or the contestability period may have elapsed
                    with respect to the existing policy, while the Policy could
                    be contested. The Owner should consider similar matters
                    before deciding to replace the Policy or withdraw funds from
                    the Policy for the purchase of funding a new policy of life
                    insurance.

APPLICATION

                    Any person who wants to buy a Policy must first complete an
                    application on a form provided by LLANY.

                    A completed application identifies the prospective Insured
                    and provides sufficient information about the prospective
                    insured to permit LLANY to begin underwriting the risks
                    under the Policy. We require a medical history and
                    examination of the Insured. LLANY may decline to provide
                    insurance, or may place the Insured into a special
                    underwriting category (these include preferred, non-smoker
                    standard, smoker standard, non-smoker substandard and smoker
                    substandard). The amount of the Cost of Insurance deducted
                    monthly from the Policy value after issue varies among the
                    underwriting categories as well as by age of the Insured at
                    his/her nearest birthday and, in most states, gender of the
                    Insured.

                    The applicant will initially select the Beneficiary or
                    Beneficiaries who are to receive Death Benefit Proceeds, the
                    initial face amount (the Initial Specified Amount) of the

8
<PAGE>
                    Death Benefit and which of two methods of computing the
                    Death Benefit is to be used. (See DEATH BENEFITS, Death
                    Benefit Options). The applicant will also indicate both the
                    frequency and amount of Premium Payments, (see PREMIUM
                    FEATURES), and how Policy values are initially to be
                    allocated among the available funding options following the
                    expiration of the Right-to-Examine Period. (See
                    RIGHT-TO-EXAMINE PERIOD).

OWNERSHIP

                    The Owner is the person or persons named as Owner in the
                    application, and on the Date of Issue will usually be
                    identified as Owner in the Policy Specifications. If no
                    person is identified as Owner in the Policy Specifications,
                    then the Insured is the Owner. The person or persons
                    designated to be Owner of the Policy must have, or hold
                    legal title for the sole benefit of a person who has, an
                    "insurable interest" in the life of the Insured under
                    applicable state law. The Owner may be the Insured, or any
                    other natural person or non-natural entity.

                    The Owner is entitled to exercise rights under the Policy so
                    long as the Insured is living. These rights include the
                    power to select the Beneficiary and the Death Benefit
                    Option. The Owner generally also has the right to request
                    policy loans, make partial surrenders or surrender the
                    Policy. The Owner may also name a new owner, assign the
                    Policy or agree not to exercise all of the Owner's rights
                    under the Policy.

                    If the Owner predeceases the Insured, the Owner's rights in
                    the Policy will belong to the Owner's estate, unless
                    otherwise specified to LLANY.

BENEFICIARY

                    The Beneficiary is designated by the Owner or the Applicant
                    and is the person who will receive the Death Benefit
                    proceeds payable under the Policy. Multiple Beneficiaries
                    will be paid in equal shares, unless otherwise specified to
                    LLANY.

                    Except when LLANY has acknowledged an assignment of the
                    Policy or an agreement not to change the Beneficiary, the
                    Owner may change the Beneficiary at any time while the
                    Insured is living. Any request for a change in the
                    Beneficiary must be in a written form satisfactory to LLANY
                    and submitted to LLANY. Unless the Owner has reserved the
                    right to change the Beneficiary, such a request must be
                    signed by both the Owner and the Beneficiary. When LLANY has
                    recorded the change of Beneficiary, it will be effective as
                    of the date of signature or, if there is no such date, the
                    date recorded. No change of Beneficiary will affect or
                    prejudice LLANY as to any payment made or action taken by
                    LLANY before it was recorded.

                    If any Beneficiary dies before the Insured, the
                    Beneficiary's potential interest shall pass to any surviving
                    Beneficiaries, unless otherwise specified to LLANY. If no
                    named Beneficiary survives the Insured, any Death Benefit
                    Proceeds will be paid to the Owner or the Owner's executor,
                    administrator or assignee.

THE POLICY

                    The Policy is the life insurance contract described in this
                    Prospectus. The Date of Issue is the date on which LLANY
                    begins life insurance coverage under a Policy. A Policy Year
                    is each twelve month period, beginning on the Date of Issue,
                    during which the Policy is in effect. The Policy Anniversary
                    is the day of the year the Policy was issued, or the next
                    Valuation Day if that day is not a Valuation Day or is
                    non-existent for that year. On issuance, a life insurance
                    contract (Policy) will be delivered to the Owner. The Owner
                    should promptly review the Policy to confirm that it sets
                    forth the features specified in the application. The
                    ownership and other options set forth in the Policy are
                    registered,

                                                                               9
<PAGE>
                    and may be transferred, solely on LLANY's books and records.
                    Mere possession of the Policy does not imply ownership
                    rights. If the Owner loses the Policy, LLANY will issue a
                    replacement on request. LLANY may impose a Policy
                    replacement fee.

                    POLICY SPECIFICATIONS

                    The Policy includes a Policy Specifications page, with
                    supporting schedules, stating Policy information including
                    the identity of the Owner, the Date of Issue, the Initial
                    Specified Amount, the Death Benefit Option selected, the
                    Insured, the Issue Age, the Beneficiary, the initial Premium
                    Payment, the Surrender Charges, Expense Charges and Fees,
                    Guaranteed Maximum Cost of Insurance Rates, and the No Lapse
                    Premium.

PREMIUM FEATURES

                    The Policy permits flexible premium payments, meaning that
                    the Owner may select the frequency and the amount of Premium
                    Payments. After the Initial Premium Payment is made there is
                    no minimum premium required, except to maintain the No Lapse
                    Provision. (See LAPSE AND REINSTATEMENT No Lapse Provision).
                    The initial Premium Payment is due on the Effective Date
                    (the date on which the initial premium is applied to the
                    Policy) and must be equal to or exceed the amount necessary
                    to provide for two Monthly Deductions.

                    PLANNED PREMIUMS; ADDITIONAL PREMIUMS

                    Planned Premiums are the amount of premium (as shown in the
                    Policy Specifications) the Applicant chooses to pay LLANY on
                    a scheduled basis. This is the amount for which LLANY sends
                    a premium reminder notice.

                    Any subsequent Premium Payments (Additional Premiums) must
                    be sent directly to the Administrative Office. Additional
                    Premiums will be credited only when actually received by
                    LLANY. Planned Premiums may be billed annually,
                    semiannually, or quarterly. Pre-authorized automatic Premium
                    Payments can also be arranged at any time.

                    Unless specifically otherwise directed, any payment received
                    (other than any Premium Payment necessary to prevent, or
                    cure, Policy Lapse) will be applied first to reduce Policy
                    Indebtedness. There is no premium load on such payments to
                    the extent applied to reduce indebtedness.

                    LIMITS ON RIGHT TO MAKE PAYMENTS OF ADDITIONAL AND PLANNED
                    PREMIUMS

                    The Owner may increase Planned Premiums, or pay Additional
                    Premiums, subject to the following limitations and LLANY's
                    right to limit the amount or frequency of Additional
                    Premiums.

                    LLANY may require evidence of insurability if any payment of
                    Additional Premium (including Planned Premium) would
                    increase the difference between the Death Benefit and the
                    Accumulation Value. If LLANY is unwilling to accept the
                    risk, the increase in premium will be refunded without
                    interest and without participation of such amounts in any
                    underlying investment.

                    LLANY may also decline any Additional Premium (including
                    Planned Premium) or a portion thereof that would result in
                    total Premium Payments exceeding the maximum limitation for
                    life insurance under federal tax laws. The excess amount
                    would be returned.

10
<PAGE>
                    PREMIUM LOAD; NET PREMIUM PAYMENT

                    LLANY deducts 5% from each Premium Payment. This amount,
                    sometimes referred to as premium load, covers certain
                    Policy-related state tax and federal income tax liabilities
                    and a portion of the sales expenses incurred by LLANY. The
                    Premium Payment, net of the premium load, is called the "Net
                    Premium Payment."

RIGHT-TO-EXAMINE PERIOD

                    The Owner may return the Policy to LLANY for cancellation as
                    follows.

                    If the Owner mails or delivers the Policy to the
                    Administrative Office on or before 10 days after delivery of
                    the Policy (60 days for Policies issued in replacement of
                    other insurance) (Right-to-Examine Period), LLANY will
                    refund to the Owner all Premium Payments.

                    Any Premium Payments received by LLANY before the end of the
                    Right-to-Examine Period will be held in the Money Market
                    Sub-Account, and will be allocated to the Sub-Accounts
                    designated by the Owner at the end of the Right-to-Examine
                    Period. If the Policy is returned for cancellation within
                    the Right-to-Examine Period, we will return any Premium
                    Payments within seven days, although refund of a Premium
                    Payment made by check may be delayed until the check clears.

TRANSFERS AND ALLOCATION AMONG ACCOUNTS

                    ALLOCATION OF NET PREMIUM PAYMENTS

                    The allocation of Net Premium Payments among the Fixed
                    Account and the Sub-Accounts may be set forth in the
                    application. An Owner may change the allocation of future
                    Net Premium Payments at any time. In any allocation, the
                    amount allocated to any Sub-Account must be in whole
                    percentages and result in a Sub-Account Value of at least
                    $100 or a Fixed Account Value of $2,500. LLANY, at its sole
                    discretion, may waive minimum balance requirements on the
                    Sub-Accounts.

                    TRANSFERS

                    The Owner may make transfers among the Sub-Accounts, on the
                    terms set forth below, at any time before the Insured
                    reaches Age 100. The Owner should carefully consider current
                    market conditions and each Sub-Account's investment policies
                    and related risks before allocating money to the
                    Sub-Accounts.

                    Transfer of amounts from one Sub-Account to another or from
                    the Sub-Accounts to the Fixed Account are possible at any
                    time. Within 30 days after each anniversary of the Date of
                    Issue, the Owner may transfer up to 20% of the Fixed Account
                    Value (as of the preceding anniversary of the Date of Issue)
                    to one or more Sub-Accounts. The cumulative amount of
                    transfers from the Fixed Account within any such 30 day
                    period cannot exceed 20% of the Fixed Account Value on the
                    most recent Policy Anniversary. Up to 12 transfer requests
                    (a request may involve more than a single transfer) may be
                    made in any Policy Year without charge, and any value
                    remaining in a Sub-Account after a transfer must be at least
                    $100. LLANY reserves the right to impose a minimum transfer
                    amount of $100 and a charge for each transfer request in
                    excess of 12 requests in any Policy Year. LLANY may further
                    limit transfers from the Fixed Account at any time.

                    Transfers must be made in proper written form, unless the
                    Owner has given written authorization to LLANY to accept
                    telephone transactions. Contact our Administrative Office
                    for authorization forms and information on permitted
                    telephone transactions.

                                                                              11
<PAGE>
                    Written transfer requests or adequately authenticated
                    telephone transfer requests received at the Administrative
                    Office by the close of the New York Stock Exchange (usually
                    4:00 PM ET) on a Valuation Day will be effective as of that
                    day. Otherwise, requests will be effective as of the next
                    Valuation Day.

                    Any transfer among the Sub-Accounts or to the Fixed Account
                    will result in the crediting and cancellation of
                    Accumulation Units based on the Accumulation Unit values
                    next determined after the Administrative Office receives a
                    request in proper written form or adequately authenticated
                    telephone transfer requests. Any transfer made which causes
                    the remaining value of Accumulation Units for a Sub-Account
                    or the Fixed Account to be less than $100 may result in
                    those remaining Accumulation Units being canceled and their
                    aggregate value reallocated proportionately among the other
                    Sub-Accounts and the Fixed Account to which Policy values
                    are then allocated.

                    OPTIONAL SUB-ACCOUNT ALLOCATION PROGRAMS

                    You may elect to participate in programs providing for
                    Dollar Cost Averaging or Automatic Rebalancing, currently
                    without charge, but may participate in only one program at
                    any time. Transfers under these programs do not count
                    against the 12 transfers per year without charge.

                    DOLLAR COST AVERAGING

                    Dollar Cost Averaging systematically transfers specified
                    dollar amounts from the Money Market Sub-Account. Transfer
                    allocations may be made to one or more of the Sub-Accounts
                    (not the Fixed Account) on a monthly or quarterly basis.
                    These transfers do not count against the free transfers
                    available. By making allocations on a regularly scheduled
                    basis, instead of on a lump sum basis, an Owner may reduce
                    exposure to market volatility. Dollar Cost Averaging will
                    not assure a profit or protect against a declining market.

                    If the Owner elects Dollar Cost Averaging, the value in the
                    Money Market Sub-Account must be at least $1,000 initially.
                    The minimum amount that may be allocated is $50 monthly.

                    An election for Dollar Cost Averaging is effective after the
                    Administrative Office receives a request from the Owner in
                    proper written form or by telephone, if adequately
                    authenticated. An election is effective within ten business
                    days, but only if there is sufficient value in the Money
                    Market Sub-Account. LLANY may, in its sole discretion, waive
                    Dollar Cost Averaging minimum deposit and transfer
                    requirements.

                    Dollar Cost Averaging terminates automatically: (1) if the
                    number of designated transfers has been completed; (2) if
                    the value in the Money Market Sub-Account is insufficient to
                    complete the next transfer; (3) within one week after the
                    Administrative Office receives a request for termination in
                    proper written form. or (4) if the Policy is surrendered.

                    AUTOMATIC REBALANCING

                    Automatic Rebalancing periodically restores to a
                    pre-determined level the percentage of Policy value
                    allocated to each Sub-Account (e.g. 20% Money Market, 50%
                    Growth, 30% Utilities). The Fixed Account is not subject to
                    rebalancing. The pre-determined level is the allocation
                    initially selected on the application, until you change it.
                    If Automatic Rebalancing is elected, all Net Premium
                    Payments allocated to the Sub-Accounts will be subject to
                    Automatic Rebalancing.

12
<PAGE>
                    The Owner may select Automatic Rebalancing on a quarterly,
                    semi-annual or annual basis. Automatic Rebalancing may be
                    elected, terminated or the allocation may be changed at any
                    time, effective within ten business days upon receipt by the
                    Administrative Office of a request in proper written form or
                    by telephone if adequately authenticated.

POLICY VALUES

                    The Accumulation Value is the sum of the Fixed Account
                    Value, Separate Account Value and the Loan Account Value.
                    The Accumulation Value of the Policy depends on the
                    performance of the underlying investments. Policy values are
                    used to pay for Policy fees and expenses, including the Cost
                    of Insurance. Premium Payments to meet your objectives will
                    vary based on the investment performance of the underlying
                    investments. A market downturn, affecting the Sub-Accounts
                    upon which the Accumulation Value of a particular Policy
                    depends, may require additional premium payments beyond
                    those expected (unless the No Lapse Provision requirements
                    have been satisfied) to maintain the level of coverage or to
                    avoid lapse of the Policy. We strongly suggest you review
                    periodic statements to determine if additional premium
                    payments must be made to avoid lapse of the Policy.

                    We will tell you at least annually the Accumulation Value,
                    the number of Accumulation Units credited to the Policy,
                    current Accumulation Unit values, Sub-Account values, the
                    Fixed Account Value and the Loan Account Value.

                    ACCUMULATION VALUE

                    The portion of a Premium Payment, after deduction for 5.0%
                    for the premium load, is the Net Premium Payment. It is the
                    Net Premium Payment that is available for allocation to the
                    Fixed Account or the Sub-Accounts.

                    We credit each Net Premium Payment to the Policy as of the
                    end of the Valuation Period in which it is received at the
                    Administrative Office. The Valuation Period is the time
                    between Valuation Days, and a Valuation Day is every day on
                    which the New York Stock Exchange is open and trading
                    unrestricted. Accumulation Units are valued on every
                    Valuation Day.

                    The "Accumulation Value" of a Policy is determined by:
                    (1) multiplying the total number of Accumulation Units
                    credited to the Policy for each Sub-Account by its
                    appropriate current Accumulation Unit Value; (2) if a
                    combination of Sub-Accounts is elected, totaling the
                    resulting values; and (3) adding any values attributable to
                    the Fixed Account and the Loan Account. The Accumulation
                    Value will be affected by Monthly Deductions.

                    SEPARATE ACCOUNT VALUE

                    The Separate Account Value is the portion of the
                    Accumulation Value that is attributable to the Separate
                    Account.

                    ACCUMULATION UNIT VALUE

                    All or a part of a Net Premium Payment allocated to a
                    Sub-Account is converted into Accumulation Units by dividing
                    the amount allocated by the value of the Accumulation Unit
                    for the Sub-Account next calculated after it is received at
                    the Administrative Office. The Accumulation Unit value for
                    each Sub-Account was initially established at $10.00.

                                                                              13
<PAGE>
                    The Accumulation Unit Value for each Sub-Account would
                    thereafter increase or decrease from one Valuation Period to
                    the next. Allocations to Sub-Accounts are made only as of
                    the end of a Valuation Day.

                    ACCUMULATION UNITS

                    An "Accumulation Unit" is a unit of measure used in the
                    calculation of the value of each Sub-Account. The
                    Accumulation Unit value for a Sub-Account for a Valuation
                    Period is determined as follows:
                       1. The total value of Fund shares held in the Sub-Account
                          is calculated by multiplying the number of Fund shares
                          owned by the Sub-Account at the beginning of the
                          Valuation Period by the net asset value per share of
                          the Fund at the end of the Valuation Period, and
                          adding any dividend or other distribution of the Fund
                          if an ex-dividend date occurs during the Valuation
                          Period; minus
                       2. The liabilities of the Sub-Account at the end of the
                          Valuation Period; such liabilities include daily
                          charges imposed on the Sub-Account, and may include a
                          charge or credit with respect to any taxes paid or
                          reserved for by LLANY that LLANY determines result
                          from the operations of the Separate Account; and
                       3. The result of (2) is divided by the number of
                          Accumulation Units outstanding at the beginning of the
                          Valuation Period.

                    The daily charge imposed on a Sub-Account for any Valuation
                    Period is equal to the daily mortality and expense risk
                    charge multiplied by the number of calendar days in the
                    Valuation Period. The amount of Monthly Deduction allocated
                    to each Sub-Account will result in the cancellation of
                    Accumulation Units that have an aggregate value on the date
                    of such deduction equal to the total amount by which the
                    Sub-Account is reduced.

                    The number of Accumulation Units credited to a Policy will
                    not be changed by any subsequent change in the value of a
                    Variable Accumulation Unit. Such value may vary from
                    Valuation Period to Valuation Period to reflect the
                    investment experience of the Fund used in a particular
                    Sub-Account and fees and charges under the Policy.

                    FIXED ACCOUNT AND LOAN ACCOUNT VALUE

                    The Fixed Account Value and the Loan Account Value reflect
                    amounts allocated to LLANY's General Account through payment
                    of premiums or through transfers from the Separate Account.
                    LLANY guarantees the Fixed Account Value.

                    NET ACCUMULATION VALUE

                    The "Net Accumulation Value" is the Accumulation Value less
                    the Loan Account Value. The Net Accumulation Value
                    represents the net value of the Policy and is the basis for
                    calculating the Surrender Value.

FUNDS


                    Each of the Sub-Accounts of the Separate Account is invested
                    solely in the shares of one of the Funds available under the
                    Policies. Each of the Funds, in turn, is an investment
                    portfolio of one of the trusts or corporations listed below.
                    A given Fund may have a similar investment objective and
                    principal investment strategy to those for another mutual
                    fund managed by the same investment advisor or subadvisor.
                    However,


14
<PAGE>

                    because of timing of investments and other variables we
                    cannot guarantee that there will be any correlation between
                    the two investments. Even though the management strategy and
                    the objectives of the funds are similar, the investment
                    results may vary.



                    The portfolios, their investment advisers and distributors,
                    and the Funds within each that are available under the
                    Policies:



                    AIM VARIABLE INSURANCE FUNDS, managed by A I M
                    Advisors, Inc., and distributed by A I M Distributors Inc.,
                    11 Greenway Plaza, Suite 100, Houston, TX 77046-1173



                        AIM V.I. Growth Fund
                        AIM V.I. International Equity Fund
                        AIM V.I. Value Fund



                    AMERICAN FUNDS INSURANCE SERIES (FORMERLY AMERICAN VARIABLE
                    INSURANCE SERIES), managed by Capital Research and
                    Management Company and distributed by American Funds
                    Distributors, Inc., 333 South Hope Street, Los Angeles, CA
                    90071



                        AFIS Global Small Capitalization Fund -- Class 2
                        AFIS Growth Fund -- Class 2
                        AFIS Growth-Income Fund -- Class 2



                    BARON CAPITAL FUNDS TRUST, managed by BAMCO, Inc. and
                    distributed by Baron Capital Inc., 767 Fifth Avenue, New
                    York, NY 10153



                        Baron Capital Asset Fund -- Insurance Shares



                    DELAWARE GROUP PREMIUM FUND, managed by Delaware Management
                    Company, One Commerce Square, Philadelphia, PA 19103 and for
                    International and Emerging Markets, Delaware International
                    Advisers, Ltd., 80 Cheapside, London, England ECV2 6EE, and
                    distributed by Delaware Distributors, L.P., 1818 Market
                    Street, Philadelphia, PA 19103



                        Devon Series -- Standard Class
                        Emerging Markets Series -- Standard Class
                        High Yield Series -- Standard Class (formerly Delchester
                    Series)
                        REIT Series -- Standard Class
                        Small Cap Value Series -- Standard Class
                        Trend Series -- Standard Class



                    DEUTSCHE ASSET MANAGEMENT VIT FUNDS TRUST (FORMERLY BT
                    INSURANCE FUNDS TRUST), managed by Bankers Trust Company,
                    130 Liberty Street (One Bankers Trust Plaza), New York, NY
                    10006 and distributed by Provident Distributors, Inc., Four
                    Falls Corporate Center, West Conshohocken PA 19428



                        EAFE-Registered Trademark- Equity Index Fund
                        Equity 500 Index Fund
                        Small Cap Index Fund



                    FIDELITY VARIABLE INSURANCE PRODUCTS FUND, FIDELITY VARIABLE
                    INSURANCE PRODUCTS FUND II, AND VARIABLE INSURANCE PRODUCTS
                    FUND III, managed by Fidelity Management & Research Company
                    and distributed by Fidelity Distributors Corporation, 82
                    Devonshire Street, Boston, MA 02109



                        Fidelity VIP Growth -- Service Class
                        Fidelity VIP High Income -- Service Class
                        Fidelity VIP II Contrafund Portfolio -- Service Class
                        Fidelity VIP III Growth Opportunities Portfolio --
                    Service Class


                                                                              15
<PAGE>

                    FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST,
                    managed by Templeton Investment Counsel, Inc. Broward
                    Financial Centre, STE 2100 Fort Lauderdale FL 33394 and its
                    Templeton and Franklin affiliates and distributed by
                    Franklin Templeton Distributors, Inc. 777 Mariners Island
                    Blvd. San Mateo CA 94403-7777



                        Templeton Growth Securities Fund -- Class 2 (formerly
                        Templeton International Fund)


                        Templeton International Securities Fund -- Class 2
                        (formerly Templeton Stock Fund)



                    JANUS ASPEN SERIES, managed by Janus Capital and distributed
                    by Janus Distributors, Inc., 100 Fillmore Street, Denver, CO
                    80206-4928.



                        Janus Aspen Series Balanced Portfolio -- Institutional
                    Shares
                        Janus Aspen Series Global Technology Portfolio --
                    Service Shares
                        Janus Aspen Series Worldwide Growth Portfolio --
                    Institutional Shares



                    LINCOLN NATIONAL FUNDS, managed by Lincoln Investment
                    Management, Inc., 200 East Berry Street, Fort Wayne IN
                    46802, and distributed by Lincoln Financial
                    Advisors, Corp., 350 Church Street, Hartford, CT 06103.
                    Sub-advisors are also noted.



                        LN Bond Fund, Inc.
                        LN Capital Appreciation Fund, Inc. (Sub-advised by Janus
                    Capital Corp.)
                        LN Equity-Income Fund, Inc. (Sub-advised by Fidelity
                    Management Trust Co.)
                        LN Global Asset Allocation Fund, Inc. (Sub-advised by
                    Putnam Investment Management, Inc.)
                        LN Money Market Fund, Inc.
                        LN Social Awareness Fund, Inc. (Sub-advised by Vantage
                    Investment Advisors Inc.)



                    Lincoln Investment Management, Inc. (Lincoln Investment) has
                    informed the funds to which it provides advisory services
                    that it intends to merge into a newly created series of its
                    affiliate, Delaware Management Business Trust, during the
                    second or third quarter of 2000. Lincoln Investment does not
                    expect the merger to result in any change in the level of
                    advisory services that it currently provides to these funds,
                    although there may be some changes in, and additions to,
                    personnel. See the prospectuses for these funds for more
                    information.



                    MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST, managed
                    by Massachusetts Financial Services Company and distributed
                    by MFS Fund Distributors, Inc., 500 Boylston Street, Boston,
                    MA 02116



                        MFS Emerging Growth Series
                        MFS Total Return Series
                        MFS Utilities Series



                    NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST, managed and
                    distributed by Neuberger Berman Management Inc., 605 Third
                    Avenue, 2nd Floor, New York, NY 10158-0006



                        NB AMT Mid-Cap Growth Portfolio
                        NB AMT Partners Portfolio



                    The investment advisory fees charged the Funds by their
                    advisers are shown listed under "Fund Expenses" in this
                    Prospectus.


16
<PAGE>

                    Below is a brief description of the investment objective and
                    program of each Fund. There can be no assurance that any of
                    the stated investment objectives will be achieved.



                    AIM V.I. GROWTH FUND: Seeks growth of capital primarily by
                    investing in seasoned and better capitalized companies
                    considered to have strong earnings momentum. Focus is on
                    companies that have experienced above-average growth in
                    earnings and have excellent prospects for future growth.



                    AIM V.I. INTERNATIONAL EQUITY FUND: Seeks to provide
                    long-term growth of capital by investing in a diversified
                    portfolio of international equity securities whose issuers
                    are considered to have strong earnings momentum. The fund
                    seeks to meet this objective by investing at least 70% of
                    its total 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.



                    AIM V.I. VALUE FUND: Seeks to achieve long-term growth of
                    capital by investing primarily in equity securities judged
                    by its investment advisor to be undervalued relative to the
                    investment advisor's appraisal of current or projected
                    earnings of the companies issuing the securities, or
                    relative to current market values of assets owned by the
                    companies issuing the securities or relative to the equity
                    markets generally. Income is a secondary objective.



                    AFIS GLOBAL SMALL CAPITALIZATION FUND -- CLASS 2: Seeks to
                    make your investment grow over time by investing primarily
                    in stocks of smaller companies located around the world that
                    typically have market capitalization of $50 million to $1.5
                    billion. The fund is designed for investors seeking capital
                    appreciation through stocks. Investors in the fund should
                    have a long-term perspective and be able to tolerate
                    potentially wide price fluctuations.



                    AFIS GROWTH FUND -- CLASS 2: Seeks to make you investment
                    grow over time by investing primarily in common stocks of
                    companies that appear to offer superior opportunities for
                    growth of capital. The fund is designed for investors
                    seeking capital appreciation through stocks. Investors in
                    the fund should have a long-term perspective and be able to
                    tolerate potentially wide price fluctuations.



                    AFIS GROWTH-INCOME FUND -- CLASS 2: Seeks to make your
                    investment grow and provide you with income over time by
                    investing primarily in common stocks or other securities
                    which demonstrate the potential for appreciation and/or
                    dividends. The fund is designed for investors seeking both
                    capital appreciation and income.



                    BARON CAPITAL ASSET FUND -- INSURANCE SHARES: Seeks to
                    purchase stocks judged by the advisor to have the potential
                    of increasing their value at least 50% over two subsequent
                    years, although that goal may not be achieved.



                    DELAWARE GROUP DEVON SERIES -- STANDARD CLASS: Seeks growth
                    and income by investing primarily in income-producing stocks
                    that the manager believes have the potential for
                    above-average dividend increases over time. This fund blends
                    traditional growth and value investment styles.



                    DELAWARE GROUP EMERGING MARKETS SERIES -- STANDARD CLASS:
                    Seeks long-term growth by investing primarily in stocks of
                    companies located or operating in emerging or developing
                    countries.



                    DELAWARE GROUP HIGH YIELD SERIES -- STANDARD CLASS (FORMERLY
                    DELCHESTER SERIES): Seeks total return and as a secondary
                    objective, high current income. The Series invests in rated
                    and unrated corporate bonds, (including high-risk, high
                    yield bonds commonly


                                                                              17
<PAGE>

                    known as junk bonds), foreign bonds, U.S. government
                    securities and commercial paper. An investment in this
                    Series may involve greater risks than an investment in a
                    portfolio comprised primarily of investment grade bonds.



                    DELAWARE GROUP REIT SERIES -- STANDARD CLASS: Seeks to
                    achieve maximum long-term total return by investing
                    primarily in the securities of real estate investment trusts
                    and real estate operating companies.



                    DELAWARE GROUP SMALL CAP VALUE SERIES -- STANDARD CLASS:
                    Seeks growth by investing primarily in stocks of small cap
                    companies whose market values appear low relative to
                    underlying value or future earnings and growth potential.



                    DELAWARE GROUP TREND -- STANDARD CLASS: Seeks long-term
                    growth by investing primarily in stocks of small companies
                    and convertible securities of emerging and other
                    growth-oriented companies.



                    DEUTSCHE VIT EAFE-REGISTERED TRADEMARK- FUND: Seeks to
                    replicate as closely as possible (before the deduction of
                    Expenses) the total return of the Europe, Australia, Far
                    East Index (the EAFE-Registered Trademark- Index), a
                    capitalization-weighted index containing approximately 1,100
                    equity securities of companies located outside of the United
                    States.



                    DEUTSCHE VIT EQUITY 500 FUND: Seeks to replicate as closely
                    as possible the performance of the Standard & Poor's 500
                    Composite Price Index, before the deduction of the Fund
                    expenses.



                    DEUTSCHE VIT SMALL CAP INDEX FUND: Seeks to replicate as
                    closely as possible (before the deduction of expenses) the
                    total return of the Russell 2000 Small Stock Index (the
                    "Russell 2000"), an index consisting of approximately 2,000
                    small capitalization common stocks.



                    FIDELITY VIP GROWTH PORTFOLIO -- SERVICE CLASS: Seeks
                    long-term capital appreciation. The portfolio normally
                    purchases common stocks.



                    FIDELITY VIP HIGH INCOME PORTFOLIO -- SERVICE CLASS: Seeks
                    high current income by investing at least 65% of total
                    assets in income-producing debt securities, with an emphasis
                    on lower quality securities.



                    FIDELITY VIP II CONTRAFUND PORTFOLIO -- SERVICE CLASS: Seeks
                    capital appreciation by investing primarily in securities of
                    companies whose value the advisor believes is not fully
                    recognized by the public.



                    FIDELITY VIP III GROWTH OPPORTUNITIES PORTFOLIO -- SERVICE
                    CLASS: Seeks capital growth by investing primarily in common
                    stocks.



                    JANUS ASPEN SERIES BALANCED PORTFOLIO -- INSTITUTIONAL
                    SHARES: Seeks long term growth of capital, consistent with
                    the preservation of capital and balanced by current income.
                    The Portfolio normally invests 40-60% of its assets in
                    securities selected primarily for their growth potential and
                    40-60% of its assets in securities selected primarily for
                    their income potential.



                    JANUS ASPEN SERIES GLOBAL TECHNOLOGY -- SERVICE SHARES:
                    Seeks long-term growth of capital. The Portfolio invests
                    primarily in equity securities of U.S. and foreign
                    companies, selected for their growth potential. Normally, it
                    invests at least 65% of its total assets in securities or
                    companies that the portfolio manager believes will benefit
                    significantly from advancements or improvements in
                    technology.


18
<PAGE>

                    JANUS ASPEN SERIES WORLDWIDE GROWTH PORTFOLIO --
                    INSTITUTIONAL SHARES: Seeks long-term growth of capital in a
                    manner consistent with the preservation of capital by
                    investing primarily in common stocks of companies of any
                    size throughout the world. The Portfolio normally invests in
                    insurers from at least 5 different countries, including the
                    U.S. The Portfolio may at times invest in fewer than five
                    countries or even a single country.



                    LINCOLN NATIONAL BOND FUND: Seeks maximum current income
                    consistent with prudent investment strategy. The fund
                    invests primarily in medium-and long-term corporate and
                    government bonds.



                    LINCOLN NATIONAL CAPITAL APPRECIATION FUND: Seeks long-term
                    growth of capital in a manner consistent with preservation
                    of capital. The fund invests in a large number of companies
                    of all sizes if the companies are competing well and if
                    their products and services are in high demand. It may also
                    buy some money market securities and bonds, including junk
                    (high risk) bonds.



                    LINCOLN NATIONAL EQUITY-INCOME FUND: Seeks to achieve
                    reasonable income by investing primarily in income-producing
                    equity securities. The fund invests mostly in high-yielding
                    bonds (including junk bonds)



                    LINCOLN NATIONAL GLOBAL ASSET ALLOCATION FUND: Seeks
                    long-term total return consistent with preservation of
                    capital. The fund allocates its assets among several
                    categories of equity and fixed-income securities, both of
                    U.S. and foreign insurers.



                    LINCOLN NATIONAL MONEY MARKET FUND: Seeks maximum current
                    income consistent with the preservation of capital. The fund
                    invests in short term obligations issued by U.S.
                    corporations, the U.S. government, and federally-chartered
                    banks and U.S. branches of foreign banks.



                    LINCOLN NATIONAL SOCIAL AWARENESS FUND: Seeks to achieve
                    long-term capital appreciation, by investing in stocks of
                    established companies which adhere to certain specific
                    social criteria.



                    MFS EMERGING GROWTH SERIES: Seeks to provide long-term
                    growth of capital.



                    MFS TOTAL RETURN SERIES: Seeks primarily to provide
                    above-average income (compared to a portfolio invested
                    entirely in equity securities) consistent with the prudent
                    employment of capital, and secondarily to provide a
                    reasonable opportunity for growth of capital and income.



                    MFS UTILITIES SERIES: Seeks capital growth and current
                    income (income above that available from a portfolio
                    invested entirely in equity securities).



                    NB AMT MID-CAP GROWTH PORTFOLIO: Seeks growth of capital
                    through an investment approach that is designed to increase
                    capital with reasonable risk. It invests mainly in common
                    stocks of mid-to-large capitalization companies.



                    NB AMT PARTNERS PORTFOLIO: Seeks growth of capital and
                    invests mainly in common stocks of mid-to-large
                    capitalization companies, using the value-oriented
                    investment approach.



                    TEMPLETON GROWTH SECURITIES FUND -- CLASS 2: Seeks long-term
                    capital growth. Invests primarily in stocks of companies in
                    various nations throughout the world including the U.S. and
                    emerging markets. Templeton Investment Counsel, Inc. serves
                    as the Fund's investment advisor.


                                                                              19
<PAGE>

                    TEMPLETON INTERNATIONAL SECURITIES FUND -- CLASS 2: Seeks
                    long-term capital growth. It invests primarily in stocks of
                    companies outside the United States, including emerging
                    markets. Templeton Investment Counsel, Inc. serves as Fund's
                    investment advisor.


                    Several of the Funds may invest in non-investment grade,
                    high-yield, high-risk debt securities (commonly referred to
                    as "junk bonds"), as detailed in the individual Fund
                    Prospectuses. Please review the prospectuses carefully.

                    There is no assurance that the investment objective of any
                    of the Funds will be met. You assume all of the investment
                    performance risk for the Sub-Accounts you select. There is
                    investment performance risk in each of the Sub-Accounts,
                    although the amount of such risk varies significantly among
                    the Sub-Accounts. Owners should read each Fund's prospectus
                    carefully and understand the risks before making or changing
                    investment choices. Additional Funds may, from time to time,
                    be made available as underlying investments with prior
                    approval of the New York Insurance Department. The right to
                    select among Funds will be limited by the terms and
                    conditions imposed by LLANY (See ALLOCATION OF NET PREMIUM
                    PAYMENTS).

                    SUBSTITUTION OF SECURITIES


                    If the shares of any Fund should no longer be available for
                    investment by the Separate Account or if, in the judgment of
                    LLANY, further investment in such shares should cease to be
                    appropriate in view of the purpose of the Separate Account
                    or in view of legal, regulatory or federal income tax
                    restrictions, LLANY may substitute shares of another Fund.
                    There will be no substitution of securities in any
                    Sub-Account without prior approval of the Commission.
                    Substitute Funds may have higher charges than the Funds
                    being replaced.


                    VOTING RIGHTS

                    LLANY will vote the shares of each Fund held in the Separate
                    Account at special meetings of the shareholders of the
                    particular Fund in accordance with instructions received by
                    the Administrative Office in proper written form from
                    persons having a voting interest in the Separate Account.
                    LLANY will vote shares for which it has not received
                    instructions in the same proportion as it votes shares in
                    the Separate Account for which it has received instructions.
                    The Funds do not hold regular meetings of shareholders.


                    To determine how many votes each policy owner is entitled to
                    direct with respect to a Fund, first we will calculate the
                    dollar amount of your account value attributable to that
                    Fund. Second, we will divide that amount by $100.00. The
                    result is the number of votes you may direct.


                    The number of shares which a person has a right to vote will
                    be determined as of a date to be chosen by the appropriate
                    Fund not more than sixty (60) days prior to the meeting of
                    the particular Fund. Voting instructions will be solicited
                    by written communication at least fourteen (14) days prior
                    to the meeting.

20
<PAGE>
                    FUND PARTICIPATION AGREEMENTS


                    LLANY has entered into agreements with the various trusts or
                    corporations and their advisers or distributors under which
                    LLANY makes the Funds available under the Policies and
                    performs certain administrative services. In some cases, the
                    advisers or distributors may compensate LLANY at annual
                    rates of between .10% and .25% of assets in a particular
                    Fund attributable to the Policies.


CHARGES AND FEES

                    LLANY deducts charges in connection with the Policy to
                    compensate it for providing the insurance benefit set forth
                    in the Policy, administering the Policy, assuming certain
                    risks in connection with the Policy and for incurring
                    expenses associated with the distribution of the Policy.

                    The nature and amount of these charges are as follows:


                    DEDUCTIONS FROM PREMIUM PAYMENTS



                    We deduct a premium charge of 5% from each Premium Payment.


                    DEDUCTIONS MADE MONTHLY

                    We make various expense deductions monthly. The Monthly
                    Deductions, including the Cost of Insurance Charge and
                    charges for supplemental riders or benefits, if any, are
                    deducted proportionately from the Net Accumulation Value of
                    each underlying investment subject to the charge. For
                    Sub-Accounts, Accumulation Units are canceled and the value
                    of the canceled Units withdrawn in the same proportion as
                    their respective values have to the Net Accumulation Value.
                    The Monthly Deductions are made on the "Monthly Anniversary
                    Day", the Date of Issue and the same day of each month
                    thereafter, or if there is no such date in a given month,
                    then the first Valuation Day of the next month. If the day
                    that would otherwise be a Monthly Anniversary Day is not a
                    Valuation Day, then the Monthly Anniversary Day is the next
                    Valuation Day.

                    If the Net Accumulation Value is insufficient to cover the
                    current Monthly Deduction, you have a 61-day period (Grace
                    Period) to make a payment sufficient to cover that
                    deduction. (See LAPSE AND REINSTATEMENT Lapse of a Policy).

                    MONTHLY DEDUCTION

                    There is a flat dollar Monthly Deduction of $15 until the
                    first Policy Anniversary and, currently, $5 thereafter
                    (guaranteed not to exceed $10 after the first Policy Year).

                    These charges compensate LLANY for administrative expenses
                    associated with Policy issue and ongoing Policy maintenance
                    including premium billing and collection, policy value
                    calculation, confirmations, periodic reports and other
                    similar matters.

                    COST OF INSURANCE CHARGE

                    The Cost of Insurance is the portion of the Monthly
                    Deduction designed to compensate LLANY for the anticipated
                    cost of paying Death Benefits in excess of the Accumulation
                    Value, not including riders, supplemental benefits or
                    monthly expense charges.

                    The Cost of Insurance charge depends on the Age, policy
                    duration, underwriting category and gender (in accordance
                    with state law) of the Insured and the current Net

                                                                              21
<PAGE>
                    Amount at Risk. The Net Amount at Risk is the Death Benefit
                    minus the Accumulation Value. The rate on which the Monthly
                    Deduction for the Cost of Insurance is based will generally
                    increase as the Insured ages, although the Cost of Insurance
                    charge could decline if the Net Amount at Risk drops
                    relatively faster than the Cost of Insurance Rate increases.

                    The Cost of Insurance charge is determined by dividing the
                    Death Benefit at the beginning of the Policy Month by
                    1.0032737 (the monthly equivalent of an annual rate of 4%),
                    subtracting the Accumulation Value at the beginning of the
                    Policy Month and multiplying the result (the Net Amount at
                    Risk) by the applicable Cost of Insurance Rate as determined
                    by LLANY. The Guaranteed Cost of Insurance Rates are in
                    Appendix 3.

                    MORTALITY AND EXPENSE RISK CHARGE

                    LLANY deducts a daily charge as a percentage of the assets
                    of the Separate Account as a mortality and expense risk
                    charge. The mortality risk assumed is that insureds may live
                    for a shorter period than estimated, and therefore, a
                    greater amount of death benefit will be payable. The expense
                    risk assumed is that expenses incurred in issuing and
                    administering the policies will be greater than estimated.
                    The mortality and expense risk charge is guaranteed at an
                    annual rate of 0.75% in Policy Years 1-10, 0.35% in Policy
                    Years 11-20 and 0.20% in Policy Years 21 and beyond.

                    FUND EXPENSES


                    The investment advisor for each of the Funds deducts a daily
                    charge as a percent of the net assets in each fund as an
                    asset management charge. The charge reflects asset
                    management fees of the investment advisor (Management Fees),
                    and other expenses incurred by the funds (including 12b-1
                    fees for a class of shares and Other Expenses). The charge
                    has the effect of reducing the investment results credited
                    to the Sub-Accounts. Future Fund expenses will vary.



<TABLE>
<CAPTION>
                                                                                               Total
                                                                                               Annual                  Total fund
                                                                                                Fund                   operating
                                                                                             Operating                  expenses
                                                                                              Expenses      Total         with
                                                                                              without      waivers      waivers
                                                         MANAGEMENT     12(b)1     Other     waivers or      and          and
                                       FUND                FEES(1)       FEE      EXPENSES   REDUCTIONS   REDUCTIONS   REDUCTIONS
                            ---------------------------  -----------   --------   --------   ----------   ----------   ----------
                            <S>                          <C>           <C>        <C>        <C>          <C>          <C>
                            AIM V.I. Growth Fund.......     0.63%         N/A%      0.10%       0.73%         N/A         0.73%
                            AIM V.I. International
                              Equity Fund..............     0.75%         N/A       0.22%       0.97%         N/A         0.97%
                            AIM V.I. Value Fund........     0.61%         N/A       0.15%       0.76%         N/A         0.76%
                            AFIS Global Small
                              Capitalization Fund-
                              Class 2..................     0.78%        0.25%      0.03%       1.06%         N/A         1.06%
                            AFIS Growth Class 2........     0.38%        0.25%      0.01%       0.64%         N/A         0.64%
                            AFIS Growth Income
                              Class 2..................     0.34%        0.25%      0.01%       0.60%         N/A         0.60%
                            Baron Capital Asset
                              Fund-Insurance
                              Shares(2)................     0.62%        0.25%      0.63%       1.88%       (0.38)%       1.50%
                            Delaware Devon Series
                              Standard Class (3a)......     0.65%         N/A       0.10%       0.75%         N/A         0.75%
                            Delaware Emerging Markets
                              Series-Standard
                              Class (3b)...............     1.19%         N/A       0.28%       1.53%       (0.06)%       1.47%
                            Delaware High Yield Series
                              (formerly Delchester)
                              Standard Class (3c)......     0.65%         N/A       0.07%       0.72%         N/A         0.72%
                            Delaware REIT Series
                              Standard Class (3d)......     0.64%         N/A       0.21%       0.96%       (0.11)%       0.85%
                            Delaware Small Value Series
                              Standard Class (3e)......     0.75%         N/A       0.10%       0.85%         N/A         0.85%
                            Delaware Trend Series
                              Standard Class (3f)......     0.75%         N/A       0.07%       0.82%         N/A         0.82%
                            Deutsche VIT EAFE Index
                              Fund(4)..................     0.26%         N/A       0.39%       1.15%       (0.50)%       0.65%
                            Deutsche VIT Equity 500
                              Index Fund(4)............     0.14%         N/A       0.16%       0.43%       (0.13)%       0.30%
                            Deutsche VIT Small Cap
                              Index Fund(4)............     0.13%         N/A       0.32%       1.18%       (0.73)%       0.45%
</TABLE>


22
<PAGE>


<TABLE>
<CAPTION>
                                                                                               Total
                                                                                               Annual                  Total fund
                                                                                                Fund                   operating
                                                                                             Operating                  expenses
                                                                                              Expenses      Total         with
                                                                                              without      waivers      waivers
                                                         MANAGEMENT     12(b)1     Other     waivers or      and          and
                                       FUND                FEES(1)       FEE      EXPENSES   REDUCTIONS   REDUCTIONS   REDUCTIONS
                            ---------------------------  -----------   --------   --------   ----------   ----------   ----------
                            <S>                          <C>           <C>        <C>        <C>          <C>          <C>
                            Fidelity VIP Growth
                              Portfolio Service
                              Class (5)................     0.58%        0.10%      0.09%       0.77%         N/A         0.77%
                            Fidelity VIP High Income
                              Portfolio Service
                              Class (5)................     0.58%        0.10%      0.11%       0.79%         N/A         0.79%
                            Fidelity VIP II ContraFund
                              Portfolio-Service
                              Class (5)................     0.58%        0.10%      0.10%       0.78%         N/A         0.78%
                            Fidelity VIP III Growth
                              Opportunities Portfolio
                              Service Class (5)........     0.58%        0.10%      0.11%       0.79%         N/A         0.79%
                            Janus Aspen Series Balanced
                              Portfolio (Institutional
                              Shares)(6)...............     0.65%         N/A       0.02%       0.67%         N/A         0.67%
                            Janus Aspen Series Global
                              Technology Portfolio
                              (Service Shares)(6)......     0.65%        0.25%      0.13%       1.03%         N/A         1.03%
                            Janus Aspen Series
                              Worldwide Growth
                              Portfolio(6).............     0.65%         N/A       0.05%       0.70%         N/A         0.70%
                            LN Bond Fund...............     0.45%         N/A       0.08%       0.53%         N/A         0.53%
                            LN Capital Appreciation
                              Fund.....................     0.72%         N/A       0.06%       0.78%         N/A         0.78%
                            LN Equity-Income Fund......     0.72%         N/A       0.07%       0.79%         N/A         0.79%
                            LN Global Asset Allocation
                              Fund.....................     0.72%         N/A       0.19%       0.91%         N/A         0.91%
                            LN Money Market Fund.......     0.48%         N/A       0.11%       0.59%         N/A         0.59%
                            LN Social Awareness Fund...     0.33%         N/A       0.05%       0.38%         N/A         0.38%
                            MFS Emerging Growth
                              Fund(7)..................     0.75%         N/A        .09%(1)    0.84%         N/A         0.84%
                            MFS Total Return
                              Series(7)................     0.75%         N/A       0.15%(1)    0.90%         N/A         0.90%
                            MFS Utilities
                              Series (7)...............     0.75%         N/A       0.16%(1)    0.91%         N/A         0.91%
                            Neuberger Berman AMT
                              Mid-Cap Growth
                              Portfolio(8).............     0.85%         N/A       0.15%       1.08%       (0.08)%       1.00%
                            Neuberger Berman AMT
                              Partners Portfolio(8)....     0.80%         N/A       0.07%       0.87%         N/A         0.87%
                            Templeton Growth Securities
                              Fund Class 2(9a,b,c).....     0.83%        0.25%      0.05%       1.13%         N/A         1.13%
                            Templeton International
                              Securities Fund
                              Class 2(9b,d)............     0.69%        0.25%      0.19%       1.13%         N/A         1.13%
</TABLE>


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

                     (1)   Certain of the fund advisers reimburse the company
                           for administrative costs incurred in connection with
                           administering the funds as variable funding options
                           under the contract. These reimbursements are
                           generally paid out of the management fees and are not
                           charged to investors. Some advisors pay higher fees
                           than others.



                     (2)   The Adviser is contractually obligated to reduce its
                           fee to the extent required to limit Baron Capital
                           Asset Fund's total operating expenses to 1.5% for the
                           first $250 million of assets in the Fund, 1.35% for
                           Fund assets over $250 million and 1.25% for Fund
                           assets over $500 million. Without the expense
                           limitations, total operating expenses for the Fund
                           for the period January 1, 1999 through December 31,
                           1999 would have been 1.88%.



                     (3)(a) The investment advisor for the Devon Series is
                            Delaware Management Company ("DMC"). Effective
                            May 1, 2000 through October 31, 2000, DMC has
                            voluntarily agreed to waive its management fee and
                            reimburse each Series for expenses to the extent
                            that total expenses will not


                                                                              23
<PAGE>

                            exceed 0.80%. Under its Management Agreement, the
                            Series pays a management fee based on average daily
                            net assets as follows: 0.65% on the first $500
                            million, 0.60% on the next $500 million, 0.55% on
                            the next $1,500 million, 0.50% on assets in excess
                            of $2,500 million; all per year.



                       (b) The investment advisor for the Emerging Markets
                           Series is Delaware International Advisers Ltd.
                           ("DIAL"). Effective May 1, 2000 through October 31,
                           2000, DIAL has voluntarily agreed to waive its
                           management fee and reimburse the Series for expenses
                           to the extent that total expenses will not exceed
                           1.50%. Without such an arrangement, the total annual
                           operating expenses for the Series would have been
                           1.53%. Under its Management Agreement, the Series
                           pays a management fee based on average daily net
                           assets as follows: 1.25% on the first $500 million,
                           1.20% on the next $500 million, 1.15% on the next
                           $1,500 million, 1.10% on assets in excess of $2,500
                           million; all per year.



                       (c) The investment advisor for the High Yield Series is
                           Delaware Management Company ("DMC"). Effective
                           May 1, 2000 through October 31, 2000, DMC has
                           voluntarily agreed to waive its management fee and
                           reimburse the Series for expenses to the extent that
                           total expenses will not exceed 0.80%. Under its
                           Management Agreement, the Series pays a management
                           fee based on average daily net assets as follows:
                           0.65% on the first $500 million, 0.60% on the next
                           $500 million, 0.55% on the next $1,500 million, 0.50%
                           on assets in excess of $2,500 million; all per year.



                       (d) The investment advisor for the REIT Series is
                           Delaware Management Company ("DMC"). Effective
                           May 1, 2000 through October 31, 2000, DMC has
                           voluntarily agreed to waive its management fee and
                           reimburse the Series for expenses to the extent that
                           total expenses will not exceed 0.85%. Without such an
                           arrangement, the total annual operating expenses for
                           the Series would have been 0.96%. Under its
                           Management Agreement, the Series pays a management
                           fee based on average daily net assets as follows:
                           0.75% on the first $500 million, 0.70% on the next
                           $500 million, 0.65% on the next $1,500 million, 0.60%
                           on assets in excess of $2,500 million; all per year.



                       (e) The investment advisor for the Small Cap Value Series
                           is Delaware Management Company ("DMC"). Effective
                           May 1, 2000 through October 31, 2000, DMC has
                           voluntarily agreed to waive its management fee and
                           reimburse the Series for expenses to the extent that
                           total expenses will not exceed 0.85%. Under its
                           Management Agreement, the Series pays a management
                           fee based on average daily net assets as follows:
                           0.75% on the first $500 million, 0.70% on the next
                           $500 million, 0.65% on the next $1,500 million, 0.60%
                           on assets in excess of $2,500 million; all per year.



                       (f) The investment advisor for the Trend Series is
                           Delaware Management Company ("DMC"). Effective
                           May 1, 2000 through October 31, 2000, DMC has
                           voluntarily agreed to waive its management fee and
                           reimburse the Series for expenses to the extent that
                           total expenses will not exceed 0.85%. Under its
                           Management Agreement, the Series pays a management
                           fee based on average daily net assets as follows:
                           0.75% on the first $500 million, 0.70% on the next
                           $500 million, 0.65% on the next $1,500 million, 0.60%
                           on assets in excess of $2,500 million; all per year.



                     (4)   Under the Advisory Agreement with Bankers Trust
                           Company (the "Advisor"), the fund will pay an
                           advisory fee at an annual percentage rate of 0.20% of
                           the average daily net assets of the Equity 500 Index
                           Fund. These fees are accrued daily and paid monthly.
                           The Advisor has voluntarily undertaken to waive its
                           fee and to reimburse the fund for certain expenses so
                           that the fund's total operating expenses will not
                           exceed 0.30% of average daily net assets. Under the
                           Advisory Agreement with the "Advisor", the Small Cap
                           Index Fund will pay an advisory fee at an annual
                           percentage rate of 0.35% of the average daily net
                           assets of the fund. These fees are accrued daily and
                           paid monthly. The Advisor has voluntarily undertaken
                           to waive its fee and to reimburse the fund for
                           certain expenses so that the fund's total operating
                           expenses will not exceed 0.45% of average daily net
                           assets. Under the Advisory Agreement the "Advisor",
                           the EAFE Equity Index Fund will pay an advisory fee
                           at an annual percentage rate of 0.45% of the average
                           daily net assets of the fund. These fees are accrued
                           daily and paid monthly. The Advisor has voluntarily
                           undertaken to waive its fee and to reimburse the fund
                           for certain expenses so that the fund's total
                           operating expenses will not exceed 0.65% of average
                           daily net assets. Without the reimbursement to the
                           Funds for the year ended 12/31/99 total expenses
                           would have been 0.43% for the Equity 500 Index Fund,
                           1.18% for the Small Cap Index Fund and 1.15% for the
                           EAFE Equity Index Fund.



                     (5)   A portion of the brokerage commissions that certain
                           funds pay was used to reduce fund expenses. In
                           addition, through arrangements with certain funds',
                           or FMR on behalf of certain funds' custodian, credits
                           realized as a result of uninvested cash balances were
                           used to reduce a portion of each applicable fund's
                           expenses. The total operating expenses, after
                           reimbursement would have been: Growth 0.75%
                           (service); Contrafund 0.75% (service); Growth
                           Opportunities 0.78% (service).



                     (6)   Expenses (except for Global Technology Portfolio) are
                           based upon expenses for the fiscal year ended
                           December 31, 1999, restated to reflect a reduction in
                           the management fee for Growth, Aggressive Growth,
                           Worldwide Growth, and Balanced Portfolios. Expenses
                           for Global Technology Portfolio are based on the
                           estimated expenses that the Portfolio expects to
                           incur in its initial fiscal year. All expenses are
                           shown without the effect of expense offset
                           arrangements.



                     (7)   Each series has an expense offset arrangement which
                           reduces the series' custodian fee based on the amount
                           of cash maintained by the series with its custodian
                           and dividend disbursing agent. Each series may enter
                           into other such arrangement and directed brokerage
                           arrangements, which would also have the effect of
                           reducing the series' expenses. "Other Expenses" do
                           not take into account these expense reductions, and
                           are therefore higher than the actual expenses of the
                           series. Had the fee reductions been taken ton
                           account, "Net Expenses" would be lower for certain
                           series and would equal:


                           0.83% for Emerging Growth Series
                              0.89% for Total Return Series
                              0.90% for Utilities Series



                     (8)   Expenses reflect expense reimbursement. Neuberger
                           Berman Management Inc. ("NBMI") has undertaken
                           through May 1, 2001 to reimburse certain operating
                           expenses, including the compensation


24
<PAGE>

                           of NBMI and excluding taxes, interest, extraordinary
                           expenses, brokerage commissions and transaction
                           costs, that exceed in the aggregate, 1.0% of the AMT
                           Mid-Cap Growth Portfolio's average daily net asset
                           value. Absent such reimbursement, Total Annual
                           Expenses for the portfolio for the year ended
                           December 31, 1999 would have been 1.08%.



                     (9)(a) The fund administration fee is paid indirectly
                            through the management fee.



                       (b) The fund's class 2 distribution plan or "rule 12b-1
                           plan" is described in the fund's prospectus. While
                           the maximum amount payable under the fund's class 2
                           rule 12b-1 plan is 0.35% per year of the fund's
                           average daily net assets, the Board of Trustees of
                           Franklin Templeton Variable Insurance Products Trust
                           has set the current rate at 0.25% per year.



                       (c) A merger and reorganization was approved that
                           combined the fund with a similar fund of Templeton
                           Variable Products Series Fund on 5/1/00. The table
                           shows restated total expenses for the fund based on
                           the combined assets of the two funds as of 12/31/99,
                           even though the merger did not become effective until
                           5/1/00.



                       (d) On 2/8/00, shareholders approved a merger and
                           reorganization that combined the fund with the
                           Templeton International Equity Fund. The shareholders
                           of that fund approved new management fees, which
                           apply to the combined fund effective 5/1/00. The
                           table shows restated total expenses for the fund
                           based on the new fund fees and the combined assets of
                           the two funds as of 12/31/99, even though the merger
                           and the new fees did not become effective until
                           5/1/00.


                                                                              25
<PAGE>
                    SURRENDER CHARGES

                    A generally declining "Surrender Charge" may apply if the
                    Policy is totally surrendered or lapses during the first
                    fifteen years following the Date of Issue or the first
                    fifteen years following an increase in Specified Amount. The
                    Surrender Charge varies by Age of the Insured, the number of
                    years since the Date of Issue, and Specified Amount. The
                    length of the Surrender Charge period varies based on the
                    Age of the Insured on the date of issue or date of increase
                    in Specified Amount as follows:

<TABLE>
<CAPTION>
                            AGE     SURRENDER CHARGE PERIOD
                            ----    -----------------------
                            <S>     <C>
                            0-50            15 years
                             51             14 years
                             52             13 years
                             53             12 years
                             54             11 years
                            55+             10 years
</TABLE>

                    The charge is in part a deferred sales charge and in part a
                    recovery of certain first year administrative costs and is
                    retained by LLANY. The maximum Surrender Charge is included
                    in each Policy and is in compliance with each state's
                    nonforfeiture law. Examples of the Surrender Charge can be
                    seen in Appendix 2.

                    The Surrender Charge under a Policy is proportional to the
                    face amount of the Policy. Expressed as a percentage of face
                    amount, it is higher for older than for younger issue ages.
                    The Surrender Charge cannot exceed Policy value. All
                    Surrender Charges decline to zero over the 15 years
                    following issuance of the Policy. See, for example, the
                    illustrations in Appendix 4 for issue ages 45 and 55.

                    If the Specified Amount is increased, a new Surrender Charge
                    will be applicable, in addition to any existing Surrender
                    Charge. The Surrender Charge applicable to the increase
                    would be equal to the Surrender Charge on a new Policy whose
                    Specified Amount was equal to the amount of the increase.
                    Supplemental Policy Specifications will be sent to the Owner
                    upon an increase in Specified Amount reflecting the maximum
                    additional Surrender Charge in the Table of Surrender
                    Charges. The minimum allowable increase in Specified Amount
                    is $1,000. LLANY may change this at any time.

                    If the Specified Amount is decreased while the Surrender
                    Charge applies, the Surrender Charge will remain the same.

                    No Surrender Charge is imposed on a partial surrender, but
                    an administrative fee of $25 (not to exceed 2% of the amount
                    surrendered) is imposed, allocated pro-rata among the
                    Sub-Accounts from which the partial surrender proceeds are
                    taken.


                    Any surrender may result in tax implications. (SEE TAX
                    ISSUES)


                    Based on its actuarial determination, LLANY does not
                    anticipate that the Surrender Charge, together with the
                    portion of the premium load attributable to sales expense,
                    will cover all sales and administrative expenses which LLANY
                    will incur in connection with the Policy. Any such
                    shortfall, including but not limited to payment of sales and
                    distribution expenses, would be available for recovery from
                    the general account of LLANY, which supports insurance and
                    annuity obligations.

                    REDUCTION OF CHARGES -- PURCHASES ON A CASE BASIS

                    This Policy is available for purchases by corporations and
                    other groups or sponsoring organizations on a Case basis.
                    LLANY reserves the right to reduce premium loads or

26
<PAGE>
                    any other charges on certain cases, where it is expected
                    that the amount or nature of such cases will result in
                    savings of sales, underwriting, administrative or other
                    costs. Eligibility for these reductions and the amount of
                    reductions will be determined by a number of factors,
                    including but not limited to, the number of lives to be
                    insured, the total premiums expected to be paid, total
                    assets under management for the policy owner, the nature of
                    the relationship among the insured individuals, the purpose
                    for which the Policies are being purchased, the expected
                    persistency of the individual policies and any other
                    circumstances which LLANY believes to be relevant to the
                    expected reduction of its expenses. Some of these reductions
                    may be guaranteed and others may be subject to withdrawal or
                    modification by LLANY on a uniform Case basis. Reductions in
                    these charges will not be unfairly discriminatory against
                    any person, including the affected Policy Owners funded by
                    Account M.

                    TRANSACTION FEE FOR EXCESS TRANSFERS

                    LLANY reserves the right to impose a charge for each
                    transfer request in excess of 12 in any Policy Year. A
                    single transfer request may consist of multiple
                    transactions.

DEATH BENEFITS

                    The Death Benefit Proceeds is the amount payable to the
                    Beneficiary upon the death of the Insured, in accordance
                    with the Death Benefit Option selected. Loans (if any) and
                    overdue deductions are deducted from the Death Benefit
                    Proceeds prior to payment.

                    The applicant must select the Specified Amount of the Death
                    Benefit, which may not be less than $100,000, and the Death
                    Benefit Option. The two Death Benefit Options are described
                    below. The applicant must consider a number of factors in
                    selecting the Specified Amount, including the amount of
                    proceeds required when the Insured dies and the Owner's
                    ability to make Premium Payments. The ability of the Owner
                    to support the Policy, particularly in later years, is an
                    important factor in selecting between the Death Benefit
                    Options, because the greater the Net Amount at Risk at any
                    time, the more that will be deducted each month from the
                    value of the Policy to pay the Cost of Insurance.

                    DEATH BENEFIT OPTIONS

                    Two different Death Benefit Options are available under the
                    Policy. The Death Benefit Proceeds payable under the Policy
                    is the greater of (a) the Corridor Death Benefit or (b) the
                    amount determined under the Death Benefit Option in effect
                    on the date of the Insured's Death, less (in each case) any
                    indebtedness under the Policy. In the case of Death Benefit
                    Option 1, the Specified Amount is reduced by the amount of
                    any partial surrender. The Corridor Death Benefit is the
                    applicable percentage (the Corridor Percentage) of the
                    Accumulation Value (rather than by reference to the
                    Specified Amount) required to maintain the Policy as a "life
                    insurance contract" for Federal income tax purposes. The
                    Corridor Percentage is 250% through the time the insured
                    reaches Age 40 and decreases in accordance with the table in
                    Appendix 3 to 100% when the Insured reaches Age 95.

                    Death Benefit Option 1 provides Death Benefit Proceeds equal
                    to the Specified Amount (a minimum of $100,000). If
                    Option 1 is selected, the Policy pays level Death Benefit
                    Proceeds unless the Minimum Death Benefit exceeds the
                    Specified Amount. (See DEATH BENEFITS, Federal Income Tax
                    Definition of Life Insurance).

                    Death Benefit Option 2 provides Death Benefit Proceeds equal
                    to the sum of the Specified Amount plus the Net Accumulation
                    Value as of the date of the Insured's death.

                                                                              27
<PAGE>
                    If Option 2 is selected, the Death Benefit Proceeds increase
                    or decrease over time, depending on the amount of premium
                    paid and the investment performance of the underlying
                    Sub-Accounts.

                    If for any reason the applicant fails to affirmatively elect
                    a particular Death Benefit Option, Death Benefit Option 1
                    shall apply until changed as provided below.

                    Owners who prefer insurance coverage that generally does not
                    vary in amount and generally has lower Cost of Insurance
                    Charges should elect Option 1. Owners who prefer to have
                    favorable investment experience reflected in increased
                    insurance coverage should select Option 2. Under Option 1,
                    any Surrender Value at the time of the Insured's Death will
                    revert to LLANY.

                    CHANGES IN DEATH BENEFIT OPTIONS AND SPECIFIED AMOUNT

                    All requests for changes between Death Benefit Options and
                    changes in the Specified Amount must be submitted in proper
                    written form to the Administrative Office. The minimum
                    increase in Specified Amount currently permitted is $1,000.
                    If requested, a supplemental application and evidence of
                    insurability must also be submitted to LLANY.

                    In a change from Death Benefit Option 1 to Death Benefit
                    Option 2, the Specified Amount shall be reduced so it
                    thereafter equals (a) the amount payable under the Death
                    Benefit Option in effect immediately before the change,
                    minus (b) the Accumulation Value immediately before the
                    change. In a change from Death Benefit Option 2 to Death
                    Benefit Option 1, the Specified Amount shall be increased so
                    that it thereafter equals the amount payable under the Death
                    Benefit Option in effect immediately before the change.

                    Any reductions in Specified Amount will be made against the
                    initial Specified Amount and any later increase in the
                    Specified Amount on a last in, first out basis. Any increase
                    in the Specified Amount will increase the amount of the
                    Surrender Charge applicable to the Policy.

                    LLANY may at its discretion decline any request for a change
                    between Death Benefit Options or increase in the Specified
                    Amount. LLANY may at its discretion decline any request for
                    change of the Death Benefit Option or reduction of the
                    Specified Amount if, after the change, the Specified Amount
                    would be less than the minimum Specified Amount or would
                    reduce the Specified Amount below the level required to
                    maintain the Policy as life insurance for purposes of
                    Federal income tax law.

                    Any change is effective on the first Monthly Anniversary Day
                    on or after the date of approval of the request by LLANY,
                    unless the Monthly Deduction Amount would increase as a
                    result of the change. In that case, the change is effective
                    on the first Monthly Anniversary Day on which the
                    Accumulation Value is equal to or greater than the Monthly
                    Deduction Amount, as increased.

                    FEDERAL INCOME TAX DEFINITION OF LIFE INSURANCE

                    The amount of the Death Benefit must satisfy certain
                    requirements under the Code if the policy is to qualify as
                    insurance for federal income tax purposes. The amount of the
                    Death Benefit Proceeds required to be paid under the Code to
                    maintain the Policy as life insurance under each of the
                    Death Benefit Options (see INSURANCE COVERAGE PROVISIONS,
                    Death Benefit) is equal to the product of the Accumulation
                    Value and the applicable Corridor Percentage. A table of
                    Corridor Percentages is in Appendix 3.

28
<PAGE>
NOTICE OF DEATH OF INSURED

                    Due Proof of Death must be furnished to LLANY at the
                    Administrative Office as soon as reasonably practical after
                    the death of the Insured, the person whose life is insured
                    under the Policy. Due Proof of Death must be in proper
                    written form and includes a certified copy of an official
                    death certificate, a certified copy of a decree of a court
                    of competent jurisdiction as to the finding of death, or any
                    other proof of death satisfactory to LLANY.

PAYMENT OF DEATH BENEFIT PROCEEDS

                    The Death Benefit Proceeds under the Policy will ordinarily
                    be paid within seven days, if in a lump sum, or in
                    accordance with any Settlement Option selected by the Owner
                    or the Beneficiary, after receipt at the Administrative
                    Office of Due Proof of Death of the Insured. The amount of
                    the Death Benefit Proceeds under Option 2 will be determined
                    as of the date of the Insured's death. Payment of the Death
                    Benefit Proceeds may be delayed if the Policy is contested
                    or if Separate Account values cannot be determined.

                    SETTLEMENT OPTIONS

                    There are several ways in which the Beneficiary may receive
                    the Death Benefit Proceeds or in which the Owner may choose
                    to receive payments upon the surrender of the Policy.

                    The Owner may elect or change a Settlement Option while the
                    insured is alive; If the Owner has not irrevocably selected
                    a Settlement Option, the Beneficiary may do so within 90
                    days after the Insured dies. If no Settlement Option is
                    selected, the Death Benefit Proceeds will be paid in a lump
                    sum.

                    If the Policy is assigned as collateral security, LLANY will
                    pay any amount due the assignee in one lump sum. Any
                    remaining Death Benefit Proceeds will be paid as elected.

                    A request to elect, change, or revoke a Settlement Option
                    must be received in proper written form by the
                    Administrative Office before payment of the lump sum or
                    under any Settlement Option. The first payment under the
                    Settlement Option selected will become payable on the date
                    proceeds are settled under the option. Payments after the
                    first payment will be made on the first day of each month.
                    Once payments have begun, the Policy cannot be surrendered
                    and neither the payee nor the Settlement Option may be
                    changed.

                    There are at least four Settlement Options:

                       The first Settlement Option is an annuity for the
                       lifetime of the payee.

                       The second Settlement Option is an annuity for the
                       lifetime of the payee, with monthly payments guaranteed
                       for 60, 120, 180, or 240 months.

                                                                              29
<PAGE>
                       Under the third Settlement Option, LLANY makes monthly
                       payments for a stated number of years, at least five but
                       no more than thirty.

                       Under the fourth Settlement Option, LLANY pays at least
                       3% interest annually on the sum left on deposit, and pays
                       the amount on deposit on the payee's death.

                    Any other Settlement Option offered by LLANY at the time of
                    election may also be selected.

POLICY LIQUIDITY

                    The accumulated value of the Policy is available for loans
                    or withdrawals. Subject to certain limitations, the Owner
                    may borrow against the Surrender Value of the Policy, may
                    make a partial surrender of some of the Surrender Value of
                    the Policy and may fully surrender the Policy for its
                    Surrender Value.

                    POLICY LOANS

                    The Owner may at any time borrow in the aggregate up to 100%
                    of the Surrender Value at the time a Policy Loan is made.
                    LLANY may, however, limit the amount of the loan so that the
                    total Policy indebtedness will not exceed 90% of the amount
                    of the Accumulation Value less any Surrender Charge that
                    would be imposed on a full surrender. The Owner must execute
                    a loan agreement and assign the Policy to LLANY free of any
                    other assignments. The Loan Account is the account in which
                    Policy indebtedness (outstanding loans and interest) accrues
                    once it is transferred out of the Fixed Account or the
                    Sub-Accounts. Interest on Policy Loans accrues at an annual
                    rate of 8%, and is payable to LLANY (for its account) once a
                    year in arrears on each Policy Anniversary, or earlier upon
                    full surrender or other payment of proceeds of a Policy.

                    The amount of a loan, plus any accrued but unpaid interest,
                    is added to the outstanding Policy Loan balance. Unless paid
                    in advance, any loan interest due will be transferred
                    proportionately from the values in the Fixed Account and
                    each Sub-Account, and treated as an additional Policy Loan,
                    and added to the Loan Account Value.

                    LLANY credits interest to the Loan Account Value of 7% in
                    Policy Years 1-10 and 8% thereafter, so the net cost of a
                    Policy Loan is 1% in years 1-10 and 0% thereafter.

                    If the Net Accumulation Value is distributed among more than
                    one of the Sub-Accounts (including for this purpose the
                    Fixed Account), transfers from each for loans and loan
                    interest will be made in proportion to the assets in each
                    such Sub-Account at that time, unless LLANY is instructed
                    otherwise in proper written form at the Administrative
                    Office. Repayments on the loan and interest credited on the
                    Loan Account Value will be allocated according to the most
                    recent Premium Payment allocation at the time of the
                    repayment.

                    A Policy Loan, whether or not repaid, affects the proceeds
                    payable upon the Death and the Accumulation Value. The
                    longer a Policy Loan is outstanding, the greater the effect
                    is likely to be. While an outstanding Policy Loan reduces
                    the amount of assets invested, depending on the investment
                    results of the Sub-Accounts, the effect could be favorable
                    or unfavorable.

                    If at any time the total indebtedness against the Policy,
                    including interest accrued but not due, equals or exceeds
                    the then current Accumulation Value less Surrender Charges,
                    the Policy will terminate without value subject to the
                    conditions in the Grace Period Provision, unless the No
                    Lapse Provision is in effect. (SEE LAPSE AND REINSTATEMENT,
                    Lapse of a Policy)

30
<PAGE>
                    If a Policy lapses while a loan is outstanding, adverse tax
                    consequences may result.

                    PARTIAL SURRENDER

                    You may make a partial surrender at any time while the
                    Insured is alive by request to the Administrative Office in
                    proper written form or by telephone, if you have authorized
                    telephone transactions. A $25 transaction fee (not to exceed
                    2% of the amount surrendered) is charged for each partial
                    surrender. Total partial surrenders may not exceed 90% of
                    the Surrender Value of the Policy. Each partial surrender
                    may not be less than $500. Partial surrenders are subject to
                    other limitations as described below.

                    Partial surrenders may reduce the Specified Amount and, in
                    each case, reduce the Death Benefit Proceeds. To the extent
                    that a requested partial surrender would cause the Specified
                    Amount to be less than $100,000, the partial surrender will
                    not be permitted by LLANY. In addition, if following a
                    partial surrender and the corresponding decrease in the
                    Specified Amount, the Policy would not comply with the
                    maximum premium limitations required by federal tax law, the
                    surrender may be limited to the extent necessary to meet the
                    federal tax law requirements.

                    The effect of partial surrenders on the Death Benefit
                    Proceeds depends on the Death Benefit Option elected under
                    the Policy. If Death Benefit Option 1 has been elected, a
                    partial surrender would reduce the Accumulation Value and
                    the Specified Amount. The reduction in the Specified Amount,
                    which would reduce any past increases on a last in, first
                    out basis, reduces the amount of the Death Benefit Proceeds.

                    If Death Benefit Option 2 has been elected, a partial
                    surrender would reduce the Accumulation Value, but would not
                    reduce the Specified Amount. The reduction in the
                    Accumulation Value reduces the amount of the Death Benefit
                    Proceeds.

                    If the Net Accumulation Value is distributed among more than
                    one of the Sub-Accounts, surrenders from each will be made
                    in proportion to the assets in each Sub-Account at the time
                    of the surrender, unless LLANY is instructed otherwise in
                    proper written form at the Administrative Office. LLANY may
                    at its discretion decline any request for a partial
                    surrender.

                    SURRENDER OF THE POLICY


                    You may surrender the Policy at any time on surrender of the
                    Policy, LLANY will pay you, or your assignee, the Surrender
                    Value next computed after receipt of the request in proper
                    written form at the Administrative Office. If the owner
                    makes a full surrender, all coverage under the policy will
                    automatically terminate and may not be reinstated.


                    SURRENDER VALUE

                    The "Surrender Value" of a Policy is the amount you can
                    receive in a lump sum by surrendering the Policy. The
                    Surrender Value is the Net Accumulation Value less the
                    Surrender Charge (SEE CHARGES AND FEES, Surrender Charge).
                    All or part of the Surrender Value may be applied to one or
                    more of the Settlement Options. Surrender Values are
                    illustrated in Appendix 4.

                    DEFERRAL OF PAYMENT AND TRANSFERS


                    Payment of loans or of the Surrender Value from any of the
                    Sub-Accounts will generally be made within seven days.
                    Payment or transfer from the Fixed Account may be


                                                                              31
<PAGE>

                    deferred up to six months at LLANY's option. If LLANY
                    exercises its right to defer any payment from the Fixed
                    Account, interest will accrue and be paid as required by law
                    from the date the recipient would otherwise have been
                    entitled to receive the payment.


ASSIGNMENT; CHANGE OF OWNERSHIP

                    While the Insured is living, you may assign your rights in
                    the Policy, including the right to change the beneficiary
                    designation. The assignment must be in proper written form,
                    signed by you and recorded at the Administrative Office. No
                    assignment will affect, or prejudice LLANY as to, any
                    payment made or action taken by LLANY before it was
                    recorded. LLANY is not responsible for any assignment not
                    submitted for recording, nor is LLANY responsible for the
                    sufficiency or validity of any assignment. Any assignment is
                    subject to any indebtedness owed to LLANY at the time the
                    assignment is recorded and any interest accrued on such
                    indebtedness after recordation of any assignment.

                    Once recorded, the assignment remains effective until
                    released by the assignee in proper written form. So long as
                    an effective assignment remains outstanding, you will not be
                    permitted to take any action with respect to the Policy
                    without the consent of the assignee in proper written form.

                    So long as the Insured is living, you may name a new Owner
                    by recording a change in ownership in proper written form at
                    the Administrative Office. On recordation, the change will
                    be effective as of the date of execution of the document of
                    transfer or, if there is no such date, the date of
                    recordation. No such change of ownership will affect, or
                    prejudice LLANY as to, any payment made or action taken by
                    LLANY before it was recorded. LLANY may require that the
                    Policy be submitted to it for endorsement before making a
                    change.

LAPSE AND REINSTATEMENT

                    LAPSE OF A POLICY


                    If at any time the Net Accumulation Value is insufficient to
                    pay the Monthly Deduction, the Policy is subject to lapse
                    and automatic termination of all coverage under the Policy.
                    The Net Accumulation Value may be insufficient (1) because
                    it has been exhausted by earlier deductions, (2) due to poor
                    investment performance, (3) due to partial surrenders,
                    (4) due to indebtedness for Policy Loans, or (5) because of
                    some combination of the foregoing factors.


                    If LLANY has not received a Premium Payment or payment of
                    indebtedness on Policy Loans necessary so that the Net
                    Accumulation Value is sufficient to pay the Monthly
                    Deduction Amount on a Monthly Anniversary Day, LLANY will
                    send a written notice to the Owner and any assignee of
                    record. The notice will state the amount of the Premium
                    Payment or payment of indebtedness on Policy Loans necessary
                    such that the Net Accumulation Value is at least equal to
                    two times the Monthly Deduction Amount. If the minimum
                    required amount set forth in the notice is not paid to LLANY
                    on or before the day that is the later of (a) 31 days after
                    the date of mailing of the notice, and (b) 61 days after the
                    date of the Monthly Anniversary Day with respect to which
                    such notice was sent (together, the Grace Period), then the
                    policy shall terminate and all coverage under the policy
                    shall lapse without value.


                    REINSTATEMENT OF A LAPSED POLICY


                    After the Policy has lapsed due to the failure to make a
                    necessary payment before the end of an applicable Grace
                    Period, it may be reinstated provided (a) it has not been

32
<PAGE>
                    surrendered, (b) there is an application for reinstatement
                    in proper written form, (c) evidence of insurability of the
                    insured is furnished to LLANY and it agrees to accept the
                    risk, (d) LLANY receives a payment sufficient to keep the
                    Policy in force for at least two months, and (e) any accrued
                    loan interest is paid. The effective date of the reinstated
                    Policy shall be the Monthly Anniversary Day after the date
                    on which LLANY approves the application for reinstatement.
                    Surrender Charges will be reinstated as of the Policy Year
                    in which the Policy lapsed.

                    If the Policy is reinstated, such reinstatement is effective
                    on the Monthly Anniversary Day following LLANY approval. The
                    Accumulation Value at reinstatement will be the Net Premium
                    Payment then made less all Monthly Deductions due.

                    If the Surrender Value is not sufficient to cover the full
                    Surrender Charge at the time of lapse, the remaining portion
                    of the Surrender Charge will also be reinstated at the time
                    of Policy reinstatement.

COMMUNICATIONS WITH LLANY

                    PROPER WRITTEN FORM

                    Whenever this Prospectus refers to a communication "in
                    proper written form," it means a written document, in form
                    and substance reasonably satisfactory to LLANY, received at
                    the Administrative Office.

OTHER POLICY PROVISIONS

                    ISSUANCE

                    A Policy may only be issued upon receipt of satisfactory
                    evidence of insurability, and generally only when the
                    Insured is at least Age 18 and at most Age 80.

                    DATE OF COVERAGE

                    The date of coverage will be the Date of Issue, provided the
                    Insured is alive and prior to any change in the health and
                    insurability of the Insured as represented in the
                    application.

                    INCONTESTABILITY

                    LLANY will not contest payment of the Death Benefit Proceeds
                    based on the initial Specified Amount after the Policy has
                    been in force during the Insured's lifetime for two years
                    from the Date of Issue. For any increase in Specified Amount
                    requiring evidence of insurability, LLANY will not contest
                    payment of the Death Benefit Proceeds based on such an
                    increase after it has been in force for two years from its
                    effective date.

                    MISSTATEMENT OF AGE OR GENDER

                    If the Age or gender of the Insured has been misstated, the
                    affected benefits will be adjusted. The amount of the Death
                    Benefit Proceeds will be 1. multiplied by 2. and then the
                    result added to 3. where:
                    1. is the Net Amount at Risk at the time of the Insured's
                       Death;
                    2. is the ratio of the monthly Cost of Insurance applied in
                       the Policy month of death to the monthly Cost of
                       Insurance that should have been applied at the true Age
                       and gender in the Policy month of death; and
                    3. is the Accumulation Value at the time of the Insured's
                       Death.

                                                                              33
<PAGE>
                    SUICIDE

                    If the Insured dies by suicide, while sane or insane, within
                    two years from the Date of Issue, LLANY will pay no more
                    than the sum of the premiums paid, less any indebtedness and
                    the amount of any partial surrenders. If the Insured dies by
                    suicide, while sane or insane, within two years from the
                    date an application is accepted for an increase in the
                    Specified Amount, LLANY will pay no more than a refund of
                    the monthly charges for the cost of such additional benefit.

                    NONPARTICIPATING POLICIES

                    These are nonparticipating Policies on which no dividends
                    are payable. These Policies do not share in the profits or
                    surplus earnings of LLANY.

                    RIDERS


                    A Waiver of Monthly Deduction Rider may be added to the
                    Policy. Under this Rider, LLANY will maintain the Death
                    Benefit by paying covered monthly deductions during periods
                    of disability. Charges for this rider, if elected, are part
                    of the Monthly Deductions. There may be a separate charge(s)
                    for any rider(s) that becomes part of the Policy.



TAX ISSUES



                    INTRODUCTION. The Federal income tax treatment of the policy
                    is complex and sometimes uncertain. The Federal income tax
                    rules may vary with your particular circumstances. This
                    discussion does not include all the Federal income tax
                    rules that may affect you and your policy, and is not
                    intended as tax advice. This discussion also does not
                    address other Federal tax consequences, or state or local
                    tax consequences, associated with the policy. As a result,
                    you should always consult a tax adviser about the
                    application of tax rules to your individual situation.



                    TAXATION OF LIFE INSURANCE CONTRACTS IN GENERAL



                    TAX STATUS OF THE POLICY. Section 7702 of the Code
                    establishes a statutory definition of life insurance for
                    Federal tax purposes. We believe that the policy will meet
                    the statutory definition of life insurance, which places
                    limitations on the amount of premium payments that may be
                    made and the contract values that can accumulate relative to
                    the death benefit. As a result, the death benefit payable
                    under the policy will generally be excludable from the
                    beneficiary's gross income, and interest and other income
                    credited under the policy will not be taxable unless certain
                    withdrawals are made (or are deemed to be made) from the
                    policy prior to the insured's death, as discussed below.
                    This tax treatment will only apply, however, if (1) the
                    investments of the Separate Account are "adequately
                    diversified" in accordance with Treasury Department
                    regulations, and (2) we, rather than the you, are considered
                    the owner of the assets of the Separate Account for Federal
                    income tax purposes.



                    INVESTMENTS IN THE SEPARATE ACCOUNT MUST BE DIVERSIFIED. For
                    a policy to be treated as a life insurance contract for
                    Federal income tax purposes, the investments of the Separate


34
<PAGE>

                    Account must be "adequately diversified." IRS regulations
                    define standards for determining whether the investments of
                    the Separate Account are adequately diversified. If the
                    Separate Account fails to comply with these diversification
                    standards, you could be required to pay tax currently on the
                    excess of the contract value over the contract premium
                    payments. Although we do not control the investments of the
                    subaccounts, we expect that the subaccounts will comply with
                    the IRS regulations so that the Separate Account will be
                    considered "adequately diversified."



                    RESTRICTION ON INVESTMENT OPTIONS. Federal income tax law
                    limits your right to choose particular investments for the
                    policy. Because the IRS has not issued guidance specifying
                    those limits, the limits are uncertain and your right to
                    allocate contract values among the subaccounts may exceed
                    those limits. If so, you would be treated as the owner of
                    the assets of the Separate Account and thus subject to
                    current taxation on the income and gains from those assets.
                    We do not know what limits may be set by the IRS in any
                    guidance that it may issue and whether any such limits will
                    apply to existing policies. We reserve the right to modify
                    the policy without your consent to try to prevent the tax
                    law from considering you as the owner of the assets of the
                    Separate Account. No guarantees regarding tax treatment. We
                    make no guarantee regarding the tax treatment of any policy
                    or of any transaction involving a policy. However, the
                    remainder of this discussion assumes that your policy will
                    be treated as a life insurance contract for Federal income
                    tax purposes and that the tax law will not impose tax on any
                    increase in your contract value until there is a
                    distribution from your policy.



                    TAX TREATMENT OF LIFE INSURANCE DEATH BENEFIT PROCEEDS. In
                    general, the amount of the death benefit payable from a
                    policy because of the death of the insured is excludable
                    from gross income. Certain transfers of the policy for
                    valuable consideration, however, may result in a portion of
                    the death benefit being taxable. If the death benefit is not
                    received in a lump sum and is, instead, applied under one of
                    the settlement options, payments generally will be prorated
                    between amounts attributable to the death benefit which will
                    be excludable from the beneficiary's income and amounts
                    attributable to interest (accruing after the insured's
                    death) which will be includible in the beneficiary's income.



                    TAX DEFERRAL DURING ACCUMULATION PERIOD. Under existing
                    provisions of the Code, except as described below, any
                    increase in your contract value is generally not taxable to
                    you unless amounts are received (or are deemed to be
                    received) from the policy prior to the insured's death. If
                    there is a total withdrawal from the policy, the surrender
                    value will be includible in the your income to the extent
                    the amount received exceeds the "investment in the
                    contract." (If there is any debt at the time of a total
                    withdrawal, such debt will be treated as an amount received
                    by the owner.) The "investment in the contract" generally is
                    the aggregate amount of premium payments and other
                    consideration paid for the policy, less the aggregate amount
                    received under the policy previously to the extent such
                    amounts received were excludable from gross income. Whether
                    partial withdrawals (or other amounts deemed to be
                    distributed) from the policy constitute income to you
                    depends, in part, upon whether the policy is considered a
                    "modified endowment contract" (a "MEC") for Federal income
                    tax purposes.



                    POLICIES WHICH ARE MECS



                    CHARACTERIZATION OF A POLICY AS A MEC. A policy will be
                    classified as a MEC if premiums are paid more rapidly than
                    allowed by a "7-pay test" under the tax law or if the policy
                    is received in exchange for another policy that is a MEC. In
                    general, this policy will constitute a MEC unless (1) it was
                    received in exchange for another life insurance


                                                                              35
<PAGE>

                    contract which was not a MEC, and (2) no premium payments
                    (other than the exchanged contract) are paid into the policy
                    during the first seven contract years. In addition, even if
                    the policy initially is not a MEC, it may in certain
                    circumstances become a MEC. These circumstances would
                    include a later increase in benefits, any other material
                    change of the policy (within the meaning of the tax law),
                    and a withdrawal or reduction in the death benefit during
                    the first seven contract years.



                    TAX TREATMENT OF WITHDRAWALS, LOANS, ASSIGNMENTS AND PLEDGES
                    UNDER MECS. If the policy is a MEC, withdrawals from the
                    policy will be treated first as withdrawals of income and
                    then as a recovery of premium payments. Thus, withdrawals
                    will be includible in income to the extent the contract
                    value exceeds the investment in the policy. The Code treats
                    any amount received as a loan under a policy, and any
                    assignment or pledge (or agreement to assign or pledge) any
                    portion of your contract value, as a withdrawal of such
                    amount or portion. Your investment in the policy is
                    increased by the amount includible in income with respect to
                    such assignment, pledge, or loan.



                    PENALTY TAXES PAYABLE ON WITHDRAWALS. A 10% penalty tax may
                    be imposed on any withdrawal (or any deemed distribution)
                    from your MEC which you must include in your gross income.
                    The 10% penalty tax does not apply if one of several
                    exceptions exists. These exceptions include withdrawals or
                    surrenders that: you receive on or after you reach age
                    59 1/2, you receive because you became disabled (as defined
                    in the tax law), or you receive as a series of substantially
                    equal periodic payments for your life (or life expectancy).



                    SPECIAL RULES IF YOU OWN MORE THAN ONE MEC. In certain
                    circumstances, you must combine some or all of the life
                    insurance contracts which are MECs that you own in order to
                    determine the amount of withdrawal (including a deemed
                    withdrawal) that you must include in income. For example, if
                    you purchase two or more MECs from the same life insurance
                    company (or its affiliates) during any calendar year, the
                    Code treats all such policies as one contract. Treating two
                    or more policies as one contract could affect the amount of
                    a withdrawal (or a deemed withdrawal) that you must include
                    in income and the amount that might be subject to the 10%
                    penalty tax described above.



                    POLICIES WHICH ARE NOT MECS



                    TAX TREATMENT OF WITHDRAWALS. If the policy is not a MEC
                    (described below), the amount of any withdrawal from the
                    policy will generally be treated first as a non-taxable
                    recovery of premium payments and then as income from the
                    policy. Thus, a withdrawal from a policy that is not a MEC
                    will not be includible in income except to the extent it
                    exceeds the investment in the policy immediately before the
                    withdrawal.



                    CERTAIN DISTRIBUTIONS REQUIRED BY THE TAX LAW IN THE FIRST
                    15 POLICY YEARS.Section 7702 places limitations on the
                    amount of premium payments that may be made and the contract
                    values that can accumulate relative to the death benefit.
                    Where cash distributions are required under Section 7702 in
                    connection with a reduction in benefits during the first 15
                    years after the policy is issued (or if withdrawals are made
                    in anticipation of a reduction in benefits, within the
                    meaning of the tax law, during this period), some or all of
                    such amounts may be includible in income. A reduction in
                    benefits may occur when the face amount is decreased,
                    withdrawals are made, and in certain other instances.



                    TAX TREATMENT OF LOANS. If your policy is not a MEC, a loan
                    you receive under the policy is generally treated as your
                    indebtedness. As a result, no part of any loan under such a
                    policy constitutes income to you so long as the policy
                    remains in force. Nevertheless,


36
<PAGE>

                    in those situations where the interest rate credited to the
                    loan account equals the interest rate charged to you for the
                    loan, it is possible that some or all of the loan proceeds
                    may be includible in your income. If a policy lapses (or if
                    all contract value is withdrawn) when a loan is outstanding,
                    the amount of the loan outstanding will be treated as
                    withdrawal proceeds for purposes of determining whether any
                    amounts are includible in your income.



                    OTHER CONSIDERATIONS



                    INSURED LIVES PAST AGE 100. If the insured survives beyond
                    the end of the mortality table used to measure charges under
                    the policy, which ends at age 100, we believe the policy
                    will continue to qualify as life insurance for Federal tax
                    purposes. However, there is some uncertainty regarding this
                    treatment, and it is possible that you would be viewed as
                    constructively receiving the cash value in the year the
                    insured attains age 100.



                    COMPLIANCE WITH THE TAX LAW. We believe that the maximum
                    amount of premium payments we have determined for the
                    policies will comply with the Federal tax definition of life
                    insurance. We will monitor the amount of premium payments,
                    and, if the premium payments during a contract year exceed
                    those permitted by the tax law, we will refund the excess
                    premiums within 60 days of the end of the policy year and
                    will pay interest and other earnings (which will be
                    includible in income subject to tax) as required by law on
                    the amount refunded. We also reserve the right to increase
                    the death benefit (which may result in larger charges under
                    a policy) or to take any other action deemed necessary to
                    maintain compliance of the policy with the Federal tax
                    definition of life insurance.



                    DISALLOWANCE OF INTEREST DEDUCTIONS. If an entity (such as a
                    corporation or a trust, not an individual) purchases a
                    policy or is the beneficiary of a policy issued after
                    June 8, 1997, a portion of the interest on indebtedness
                    unrelated to the policy may not be deductible by the entity.
                    However, this rule does not apply to a policy owned by an
                    entity engaged in a trade or business which covers the life
                    of an individual who is a 20-percent owner of the entity, or
                    an officer, director, or employee of the trade or business,
                    at the time first covered by the policy. This rule also does
                    not apply to a policy owned by an entity engaged in a trade
                    or business which covers the joint lives of the 20% owner of
                    the entity and the owner's spouse at the time first covered
                    by the policy.



                    FEDERAL INCOME TAX WITHHOLDING. We will withhold and remit
                    to the IRS a part of the taxable portion of each
                    distribution made under a policy unless you notify us in
                    writing at or before the time of the distribution that tax
                    is not to be withheld. Regardless of whether you request
                    that no taxes be withheld or whether the Company withholds a
                    sufficient amount of taxes, you will be responsible for the
                    payment of any taxes and early distribution penalties that
                    may be due on the amounts received. You may also be required
                    to pay penalties under the estimated tax rules, if your
                    withholding and estimated tax payments are insufficient to
                    satisfy your total tax liability.



                    CHANGES IN THE POLICY OR CHANGES IN THE LAW. Changing the
                    owner, exchanging the contract, and other changes under the
                    policy may have tax consequences (in addition to those
                    discussed herein) depending on the circumstances of such
                    change. The above discussion is based on the Code, IRS
                    regulations, and interpretations existing on the date of
                    this Prospectus. However, Congress, the IRS, and the courts
                    may modify these authorities, sometimes retroactively.


                                                                              37
<PAGE>

                    TAX STATUS OF LLANY



                    Under existing Federal income tax laws, LLANY does not pay
                    tax on investment income and realized capital gains of the
                    Separate Account. LLANY does not expect that it will incur
                    any Federal income tax liability on the income and gains
                    earned by the Separate Account. We, therefore, do not impose
                    a charge for Federal income taxes. If Federal income tax law
                    changes and we must pay tax on some or all of the income and
                    gains earned by the Separate Account, we may impose a charge
                    against the Separate Account to pay the taxes.


FAIR VALUE OF THE POLICY

                    It is sometimes necessary for tax and other reasons to
                    determine the "fair value" of the Policy. The fair value of
                    the Policy is measured differently for different purposes.
                    It is not necessarily the same as the Accumulation Value or
                    the Net Accumulation Value, although the amount of the Net
                    Accumulation Value will typically be important in valuing
                    the Policy for this purpose. For some but not all purposes,
                    the fair value of the Policy may be the Surrender Value of
                    the Policy. The fair value of the Policy may be impacted by
                    developments other than the performance of the underlying
                    investments. For example, without regard to any other
                    factor, it increases as the Insured grows older. Moreover,
                    on the death of the Insured, it tends to increase
                    significantly. The Owner should consult with his or her
                    advisors for guidance as to the appropriate methodology for
                    determining the fair value of the Policy for a particular
                    purpose.

38
<PAGE>
DIRECTORS AND OFFICERS OF LLANY

                    The following persons are Directors and Officers of LLANY.
                    Except as indicated below, the address of each is 120
                    Madison Street, Suite 1700, Syracuse, New York 13202 and
                    each has been employed by LLANY or its affiliates for more
                    than five years.


<TABLE>
                            NAME, ADDRESS AND POSITION(S)
                            WITH REGISTRANT                   PRINCIPAL OCCUPATIONS LAST FIVE YEARS
                            ----------------------------------------------------------------------------
                            <S>                               <C>

                            ROLAND C. BAKER                   President and Director [1/95-present],
                            DIRECTOR                          First Penn- Pacific Life Insurance Co.
                            1801 S. Meyers Rd.
                            Oakbrook Terrace, IL 60181

                            J. PATRICK BARRETT                Chairman and Chief Executive Officer,
                            DIRECTOR                          CARPAT Investments [9/87-present];
                            One Telergy Parkway               President, Chief Operating Officer and
                            East Syracuse, NY 13057           Director, Telergy, Inc. [4/98-present];
                                                              Chief Executive Officer and Director,
                                                              Syracuse Executive Air Service, Inc.
                                                              [3/89-present]; Director, Bennington Iron
                                                              Works, Inc. [6/89-present]; Director,
                                                              Coyne Industrial Enterprises Corp.
                                                              [1998-present].

                            DAVID N. BECKER                   Vice President and Chief Actuarial
                            SECOND VICE PRESIDENT AND         Officer, The Lincoln National Life
                            APPOINTED ACTUARY                 Insurance Company
                            1300 South Clinton St.
                            Fort Wayne, IN 46802

                            THOMAS D. BELL, JR.               President and Chief Executive Officer
                            DIRECTOR                          Young & Rubicam [1/00-present]. Formerly:
                            285 Madison Avenue                President and Chief Executive Officer
                            New York, NY 10017                [4/95-9/98], Burson- Marstellar; Vice
                                                              Chairman [4/94-5/95], Gulfstream Aerospace
                                                              Corp.

                            JON A. BOSCIA                     President, Chief Executive Officer and
                            DIRECTOR                          Director, Lincoln National Corporation
                            Centre Square West Tower Suite    [1/98-present]. Formerly: President and
                            3900                              Chief Executive Officer [10/96-1/98],
                            Philadelphia, PA 19102            President and Chief Operating Officer
                                                              [5/94-10/96] The Lincoln National Life
                                                              Insurance Co.

                            JOANNE B. COLLINS                 President, Treasurer and Director, Lincoln
                            PRESIDENT, TREASURER              Life & Annuity Company of New York
                            AND DIRECTOR                      [8/99-present]; Second Vice President
                                                              Lincoln National Corporation
                                                              [4/96-present]. Formerly: Second Vice
                                                              President [9/84-3/96] Lincoln National
                                                              Corporation-Reinsurance.
</TABLE>


                                                                              39
<PAGE>

<TABLE>
                            NAME, ADDRESS AND POSITION(S)
                            WITH REGISTRANT                   PRINCIPAL OCCUPATIONS LAST FIVE YEARS
                            ----------------------------------------------------------------------------
                            <S>                               <C>
                            JOHN H. GOTTA                     Director, Second Vice President and
                            DIRECTOR, SECOND VICE PRESIDENT   Assistant Secretary [12/99-present],
                            AND ASSISTANT SECRETARY           Lincoln Life & Annuity Company of New
                            350 Church Street                 York; Chief Executive Officer of Life
                            Hartford, CT 06103                Insurance, Senior Vice President and
                                                              Assistant Secretary [12/99-present] The
                                                              Lincoln National Life Insurance Company.
                                                              Formerly: Senior Vice President and
                                                              Assistant Secretary [4/98-12/99]; Senior
                                                              Vice President [2/98-4/98]; Vice President
                                                              and General Manager [1/98-2/98] The
                                                              Lincoln National Life Insurance Co; Senior
                                                              Vice President, Connecticut General Life
                                                              Insurance Company [3/96-12/97]; Vice
                                                              President, Connecticut (Massachusetts
                                                              Mutual) Mutual Life Insurance Company
                                                              [8/94-3/96].

                            BARBARA S. KOWALCZYK              Senior Vice President, Corporation
                            DIRECTOR                          Planning [5/94-present] Lincoln National
                            Centre Square West Tower          Corporation
                            1500 Market Street Suite 3900
                            Philadelphia, PA 19102

                            MARGUERITE L. LACHMAN             Principal [11/99-present], Lend Lease Real
                            DIRECTOR                          Estate Investments. Formerly: Managing
                            437 Madison Avenue, 18th Floor    Director [4/87-11/99], Schroeder Real
                            New York, NY 10022                Estate Associates.

                            LOUIS G. MARCOCCIA                Senior Vice President for Business,
                            DIRECTOR                          Finance and Administrative Services,
                            Syracuse University               Syracuse University [1975-present].
                            Syracuse, NY 13244

                            TROY D. PANNING                   Second Vice President and Chief Financial
                            SECOND VICE PRESIDENT AND CHIEF   Officer [11/96-present], Lincoln Life &
                            FINANCIAL OFFICER                 Annuity Company of New York. Formerly:
                                                              Accountant [9/90-11/96] Ernst & Young LLP

                            JOHN M. PIETRUSKI                 Chairman of the Board, Texas Biotechnology
                            DIRECTOR                          Corp.
                            One Penn Plaza
                            Suite 3408
                            New York, NY 10119

                            LAWRENCE T. ROWLAND               Chairman, Chief Executive Officer,
                            DIRECTOR                          President and Director [10/96-present]
                            1700 Magnavox Way                 Lincoln National Reassurance Co. Formerly:
                            One Reinsurance Place             Senior Vice President [10/95-10/96].
                            Ft. Wayne, IN 46802

                            RICHARD C. VAUGHAN                Executive Vice President and Chief
                            DIRECTOR                          Financial Officer [1/95-present] The
                            Centre Square                     Lincoln National Life Insurance Company.
                            West Tower
                            1500 Market Street
                            Suite 3900
                            Philadelphia, PA 19102
</TABLE>


40
<PAGE>
DISTRIBUTION OF POLICIES


                    LLANY intends to offer the Policy in New York. Lincoln
                    Financial Advisors Corporation ("LFA"), an affiliate of
                    LLANY and the principal underwriter for the Policies, is
                    registered with the Securities and Exchange Commission under
                    the Securities Exchange Act of 1934 as a broker-dealer and
                    is a member of the National Association of Securities
                    Dealers ("NASD"). The principal business address of LFA is
                    350 Church Street, Hartford, CT 06103.


                    The Policy may be sold by individuals, who in addition to
                    being appointed as life insurance agents for LLANY, are also
                    registered representatives of LFA or other broker-dealers.
                    These representatives may receive commission and service
                    fees up to 98% of the first year premium, plus up to 10% of
                    all other premiums paid. In lieu of premium-based
                    commission, LLANY may pay equivalent amounts based on
                    Accumulation Value. The selling office receives additional
                    compensation on the first year premium and all additional
                    premiums. In some situations, the selling office may elect
                    to share its commission with the registered representative.
                    Selling representatives are also eligible for bonuses and
                    non-cash compensation if certain production levels are
                    reached. All compensation is paid from LLANY's resources,
                    which include sales charges made under this Policy.

CHANGES OF INVESTMENT POLICY

                    LLANY may materially change the investment policy of the
                    Separate Account. LLANY must inform the Owners and obtain
                    all necessary regulatory approvals. Any change must be
                    submitted to the various state insurance departments which
                    shall disapprove it if deemed detrimental to the interests
                    of the Owners or if it renders LLANY's operations hazardous
                    to the public. If an Owner objects, the Policy may be
                    converted to a substantially comparable fixed benefit life
                    insurance policy offered by LLANY on the life of the
                    Insured. The Owner has the later of 60 days from the date of
                    the investment policy change or 60 days from being informed
                    of such change to make this conversion. LLANY will not
                    require evidence of insurability for this conversion.

                    The new policy will not be affected by the investment
                    experience of any separate account. The new policy will be
                    for an amount of insurance not exceeding the Death Benefit
                    of the Policy converted on the date of such conversion.

OTHER CONTRACTS ISSUED BY LLANY

                    LLANY from time to time offers other variable annuity
                    contracts and variable life insurance policies with benefits
                    which vary in accordance with the investment experience of a
                    separate account of LLANY.

STATE REGULATION

                    LLANY is subject to the laws of New York governing insurance
                    companies and to regulation by the New York Insurance
                    Department. An annual statement in a prescribed form is
                    filed with the New York Insurance Department each year
                    covering the operation of LLANY for the preceding year and
                    its financial condition as of the end of such year.
                    Regulation by the Insurance Department includes periodic
                    examination to determine LLANY's contract liabilities and
                    reserves so that the Insurance Department may certify the
                    items are correct. LLANY's books and accounts are subject to
                    review by the Insurance Department at all times and a full
                    examination of its operations is conducted periodically by
                    the New York Department of Insurance. Such regulation does
                    not, however, involve any supervision of management or
                    investment practices or policies.

                                                                              41
<PAGE>
                    A blanket bond with a per event limit of $25 million and an
                    annual policy aggregate limit of $50 million covers all of
                    the officers and employees of LLANY.

REPORTS TO OWNERS

                    LLANY maintains Policy records and will mail to each Owner,
                    at the last known address of record, an annual statement
                    showing the amount of the current Death Benefit, the
                    Accumulation Value, and Surrender Value, premiums paid and
                    monthly charges deducted since the last report, the amounts
                    invested in each Sub-Account and any Loan Account Value.

                    Owners will also be sent annual reports containing financial
                    statements for the Variable Account and annual and
                    semi-annual reports of the Funds as required by the 1940
                    Act.

                    In addition, Owners will receive statements of significant
                    transactions, such as changes in Specified Amount, changes
                    in Death Benefit Option, transfers among Sub-Accounts,
                    Premium Payments, loans, loan repayments, reinstatement and
                    termination.

ADVERTISING

                    LLANY is also ranked and rated by independent financial
                    rating services, including Moody's, Standard & Poor's,
                    Duff & Phelps and A.M. Best Company. The purpose of these
                    ratings is to reflect the financial strength or
                    claims-paying ability of LLANY. The ratings are not intended
                    to reflect the investment experience or financial strength
                    of the Separate Account. LLANY may advertise these ratings
                    from time to time. In addition, LLANY may include in certain
                    advertisements, endorsements in the form of a list of
                    organizations, individuals or other parties which recommend
                    LLANY or the Policies. Furthermore, LLANY may occasionally
                    include in advertisements comparisons of currently taxable
                    and tax deferred investment programs, based on selected tax
                    brackets, or discussions of alternative investment vehicles
                    and general economic conditions.

                    We are a member of the Insurance Marketplace Standards
                    Association ("IMSA") and may include the IMSA logo and
                    information about IMSA membership in our advertisements.
                    Companies that belong to IMSA subscribe to a set of ethical
                    standards covering the various aspects of sales and services
                    for individually sold life insurance and annuities.


LEGAL PROCEEDINGS



                    At this time, the Company is not involved in any material
                    litigation. From time to time, legal proceedings arise which
                    generally are routine and in the ordinary course of
                    business.


EXPERTS


                    The financial statements of the Separate Account and the
                    statutory-basis financial statements of LLANY appearing in
                    this Prospectus and Registration Statement have been audited
                    by Ernst & Young LLP, independent auditors, as set forth in
                    their reports which also appear elsewhere in this document
                    and in the Registration Statement. The financial statements
                    audited by Ernst & Young LLP, have been included in this
                    document in reliance on their reports given on their
                    authority as experts in accounting and auditing.


                    Actuarial matters included in this prospectus have been
                    examined by Vaughn W. Robbins, FSA as stated in the Opinion
                    filed as an Exhibit to the Registration Statement.

                    Legal matters in connection with the Policies described
                    herein are being passed upon by Robert O. Sheppard, Esq., as
                    stated in the Opinion filed as an Exhibit to the
                    Registration Statement.

42
<PAGE>
REGISTRATION STATEMENT

                    A Registration Statement has been filed with the Securities
                    and Exchange Commission under the Securities Act of 1933, as
                    amended, with respect to the Policies offered hereby. This
                    Prospectus does not contain all the information set forth in
                    the Registration Statement and amendments thereto and
                    exhibits filed as a part thereof, to all of which reference
                    is hereby made for further information concerning the
                    Variable Account, LLANY, and the Policies offered hereby.
                    Statements contained in this Prospectus as to the content of
                    Policies and other legal instruments are summaries. For a
                    complete statement of the terms thereof, reference is made
                    to such instruments as filed.

                                                                              43
<PAGE>
APPENDIX 1

                    GUARANTEED MAXIMUM COST OF INSURANCE RATES

                    The Guaranteed Maximum Cost of Insurance Rates, per $1,000
                    of Net Amount at Risk, for standard risks are set forth in
                    the following Table based on the 1980 Commissioners Standard
                    Ordinary Mortality Tables, Age Nearest Birthday (1980 CSO);
                    or for unisex rates, on the 1980 CSO-B Table.

<TABLE>
<CAPTION>
ATTAINED AGE              MALE      FEMALE     UNISEX
(NEAREST                MONTHLY    MONTHLY    MONTHLY
BIRTHDAY)                 RATE       RATE       RATE
- ---------               --------   --------   --------
<S>                     <C>        <C>        <C>
          0              0.34845    0.24089    0.32677
          1              0.08917    0.07251    0.08667
          2              0.08251    0.06750    0.07917
          3              0.08167    0.06584    0.07834
          4              0.07917    0.06417    0.07584
          5              0.07501    0.06334    0.07251
          6              0.07167    0.06084    0.06917
          7              0.06667    0.06000    0.06584
          8              0.06334    0.05834    0.06250
          9              0.06167    0.05750    0.06084
         10              0.06084    0.05667    0.06000
         11              0.06417    0.05750    0.06250
         12              0.07084    0.06000    0.06917
         13              0.08251    0.06250    0.07834
         14              0.09584    0.06887    0.09001
         15              0.11085    0.07084    0.10334
         16              0.12585    0.07601    0.11585
         17              0.13919    0.07917    0.12752
         18              0.14836    0.08167    0.13502
         19              0.15502    0.08501    0.14085
         20              0.15836    0.08751    0.14502
         21              0.15919    0.08917    0.14585
         22              0.15752    0.09084    0.14419
         23              0.15502    0.09251    0.14252
         24              0.15189    0.09501    0.14085
         25              0.14752    0.09668    0.13752
         26              0.11419    0.09918    0.13585
         27              0.14252    0.10168    0.13418
         28              0.14169    0.10501    0.13418
         29              0.14252    0.10635    0.13585
         30              0.14419    0.11251    0.13752
         31              0.14836    0.11668    0.14169
         32              0.15252    0.12085    0.14585
         33              0.15919    0.12502    0.15252
         34              0.16889    0.13168    0.15919
         35              0.17586    0.13752    0.16836
         36              0.18670    0.14669    0.17837
         37              0.20004    0.15752    0.19170
         38              0.21505    0.17003    0.20588
         39              0.23255    0.18503    0.22338
         40              0.25173    0.20171    0.24173
         41              0.27424    0.22005    0.26340
         42              0.29675    0.23922    0.28508
         43              0.32260    0.25757    0.31010
         44              0.34929    0.27674    0.33428
         45              0.37931    0.29675    0.36263
         46              0.41017    0.31677    0.39182
         47              0.44353    0.33761    0.42268
         48              0.47856    0.36096    0.45437
         49              0.51777    0.38598    0.49107
<CAPTION>
ATTAINED AGE              MALE      FEMALE     UNISEX
(NEAREST                MONTHLY    MONTHLY    MONTHLY
BIRTHDAY)                 RATE       RATE       RATE
- ---------               --------   --------   --------
<S>                     <C>        <C>        <C>
         50              0.55948    0.41350    0.53028
         51              0.60870    0.44270    0.57533
         52              0.66377    0.47523    0.62539
         53              0.72636    0.51276    0.68297
         54              0.79730    0.55114    0.74722
         55              0.87326    0.59118    0.81566
         56              0.95591    0.63123    0.88996
         57              1.04192    0.66961    0.96593
         58              1.13378    0.70633    1.04609
         59              1.23236    0.74556    1.13211
         60              1.34180    0.78979    1.22817
         61              1.46381    0.84488    1.33511
         62              1.60173    0.91417    1.45796
         63              1.75809    1.00267    1.59922
         64              1.93206    1.10539    1.75725
         65              2.12283    1.21731    1.92955
         66              2.32623    1.33511    2.11195
         67              2.54312    1.45461    2.30614
         68              2.77350    1.57247    2.50878
         69              3.02328    1.69955    2.72909
         70              3.30338    1.84590    2.97466
         71              3.62140    2.02325    3.25640
         72              3.98666    2.24419    3.58279
         73              4.40599    2.51548    3.95978
         74              4.87280    2.83552    4.38330
         75              5.37793    3.19685    4.84334
         76              5.91225    3.59370    5.33245
         77              6.46824    4.01942    5.84227
         78              7.04089    4.47410    6.36948
         79              7.64551    4.97042    6.92851
         80              8.30507    5.52957    7.54229
         81              9.03761    6.17118    8.22883
         82              9.86724    6.91414    9.01216
         83             10.80381    7.77075    9.90124
         84             11.82571    8.72632   10.87533
         85             12.91039    9.76952   11.92213
         86             14.03509   10.89151   13.01471
         87             15.18978   12.08770   14.15507
         88             16.36948   13.35774   15.33494
         89             17.57781   14.70820   16.56493
         90             18.82881   16.15259   17.85746
         91             20.14619   17.71416   19.23699
         92             21.57655   19.43814   20.76665
         93             23.20196   21.40786   22.49837
         94             25.28174   23.63051   24.70915
         95             28.27411   27.16158   27.82758
         96             33.10577   32.32378   32.78845
         97             41.68476   41.21204   41.45783
         98             58.01259   57.81394   57.95663
         99             90.90909   90.90909   90.90909
</TABLE>

44
<PAGE>
APPENDIX 2

                    ILLUSTRATION OF SURRENDER CHARGES

                    The initial Surrender Charge is calculated as (a) times (b),
                    plus (c), with that result not to exceed (d), where
                    (a) is 1.25;
                    (b) is the curtate net level premium for the Specified
                        Amount of insurance, calculated using the 1980
                        Commissioners Standard Ordinary mortality table and 4%
                        interest;
                    (c) is $10 per $1000 of Specified Amount; and
                    (d) is $50 per $1000 of Specified Amount.

                    The Surrender Charge decreases from its initial amount to
                    zero over a period of at most 15 years. If the insured's Age
                    at issue is 55 or greater, then the Surrender Charge
                    decreases to zero over a period of ten years. In general
                    terms, the initial Surrender Charge is amortized in
                    proportion to a twenty year life contingent annuity due,
                    with a further reduction in the final years of the surrender
                    charge period. In formulas, the Surrender Charge a point in
                    time "t" years after issue is (a) times (b) times (c), where
                    (a) is the initial Surrender Charge;
                    (b) is the ratio of a life contingent annuity due beginning
                        at time t and ending 20 years after issue, divided by a
                        life contingent annuity due beginning at issue and
                        ending 20 years after issue, both calculated using the
                        1980 Commissioners Standard Ordinary mortality table and
                        4% interest; and
                    (c) is a durational factor depending on the issue Age and
                        policy year "t". Values are shown below for issue Age 50
                        or less, and for issue Age 55 or more. Values for Ages
                        51 through 54 fall in between these values.

<TABLE>
<CAPTION>
                                                   AGE 50             AGES 55
                                T                 OR LESS             OR MORE
                                -                 -------             -------
                            <S>                   <C>                 <C>
                            7 or less               100%                 75%
                                8                   100%                 50%
                                9                   100%                 25%
                                10                  100%                  0%
                                11                   80%                  0%
                                12                   60%                  0%
                                13                   40%                  0%
                                14                   20%                  0%
                            15 or more                0%                  0%
</TABLE>

                    EXAMPLE 1: A male, Age 45, purchases a policy with a
                    Specified Amount of $100,000.

                    The initial Surrender Charge is computed as follows:

                    net level premium = 1987.66

                    $10 per $1000 of Specified Amount = $1000

                    $50 per $1000 of Specified Amount = $5000

                    initial Surrender Charge = 1.25 X $1987.66 + 1000 =
                    $3,484.57, which is less than $5000.

                                                                              45
<PAGE>
                    This amount decreased to zero over 15 years as follows:

<TABLE>
<CAPTION>
                            YEARS   INITIAL
                            AFTER  SURRENDER   ANNUITY    DURATIONAL   SURRENDER
                            ISSUE   CHARGE      RATIO       FACTOR      CHARGE
                            -----  ---------   -------    ----------   ---------
                            <S>    <C>         <C>        <C>          <C>
                              0    $3,484.57   1.00000        100%     3,484.57
                              1    $3,484.57   0.96609        100%     3,366.42
                              2    $3,484.57   0.93101        100%     3,244.18
                              3    $3,484.57   0.89471        100%     3,117.68
                              4    $3,484.57   0.85711        100%     2,986.67
                              5    $3,484.57   0.81818        100%     2,850.99
                              6    $3,484.57   0.77782        100%     2,710.36
                              7    $3,484.57   0.73600        100%     2,564.64
                              8    $3,484.57   0.69265        100%     2,413.59
                              9    $3,484.57   0.64769        100%     2,256.93
                             10    $3,484.57   0.60104        100%     2,094.38
                             11    $3,484.57   0.55257         80%     1,540.37
                             12    $3,484.57   0.50212         60%     1,049.80
                             13    $3,484.57   0.44952         40%       626.55
                             14    $3,484.57   0.39456         20%       274.97
                             15    $3,484.57   0.33701          0%         0.00
</TABLE>

                    EXAMPLE 2: A female, Age 55, purchases a policy with a
                    Specified Amount of $200,000.

                    The initial Surrender Charge is computed as follows:

                    net level premium = $4,996.55

                    $10 per $1000 of Specified Amount = $2,000

                    $50 per $1000 of Specified Amount = $10,000

                    initial Surrender Charge = 1.25 X $4996.55 + 2000 =
                    $8,245.68, which is less than $10,000.

                    This amount decreased to zero over 10 years as follows:

<TABLE>
<CAPTION>
                            YEARS   INITIAL
                            AFTER  SURRENDER   ANNUITY    DURATIONAL   SURRENDER
                            ISSUE   CHARGE      RATIO       FACTOR      CHARGE
                            -----  ---------   -------    ----------   ---------
                            <S>    <C>         <C>        <C>          <C>
                              0    $8,245.68   1.00000        100%     8,245.68
                              1    $8,245.68   0.96649        100%     7,969.40
                              2    $8,245.68   0.93185        100%     7,683.73
                              3    $8,245.68   0.89596        100%     7,387.80
                              4    $8,245.68   0.85871        100%     7,080.67
                              5    $8,245.68   0.82003        100%     6,761.74
                              6    $8,245.68   0.77986        100%     6,430.50
                              7    $8,245.68   0.73818         75%     4,565.07
                              8    $8,245.68   0.69496         50%     2,885.22
                              9    $8,245.68   0.65022         25%     1,340.37
                             10    $8,245.68   0.60387          0%         0.00
</TABLE>

46
<PAGE>
APPENDIX 3

                    CORRIDOR PERCENTAGES

<TABLE>
<CAPTION>
ATTAINED AGE OF
THE INSURED                CORRIDOR
(NEAREST BIRTHDAY)        PERCENTAGE
- ------------------        ----------
<S>                       <C>
         0-40                250%
          41                 243%
          42                 236%
          43                 229%
          44                 222%
          45                 215%
          46                 209%
          47                 203%
          48                 197%
          49                 191%
          50                 185%
          51                 178%
          52                 171%
          53                 164%
          54                 157%
          55                 150%
          56                 146%
          57                 142%
          58                 138%
          59                 134%
          60                 130%
          61                 128%
          62                 126%
          63                 124%
          64                 122%
          65                 120%
          66                 119%
          67                 118%
          68                 117%
          69                 116%
          70                 115%
          71                 113%
          72                 111%
          73                 109%
          74                 107%
         75-90               105%
          91                 104%
          92                 103%
          93                 102%
          94                 101%
         95-99               100%
</TABLE>

                                                                              47
<PAGE>
APPENDIX 4

                    ILLUSTRATIONS OF ACCUMULATION VALUES, SURRENDER VALUES, AND
                    DEATH BENEFIT PROCEEDS

                    The illustrations in this Prospectus have been prepared to
                    help show how values under the Policies change with
                    investment performance. The illustrations illustrate how
                    Accumulation Values, Surrender Values and Death Benefit
                    Proceeds under a Policy would vary over time if the
                    hypothetical gross investment rates of return were a uniform
                    annual effective rate of either 0%, 6% or 12%. If the
                    hypothetical gross investment rate of return averages 0%,
                    6%, or 12% over a period of years, but fluctuates above or
                    below those averages for individual years, the Accumulation
                    Values, Surrender Values and Death Benefit Proceeds may be
                    different. The illustrations also assume there are no Policy
                    Loans or Partial Surrenders, no additional Premium Payments
                    are made other than shown, no Accumulation Values are
                    allocated to the Fixed Account, and there are no changes in
                    the Specified Amount or Death Benefit Option.

                    The amounts shown for the Accumulation Value, Surrender
                    Value and Death Benefit Proceeds as of each Policy
                    Anniversary reflect the fact that charges are made and
                    expenses applied which lower investment return on the assets
                    held in the Sub-Accounts. Daily charges are made against the
                    assets of the Sub-Accounts for assuming mortality and
                    expense risks. The mortality and expense risk charges are
                    equivalent to an annual effective rate of 0.75% of the daily
                    net asset value of the Separate Account in years 1-10, 0.35%
                    in years 11-20 and 0.20% in years 21 and later. In addition,
                    the amounts shown also reflect the deduction of Fund
                    investment advisory fees and other expenses which will vary
                    depending on which funding vehicle is chosen but which are
                    assumed for purposes of these illustrations to be equivalent
                    to an annual effective rate of 0.82% of the daily net asset
                    value of the Separate Account. This rate reflects an
                    arithmetic average of total Fund portfolio annual expenses
                    for the year ending December 31, 1998.

                    Considering charges for mortality and expense risks and the
                    assumed Fund expenses, gross annual rates of 0%, 6% and 12%
                    correspond to net investment experience at annual rates of
                    -1.57%, 4.43% and 10.43%, for years 1-10, -1.17%, 4.83% and
                    10.83% in years 11-20, and -1.02%, 4.98% and 10.98% in years
                    21 and later.

                    The illustrations also reflect the fact that LLANY makes
                    monthly charges for providing insurance protection. Current
                    values reflect current Cost of Insurance charges and
                    guaranteed values reflect the maximum Cost of Insurance
                    charges guaranteed in the Policy. The values shown are for
                    Policies which are issued as preferred and standard.
                    Policies issued on a substandard basis would result in lower
                    Accumulation Values and Death Benefit Proceeds than those
                    illustrated.

                    The illustrations also reflect the fact that LLANY deducts a
                    premium load of 5% from each Premium Payment.

                    The Surrender Values shown in the illustrations reflect the
                    fact that LLANY will deduct a Surrender Charge from the
                    Policy's Accumulation Value for any Policy surrendered in
                    full during the first fifteen Policy Years. Surrender
                    Charges reflect, in part, age and Specified Amount, and are
                    shown in the illustrations.

                    In addition, the illustrations reflect the fact that LLANY
                    deducts a monthly administrative charge at the beginning of
                    each Policy Month. This monthly administrative expense
                    charge is a flat dollar charge of $15 per month in the first
                    year. Current values reflect a current flat dollar monthly
                    administrative expense charge of $5 (and guaranteed values,
                    $10) in subsequent Policy Years.

                    Upon request, LLANY will furnish a comparable illustration
                    based on the proposed insured's age, gender classification,
                    smoking classification, risk classification and premium
                    payment requested.

48
<PAGE>
                                  MALE    AGE 45    NONSMOKER
                                  PREFERRED -- $5,396 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1
                                  GUARANTEED BASIS

<TABLE>
                        PREMIUMS
                        ACCUMULATED                                                                         SURRENDER VALUE
                           AT                  DEATH BENEFIT               TOTAL ACCUMULATION VALUE        ANNUAL INVESTMENT
  END OF                5% INTEREST     ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF          RETURN OF
POLICY YEAR             PER YEAR      GROSS 0%   GROSS 6%   GROSS 12%   GROSS 0%   GROSS 6%   GROSS 12%   GROSS 0%   GROSS 6%
         --              --------     --------   --------   --------    -------    -------    --------    -------    -------
<S>                     <C>           <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>

          1                 5,666     500,000    500,000     500,000      3,447      3,701       3,955          0          0
          2                11,615     500,000    500,000     500,000      5,984      6,682       7,413          0          0
          3                17,861     500,000    500,000     500,000      8,299      9,610      11,042          0          0
          4                24,420     500,000    500,000     500,000     10,387     12,473      14,853          0          0
          5                31,306     500,000    500,000     500,000     12,228     15,247      18,844          0      1,238

          6                38,537     500,000    500,000     500,000     13,811     17,915      23,024        493      4,597
          7                46,130     500,000    500,000     500,000     15,097     20,430      27,374      2,495      7,828
          8                54,102     500,000    500,000     500,000     16,057     22,752      31,884      4,197     10,892
          9                62,473     500,000    500,000     500,000     16,651     24,833      36,533      5,561     13,743
         10                71,262     500,000    500,000     500,000     16,836     26,612      41,296      6,544     16,321

         15               122,257     500,000    500,000     500,000     10,938     30,070      67,992     10,938     30,070
         20               187,341           0    500,000     500,000          0     16,073      96,586          0      6,073
         25               270,407           0          0     500,000          0          0     120,730          0          0
         30               376,421           0          0     500,000          0          0     122,105          0          0

<S>                    <C>

  END OF
POLICY YEAR            GROSS 12%
         --            --------
          1                   0
          2                   0
          3                   0
          4                 177
          5               4,835
          6               9,706
          7              14,772
          8              20,024
          9              25,443
         10              31,004
         15              67,992
         20              96,586
         25             120,730
         30             122,105
</TABLE>

Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

                                                                              49
<PAGE>
                                  MALE    AGE 45    NONSMOKER
                                  PREFERRED -- $5,396 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS
<TABLE>
<CAPTION>
                         PREMIUMS
                        ACCUMULATED
       END OF               AT                 DEATH BENEFIT               TOTAL ACCUMULATION VALUE
       POLICY           5% INTEREST     ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
        YEAR             PER YEAR     GROSS 0%   GROSS 6%   GROSS 12%   GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------   -----------   --------   --------   ---------   --------   --------   ---------
<S>                     <C>           <C>        <C>        <C>         <C>        <C>        <C>
          1                 5,666     500,000    500,000     500,000      3,447      3,701       3,955
          2                11,615     500,000    500,000     500,000      6,871      7,598       8,356
          3                17,861     500,000    500,000     500,000     10,139     11,562      13,107
          4                24,420     500,000    500,000     500,000     13,279     15,623      18,274
          5                31,306     500,000    500,000     500,000     16,317     19,812      23,930

          6                38,537     500,000    500,000     500,000     19,279     24,162      30,153
          7                46,130     500,000    500,000     500,000     22,145     28,658      36,983
          8                54,102     500,000    500,000     500,000     24,803     33,192      44,369
          9                62,473     500,000    500,000     500,000     27,416     37,931      52,541
         10                71,262     500,000    500,000     500,000     29,919     42,819      61,516

         15               122,257     500,000    500,000     500,000     40,320     69,763     122,944
         20               187,341     500,000    500,000     500,000     46,993    101,131     224,857
         25               270,407     500,000    500,000     500,000     50,188    139,743     402,074
         30               376,421     500,000    500,000     755,782     43,660    182,859     706,338

<CAPTION>

       END OF                  SURRENDER VALUE
       POLICY            ANNUAL INVESTMENT RETURN OF
        YEAR           GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------  --------   --------   ---------
<S>                    <C>        <C>        <C>
          1                  0          0           0
          2                  0          0           0
          3                  0          0           0
          4                  0        947       3,598
          5              2,307      5,803       9,920
          6              5,961     10,844      16,835
          7              9,543     16,056      24,381
          8             12,943     21,332      32,509
          9             16,326     26,841      41,451
         10             19,628     32,527      51,225
         15             40,320     69,763     122,944
         20             46,993    101,131     224,857
         25             50,188    139,743     402,074
         30             43,660    182,859     706,338
</TABLE>

Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

50
<PAGE>
                                  MALE    AGE 55    NONSMOKER
                                  PREFERRED -- $9,184 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  GUARANTEED BASIS
<TABLE>
<CAPTION>
                         PREMIUMS
                        ACCUMULATED
       END OF               AT                 DEATH BENEFIT               TOTAL ACCUMULATION VALUE
       POLICY           5% INTEREST     ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
        YEAR             PER YEAR     GROSS 0%   GROSS 6%   GROSS 12%   GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------   -----------   --------   --------   ---------   --------   --------   ---------
<S>                     <C>           <C>        <C>        <C>         <C>        <C>        <C>
          1                 9,643     500,000    500,000     500,000      5,873      6,306       6,740
          2                19,768     500,000    500,000     500,000      8,778      9,927      11,134
          3                30,400     500,000    500,000     500,000     11,173     13,240      15,512
          4                41,563     500,000    500,000     500,000     13,030     16,197      19,848
          5                53,284     500,000    500,000     500,000     14,318     18,747      24,106

          6                65,591     500,000    500,000     500,000     14,976     20,807      28,221
          7                78,514     500,000    500,000     500,000     14,934     22,280      32,115
          8                92,083     500,000    500,000     500,000     14,100     23,041      35,678
          9               106,330     500,000    500,000     500,000     12,361     22,938      38,775
         10               121,290     500,000    500,000     500,000      9,604     21,812      41,256

         15               208,084           0          0     500,000          0          0      39,330
         20               318,858           0          0           0          0          0           0
         25               460,236           0          0           0          0          0           0
         30               640,675           0          0           0          0          0           0

<CAPTION>

       END OF                  SURRENDER VALUE
       POLICY            ANNUAL INVESTMENT RETURN OF
        YEAR           GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------  --------   --------   ---------
<S>                    <C>        <C>        <C>
          1                  0          0           0
          2                  0          0           0
          3                  0          0           0
          4                  0          0           0
          5                  0          0       3,950
          6                  0      1,637       9,051
          7              1,318      8,664      18,499
          8              5,545     14,486      27,124
          9              8,353     18,931      34,767
         10              9,604     21,812      41,256
         15                  0          0      39,330
         20                  0          0           0
         25                  0          0           0
         30                  0          0           0
</TABLE>

Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

                                                                              51
<PAGE>
                                  MALE    AGE 55    NONSMOKER
                                  PREFERRED -- $9,184 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS
<TABLE>
<CAPTION>
                         PREMIUMS
                        ACCUMULATED
       END OF               AT                 DEATH BENEFIT                 TOTAL ACCUMULATION VALUE
       POLICY           5% INTEREST     ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF
        YEAR             PER YEAR     GROSS 0%   GROSS 6%   GROSS 12%    GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------   -----------   --------   --------   ----------   --------   --------   ----------
<S>                     <C>           <C>        <C>        <C>          <C>        <C>        <C>
          1                 9,643     500,000    500,000       500,000     5,873      6,306         6,740
          2                19,768     500,000    500,000       500,000    11,485     12,718        14,005
          3                30,400     500,000    500,000       500,000    16,747     19,147        21,758
          4                41,563     500,000    500,000       500,000    21,755     25,693        30,154
          5                53,284     500,000    500,000       500,000    26,467     32,316        39,221

          6                65,591     500,000    500,000       500,000    31,021     39,159        49,178
          7                78,514     500,000    500,000       500,000    35,442     46,262        60,153
          8                92,083     500,000    500,000       500,000    39,713     53,620        72,246
          9               106,330     500,000    500,000       500,000    43,678     61,091        85,431
         10               121,290     500,000    500,000       500,000    47,264     68,613        99,775

         15               208,084     500,000    500,000       500,000    61,104    109,864       199,266
         20               318,858     500,000    500,000       500,000    64,002    154,726       368,268
         25               460,236     500,000    500,000       704,375    45,823    199,876       670,833
         30               640,675           0    500,000     1,236,622         0    246,534     1,177,735

<CAPTION>

       END OF                  SURRENDER VALUE
       POLICY            ANNUAL INVESTMENT RETURN OF
        YEAR           GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------  --------   --------   ----------
<S>                    <C>        <C>        <C>
          1                  0          0             0
          2                  0          0             0
          3                  0          0             0
          4                641      4,578         9,040
          5              6,311     12,160        19,065
          6             11,850     19,989        30,007
          7             21,826     32,646        46,537
          8             31,159     45,066        63,691
          9             39,670     57,084        81,424
         10             47,264     68,613        99,775
         15             61,104    109,864       199,266
         20             64,002    154,726       368,268
         25             45,823    199,876       670,833
         30                  0    246,534     1,177,735
</TABLE>

Amounts are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

52
<PAGE>
                                  FEMALE    AGE 45    NONSMOKER
                                  PREFERRED -- $4,391 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1
                                  GUARANTEED BASIS
<TABLE>
<CAPTION>
                         PREMIUMS
                        ACCUMULATED
       END OF               AT                 DEATH BENEFIT               TOTAL ACCUMULATION VALUE
       POLICY           5% INTEREST     ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
        YEAR             PER YEAR     GROSS 0%   GROSS 6%   GROSS 12%   GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------   -----------   --------   --------   ---------   --------   --------   ---------
<S>                     <C>           <C>        <C>        <C>         <C>        <C>        <C>
          1                 4,611     500,000    500,000     500,000      2,848      3,056       3,265
          2                 9,452     500,000    500,000     500,000      4,996      5,570       6,172
          3                14,535     500,000    500,000     500,000      6,996      8,079       9,262
          4                19,872     500,000    500,000     500,000      8,837     10,569      12,543
          5                25,477     500,000    500,000     500,000     10,512     13,031      16,026

          6                31,361     500,000    500,000     500,000     12,009     15,449      19,720
          7                37,540     500,000    500,000     500,000     13,322     17,814      23,641
          8                44,028     500,000    500,000     500,000     14,434     20,105      27,797
          9                50,840     500,000    500,000     500,000     15,320     22,291      32,187
         10                57,992     500,000    500,000     500,000     15,977     24,363      36,837

         15                99,491     500,000    500,000     500,000     16,209     33,499      66,556
         20               152,456     500,000    500,000     500,000      8,886     37,309     109,847
         25               220,053           0    500,000     500,000          0     25,910     172,663
         30               306,326           0          0     500,000          0          0     269,279

<CAPTION>

       END OF                  SURRENDER VALUE
       POLICY            ANNUAL INVESTMENT RETURN OF
        YEAR           GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------  --------   --------   ---------
<S>                    <C>        <C>        <C>
          1                  0          0           0
          2                  0          0           0
          3                  0          0           0
          4                  0          0          20
          5                  0      1,074       4,069
          6                638      4,079       8,350
          7              2,561      7,053      12,880
          8              4,306      9,977      17,669
          9              5,851     12,821      22,718
         10              7,192     15,578      28,052
         15             16,209     33,499      66,556
         20              8,886     37,309     109,847
         25                  0     25,910     172,663
         30                  0          0     269,279
</TABLE>

Amount are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

                                                                              53
<PAGE>
                                  FEMALE    AGE 45    NONSMOKER
                                  PREFERRED -- $4,391 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS
<TABLE>
<CAPTION>
                         PREMIUMS
                        ACCUMULATED
       END OF               AT                 DEATH BENEFIT               TOTAL ACCUMULATION VALUE
       POLICY           5% INTEREST     ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
        YEAR             PER YEAR     GROSS 0%   GROSS 6%   GROSS 12%   GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------   -----------   --------   --------   ---------   --------   --------   ---------
<S>                     <C>           <C>        <C>        <C>         <C>        <C>        <C>
          1                 4,611     500,000    500,000     500,000      2,848      3,056       3,265
          2                 9,452     500,000    500,000     500,000      5,695      6,292       6,915
          3                14,535     500,000    500,000     500,000      8,460      9,632      10,905
          4                19,872     500,000    500,000     500,000     11,143     13,082      15,272
          5                25,477     500,000    500,000     500,000     13,749     16,648      20,058

          6                31,361     500,000    500,000     500,000     16,229     20,287      25,258
          7                37,540     500,000    500,000     500,000     18,588     24,005      30,919
          8                44,028     500,000    500,000     500,000     20,829     27,809      37,094
          9                50,840     500,000    500,000     500,000     23,001     31,751      43,888
         10                57,992     500,000    500,000     500,000     25,107     35,841      51,371

         15                99,491     500,000    500,000     500,000     34,831     59,380     103,510
         20               152,456     500,000    500,000     500,000     42,183     87,543     190,039
         25               220,053     500,000    500,000     500,000     47,750    123,064     339,163
         30               306,326     500,000    500,000     636,737     48,704    165,579     595,081

<CAPTION>

       END OF                  SURRENDER VALUE
       POLICY            ANNUAL INVESTMENT RETURN OF
        YEAR           GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------  --------   --------   ---------
<S>                    <C>        <C>        <C>
          1                  0          0           0
          2                  0          0           0
          3                  0          0           0
          4                  0        559       2,750
          5              1,792      4,691       8,101
          6              4,859      8,917      13,888
          7              7,827     13,244      20,158
          8             10,701     17,681      26,966
          9             13,532     22,282      34,419
         10             16,322     27,056      42,586
         15             34,831     59,380     103,510
         20             42,183     87,543     190,039
         25             47,750    123,064     339,163
         30             48,704    165,579     595,081
</TABLE>

Amount are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

54
<PAGE>
                                  FEMALE    AGE 55    NONSMOKER
                                  PREFERRED -- $7,260 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  GUARANTEED BASIS
<TABLE>
<CAPTION>
                         PREMIUMS
                        ACCUMULATED
       END OF               AT                 DEATH BENEFIT               TOTAL ACCUMULATION VALUE
       POLICY           5% INTEREST     ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
        YEAR             PER YEAR     GROSS 0%   GROSS 6%   GROSS 12%   GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------   -----------   --------   --------   ---------   --------   --------   ---------
<S>                     <C>           <C>        <C>        <C>         <C>        <C>        <C>
          1                 7,623     500,000    500,000     500,000      4,819      5,166       5,515
          2                15,627     500,000    500,000     500,000      7,805      8,750       9,740
          3                24,032     500,000    500,000     500,000     10,545     12,291      14,202
          4                32,857     500,000    500,000     500,000     13,052     15,799      18,943
          5                42,123     500,000    500,000     500,000     15,315     19,262      23,983

          6                51,852     500,000    500,000     500,000     17,311     22,651      29,332
          7                62,068     500,000    500,000     500,000     18,981     25,904      34,966
          8                72,794     500,000    500,000     500,000     20,247     28,934      40,844
          9                84,057     500,000    500,000     500,000     21,006     31,625      46,894
         10                95,883     500,000    500,000     500,000     21,181     33,882      53,069

         15               164,496     500,000    500,000     500,000     12,484     37,517      87,684
         20               252,066           0    500,000     500,000          0     15,388     124,838
         25               363,830           0          0     500,000          0          0     145,464
         30               506,473           0          0     500,000          0          0      95,062

<CAPTION>

       END OF                  SURRENDER VALUE
       POLICY            ANNUAL INVESTMENT RETURN OF
        YEAR           GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------  --------   --------   ---------
<S>                    <C>        <C>        <C>
          1                  0          0           0
          2                  0          0           0
          3                  0          0           0
          4                  0          0       1,499
          5                  0      2,604       7,325
          6              1,469      6,809      13,490
          7              7,734     14,657      23,719
          8             13,189     21,875      33,785
          9             17,704     28,323      43,592
         10             21,181     33,882      53,069
         15             12,484     37,517      87,684
         20                  0     15,388     124,838
         25                  0          0     145,464
         30                  0          0      95,062
</TABLE>

Amount are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

                                                                              55
<PAGE>
                                  FEMALE    AGE 55    NONSMOKER
                                  PREFERRED -- $7,260 ANNUAL PREMIUM
                                  FACE AMOUNT $500,000
                                  DEATH BENEFIT OPTION 1

                                  CURRENT BASIS
<TABLE>
<CAPTION>
                         PREMIUMS
                        ACCUMULATED
       END OF               AT                 DEATH BENEFIT                TOTAL ACCUMULATION VALUE
       POLICY           5% INTEREST     ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF
        YEAR             PER YEAR     GROSS 0%   GROSS 6%   GROSS 12%    GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------   -----------   --------   --------   ----------   --------   --------   ---------
<S>                     <C>           <C>        <C>        <C>          <C>        <C>        <C>
          1                 7,623     500,000    500,000       500,000     4,819      5,166       5,515
          2                15,627     500,000    500,000       500,000     9,466     10,462      11,503
          3                24,032     500,000    500,000       500,000    13,884     15,833      17,952
          4                32,857     500,000    500,000       500,000    18,138     21,346      24,980
          5                42,123     500,000    500,000       500,000    22,199     26,982      32,620

          6                51,852     500,000    500,000       500,000    26,158     32,834      41,032
          7                62,068     500,000    500,000       500,000    30,022     38,921      50,308
          8                72,794     500,000    500,000       500,000    33,789     45,251      60,542
          9                84,057     500,000    500,000       500,000    37,344     51,722      71,724
         10                95,883     500,000    500,000       500,000    40,654     58,307      83,931

         15               164,496     500,000    500,000       500,000    55,084     95,594     168,935
         20               252,066     500,000    500,000       500,000    64,351    139,748     312,471
         25               363,830     500,000    500,000       592,552    61,706    188,993     564,336
         30               506,473     500,000    500,000     1,040,042    36,023    240,083     990,516

<CAPTION>

       END OF                  SURRENDER VALUE
       POLICY            ANNUAL INVESTMENT RETURN OF
        YEAR           GROSS 0%   GROSS 6%   GROSS 12%
- ---------------------  --------   --------   ---------
<S>                    <C>        <C>        <C>
          1                  0          0           0
          2                  0          0           0
          3                  0          0           0
          4                694      3,904       7,536
          5              5,541     10,324      15,962
          6             10,316     16,992      25,190
          7             18,776     27,674      39,062
          8             26,731     38,192      53,483
          9             34,042     48,420      68,422
         10             40,654     58,307      83,931
         15             55,084     95,594     168,935
         20             64,351    139,748     312,471
         25             61,706    188,993     564,336
         30             36,023    240,083     990,516
</TABLE>

Amount are in Dollars

                                  If Premiums are paid more frequently than
                                  annually, the Death Benefit Proceeds,
                                  Accumulation Values and Surrender Values would
                                  be less than those illustrated.

                                  Assumes no policy loans or partial surrenders
                                  have been made. Current cost of insurance
                                  rates assumed. Current mortality and expense
                                  risk charges, administrative fees and premium
                                  load assumed.

                                  These investment results are illustrative only
                                  and should not be considered a representation
                                  of past or future investment results. Actual
                                  investment results may be more or less than
                                  those shown and will depend on a number of
                                  factors, including the Policy Owner's
                                  allocations and the Funds' rates of return.
                                  Accumulation Values and Surrender Values for a
                                  Policy would be different from those shown if
                                  the actual investment rates of return averaged
                                  0%, 6% and 12% over a period of years, but
                                  fluctuated above or below those averages for
                                  individual Policy Years. No representations
                                  can be made that these rates of return will in
                                  fact be achieved for any one year or sustained
                                  over a period of time.

                                  The amounts shown in these illustrations
                                  reflect (1) the deduction of mortality and
                                  expense risk charges and (2) assumed Fund
                                  total expenses of 0.82% per year.

56
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M


                                                                             M-1
<PAGE>
LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M
STATEMENT OF ASSETS AND LIABILITY
DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                      AIM            AIM
                                                      V.I.           V.I.          AIM          AIM
                                                      CAPITAL        DIVERSIFIED   V.I.         V.I.         BT EQUITY
                                                      APPRECIATION   INCOME        GROWTH       VALUE        500 INDEX
                                         COMBINED     SUBACCOUNT     SUBACCOUNT    SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                   <C>          <C>            <C>           <C>          <C>          <C>
   --------------------------------------------------------------------------------------------------------------------
   ASSETS
     Investments at Market--Affiliated
     (Cost $882,679)                     $  885,676   $         --    $      --    $      --    $      --    $      --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                              566,983         44,045       22,979       98,853      103,365       52,532
   -----------------------------------   ----------   ------------    ---------    ---------    ---------    ---------
   TOTAL ASSETS                           1,452,659         44,045       22,979       98,853      103,365       52,532
   LIABILITY--
   Payable to Lincoln Life & Annuity
      Company of New York                        32              1            1            2            2            1
   -----------------------------------   ----------   ------------    ---------    ---------    ---------    ---------
   NET ASSETS                            $1,452,627   $     44,044    $  22,978    $  98,851    $ 103,363    $  52,531
   -----------------------------------   ==========   ============    =========    =========    =========    =========
   Percent of net assets                     100.00%          3.03%        1.58%        6.80%        7.12%        3.62%
   -----------------------------------   ==========   ============    =========    =========    =========    =========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period                            3,181        2,339        7,923        8,724        4,768
     Unit value                                       $     13.848    $   9.822    $  12.476    $  11.848    $  11.018
   -----------------------------------                ------------    ---------    ---------    ---------    ---------
   NET ASSETS                                         $     44,044    $  22,978    $  98,851    $ 103,363    $  52,531
   -----------------------------------                ============    =========    =========    =========    =========

<CAPTION>
                                     DELAWARE                  DELAWARE     FIDELITY
                                     PREMIUM      DELAWARE     PREMIUM      VIP
                                     SMALL        PREMIUM      EMERGING     EQUITY-
                                     CAP VALUE    TREND        MARKETS      INCOME
                                     SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                               <C>          <C>          <C>          <C>
   --------------------------------
   ASSETS
     Investments at Market--Affilia
     (Cost $882,679)                 $   5,489    $  15,494    $   1,100    $      --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                              --           --           --       74,727
   --------------------------------  ---------    ---------    ---------    ---------
   TOTAL ASSETS                          5,489       15,494        1,100       74,727
   LIABILITY--
   Payable to Lincoln Life & Annuit
      Company of New York                   --           --           --            2
   --------------------------------  ---------    ---------    ---------    ---------
   NET ASSETS                        $   5,489    $  15,494    $   1,100    $  74,725
   --------------------------------  =========    =========    =========    =========
   Percent of net assets                  0.38%        1.07%        0.08%        5.14%
   --------------------------------  =========    =========    =========    =========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period          580          995           91        7,772
     Unit value                      $   9.458    $  15.579    $  12.098    $   9.614
   --------------------------------  ---------    ---------    ---------    ---------
   NET ASSETS                        $   5,489    $  15,494    $   1,100    $  74,725
   --------------------------------  =========    =========    =========    =========
</TABLE>
<TABLE>
<CAPTION>
                                        FIDELITY     FIDELITY                                                         OCC
                                        VIP II       VIP II       LN           MFS          MFS                       ACCUMULATION
                                        ASSET        INVESTMENT   MONEY        EMERGING     TOTAL        MFS          GLOBAL
                                        MANAGER      GRADE BOND   MARKET       GROWTH       RETURN       UTILITIES    EQUITY
                                        SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
   <S>                                  <C>          <C>          <C>          <C>          <C>          <C>          <C>
   -------------------------------------------------------------------------------------------------------------------------------
   ASSETS
     Investments at
     Market--Affiliated (Cost
     $882,679)                          $      --    $       --   $ 863,593    $      --    $      --    $      --    $        --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                              5,073        23,014          --       32,071        4,992        7,645          7,532
   ----------------------------------   ---------    ----------   ---------    ---------    ---------    ---------    -----------
   TOTAL ASSETS                             5,073        23,014     863,593       32,071        4,992        7,645          7,532
   LIABILITY--
   Payable to Lincoln Life & Annuity
      Company of New York                      --             1          19            1           --           --             --
   ----------------------------------   ---------    ----------   ---------    ---------    ---------    ---------    -----------
   NET ASSETS                           $   5,073    $   23,013   $ 863,574    $  32,070    $   4,992    $   7,645    $     7,532
   ----------------------------------   =========    ==========   =========    =========    =========    =========    ===========
   Percent of net assets                     0.35%         1.58%      59.44%        2.21%        0.34%        0.53%          0.52%
   ----------------------------------   =========    ==========   =========    =========    =========    =========    ===========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period             471         2,312      84,279        1,944          508          628            661
     Unit value                         $  10.765    $    9.951   $  10.247    $  16.496    $   9.835    $  12.167    $    11.386
   ----------------------------------   ---------    ----------   ---------    ---------    ---------    ---------    -----------
   NET ASSETS                           $   5,073    $   23,013   $ 863,574    $  32,070    $   4,992    $   7,645    $     7,532
   ----------------------------------   =========    ==========   =========    =========    =========    =========    ===========

<CAPTION>

                                    OCC            TEMPLETON
                                    ACCUMULATION   ASSET        TEMPLETON       TEMPLETON
                                    MANAGED        ALLOCATION   INTERNATIONAL   STOCK
                                    SUBACCOUNT     SUBACCOUNT   SUBACCOUNT      SUBACCOUNT
   <S>                              <C>            <C>          <C>             <C>
   -------------------------------
   ASSETS
     Investments at
     Market--Affiliated (Cost
     $882,679)                      $        --    $      --     $        --    $      --
     Investments at
     Market--Unaffiliated (Cost
     $541,152)                           35,148        4,015          22,494       28,498
   -------------------------------  -----------    ---------     -----------    ---------
   TOTAL ASSETS                          35,148        4,015          22,494       28,498
   LIABILITY--
   Payable to Lincoln Life & Annui
      Company of New York                     1           --              --            1
   -------------------------------  -----------    ---------     -----------    ---------
   NET ASSETS                       $    35,147    $   4,015     $    22,494    $  28,497
   -------------------------------  ===========    =========     ===========    =========
   Percent of net assets                   2.42%        0.28%           1.55%        1.96%
   -------------------------------  ===========    =========     ===========    =========
   NET ASSETS ARE REPRESENTED BY:
     Units in accumulation period         3,607          363           1,993        2,467
     Unit value                     $     9.743    $  11.054     $    11.285    $  11.553
   -------------------------------  -----------    ---------     -----------    ---------
   NET ASSETS                       $    35,147    $   4,015     $    22,494    $  28,497
   -------------------------------  ===========    =========     ===========    =========
</TABLE>

See accompanying notes.

M-2
<PAGE>
LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M
STATEMENT OF OPERATIONS
PERIOD FROM MAY 18, 1999 TO DECEMBER 31, 1999
<TABLE>
<CAPTION>

                                             AIM V.I.      AIM V.I.
                                             CAPITAL       DIVERSIFIED  AIM V.I.    AIM V.I.
                                             APPRECIATION  INCOME       GROWTH      VALUE
                                   COMBINED  SUBACCOUNT    SUBACCOUNT   SUBACCOUNT  SUBACCOUNT
   <S>                             <C>       <C>           <C>          <C>         <C>
   -------------------------------------------------------------------------------------------
   PERIOD FROM MAY 18, 1999 TO
      DECEMBER 31, 1999
   Net Investment Income (Loss):
   Dividends from investment
      income                       $  5,606  $         24  $      654   $      148  $      149
   Dividends from net realized
      gains on investments            5,283           732          --        2,587         779
   Mortality and expense
      guarantees                     (1,727)          (33)        (12)        (168)       (159)
   ------------------------------  --------  ------------  ----------   ----------  ----------
   NET INVESTMENT INCOME (LOSS)       9,162           723         642        2,567         769
   Net Realized and Unrealized
      Gain (Loss) on Investments:
   Net realized gain (loss) on
      investments                    12,143           854        (276)       3,033       3,182
   Net change in unrealized
      appreciation or
      depreciation on investments    28,828         3,521        (441)       5,999       3,693
   ------------------------------  --------  ------------  ----------   ----------  ----------
   NET REALIZED AND UNREALIZED
      GAIN (LOSS) ON INVESTMENTS     40,971         4,375        (717)       9,032       6,875
   ------------------------------  --------  ------------  ----------   ----------  ----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                   $ 50,133  $      5,098  $      (75)  $   11,599  $    7,644
   ------------------------------  ========  ============  ==========   ==========  ==========

<CAPTION>
                                               DELAWARE                DELAWARE    FIDELITY
                                               PREMIUM     DELAWARE    PREMIUM     VIP
                                   BT EQUITY   SMALL       PREMIUM     EMERGING    EQUITY-
                                   500 INDEX   CAP VALUE   TREND       MARKETS     INCOME
                                   SUBACCOUNT  SUBACCOUNT  SUBACCOUNT  SUBACCOUNT  SUBACCOUNT
   <S>                             <C>         <C>         <C>         <C>         <C>
   ------------------------------
   PERIOD FROM MAY 18, 1999 TO
      DECEMBER 31, 1999
   Net Investment Income (Loss):
   Dividends from investment
      income                       $      334   $    --    $       --   $    --    $       --
   Dividends from net realized
      gains on investments                157        --            --        --            --
   Mortality and expense
      guarantees                         (330)       (7)          (21)       (5)         (182)
   ------------------------------  ----------   -------    ----------   -------    ----------
   NET INVESTMENT INCOME (LOSS)           161        (7)          (21)       (5)         (182)
   Net Realized and Unrealized
      Gain (Loss) on Investments:
   Net realized gain (loss) on
      investments                       3,641       (50)          332         1        (1,003)
   Net change in unrealized
      appreciation or
      depreciation on investments       2,320       161         2,641       195           595
   ------------------------------  ----------   -------    ----------   -------    ----------
   NET REALIZED AND UNREALIZED
      GAIN (LOSS) ON INVESTMENTS        5,961       111         2,973       196          (408)
   ------------------------------  ----------   -------    ----------   -------    ----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                   $    6,122   $   104    $    2,952   $   191    $     (590)
   ------------------------------  ==========   =======    ==========   =======    ==========
</TABLE>
<TABLE>
<CAPTION>
                                   FIDELITY    FIDELITY
                                   VIP II      VIP II      LN          MFS         MFS
                                   ASSET       INVESTMENT  MONEY       EMERGING    TOTAL       MFS
                                   MANAGER     GRADE BOND  MARKET      GROWTH      RETURN      UTILITIES
                                   SUBACCOUNT  SUBACCOUNT  SUBACCOUNT  SUBACCOUNT  SUBACCOUNT  SUBACCOUNT
   <S>                             <C>         <C>         <C>         <C>         <C>         <C>
   ------------------------------------------------------------------------------------------------------
   PERIOD FROM MAY 18, 1999 TO
      DECEMBER 31, 1999
   Net Investment Income (Loss):
   Dividends from investment
      income                          $ --        $ --        $4,198      $  --        $--        $ --
   Dividends from net realized
      gains on investments              --          --           --          --         --          --
   Mortality and expense
      guarantees                        (6)        (13)        (655)        (45)        (8)         (8)
   ------------------------------     ----        ----        -----       -----        ---        ----
   NET INVESTMENT INCOME (LOSS)         (6)        (13)       3,543         (45)        (8)         (8)
   Net Realized and Unrealized
      Gain (Loss) on Investments:
   Net realized gain (loss) on
      investments                        2           5           --       2,307         (1)          8
   Net change in unrealized
      appreciation or
      depreciation on investments      190         (56)          --       6,675         50         604
   ------------------------------     ----        ----        -----       -----        ---        ----
   NET REALIZED AND UNREALIZED
      GAIN (LOSS) ON INVESTMENTS       192         (51)          --       8,982         49         612
   ------------------------------     ----        ----        -----       -----        ---        ----
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                      $186        $(64)       $3,543      $8,937       $41        $604
   ------------------------------     ====        ====        =====       =====        ===        ====

<CAPTION>
                                   OCC
                                   ACCUMULATION  OCC           TEMPLETON
                                   GLOBAL        ACCUMULATION  ASSET       TEMPLETON      TEMPLETON
                                   EQUITY        MANAGED       ALLOCATION  INTERNATIONAL  STOCK
                                   SUBACCOUNT    SUBACCOUNT    SUBACCOUNT  SUBACCOUNT     SUBACCOUNT
   <S>                             <C>           <C>           <C>         <C>            <C>
   ------------------------------
   PERIOD FROM MAY 18, 1999 TO
      DECEMBER 31, 1999
   Net Investment Income (Loss):
   Dividends from investment
      income                          $  99          $ --         $ --         $  --        $  --
   Dividends from net realized
      gains on investments            1,028            --           --            --           --
   Mortality and expense
      guarantees                         (8)          (23)          (6)          (21)         (17)
   ------------------------------     -----          ----         ----         -----        -----
   NET INVESTMENT INCOME (LOSS)       1,119           (23)          (6)          (21)         (17)
   Net Realized and Unrealized
      Gain (Loss) on Investments:
   Net realized gain (loss) on
      investments                         5            (3)           2            91           13
   Net change in unrealized
      appreciation or
      depreciation on investments      (772)          164          231         1,441        1,617
   ------------------------------     -----          ----         ----         -----        -----
   NET REALIZED AND UNREALIZED
      GAIN (LOSS) ON INVESTMENTS       (767)          161          233         1,532        1,630
   ------------------------------     -----          ----         ----         -----        -----
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                      $ 352          $138         $227         $1,511       $1,613
   ------------------------------     =====          ====         ====         =====        =====
</TABLE>

See accompanying notes.

                                                                             M-3
<PAGE>

LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M
STATEMENT OF CHANGES IN NET ASSETS
PERIOD FROM MAY 18, 1999 TO DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                              AIM           AIM                                              DELAWARE
                                              V.I.          V.I.         AIM         AIM                     PREMIUM     DELAWARE
                                              CAPITAL       DIVERSIFIED  V.I.        V.I.        BT EQUITY   SMALL       PREMIUM
                                              APPRECIATION  INCOME       GROWTH      VALUE       500 INDEX   CAP VALUE   TREND
                                   COMBINED   SUBACCOUNT    SUBACCOUNT   SUBACCOUNT  SUBACCOUNT  SUBACCOUNT  SUBACCOUNT  SUBACCOUNT
   <S>                             <C>        <C>           <C>          <C>         <C>         <C>         <C>         <C>
   --------------------------------------------------------------------------------------------------------------------------------
   Changes From Operations:
     Net investment income (loss)  $   9,162  $        723  $      642   $    2,567  $      769  $      161  $       (7) $      (21)
     Net realized gain (loss) on
     investments                      12,143           854        (276)       3,033       3,182       3,641         (50)        332
     Net change in unrealized
     appreciation or depreciation
     on investments                   28,828         3,521        (441)       5,999       3,693       2,320         161       2,641
   ------------------------------  ---------  ------------  ----------   ----------  ----------  ----------  ----------  ----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                      50,133         5,098         (75)      11,599       7,644       6,122         104       2,952
   Change From Unit Transactions:
     Participant purchases         1,875,382        43,325      29,982       95,471     105,861      58,729       8,911      13,532
     Participant withdrawals        (472,888)       (4,379)     (6,929)      (8,219)    (10,142)    (12,320)     (3,526)       (990)
   ------------------------------  ---------  ------------  ----------   ----------  ----------  ----------  ----------  ----------
   NET INCREASE IN NET ASSETS
      RESULTING FROM UNIT
      TRANSACTIONS                 1,402,494        38,946      23,053       87,252      95,719      46,409       5,385      12,542
   ------------------------------  ---------  ------------  ----------   ----------  ----------  ----------  ----------  ----------
   TOTAL INCREASE IN NET ASSETS    1,452,627        44,044      22,978       98,851     103,363      52,531       5,489      15,494
   ------------------------------  ---------  ------------  ----------   ----------  ----------  ----------  ----------  ----------
   NET ASSETS AT DECEMBER 31,
      1999                         $1,452,627 $     44,044  $   22,978   $   98,851  $  103,363  $   52,531  $    5,489  $   15,494
   ------------------------------  =========  ============  ==========   ==========  ==========  ==========  ==========  ==========

<CAPTION>
                                   DELAWARE    FIDELITY
                                   PREMIUM     VIP
                                   EMERGING    EQUITY-
                                   MARKETS     INCOME
                                   SUBACCOUNT  SUBACCOUNT
   <S>                             <C>         <C>
   ------------------------------
   Changes From Operations:
     Net investment income (loss)  $       (5) $     (182)
     Net realized gain (loss) on
     investments                            1      (1,003)
     Net change in unrealized
     appreciation or depreciation
     on investments                       195         595
   ------------------------------  ----------  ----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                          191        (590)
   Change From Unit Transactions:
     Participant purchases              1,001      81,119
     Participant withdrawals              (92)     (5,804)
   ------------------------------  ----------  ----------
   NET INCREASE IN NET ASSETS
      RESULTING FROM UNIT
      TRANSACTIONS                        909      75,315
   ------------------------------  ----------  ----------
   TOTAL INCREASE IN NET ASSETS         1,100      74,725
   ------------------------------  ----------  ----------
   NET ASSETS AT DECEMBER 31,
      1999                         $    1,100  $   74,725
   ------------------------------  ==========  ==========
</TABLE>
<TABLE>
<CAPTION>
                                   FIDELITY    FIDELITY
                                   VIP         VIP II      LN           MFS         MFS
                                   ASSET       INVESTMENT  MONEY        EMERGING    TOTAL       MFS
                                   MANAGER     GRADE BOND  MARKET       GROWTH      RETURN      UTILITIES
                                   SUBACCOUNT  SUBACCOUNT  SUBACCOUNT   SUBACCOUNT  SUBACCOUNT  SUBACCOUNT
   <S>                             <C>         <C>         <C>          <C>         <C>         <C>
   -------------------------------------------------------------------------------------------------------
   Changes From Operations:
     Net investment income (loss)  $       (6) $      (13) $     3,543  $      (45) $       (8) $       (8)
     Net realized gain (loss) on
     investments                            2           5           --       2,307          (1)          8
     Net change in unrealized
     appreciation or depreciation
     on investments                       190         (56)          --       6,675          50         604
   ------------------------------  ----------  ----------  -----------  ----------  ----------  ----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                          186         (64)       3,543       8,937          41         604
   Change From Unit Transactions:
     Participant purchases             11,041      29,161    1,255,833      25,098       5,599       7,414
     Participant withdrawals           (6,154)     (6,084)    (395,802)     (1,965)       (648)       (373)
   ------------------------------  ----------  ----------  -----------  ----------  ----------  ----------
   NET INCREASE IN NET ASSETS
      RESULTING FROM UNIT
      TRANSACTIONS                      4,887      23,077      860,031      23,133       4,951       7,041
   ------------------------------  ----------  ----------  -----------  ----------  ----------  ----------
   TOTAL INCREASE IN NET ASSETS         5,073      23,013      863,574      32,070       4,992       7,645
   ------------------------------  ----------  ----------  -----------  ----------  ----------  ----------
   NET ASSETS AT DECEMBER 31,
      1999                         $    5,073  $   23,013  $   863,574  $   32,070  $    4,992  $    7,645
   ------------------------------  ==========  ==========  ===========  ==========  ==========  ==========

<CAPTION>
                                   OCC
                                   ACCUMULATION  OCC           TEMPLETON
                                   GLOBAL        ACCUMULATION  ASSET       TEMPLETON      TEMPLETON
                                   EQUITY        MANAGED       ALLOCATION  INTERNATIONAL  STOCK
                                   SUBACCOUNT    SUBACCOUNT    SUBACCOUNT  SUBACCOUNT     SUBACCOUNT
   <S>                             <C>           <C>           <C>         <C>            <C>
   ------------------------------
   Changes From Operations:
     Net investment income (loss)  $      1,119  $        (23) $       (6) $         (21) $      (17)
     Net realized gain (loss) on
     investments                              5            (3)          2             91          13
     Net change in unrealized
     appreciation or depreciation
     on investments                        (772)          164         231          1,441       1,617
   ------------------------------  ------------  ------------  ----------  -------------  ----------
   NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                            352           138         227          1,511       1,613
   Change From Unit Transactions:
     Participant purchases                9,006        37,381       3,939         24,119      28,860
     Participant withdrawals             (1,826)       (2,372)       (151)        (3,136)     (1,976)
   ------------------------------  ------------  ------------  ----------  -------------  ----------
   NET INCREASE IN NET ASSETS
      RESULTING FROM UNIT
      TRANSACTIONS                        7,180        35,009       3,788         20,983      26,884
   ------------------------------  ------------  ------------  ----------  -------------  ----------
   TOTAL INCREASE IN NET ASSETS           7,532        35,147       4,015         22,494      28,497
   ------------------------------  ------------  ------------  ----------  -------------  ----------
   NET ASSETS AT DECEMBER 31,
      1999                         $      7,532  $     35,147  $    4,015  $      22,494  $   28,497
   ------------------------------  ============  ============  ==========  =============  ==========
</TABLE>

See accompanying notes.

M-4
<PAGE>
LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M

NOTES TO FINANCIAL STATEMENTS

1.  ACCOUNTING POLICIES AND VARIABLE ACCOUNT INFORMATION
    THE VARIABLE ACCOUNT:
    Lincoln Life & Annuity Flexible Premium Variable Life
    Account M (the Variable Account) is a segregated investment
    account of Lincoln Life & Annuity Company of New York
    (Lincoln Life New York) and is registered as a unit
    investment trust with the Securities and Exchange Commission
    under the Investment Company Act of 1940, as amended. The
    operations of the Variable Account, which commenced on May
    18, 1999, are part of the operations of Lincoln Life New
    York.

    The assets of the Variable Account are owned by Lincoln Life
    New York. The portion of the Variable Account's assets
    supporting the variable life policies may not be used to
    satisfy liabilities arising from any other business of
    Lincoln Life New York.

    BASIS OF PRESENTATION:
    The accompanying financial statements have been prepared in
    accordance with accounting principles generally accepted in
    the United Sates for unit investment trusts.

    INVESTMENTS:
    The assets of the Variable Account are divided into variable
    subaccounts each of which is invested in shares of one of
    twenty portfolios of nine diversified open-end management
    investment companies, each portfolio with its own investment
    objective. The variable subaccounts are:

    AIM Variable Insurance Funds, Inc.:
     AIM V.I. Capital Appreciation Fund
     AIM V.I. Diversified Income Fund
     AIM V.I. Growth Fund
     AIM V.I. Value Fund

    BT Insurance Funds Trust:
     BT Equity 500 Index Fund

    Delaware Group Premium Funds, Inc.:
     Small Cap Value Series
     Trend Series
     Emerging Markets Series

    Fidelity Variable Insurance Products Fund:
     Equity-Income Portfolio

    Fidelity Variable Insurance Products Fund II:
     Asset Manager Portfolio
     Investment Grade Bond Portfolio

    Lincoln National (LN):
     LN Money Market Fund, Inc.

    MFS Variable Insurance Trust:
     MFS Emerging Growth Series
     MFS Total Return Series
     MFS Utilities Series

    OCC Accumulation Trust:
     OCC Accumulation Global Equity Portfolio
     OCC Accumulation Managed Portfolio

    Templeton Variable Products Series Fund:
     Templeton Asset Allocation Fund
     Templeton International Fund
     Templeton Stock Fund

    Investments in the variable subaccounts are stated at the
    closing net asset value per share on December 31, 1999,
    which approximates fair value. The difference between cost
    and fair value is reflected as unrealized appreciation and
    depreciation of investments.

    Investment transactions are accounted for on a trade date
    basis. The cost of investments sold is determined by the
    average cost method.

                                                                             M-5
<PAGE>
LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1.  ACCOUNTING POLICIES AND VARIABLE ACCOUNT INFORMATION (CONTINUED)
    DIVIDENDS:
    Dividends paid to the Variable Account are automatically
    reinvested in shares of the variable subaccounts on the
    payable date. Dividend income is recorded on the ex-dividend
    date.

    FEDERAL INCOME TAXES:
    Operations of the Variable Account form a part of and are
    taxed with operations of Lincoln Life New York, which is
    taxed as a "life insurance company" under the Internal
    Revenue Code. The Variable Account will not be taxed as a
    regulated investment company under Subchapter M of the
    Internal Revenue Code. Using current federal income tax law,
    no federal income taxes are payable with respect to the
    Variable Account's net investment income and the net
    realized gain on investments.

2.  MORTALITY AND EXPENSE GUARANTEES & OTHER TRANSACTIONS WITH AFFILIATE
    Amounts are paid to Lincoln Life New York for mortality and
    expense guarantees at a percentage of the current value of
    the Variable Account each day. The current rate of
    deduction, stated as an annual percentage, is .80% during
    the first twelve years and .55% thereafter. The mortality
    and expense risk charges for each of the variable
    subaccounts are reported in the statement of operations.

    Prior to the allocation of premiums to the Variable Account,
    Lincoln Life New York deducts a premium load of 5% of each
    premium payment to cover state taxes and federal income tax
    liabilities. The premium loads for the period ended December
    31, 1999 amounted to $75,563.

    Lincoln Life New York charges a monthly administrative fee
    of $15 in the first policy year and $5 in subsequent policy
    years. This charge is for items such as premium billing and
    collection, policy value calculation, confirmations and
    periodic reports. Administrative fees for the period ended
    December 31, 1999 totaled $3,078.

    Lincoln Life New York assumes responsibility for providing
    the insurance benefit included in the policy. Lincoln Life
    New York charges a monthly deduction of the cost of
    insurance and any charges for supplemental riders. The cost
    of insurance charge depends on the attained age, risk
    classification, gender classification (in accordance with
    state law) and the current net amount at risk. On a monthly
    basis, the administrative fee and the cost of insurance
    charge are deducted proportionately for the value of each
    variable subaccount and/or fixed account funding options.
    The fixed account is part of the general account of Lincoln
    Life New York and is not included in these financial
    statements. The cost of insurance charges for the period
    ended December 31, 1999 amounted to $106,667.

    Under certain circumstances, Lincoln Life New York reserves
    the right to charge a transfer fee of up to $25 for
    transfers between variable subaccounts. For the period ended
    December 31, 1999, no transfer fees were deducted from the
    variable subaccounts.

    Lincoln Life New York, upon full surrender of a policy, may
    charge a surrender charge. This charge is in part a deferred
    sales charge and in part a recovery of certain first year
    administrative costs. The amount of the surrender charge, if
    any, will depend on the amount of the death benefit, the
    amount of premium payments made during the first two policy
    years and the age of the policy. In no event will the
    surrender charge exceed the maximum allowed by state or
    federal law. No surrender charge is imposed on a partial
    surrender, but an administrative fee of $25 is imposed,
    allocated pro-rata among the variable subaccounts (and,
    where applicable, the fixed account) from which the partial
    surrender proceeds are taken. For the period ended December
    31, 1999, no surrender charges or partial surrender
    administrative charges were paid to Lincoln Life New York,
    attributable to the variable subaccounts.

M-6
<PAGE>
LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

3.  NET ASSETS
    The following is a summary of net assets owned at December 31, 1999.
<TABLE>
<CAPTION>
                                                    AIM             AIM
                                                    V.I.            V.I.           AIM           AIM
                                                    CAPITAL         DIVERSIFIED    V.I.          V.I.          BT EQUITY
                                                    APPRECIATION    INCOME         GROWTH        VALUE         500 INDEX
                                      COMBINED      SUBACCOUNT      SUBACCOUNT     SUBACCOUNT    SUBACCOUNT    SUBACCOUNT
<S>                                   <C>           <C>             <C>            <C>           <C>           <C>
- -------------------------------------------------------------------------------------------------------------------------
UNIT TRANSACTIONS:
Accumulation units                    $1,402,494     $   38,946      $  23,053     $  87,252     $  95,719     $  46,409
- ----------------------------------    ----------     ----------      ---------     ---------     ---------     ---------
Accumulated net investment income
   (loss)                                  9,162            723            642         2,567           769           161
- ----------------------------------    ----------     ----------      ---------     ---------     ---------     ---------
Accumulated net realized gain
   (loss) on investments                  12,143            854           (276)        3,033         3,182         3,641
- ----------------------------------    ----------     ----------      ---------     ---------     ---------     ---------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON INVESTMENTS          28,828          3,521           (441)        5,999         3,693         2,320
                                      ----------     ----------      ---------     ---------     ---------     ---------
                                      $1,452,627     $   44,044      $  22,978     $  98,851     $ 103,363     $  52,531
                                      ==========     ==========      =========     =========     =========     =========

<CAPTION>
                                    DELAWARE                    DELAWARE      FIDELITY
                                    PREMIUM       DELAWARE      PREMIUM       VIP
                                    SMALL         PREMIUM       EMERGING      EQUITY-
                                    CAP VALUE     TREND         MARKETS       INCOME
                                    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT
<S>                                 <C>           <C>           <C>           <C>
- ----------------------------------
UNIT TRANSACTIONS:
Accumulation units                  $   5,385     $  12,542     $     909     $  75,315
- ----------------------------------  ---------     ---------     ---------     ---------
Accumulated net investment income
   (loss)                                  (7)          (21)           (5)         (182)
- ----------------------------------  ---------     ---------     ---------     ---------
Accumulated net realized gain
   (loss) on investments                  (50)          332             1        (1,003)
- ----------------------------------  ---------     ---------     ---------     ---------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON INVESTMENTS          161         2,641           195           595
                                    ---------     ---------     ---------     ---------
                                    $   5,489     $  15,494     $   1,100     $  74,725
                                    =========     =========     =========     =========
</TABLE>
<TABLE>
<CAPTION>
                                 FIDELITY      FIDELITY                                                              OCC
                                 VIP II        VIP II        LN            MFS           MFS                         ACCUMULATION
                                 ASSET         INVESTMENT    MONEY         EMERGING      TOTAL         MFS           GLOBAL
                                 MANAGER       GRADE BOND    MARKET        GROWTH        RETURN        UTILITIES     EQUITY
                                 SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT
<S>                              <C>           <C>           <C>           <C>           <C>           <C>           <C>
- ---------------------------------------------------------------------------------------------------------------------------------
UNIT TRANSACTIONS:
Accumulation units               $   4,887     $ 23,077      $ 860,031     $  23,133     $   4,951     $   7,041     $     7,180
- -----------------------------    ---------     ----------    ---------     ---------     ---------     ---------     -----------
Accumulated net investment
   income (loss)                        (6)         (13)         3,543           (45)           (8)           (8)          1,119
- -----------------------------    ---------     ----------    ---------     ---------     ---------     ---------     -----------
Accumulated net realized gain
   (loss) on investments                 2            5             --         2,307            (1)            8               5
- -----------------------------    ---------     ----------    ---------     ---------     ---------     ---------     -----------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON
   INVESTMENTS                         190          (56)            --         6,675            50           604            (772)
                                 ---------     ----------    ---------     ---------     ---------     ---------     -----------
                                 $   5,073     $ 23,013      $ 863,574     $  32,070     $   4,992     $   7,645     $     7,532
                                 =========     ==========    =========     =========     =========     =========     ===========

<CAPTION>

                               OCC             TEMPLETON
                               ACCUMULATION    ASSET         TEMPLETON        TEMPLETON
                               MANAGED         ALLOCATION    INTERNATIONAL    STOCK
                               SUBACCOUNT      SUBACCOUNT    SUBACCOUNT       SUBACCOUNT
<S>                            <C>             <C>           <C>              <C>
- -----------------------------
UNIT TRANSACTIONS:
Accumulation units             $    35,009     $   3,788      $    20,983     $  26,884
- -----------------------------  -----------     ---------      -----------     ---------
Accumulated net investment
   income (loss)                       (23)           (6)             (21)          (17)
- -----------------------------  -----------     ---------      -----------     ---------
Accumulated net realized gain
   (loss) on investments                (3)            2               91            13
- -----------------------------  -----------     ---------      -----------     ---------
NET UNREALIZED APPRECIATION
   (DEPRECIATION) ON
   INVESTMENTS                         164           231            1,441         1,617
                               -----------     ---------      -----------     ---------
                               $    35,147     $   4,015      $    22,494     $  28,497
                               ===========     =========      ===========     =========
</TABLE>

                                                                             M-7
<PAGE>
LINCOLN LIFE & ANNUITY FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT M

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

4.  PURCHASES AND SALES OF INVESTMENTS
    The aggregate cost of investments purchased and the
    aggregate proceeds from investments sold during the period
    from May 18, 1999 to December 31, 1999 were as follows:

<TABLE>
<CAPTION>
                                                                                      AGGREGATE
                                                                 AGGREGATE COST       PROCEEDS FROM
                                                                 OF PURCHASES         SALES
                                                                 ----------------------------------
   <S>                                                           <C>                  <C>
   AIM V.I. Capital Appreciation Fund                              $   51,210           $ 11,540
   ------------------------------------------------------------
   AIM V.I. Diversified Income Fund                                    35,765             12,069
   ------------------------------------------------------------
   AIM V.I. Growth Fund                                               137,707             47,886
   ------------------------------------------------------------
   AIM V.I. Value Fund                                                172,499             76,009
   ------------------------------------------------------------
   BT Equity 500 Index Fund                                           188,203            141,632
   ------------------------------------------------------------
   Delaware Premium Small Cap Value Series                              7,421              2,043
   ------------------------------------------------------------
   Delaware Premium Trend Series                                       15,415              2,894
   ------------------------------------------------------------
   Delaware Premium Emerging Markets Series                               945                 41
   ------------------------------------------------------------
   Fidelity VIP Equity-Income Portfolio                               128,250             53,115
   ------------------------------------------------------------
   Fidelity VIP II Asset Manager Portfolio                              4,961                 80
   ------------------------------------------------------------
   Fidelity VIP II Investment Grade Bond Portfolio                     26,234              3,169
   ------------------------------------------------------------
   LN Money Market Account                                          1,315,655            452,062
   ------------------------------------------------------------
   MFS Emerging Growth Series                                          39,823             16,734
   ------------------------------------------------------------
   MFS Total Return Series                                              5,146                203
   ------------------------------------------------------------
   MFS Utilities Series                                                 7,224                191
   ------------------------------------------------------------
   OCC Accumulation Global Equity Portfolio                             8,439                140
   ------------------------------------------------------------
   OCC Accumulation Managed Portfolio                                  35,311                324
   ------------------------------------------------------------
   Templeton Asset Allocation Fund                                      3,883                101
   ------------------------------------------------------------
   Templeton International Fund                                        25,786              4,824
   ------------------------------------------------------------
   Templeton Stock Fund                                                27,180                312
   ------------------------------------------------------------
                                                                   ----------           --------
                                                                   $2,237,057           $825,369
                                                                   ==========           ========
</TABLE>

5.  INVESTMENTS
    The following is a summary of investments owned at December
    31, 1999.

<TABLE>
<CAPTION>
                                                                                   NET
                                                                 SHARES            ASSET        VALUE OF
                                                                 OUTSTANDING       VALUE        SHARES           COST OF SHARES
                                                                 --------------------------------------------------------------
   <S>                                                           <C>               <C>          <C>              <C>
   AIM V.I. Capital Appreciation Fund                               1,238          $35.58       $   44,045         $   40,524
   ------------------------------------------------------------
   AIM V.I. Diversified Income Fund                                 2,284           10.06           22,979             23,420
   ------------------------------------------------------------
   AIM V.I. Growth Fund                                             3,065           32.25           98,853             92,854
   ------------------------------------------------------------
   AIM V.I. Value Fund                                              3,086           33.50          103,365             99,672
   ------------------------------------------------------------
   BT Equity 500 Index Fund                                         3,461           15.18           52,532             50,212
   ------------------------------------------------------------
   Delaware Premium Small Cap Value Series                            357           15.36            5,489              5,328
   ------------------------------------------------------------
   Delaware Premium Trend Series                                      460           33.66           15,494             12,853
   ------------------------------------------------------------
   Delaware Premium Emerging Markets Series                           131            8.40            1,100                905
   ------------------------------------------------------------
   Fidelity VIP Equity-Income Portfolio                             2,906           25.71           74,727             74,132
   ------------------------------------------------------------
   Fidelity VIP II Asset Manager Portfolio                            272           18.67            5,073              4,883
   ------------------------------------------------------------
   Fidelity VIP II Investment Grade Bond Portfolio                  1,893           12.16           23,014             23,070
   ------------------------------------------------------------
   LN Money Market Account                                         86,359           10.00          863,593            863,593
   ------------------------------------------------------------
   MFS Emerging Growth Series                                         845           37.94           32,071             25,396
   ------------------------------------------------------------
   MFS Total Return Series                                            281           17.75            4,992              4,942
   ------------------------------------------------------------
   MFS Utilities Series                                               316           24.16            7,645              7,041
   ------------------------------------------------------------
   OCC Accumulation Global Equity Portfolio                           455           16.56            7,532              8,304
   ------------------------------------------------------------
   OCC Accumulation Managed Portfolio                                 805           43.65           35,148             34,984
   ------------------------------------------------------------
   Templeton Asset Allocation Fund                                    172           23.37            4,015              3,784
   ------------------------------------------------------------
   Templeton International Fund                                     1,011           22.25           22,494             21,053
   ------------------------------------------------------------
   Templeton Stock Fund                                             1,168           24.39           28,498             26,881
   ------------------------------------------------------------                                 ----------         ----------
                                                                                                $1,452,659         $1,423,831
                                                                                                ==========         ==========
</TABLE>

M-8
<PAGE>
REPORT OF ERNST & YOUNG LLP,
INDEPENDENT AUDITORS

Board of Directors of Lincoln Life & Annuity Company of New York
and
Contract Owners of Lincoln Life & Annuity Flexible Premium
Variable Life Account M

We have audited the accompanying statement of assets and
liability of Lincoln Life & Annuity Flexible Premium Variable
Life Account M ("Variable Account") (comprised of the AIM V.I.
Capital Appreciation, AIM V.I. Diversified Income, AIM V.I.
Growth, AIM V.I. Value, Banker's Trust Equity 500 Index,
Delaware Premium Small Cap Value, Delaware Premium Trend,
Delaware Premium Emerging Markets, Fidelity VIP Equity-Income,
Fidelity VIP II Asset Manager, Fidelity VIP II Investment Grade
Bond, Lincoln National Money Market, MFS Emerging Growth, MFS
Total Return, MFS Utilities, OCC Accumulation Global Equity, OCC
Accumulation Managed, Templeton Variable Products Asset
Allocation, Templeton Variable Products International and
Templeton Variable Products Stock subaccounts), as of December
31, 1999, and the related statements of operations and changes
in net assets for the period from May 18, 1999 to December 31,
1999. These financial statements are the responsibility of the
Variable Account's management. Our responsibility is to express
an opinion on these financial statements based on our audit.

We conducted our audit 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. Our procedures included confirmation of
investments owned as of December 31, 1999, by correspondence
with the custodian. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audit 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 each of the respective subaccounts constituting the Lincoln
Life & Annuity Flexible Premium Variable Life Account M at
December 31, 1999, and the results of their operations and the
changes in their net assets for the period from May 18, 1999 to
December 31, 1999, in conformity with accounting principles
generally accepted in the United States.

                                           /s/ Ernst & Young LLP
Fort Wayne, Indiana
March 24, 2000

                                                                             M-9
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

BALANCE SHEETS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              DECEMBER 31
                                                              1999             1998
                                                              --------------   --------------
<S>                                                           <C>              <C>
ADMITTED ASSETS
CASH AND INVESTED ASSETS:
Bonds                                                         $1,482,592,831   $1,435,882,019
- ------------------------------------------------------------
Unaffiliated common stocks                                           161,005          155,039
- ------------------------------------------------------------
Mortgage loans on real estate                                    197,425,386      184,503,805
- ------------------------------------------------------------
Policy loans                                                     177,437,149      170,372,567
- ------------------------------------------------------------
Cash and short-term investments                                   29,467,267      143,546,873
- ------------------------------------------------------------
Other invested assets                                                223,126           60,000
- ------------------------------------------------------------
Receivable for securities                                          1,313,866        3,477,120
- ------------------------------------------------------------  --------------   --------------
Total cash and invested assets                                 1,888,620,630    1,937,997,423
- ------------------------------------------------------------
Premiums and fees in course of collection                          6,578,363        6,959,116
- ------------------------------------------------------------
Accrued investment income                                         29,296,814       25,925,055
- ------------------------------------------------------------
Other admitted assets                                             38,442,338          438,335
- ------------------------------------------------------------
Separate account assets                                          328,767,871      236,861,781
- ------------------------------------------------------------  --------------   --------------
Total admitted assets                                         $2,291,706,016   $2,208,181,710
- ------------------------------------------------------------  ==============   ==============

LIABILITIES AND CAPITAL AND SURPLUS
LIABILITIES:
Future policy benefits and claims                             $  853,572,463   $  851,746,596
- ------------------------------------------------------------
Other policyholder funds                                         951,347,964      962,725,311
- ------------------------------------------------------------
Other liabilities                                                 25,045,378       44,824,520
- ------------------------------------------------------------
Federal income taxes recoverable                                          --       (3,206,611)
- ------------------------------------------------------------
Asset valuation reserve                                            7,884,503        5,374,594
- ------------------------------------------------------------
Interest maintenance reserve                                         956,570        5,051,304
- ------------------------------------------------------------
Net transfers due from separate accounts                          (8,262,299)      (6,915,063)
- ------------------------------------------------------------
Separate account liabilities                                     328,767,871      236,861,781
- ------------------------------------------------------------  --------------   --------------
Total liabilities                                              2,159,312,450    2,096,462,432
- ------------------------------------------------------------

CAPITAL AND SURPLUS:
Common stock, $100 par value:
  Authorized, issued and outstanding -- 20,000 shares (owned
    by The Lincoln National Life Insurance Company)                2,000,000        2,000,000
- ------------------------------------------------------------
Paid-in surplus                                                  384,128,481      384,128,481
- ------------------------------------------------------------
Unassigned surplus -- deficit                                   (253,734,915)    (274,409,203)
- ------------------------------------------------------------  --------------   --------------
Total capital and surplus                                        132,393,566      111,719,278
- ------------------------------------------------------------  --------------   --------------
Total liabilities and capital and surplus                     $2,291,706,016   $2,208,181,710
- ------------------------------------------------------------  ==============   ==============
</TABLE>

See accompanying notes.                                                      S-1
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

STATEMENTS OF OPERATIONS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999           1998             1997
                                                              ------------   --------------   ------------
<S>                                                           <C>            <C>              <C>
PREMIUMS AND OTHER REVENUES:
Premiums and deposits                                         $172,708,594   $1,291,566,984   $184,112,330
- ------------------------------------------------------------
Net investment income                                          132,213,228      105,083,579     43,953,796
- ------------------------------------------------------------
Surrender and administrative charges                             2,401,973        2,834,073      1,334,705
- ------------------------------------------------------------
Mortality and expense charges on deposit funds                   2,937,632        1,980,728      1,548,722
- ------------------------------------------------------------
Amortization of the interest maintenance reserve                   925,547          579,137        370,129
- ------------------------------------------------------------
Other revenues                                                   2,127,634          536,698        183,048
- ------------------------------------------------------------  ------------   --------------   ------------
Total revenues                                                 313,314,608    1,402,581,199    231,502,730
- ------------------------------------------------------------

BENEFITS AND EXPENSES:
Benefits and settlement expenses                               207,985,159    1,320,787,190     72,475,389
- ------------------------------------------------------------
Commissions                                                     17,665,459      274,529,390      2,459,308
- ------------------------------------------------------------
Underwriting, insurance and other expenses                      32,297,064       28,064,172      8,012,925
- ------------------------------------------------------------
Net transfers to separate accounts                              28,255,807       33,875,951    141,027,195
- ------------------------------------------------------------  ------------   --------------   ------------
Total benefits and expenses                                    286,203,489    1,657,256,703    223,974,817
- ------------------------------------------------------------  ------------   --------------   ------------
Gain (loss) from operations before dividends to
policyholders, federal income taxes (benefit) and net
realized loss on investments                                    27,111,119     (254,675,504)     7,527,913
- ------------------------------------------------------------
Dividends to policyholders                                       5,624,728        3,375,629             --
- ------------------------------------------------------------  ------------   --------------   ------------
Gain (loss) from operations before federal income taxes
(benefit) and net realized loss on investments                  21,486,391     (258,051,133)     7,527,913
- ------------------------------------------------------------
Federal income taxes (benefit)                                    (427,033)      (4,561,826)     1,942,625
- ------------------------------------------------------------  ------------   --------------   ------------
Gain (loss) from operations before net realized loss on
investments                                                     21,913,424     (253,489,307)     5,585,288
- ------------------------------------------------------------
Net realized loss on investments                                (2,012,331)        (721,449)       (73,398)
- ------------------------------------------------------------  ------------   --------------   ------------
Net income (loss)                                             $ 19,901,093   $ (254,210,756)  $  5,511,890
- ------------------------------------------------------------  ============   ==============   ============
</TABLE>

See accompanying notes.

S-2
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                                               UNASSIGNED      TOTAL
                                                   COMMON       PAID-IN        SURPLUS --      CAPITAL AND
                                                   STOCK        SURPLUS        DEFICIT         SURPLUS
                                                   ----------   ------------   -------------   -------------
<S>                                                <C>          <C>            <C>             <C>
Balances at January 1, 1997                        $2,000,000   $ 69,000,000   $ (20,824,003)  $  50,175,997
Add (deduct):
  Surplus paid-in                                          --    158,407,481              --     158,407,481
- -------------------------------------------------
  Net income                                               --             --       5,511,890       5,511,890
- -------------------------------------------------
  Increase in nonadmitted assets                           --             --         (21,278)        (21,278)
- -------------------------------------------------
  Increase in asset valuation service                      --             --      (1,221,863)     (1,221,863)
- -------------------------------------------------  ----------   ------------   -------------   -------------
Balances at December 31, 1997                       2,000,000    227,407,481     (16,555,254)    212,852,227
Add (deduct):
  Surplus paid-in                                          --    156,721,000              --     156,721,000
- -------------------------------------------------
  Net loss                                                 --             --    (254,210,756)   (254,210,756)
- -------------------------------------------------
  Increase in unrealized capital losses                    --             --        (178,648)       (178,648)
- -------------------------------------------------
  Decrease in nonadmitted assets                           --             --         241,698         241,698
- -------------------------------------------------
  Increase in asset valuation reserve                      --             --      (3,024,183)     (3,024,183)
- -------------------------------------------------
  Increase in liability for reinsurance in
    unauthorized companies                                 --             --        (682,060)       (682,060)
- -------------------------------------------------  ----------   ------------   -------------   -------------
Balances at December 31, 1998                       2,000,000    384,128,481    (274,409,203)    111,719,278
Add (deduct):
  Net income                                               --             --      19,901,093      19,901,093
- -------------------------------------------------
  Increase in unrealized capital losses                    --             --        (939,080)       (939,080)
- -------------------------------------------------
  Decrease in nonadmitted assets                           --             --         187,322         187,322
- -------------------------------------------------
  Increase in asset valuation reserve                      --             --      (2,509,909)     (2,509,909)
- -------------------------------------------------
  Increase in liability for reinsurance in
    unauthorized companies                                 --             --        (605,340)       (605,340)
- -------------------------------------------------
  Gain on reinsurance transaction                          --             --       4,640,202       4,640,202
- -------------------------------------------------  ----------   ------------   -------------   -------------
Balances at December 31, 1999                      $2,000,000   $384,128,481   $(253,734,915)  $ 132,393,566
- -------------------------------------------------  ==========   ============   =============   =============
</TABLE>

See accompanying notes.                                                      S-3
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

STATEMENTS OF CASH FLOWS -- STATUTORY BASIS


<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999            1998             1997
                                                              -------------   --------------   ---------------
<S>                                                           <C>             <C>              <C>
OPERATING ACTIVITIES
Premiums, policy proceeds and other considerations received   $ 172,535,360   $1,284,669,810    $184,112,330
- ------------------------------------------------------------
Investment income received                                      138,850,106       96,331,551      43,781,378
- ------------------------------------------------------------
Benefits paid                                                  (204,263,171)     (83,399,329)    (85,008,691)
- ------------------------------------------------------------
Insurance expenses paid                                         (96,041,640)    (351,272,500)   (154,355,904)
- ------------------------------------------------------------
Federal income taxes received (paid)                               (656,134)       1,703,193      (1,893,859)
- ------------------------------------------------------------
Dividends paid to policyholders                                  (5,921,665)       2,651,237              --
- ------------------------------------------------------------
Other income received, less other expenses paid                   1,653,592       39,064,672       1,613,631
- ------------------------------------------------------------  -------------   --------------    ------------
Net cash provided by (used in) operating activities               6,156,448      989,748,634     (11,751,115)
- ------------------------------------------------------------

INVESTING ACTIVITIES
Sale, maturity or repayment of investments                      294,554,595      249,409,117     272,961,178
- ------------------------------------------------------------
Purchase of investments                                        (369,356,711)  (1,280,892,696)   (265,700,363)
- ------------------------------------------------------------
Net decrease (increase) in policy loans                          (7,064,582)    (131,317,640)      1,554,149
- ------------------------------------------------------------  -------------   --------------    ------------
Net cash provided by (used in) investing activities             (81,866,698)  (1,162,801,219)      8,814,964
- ------------------------------------------------------------

FINANCING AND MISCELLANEOUS ACTIVITIES
Capital and surplus paid-in                                              --      156,721,000     158,407,481
- ------------------------------------------------------------
Other                                                           (38,369,356)      (3,895,136)    (11,032,743)
- ------------------------------------------------------------  -------------   --------------    ------------
Net cash provided by financing activities                       (38,369,356)     152,825,864     147,374,738
- ------------------------------------------------------------  -------------   --------------    ------------
Net increase (decrease) in cash and short-term investments     (114,079,606)     (20,226,721)    144,438,587
- ------------------------------------------------------------
Total cash and short-term investments at beginning of year      143,546,873      163,773,594      19,335,007
- ------------------------------------------------------------  -------------   --------------    ------------
Total cash and short-term investments at end of year          $  29,467,267   $  143,546,873    $163,773,594
- ------------------------------------------------------------  =============   ==============    ============
</TABLE>


See accompanying notes.

S-4
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS

1.  ORGANIZATION AND OPERATIONS AND
    SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES

    ORGANIZATION AND OPERATIONS

    Lincoln Life & Annuity Company of New York (the "Company") is a wholly owned
    subsidiary of The Lincoln National Life Insurance Company ("Lincoln Life"),
    which is a wholly owned subsidiary of Lincoln National Corporation ("LNC").
    In 1996, the Company was organized under the laws of the state of New York
    as a life insurance company and received approval from the New York
    Insurance Department (the "Department") to operate as a licensed insurance
    company in the State of New York.



    The Company's principal business consists of underwriting annuities,
    deposit-type contracts and life insurance sold through multiple distribution
    channels. The Company conducts business only in the State of New York.


    USE OF ESTIMATES
    The nature of the insurance business requires management to make estimates
    and assumptions that affect amounts reported in the statutory-basis
    financial statements and accompanying notes. Actual results could differ
    from these estimates.

    BASIS OF PRESENTATION
    The accompanying statutory-basis financial statements have been prepared in
    conformity with accounting practices prescribed or permitted by the
    Department. "Prescribed" statutory accounting practices include state laws,
    regulations and general administrative rules, as well as a variety of
    publications of the National Association of Insurance Commissioners
    ("NAIC"). "Permitted" statutory accounting practices encompass all
    accounting practices that are not prescribed; such practices may differ from
    state to state, may differ from company to company within a state and may
    change in the future.

    In 1998, the NAIC adopted codified statutory accounting principles
    ("Codification") effective January 1, 2001. Codification will likely change,
    to some extent, prescribed statutory accounting practices and may result in
    changes to the accounting practices that the Company uses to prepare its
    statutory-basis financial statements. Codification will require adoption by
    the various states before it becomes the prescribed statutory-basis of
    accounting for insurance companies domesticated within those states.
    Accordingly, before Codification becomes effective for the Company, the
    state of New York must adopt Codification as the prescribed basis of
    accounting on which domestic insurers must report their statutory-basis
    results to the Department. At this time, it is anticipated that New York
    will adopt Codification, however, based on current guidance, management
    believes that the impact of Codification will not be material to the
    Company's statutory-basis financial statements.

    Existing statutory accounting practices differ from accounting principles
    generally accepted in the United States ("GAAP"). The more significant
    variances from GAAP are as follows:

    INVESTMENTS
    Bonds are reported at cost or amortized cost or fair value based on their
    NAIC rating. For GAAP, the Company's bonds are classified as
    available-for-sale and, accordingly, are reported at fair value with changes
    in the fair values reported directly in shareholder's equity after
    adjustments for related amortization of deferred acquisition costs,
    additional policyholder commitments and deferred income taxes.

    Changes between cost and admitted asset investment amounts are credited or
    charged directly to unassigned surplus rather than to a separate surplus
    account.

    Under a formula prescribed by the NAIC, the Company defers the portion of
    realized capital gains and losses on sales of bonds and mortgage loans
    attributable to changes in the general level of interest rates and amortizes
    those deferrals over the remaining period to maturity of the individual
    security sold. The net deferral is reported as the interest maintenance
    reserve ("IMR") in the accompanying balance sheets. Realized capital gains
    and losses are reported in income net of federal income tax and transfers to
    IMR. The asset valuation reserve ("AVR") is determined by a NAIC prescribed
    formula and is reported as a liability rather than a reduction to unassigned
    surplus. Under GAAP, realized capital gains and losses

                                                                             S-5
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

1.  ORGANIZATION AND OPERATIONS AND
    SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    are reported in the income statement on a pretax basis in the period that
    the asset giving rise to the gain or loss is sold and valuation allowances
    are provided when there has been a decline in value deemed other than
    temporary, in which case, the provision for such declines are charged to
    income.

    POLICY ACQUISITION COSTS
    The costs of acquiring and renewing business are expensed when incurred.
    Under GAAP, acquisition costs related to traditional life insurance, to the
    extent recoverable from future policy revenues, are deferred and amortized
    over the premium-paying period of the related policies using assumptions
    consistent with those used in computing policy benefit reserves. For
    universal life insurance, annuity and other investment-type products,
    deferred policy acquisition costs, to the extent recoverable from future
    gross profits, are amortized generally in proportion to the present value of
    expected gross profits from surrender charges and investment, mortality, and
    expense margins.

    NONADMITTED ASSETS
    Certain assets designated as "nonadmitted," principally furniture and
    equipment, are excluded from the accompanying balance sheets and are charged
    directly to unassigned surplus.

    BENEFIT RESERVES
    Certain policy reserves are calculated based on statutorily required
    interest and mortality assumptions rather than on estimated expected
    experience or actual account balances as would be required under GAAP.

    PREMIUMS AND DEPOSITS
    Premiums and deposits with respect to universal life policies and annuity
    and other investment-type contracts consist of the entire premium received
    and are reported as premium revenue. Under GAAP, premiums and deposits
    received in excess of policy charges would not be recognized as premium
    revenue.

    BENEFITS AND SETTLEMENT EXPENSES
    Death benefits paid, policy and contract withdrawals, and the change in
    policy reserves on universal life policies, annuity and other
    investment-type contracts are reported as benefits and settlement expenses
    in the accompanying statements of operations. Under GAAP, withdrawals are
    treated as a reduction of the policy or contract liabilities and benefits
    would represent the excess of benefits paid over the policy account value
    and interest credited to the account values. For traditional life and
    disability income products, benefits and expenses are recognized when
    incurred in a manner consistent with the related premium recognition
    policies.

    REINSURANCE
    Commissions on business ceded are reported as income when received rather
    than deferred and amortized with deferred policy acquisition costs as
    required under GAAP. Business assumed under 100% indemnity and assumption
    reinsurance agreements is accounted for as a purchase for GAAP reporting
    purposes and the ceding commission represents the purchase price. Under
    purchase accounting, assets acquired and liabilities assumed are reported at
    fair value at the date of the transaction and the excess of the purchase
    price over the sum of the amounts assigned to assets acquired less
    liabilities assumed is recorded as goodwill. On a statutory-basis of
    accounting, the ceding commission is expensed when paid.

    Premiums, benefits and settlement expenses and policy benefits and contract
    liabilities are reported in the accompanying financial statements net of
    reinsurance amounts. Under GAAP, policy benefits and contract liabilities
    are reported on a gross basis.

    A liability for reinsurance balances has been provided for unsecured policy
    and contract liabilities and unearned premiums ceded to reinsurers not
    authorized by the Department to assume such business. Changes to those
    amounts are credited or charged directly to unassigned surplus. Under GAAP,
    an allowance for amounts deemed uncollectible is established through a
    charge to income.

    INCOME TAXES
    Deferred federal income taxes are not provided for differences between
    financial statement amounts and tax bases of assets and liabilities.

S-6
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

1.  ORGANIZATION AND OPERATIONS AND
    SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    POLICYHOLDER DIVIDENDS
    Policyholder dividends are recognized when declared rather than over the
    term of the related policies.

    POSTRETIREMENT BENEFITS
    For purposes of calculating the Company's postretirement benefit obligation,
    only vested employees and current retirees are included in the actuarial
    benefit valuation. Under GAAP, active employees not currently eligible would
    also be included.

    STATEMENTS OF CASH FLOWS
    Cash and short-term investments in the statements of cash flows represent
    cash balances and investments with initial maturities of one year or less
    from the date of acquisition. Under GAAP, the corresponding captions of cash
    and cash equivalents include cash balances and investments with initial
    maturities of three months or less from the date of acquisition.

    A reconciliation of the Company's capital and surplus and net income (loss)
    determined on a statutory accounting basis with amounts determined in
    accordance with GAAP is as follows:


<TABLE>
<CAPTION>
                                              CAPITAL AND SURPLUS           NET INCOME (LOSS)
                                              --------------------------------------------------------------------
                                              DECEMBER 31                   YEAR ENDED DECEMBER 31
                                              1999           1998           1999           1998            1997
                                              --------------------------------------------------------------------
                                              --------------------------------------------------------------------
                                              (IN THOUSANDS)
                                              --------------------------------------------------------------------
   <S>                                        <C>            <C>            <C>            <C>             <C>
   Amounts as reported on a
   statutory -- basis
                                              $132,394       $111,719       $ 19,901       $(254,211)      $ 5,512
   -----------------------------------------
   GAAP adjustments:
     Net unrealized gain (loss) on
       investments                             (74,971)        27,851             --              --            --
   -----------------------------------------
     Interest maintenance reserve                 (792)         5,051            458            (579)         (370)
   -----------------------------------------
     Net realized gain (loss) on investments    (1,951)          (990)        (6,348)          3,050          (240)
   -----------------------------------------
     Asset valuation reserve                     7,885          5,375             --              --            --
   -----------------------------------------
     Policy and contract reserves              (72,302)       (85,875)        25,985         271,293        (3,667)
   -----------------------------------------
     Present value of future profits,
       deferred policy acquisition costs and
       goodwill                                369,032        336,568         (6,639)          6,091           524
   -----------------------------------------
     Policyholders' share of earnings and
       surplus on participating business        (9,325)        (9,904)         1,071            (100)           --
   -----------------------------------------
     Deferred income taxes                      17,505         35,280        (12,159)        (12,696)          671
   -----------------------------------------
     Nonadmitted assets                          1,685            880             --              --            --
   -----------------------------------------
     Other, net                                  4,304         (1,705)        (2,096)            (82)           --
   -----------------------------------------  --------       --------       --------       ---------       -------
   Net increase (decrease)                     241,070        312,531            272         266,977        (3,082)
   -----------------------------------------  --------       --------       --------       ---------       -------
   Amounts on a GAAP -- basis                 $373,464       $424,250       $ 20,173       $  12,766       $ 2,430
   -----------------------------------------  ========       ========       ========       =========       =======
</TABLE>


                                                                             S-7
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

1.  ORGANIZATION AND OPERATIONS AND
    SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    Other significant accounting practices are as follows:

    INVESTMENTS
    Bonds not backed by loans are principally stated at amortized cost and the
    discount or premium is amortized using the interest method.

    Mortgage-backed bonds are valued at amortized cost and income is recognized
    using a constant effective yield based on anticipated prepayments and the
    estimated economic life of the securities. When actual prepayments differ
    significantly from anticipated prepayments, the effective yield is
    recalculated to reflect actual payments to date and anticipated future
    payments. The net investment in the securities is adjusted to the amount
    that would have existed had the new effective yield been applied since the
    acquisition of the securities.

    Short-term investments include investments with maturities of less than one
    year at the date of acquisition.

    Policy loans are reported at unpaid principal balances.

    Mortgage loans on real estate are reported at unpaid principal balances,
    less allowances for impairments.

    Realized investment gains and losses on investments sold are determined
    using the specific identification method. Changes in admitted asset carrying
    amounts of bonds, mortgage loans, and common stocks are credited or charged
    directly in unassigned surplus.

    PREMIUMS
    Premiums for group tax-qualified annuity business are recognized as revenue
    when deposited. Life insurance and individual annuity premiums are
    recognized as revenue when due. Accident and health premiums are earned pro
    rata over the contract term of the policies.

    BENEFIT RESERVES
    Life, annuity and accident and health disability benefit reserves are
    developed by actuarial methods and are determined based on published tables
    using statutorily specified interest rates and valuation methods that will
    provide, in the aggregate, reserves that are greater than or equal to the
    minimum or guaranteed policy cash values or the amounts required by the
    Department. The Company waives deduction of deferred fractional premiums on
    the death of life and annuity policy insureds and returns any premium beyond
    the date of death, except for policies issued prior to March 1977. Surrender
    values on policies do exceed the corresponding benefit reserves. Additional
    reserves are established when the results of cash flow testing under various
    interest rate scenarios indicate the need for such reserves. If net premiums
    exceed the gross premiums on any insurance inforce, additional reserves are
    established. Benefit reserves for policies underwritten on a substandard
    basis are determined using the multiple table reserve method.

    The tabular interest, tabular less actual reserves released and the tabular
    cost have been determined by formula or from the basic data for such items.
    Tabular interest funds not involving life contingencies were determined
    using the actual interest credited to the funds plus the change in accrued
    interest.

    Liabilities related to policyholders' funds left on deposit with the Company
    generally are equal to fund balances less applicable surrender charges.

    CLAIMS AND CLAIM ADJUSTMENT EXPENSES
    Unpaid claims and claim adjustment expenses on accident and health policies
    represent the estimated ultimate net cost of all reported and unreported
    claims incurred through December 31. The Company does not discount claims
    and claim adjustment expense reserves. The reserves for unpaid claims and
    claim adjustment expenses are estimated using individual case-basis
    valuations and statistical analyses. Those estimates are subject to the
    effects of trends in claim severity and frequency. Although considerable
    variability is inherent in such estimates, management believes that reserves
    for unpaid claims and claim adjustment

S-8
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

1.  ORGANIZATION AND OPERATIONS AND
    SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    expenses are adequate. The estimates are continually reviewed and adjusted
    as necessary as experience develops or new information becomes known; such
    adjustments are included in current operations.

    REINSURANCE CEDED AND ASSUMED
    Reinsurance premiums, benefits and settlement expenses are accounted for on
    bases consistent with those used in accounting for the original policies
    issued and the terms of the reinsurance contracts.

    PENSION BENEFITS
    Costs associated with the Company's defined benefit pension plans are
    systematically accrued during the expected period of active service of the
    covered employees.

    ASSETS HELD IN SEPARATE ACCOUNTS AND LIABILITIES RELATED TO SEPARATE
    ACCOUNTS
    Separate account assets and liabilities reported in the accompanying balance
    sheets represent funds that are separately administered for the exclusive
    benefit of variable annuity and universal life contractholders and for which
    the contractholders, and not the Company, bears the investment risk.
    Separate account contractholders have no claim against the assets of the
    general account of the Company. Separate account assets are reported at fair
    value and consist of unit investments in mutual funds. The detailed
    operations of the separate accounts are not included in the accompanying
    statutory-basis financial statements. The fees received by the Company for
    administrative and contractholder maintenance services performed for these
    separate accounts are included in the Company's statements of operations.

2.  INVESTMENTS
    The cost or amortized cost, gross unrealized gains and
    losses and the fair value of investments in bonds are
    summarized as follows:

<TABLE>
<CAPTION>
                                        COST OR              GROSS             GROSS
                                        AMORTIZED            UNREALIZED        UNREALIZED         FAIR
                                        COST                 GAINS             LOSSES             VALUE
                                        ------------------------------------------------------------------------
   <S>                                  <C>                  <C>               <C>                <C>
   At December 31, 1999:
     Corporate                          $1,214,312,519       $   908,731       $(65,599,479)      $1,149,621,771
      --------------------------------
     U.S. government                        25,736,299            11,711         (1,900,750)          23,847,260
      --------------------------------
     Foreign government                     17,602,777           362,624         (1,070,496)          16,894,905
      --------------------------------
     Mortgage-backed                       221,570,519             2,732         (9,530,799)         212,042,452
      --------------------------------
     State and municipal                     3,370,717                --           (105,915)           3,264,802
      --------------------------------  --------------       -----------       ------------       --------------
                                        $1,482,592,831       $ 1,285,798       $(78,207,439)      $1,405,671,190
                                        ==============       ===========       ============       ==============

   At December 31, 1998:
     Corporate                          $1,148,083,966       $27,649,036       $ (7,489,560)      $1,168,243,442
      --------------------------------
     U.S. government                        39,617,653           564,146           (119,394)          40,062,405
      --------------------------------
     Foreign government                     19,532,744           994,331           (720,250)          19,806,825
      --------------------------------
     Mortgage-backed                       225,005,162         6,239,684           (421,281)         230,823,565
      --------------------------------
     State and municipal                     3,642,494           164,552                 --            3,807,046
      --------------------------------  --------------       -----------       ------------       --------------
                                        $1,435,882,019       $35,611,749       $ (8,750,485)      $1,462,743,283
                                        ==============       ===========       ============       ==============
</TABLE>

                                                                             S-9
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

2.  INVESTMENTS (CONTINUED)
    The carrying amount of investments in bonds in the balance
    sheet at December 31, 1999 and 1998 reflects adjustments of
    $1,123,693 and $178,648, respectively, to decrease amortized
    cost as a result of the Securities Valuation Office of the
    NAIC designating certain investments as low or lower
    quality.

    A summary of the cost or amortized cost and fair value of
    investments in bonds at December 31, 1999, by contractual
    maturity, is as follows:

<TABLE>
<CAPTION>
                                                                 COST OR
                                                                 AMORTIZED            FAIR
                                                                 COST                 VALUE
                                                                 -----------------------------------
   <S>                                                           <C>                  <C>
   Maturity:
     In 2000                                                     $   64,699,324       $   64,449,287
   ------------------------------------------------------------
     In 2001-2004                                                   360,685,026          351,609,953
   ------------------------------------------------------------
     In 2005-2009                                                   490,969,108          462,139,167
   ------------------------------------------------------------
     After 2009                                                     344,668,854          315,430,331
   ------------------------------------------------------------
     Mortgage-backed securities                                     221,570,519          212,042,452
   ------------------------------------------------------------  --------------       --------------
   Total                                                         $1,482,592,831       $1,405,671,190
   ------------------------------------------------------------  ==============       ==============
</TABLE>

    The expected maturities may differ from the contractual
    maturities in the foregoing table because certain borrowers
    may have the right to call or prepay obligations with or
    without call or prepayment penalties.

    Proceeds from sales of investments in bonds were $253,876,450, $203,748,028
    and $274,742,319 in 1999, 1998 and 1997, respectively. Gross gains of
    $842,229, $3,612,434 and $1,533,793, and gross losses of $6,968,975,
    $1,529,149 and $1,922,165 during 1999, 1998 and 1997, respectively, were
    realized on those sales. Net gains (losses) of ($186), $17,705 and ($26)
    were realized on sales of short-term investments in 1999, 1998 and 1997,
    respectively.

    At December 31, 1999 and 1998, investments in bonds with an admitted asset
    value of $500,078 and $500,129, respectively, were on deposit with the
    Department to satisfy regulatory requirements.

    During 1999, the minimum and maximum lending rates for mortgage loans were
    6.62% and 10.29%, respectively. At the issuance of a loan, the percentage of
    loan to value on any one loan does not exceed 75%. At December 31, 1999, the
    Company did not hold any mortgages with interest overdue beyond one year.
    All properties covered by mortgage loans have fire insurance at least equal
    to the excess of the loan over the maximum loan that would be allowed on the
    land without the building.

S-10
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

2.  INVESTMENTS (CONTINUED)
    The major categories of net investment income are as follows:

<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31
                                                         1999               1998               1997
                                                         ------------------------------------------------------
   <S>                                                   <C>                <C>                <C>
   Income:
     Bonds                                               $106,590,150       $ 78,205,686         $42,237,959
     --------------------------------------------------
     Mortgage loans on real estate                         13,522,104         14,304,385                  --
     --------------------------------------------------
     Policy loans                                          11,018,423          7,981,377           1,990,613
     --------------------------------------------------
     Cash and short-term investments                        2,391,977          5,893,453             315,328
     --------------------------------------------------  ------------       ------------         -----------
   Total investment income                                133,522,654        106,384,901          44,543,900
   ----------------------------------------------------
   Investment expenses                                      1,309,426          1,301,322             590,104
   ----------------------------------------------------  ------------       ------------         -----------
   Net investment income                                 $132,213,228       $105,083,579         $43,953,796
   ----------------------------------------------------  ============       ============         ===========
</TABLE>

    Realized capital gains and losses are reported net of federal income taxes
    of $437,941, $1,223,897 and $55,541 in 1999, 1998 and 1997, respectively,
    and amounts transferred to the interest maintenance reserve of $3,169,187,
    $3,035,887 and $239,459 in 1999, 1998 and 1997, respectively.

    At December 31, 1999, the Company did not have a material concentration of
    financial instruments in a single investee, industry or geographic location.

3.  FEDERAL INCOME TAXES
    The Company's federal income tax return is not consolidated with any other
    entities. The effective federal income tax rate for financial reporting
    purposes differs from the prevailing statutory tax rate principally due to
    tax-exempt investment income, other pass through tax attributes from
    investments, differences in ceding commissions, policy acquisition costs,
    and policy and contract liabilities in the tax return versus the financial
    statements.

    In 1998, a federal income tax net operating loss of $80,156,000 was
    incurred. The Company utilized $9,162,000 of the net operating loss to
    recover taxes paid in prior years. In 1999, an additional $10,170,000 of net
    operating loss was utilized to offset taxable income. The remaining portion
    of the net operating loss at December 31, 1999 of $60,824,000 will be
    available for use to offset taxable income in future years. The net
    operating loss carryforward of $60,824,000 will expire in 2013.

    The Company paid $3,675,000 in 1997 for federal income taxes. No federal
    income tax payments were made in 1999 or 1998. The Company received a refund
    of $3,196,000 in 1999 as a result of the utilization of the net operating
    loss.

4.  REINSURANCE
    The Company cedes insurance to other companies, including affiliated
    companies. The portion of risks exceeding the Company's retention limits is
    reinsured with Lincoln Life. The Company limits its maximum risk that it
    retains on an individual to $500,000. The Company remains obligated for
    amounts ceded in the event that the reinsurers do not meet their
    obligations. The Company did not cede or assume any business prior to
    January 1, 1998.

    On January 2, 1998, the Company and Lincoln Life entered into an indemnity
    reinsurance transaction whereby the Company and Lincoln Life reinsured 100%
    of a block of individual life insurance and annuity business of CIGNA
    Corporation ("CIGNA"). The Company paid $149,621,452 to CIGNA on January 2,
    1998 under the terms of the reinsurance agreement and recognized a ceding
    commission expense of $149,714,239 in 1998, which is included in the
    statements of operations line item "Commissions." At the time of closing,
    this block of business had statutory liabilities of $779,551,235 which
    became the Company's obligations. The Company also received assets, measured
    on a historical statutory-basis, equal to the liabilities. Subsequent to the
    CIGNA transaction, the

                                                                            S-11
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

4.  REINSURANCE (CONTINUED)
    Company and Lincoln Life announced that they had reached an agreement to
    sell the administration rights to a variable annuity portfolio that had been
    acquired as part of the block of business assumed on January 2, 1998. This
    sale closed on October 12, 1998 with an effective date of September 1, 1998.
    During 1999, the Company received $5,800,000 from CIGNA as a result of the
    final settlement of the statutory-basis values of assets and liabilities for
    the reinsured business. The $5,800,000 is included in the statements of
    operations line item "Other revenues." Additionally, on November 1, 1999,
    the Company and Lincoln Life closed the previously announced agreement to
    retrocede virtually 100% of the disability income business assumed from
    CIGNA. This retrocession agreement was effective November 1, 1999. A gain on
    the transaction of $4.6 million was recorded directly in unassigned surplus,
    net of tax.

    On October 1, 1998, the Company entered into an indemnity reinsurance
    transaction whereby the Company and Lincoln Life reinsured 100% of a block
    of individual life insurance business from Aetna, Inc. The Company paid
    $143,721,000 to Aetna on October 1, 1998 under the terms of the reinsurance
    agreement and recognized a ceding commission expense of $135,374,141 in
    1998, which is included in the statements of operations line item
    "Commissions." At the time of closing, this block of business had statutory
    liabilities of $463,007,132 which became the Company's obligation. The
    Company also received assets, measured on a historical statutory-basis,
    equal to the liabilities.

    Subsequent to the Aetna transaction, the Company and Lincoln Life announced
    that they had reached an agreement to retrocede the sponsored life business
    assumed for $87,600,000, of which $11,900,000 was received by the Company.
    The retrocession agreement was executed on October 14, 1998 with an
    effective date of October 1, 1998.

    The balance sheet caption, "Future policy benefits and claims" has been
    reduced for insurance ceded by $97,457,160 and $54,411,763 at December 31,
    1999 and 1998, respectively. The balance sheet caption, "Other policyholder
    funds" has been reduced for insurance ceded by $2,290,826 and $2,722,404 at
    December 31, 1999 and 1998, respectively.

    The caption "Premiums and deposits" in the statements of operations includes
    $140,394,771 and $1,276,884,778 of insurance assumed and $44,245,573 and
    $52,443,264 of insurance ceded in 1999 and 1998, respectively.

    The caption "Benefits and settlement expenses" in the statements of
    operations is net of reinsurance recoveries of $71,763,962 and $47,526,681
    for 1999 and 1998, respectively.

    The regulatory required liability for unsecured reserves ceded to
    unauthorized reinsurers was $1,287,400 and $682,060 at December 31, 1999 and
    1998, respectively. Amounts payable or recoverable for reinsurance on policy
    and contract liabilities are not subject to periodic or maximum limits. At
    December 31, 1999, the Company's reinsurance recoverables are not material
    and no individual reinsurer owed the Company an amount that was equal to or
    greater than 3% of the Company's surplus.

5.  LIFE AND ANNUITY RESERVES AND DEPOSIT FUND LIABILITIES
    At December 31, 1999 and 1998, the Company had $1,149,964,000 and
    $1,092,754,000, respectively, of insurance in force for which the gross
    premiums are less than the net premiums according to the standard of
    valuation set by the State of New York. Reserves to cover the above
    insurance totaled $5,893,549 and $6,937,379 at December 31, 1999 and 1998,
    respectively.

    At December 31, 1999, the Company's annuity reserves and deposit fund
    liabilities, including separate accounts, that are subject to discretionary
    withdrawal with adjustment, subject to discretionary withdrawal without
    adjustment and not subject to discretionary withdrawal provisions are
    summarized as follows:

S-12
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

5.  LIFE AND ANNUITY RESERVES AND DEPOSIT FUND LIABILITIES (CONTINUED)

<TABLE>
<CAPTION>
                                                                 AMOUNT           PERCENT
                                                                 --------------   -------
   <S>                                                           <C>              <C>
   Subject to discretionary withdrawal with adjustment:
     With market value adjustment                                $  338,886,028     26.5%
   ------------------------------------------------------------
     At book value, less surrender charge                           123,141,771      9.6
   ------------------------------------------------------------
     At market value                                                319,140,374     24.9
   ------------------------------------------------------------
   Subject to discretionary withdrawal without adjustment:
     At book value with minimal or no charge or adjustment          487,578,243     38.1
   ------------------------------------------------------------
   Not subject to discretionary withdrawal                           10,884,302       .9
   ------------------------------------------------------------  --------------   ------
   Total annuity reserves and deposit fund liabilities, before
   reinsurance                                                    1,279,630,718    100.0%
                                                                                  ======
   Less reinsurance                                                   2,560,424
   ------------------------------------------------------------  --------------
   Net annuity reserves and deposit fund liabilities, including
   separate accounts                                             $1,277,070,294
   ------------------------------------------------------------  ==============
</TABLE>

    A reconciliation of the total net annuity reserves and deposit fund
    liabilities to the amounts reported in the Company's 1999 Annual Statement
    and the Company's Separate Accounts Annual Statement at December 31, 1999 is
    as follows:

<TABLE>
   <S>                                                           <C>
   Per 1999 Annual Statement:
     Exhibit 8, Section B -- Total (net)                         $   10,029,253
   ------------------------------------------------------------
     Exhibit 8, Section C -- Total (net)                              1,122,910
   ------------------------------------------------------------
     Exhibit 10, Column 1, Line 19                                  946,777,757
   ------------------------------------------------------------  --------------
                                                                    957,929,920
   ------------------------------------------------------------
   Per Separate Account Annual Statement:
   ------------------------------------------------------------
     Exhibit 6, Column 2, Line 0299999 Page 3, Line 3               319,140,374
   ------------------------------------------------------------  --------------
                                                                    319,140,374
                                                                 --------------
   Total net annuity reserves and deposit fund liabilities       $1,277,070,294
   ------------------------------------------------------------  ==============
</TABLE>

    Details underlying the balance sheet caption "Other policyholder funds" are
    as follows:

<TABLE>
   <S>                                                           <C>            <C>
                                                                 DECEMBER 31
                                                                 1999           1998
                                                                 ------------   ------------
   Premium deposit funds                                         $920,665,883   $931,230,214
   ------------------------------------------------------------
   Undistributed earnings on participating business                30,544,045     30,772,519
   ------------------------------------------------------------
   Other                                                              138,036        722,578
   ------------------------------------------------------------  ------------   ------------
                                                                 $951,347,964   $962,725,311
                                                                 ============   ============
</TABLE>

6.  CAPITAL AND SURPLUS

    The Company received additional paid-in surplus from Lincoln Life of
    $158,407,481 and $156,721,000 in December 1997 and October 1998,
    respectively.

    Life insurance companies are subject to certain Risk-Based Capital ("RBC")
    requirements as specified by the NAIC. Under those requirements, the amount
    of capital and surplus maintained by a life insurance company is to be
    determined based on the various risk factors related to it. At December 31,
    1999, the Company exceeds the RBC requirements.

                                                                            S-13
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

6.  CAPITAL AND SURPLUS (CONTINUED)
    The payment of dividends by the Company requires 30 day advance notice to
    the Department.

7.  EMPLOYEE BENEFIT PLANS

    LNC maintains defined benefit pension plans for its employees (including
    Company employees) and a defined contribution plan for the Company's agents.
    LNC also maintains 401(k) plans, deferred compensation plans and
    postretirement medical and life insurance plans for its employees and agents
    (including the Company's employees and agents). The aggregate expenses and
    accumulated obligations for the Company's portion of these plans are not
    material to the Company's statutory-basis statements of operations or
    balance sheets for any of the periods shown.

    LNC has various incentive plans for key employees, agents and directors of
    LNC and its subsidiaries that provide for the issuance of stock options,
    stock appreciation rights, restricted stock awards and stock incentive
    awards. These plans are comprised primarily of stock option incentive plans.
    Stock options granted under the stock option incentive plans are at the
    market value at the date of grants and, subject to termination of
    employment, expire ten years from the date of grant.

    Such options are transferable only upon death and are exercisable one year
    from the date of grant for options issued prior to 1992. Options issued
    subsequent to 1991 are exercisable in equal increments on the option
    issuance anniversary in three to four years following issuance.

    As of December 31, 1999, 27,534 shares of LNC common stock were subject to
    options granted to Company employees under the stock option incentive plans
    of which 8,934 were exercisable on that date. The exercise prices of the
    outstanding options range from $21.32 to $50.83. During 1999 and 1998, 3,740
    and 137 options, respectively, were exercised. During 1999, 2,400 options
    were forfeited.

8.  RESTRICTIONS, COMMITMENTS AND CONTINGENCIES

    VULNERABILITY FROM CONCENTRATIONS
    At December 31, 1999, the Company did not have a concentration of:
    1) business transactions with a particular customer, lender or distributor;
    2) revenues from a particular product or service; 3) sources of supply of
    labor or services used in the business; or 4) a market or geographic area in
    which business is conducted that makes it vulnerable to an event that is at
    least reasonably possible to occur in the near term and which could cause a
    severe impact to the Company's financial condition.

    CONTINGENCY MATTERS
    The Company is occasionally involved in various pending or threatened legal
    proceedings arising from the conduct of business. These proceedings are
    routine in the ordinary course of business. In some instances, these
    proceedings include claims for compensatory and punitive damages and similar
    types of relief in addition to amounts for alleged contractual liability or
    requests for equitable relief. After consultation with legal counsel and a
    review of available facts, it is management's opinion that the ultimate
    liability, if any, under these proceedings will not have a material adverse
    effect on the financial position of the Company.

    The number of insurance companies that are under regulatory supervision has
    resulted, and is expected to continue to result, in assessments by state
    guaranty funds to cover losses to policyholders of insolvent or
    rehabilitated companies. Mandatory assessments may be partially recovered
    through a reduction in future premium taxes in some states. The Company has
    accrued for expected assessments net of estimated future premium tax
    deductions.

9.  FAIR VALUE OF FINANCIAL INSTRUMENTS
    The following discussion outlines the methodologies and assumptions used to
    determine the estimated fair values of the Company's financial instruments.
    Considerable judgment is required to develop these fair values. Accordingly,
    the estimates shown are not necessarily indicative of the

S-14
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

9.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    amounts that would be realized in a one-time, current market exchange of the
    Company's financial instruments.

    BONDS AND COMMON STOCK
    Fair values of bonds are based on quoted market prices, where available. For
    bonds not actively traded, fair values are estimated using values obtained
    from independent pricing services. In the case of private placements, fair
    values are estimated by discounting expected future cash flows using a
    current market rate applicable to the coupon rate, credit quality and
    maturity of the investments. The fair values of common stocks are based on
    quoted market prices.

    MORTGAGE LOANS ON REAL ESTATE
    The estimated fair values of mortgage loans on real estate are established
    using a discounted cash flow method based on credit rating, maturity and
    future income. The rating for mortgages in good standing are based on
    property type, location, market conditions, occupancy, debt service
    coverage, loan to value, caliber of tenancy, borrower and payment record.
    Fair values for impaired mortgage loans are based on: 1) the present value
    of expected future cash flows discounted at the loan's effective interest
    rate; 2) the loan's market prices; or 3) the fair value of the collateral if
    the loan is collateral dependent.

    POLICY LOANS
    The estimated fair value of investments in policy loans was calculated on a
    composite discounted cash flow basis using U.S. Treasury interest rates
    consistent with the maturity durations assumed. These durations were based
    on historical experience.

    CASH AND SHORT-TERM INVESTMENTS
    The carrying value of cash and short-term investments approximates their
    fair value.

    INVESTMENT-TYPE INSURANCE CONTRACTS
    The balance sheet captions, "Future policy benefits and claims" and "Other
    policyholder funds," include investment type insurance contracts (i.e.,
    deposit contracts). The fair values for the deposit contracts are based on
    their approximate surrender values.

    The remainder of the balance sheet captions "Future policy benefits and
    claims" and "Other policyholder funds," that do not fit the definition of
    "investment-type insurance contracts" are considered insurance contracts.
    Fair value disclosures are not required for these insurance contracts and
    have not been determined by the Company. It is the Company's position that
    the disclosure of the fair value of these insurance contracts is important
    because readers of these financial statements could draw inappropriate
    conclusions about the Company's capital and surplus determined on a fair
    value basis. It could be misleading if only the fair value of assets and
    liabilities defined as financial instruments are disclosed. The Company and
    other companies in the insurance industry are monitoring the related actions
    of the various rule-making bodies and attempting to determine an appropriate
    methodology for estimating and disclosing the "fair value" of their
    insurance contract liabilities.

    SEPARATE ACCOUNTS
    Assets held in separate accounts are reported in the accompanying
    statutory-basis balance sheets at fair value. The related liabilities are
    also reported at fair value in amounts equal to the separate account assets.

                                                                            S-15
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

9.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    The carrying values and estimated fair values of the Company's financial
    instruments are as follows:


<TABLE>
<CAPTION>
                                                    CARRYING                          CARRYING
                                                    VALUE            FAIR VALUE       VALUE            FAIR VALUE
   <S>                                              <C>              <C>              <C>              <C>
                                                    -------------------------------------------------------------
<CAPTION>
                                                    DECEMBER 31
                                                    1999                                1998
                                                    ---------------------------------------------------------------
                                                    (IN THOUSANDS)
                                                    ---------------------------------------------------------------
   ASSETS (LIABILITIES)
   <S>                                              <C>                <C>              <C>              <C>
   -----------------------------------------------
   Bonds                                             $1,482,593        $1,405,671       $1,435,882       $1,462,743
   -----------------------------------------------
   Unaffiliated common stocks                               161               161              155              155
   -----------------------------------------------
   Mortgage loans on real estate                        197,425           189,179          184,504          185,694
   -----------------------------------------------
   Policy loans                                         177,437           190,667          170,373          183,408
   -----------------------------------------------
   Cash and short-term investments                       29,467            29,467          143,547          143,547
   -----------------------------------------------
   Other invested assets                                    223               223               60               60
   -----------------------------------------------
   Investment-type insurance contracts                 (951,348)         (910,752)        (962,725)        (938,191)
   -----------------------------------------------
   Separate account assets                              328,768           328,768          236,862          236,862
   -----------------------------------------------
   Separate account liabilities                        (328,768)         (328,768)        (236,862)        (236,862)
   -----------------------------------------------
</TABLE>


10. TRANSACTIONS WITH AFFILIATES

    The Company has entered into agreements with Lincoln Life to receive
    processing and other corporate services. Fees paid to Lincoln Life for such
    services were $22,675,891, $18,504,450 and $3,454,014 in 1999, 1998 and
    1997, respectively. The Company has also entered into an agreement with
    Lincoln Life to provide certain processing services. Fees received from
    Lincoln Life for such services were $1,359,279, $273,952 and $578,003 in
    1999, 1998 and 1997, respectively.

    The Company has an investment management agreement with an affiliate,
    Lincoln Investment Management, Inc., for investment advisory and asset
    management services. Fees paid for such investment services were $1,309,426,
    $1,501,592 and $558,011 in 1999, 1998 and 1997, respectively.

    The Company cedes business to two affiliated companies, Lincoln Life and
    Lincoln National Reassurance Company. The caption "Premiums and deposits" in
    the accompanying statements of operations has been reduced by $6,269,272 and
    $2,095,019 for premiums paid on these contracts in 1999 and 1998,
    respectively. The caption "Future policy benefits and claims" has been
    reduced by $2,323,435 and $2,583,702 related to reserve credits taken on
    these contracts as of December 31, 1999 and 1998, respectively.

11. SEPARATE ACCOUNTS

    Separate account premiums, deposits and other considerations amounted to
    $109,574,216 and $73,993,993 in 1999 and 1998, respectively. Reserves for
    separate accounts with assets at fair value were $320,413,080 and
    $229,940,273 at December 31, 1999 and 1998, respectively. All reserves are
    subject to discretionary withdrawal at market value. All of the Company's
    separate accounts are nonguaranteed. The investment risks associated with
    market value changes are borne entirely by the contractholder.

S-16
<PAGE>
LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS -- STATUTORY BASIS (CONTINUED)

11. SEPARATE ACCOUNTS (CONTINUED)
    A reconciliation of transfers to (from) separate accounts is as follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999               1998
                                                                 -------------------------------
   <S>                                                           <C>                <C>
   Transfers as reported in the Summary of Operations of
   various Separate Accounts:
     Transfers to separate accounts                              $109,574,216       $ 73,993,993
   ------------------------------------------------------------  ------------       ------------
     Transfers from separate accounts                             (81,318,409)       (40,118,042)
   ------------------------------------------------------------  ------------       ------------
   Net transfer to separate accounts as reported in the
   Company's NAIC Annual Statement -- Summary of Operations      $ 28,255,807       $ 33,875,951
   ------------------------------------------------------------  ============       ============
</TABLE>

12. CENTURY COMPLIANCE (UNAUDITED)

    The Year 2000 issue was complex and affected many aspects of the Company's
    business. The Company was particularly concerned with Year 2000 issues that
    related to the Company's computer systems and interfaces with the computer
    systems of vendors, suppliers, customers and business partners. From 1996
    through 1999 the Company redirected a large portion of internal Information
    Technology ("IT") efforts and contracted with outside consultants to update
    systems to address Year 2000 issues. Experts were engaged to assist in
    developing work plans and cost estimates and to complete remediation
    activities.

    For the year ended December 31, 1999, the Company identified expenditures of
    $124,000 to address this issue. This brings the expenditures for 1996
    through 1999 to $208,000. Because updating systems and procedures is an
    integral part of the Company's on-going operations, most of the expenditures
    shown above are expected to continue after all Year 2000 issues have been
    resolved. All Year 2000 expenditures have been funded from operating cash
    flows.

    The scope of the overall Year 2000 program included the following four major
    project areas: 1) addressing the readiness of business applications,
    operating systems and hardware on mainframe, personal computer and local
    area network platforms (IT); 2) addressing the readiness of non-IT embedded
    software and equipment (non-IT); 3) addressing the readiness of key business
    partners and 4) establishing Year 2000 contingency plans. The Company
    completed these projects prior to year-end.

    The Company's businesses have not identified any major problems in their
    business processing. Minor problems have been resolved quickly. The
    Company's businesses have not experienced any significant interruption in
    service to clients or business partners or in reporting to regulators.

                                                                            S-17
<PAGE>
REPORT OF INDEPENDENT AUDITORS

Board of Directors
Lincoln Life & Annuity Company of New York

We have audited the accompanying statutory-basis balance sheets of
Lincoln Life & Annuity Company of New York (a wholly owned subsidiary
of The Lincoln National Life Insurance Company) as of December 31,
1999 and 1998, and the related statutory-basis statements of
operations, changes in capital and surplus, and cash flows for each
of the three years in the period ended December 31, 1999. 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 provide
a reasonable basis for our opinion.

As described in Note 1 to the financial statements, the Company
presents its financial statements in conformity with accounting
practices prescribed or permitted by the New York Insurance
Department, which practices differ from accounting principles
generally accepted in the United States. The variances between such
practices and accounting principles generally accepted in the United
States and the effects on the accompanying financial statements are
described in Note 1.

In our opinion, because of the effects of the matter described in the
preceding paragraph, the financial statements referred to above do
not present fairly, in conformity with accounting principles
generally accepted in the Untied States, the financial position of
Lincoln Life & Annuity Company of New York at December 31, 1999 and
1998, or the results of its operations or its cash flows for each of
the three years in the period ended December 31, 1999.

However, in our opinion, the financial statements referred to above
present fairly, in all material respects, the financial position of
Lincoln Life & Annuity Company of New York at December 31, 1999 and
1998, the results of its operations and its cash flows for each of
the three years in the period ended December 31, 1999, in conformity
with accounting practices prescribed or permitted by the New York
Insurance Department.

                                                /s/ Ernst & Young LLP


Fort Wayne, Indiana
March 10, 2000


S-18
<PAGE>
                                    PART II

                        FEES AND CHARGES REPRESENTATION

    Lincoln Life & Annuity Company of New York represents that the fees and
charges deducted under the Contracts, in the aggregate, are reasonable in
relation to the services rendered, the expenses expected to be incurred, and the
risks assumed by Lincoln Life & Annuity Company of New York.

                                  UNDERTAKING

    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.

                                INDEMNIFICATION

        (a) Brief description of indemnification provisions.

           In general, Article VII of the By-Laws of Lincoln Life & Annuity
           Company of New York (LLANY) provides that LLANY will indemnify
           certain persons against expenses, judgments and certain other
           specified costs incurred by any such person if he/she is made a party
           or is threatened to be made a party to a suit or proceeding because
           he/she was a director, officer, or employee of LLANY, as long as
           he/she acted in good faith and in a manner he/she reasonably believed
           to be in the best interests of, or not opposed to the best interests
           of, LLANY. Certain additional conditions apply to indemnification in
           criminal proceedings.

           In particular, separate conditions govern indemnification of
           directors, officers, and employees of LLANY in connection with suits
           by, or in the right of, LLANY.

           Please refer to Article VII of the By-Laws of LLANY (Exhibit No. 6(b)
           hereto) for the full text of the indemnification provisions.
           Indemnification is permitted by, and is subject to the requirements
           of, New York law.

        (b) Undertaking pursuant to Rule 484 of Regulation C under the
           Securities Act of 1933.

           Insofar as indemnification for liabilities arising under the
           Securities Act of 1933 may be permitted to directors, officers and
           controlling persons of the Registrant pursuant to the provisions
           described in Item 28(a) above 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 such 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.

                       CONTENTS OF REGISTRATION STATEMENT


    This Post-Effective Amendment No. 5 to this registration statement comprises
the following papers and documents:



       The facing sheet;
       The cross reference sheet;
       2 Prospectuses: Prospectus 1 (78 pages) and Prospectus 2 (79 pages);
       The undertaking to file reports;
       The fees and charges representation;
       Statements regarding indemnification;
       The signatures
       Consents of
           Robert O. Sheppard, Esquire
           Vaughn W. Robbins, FSA
           Ernst & Young LLP

<PAGE>
    1.  The following exhibits correspond to those required by paragraph A of
       the instructions as to exhibits in Form N-8B-2:
        (1) Resolution of the Board of Directors of Lincoln Life & Annuity
           Company of New York and related documents authorizing establishment
           of the Account. (2)
        (2) Not applicable.
        (3) (a)  Form of Principal Underwriting Agreement between Lincoln
                 Financial Advisors Corporation and Lincoln Life & Annuity
                 Company of New York (4)
            (b) Form of Selling Group Agreement.*
            (c) Commission Schedule for Variable Life Policies.*
        (4) Not applicable.
        (5) (a)  Forms of Policy and Application.
                (1)  Policy Form LN 660 NY and Application B10399NY. (3)
                (2)  Proposed Policy Form LN 660 NY and Application B 10399 NY.
               (4)
            (b) Riders. LR 434 NY LNY and LR 435 NY LNY. (3)
        (6) (a)  Articles of Incorporation of Lincoln Life & Annuity Company of
                 New York. (1)
            (b) Bylaws of Lincoln Life & Annuity Company of New York. (1)
        (7) Not applicable.
        (8) Fund Participation Agreements.

           Agreements between Lincoln Life & Annuity Company of New York and:

            (a) AIM Variable Insurance Funds, Inc. (4)

            (b) American Variable Insurance Series (6)


            (c) Baron Capital Funds Trust. (5)


            (d) BT Insurance Funds Trust. (4)


            (e) Delaware Group Premium Fund, Inc.


            (f)  Fidelity Variable Insurance Products Fund. (4)


            (g) Fidelity Variable Insurance Products Fund II. (4)


            (h) Fidelity Variable Insurance Products Fund III (7)


            (i)  Janus Aspen Series. (5)


            (j)  Lincoln National Money Market Fund, Inc. (4)


            (k) MFS-Registered Trademark- Variable Insurance Trust. (4)


            (l)  Neuberger & Berman Advisers Management Trust. (5)


            (m) Templeton Variable Products Series Fund. (4)


            (n) OCC Accumulation Trust. (4)

        (9) Not applicable.
        (10) See Exhibit 1(5).
    2.  See Exhibit 1(5).
    3.  Opinion and Consent of Robert O. Sheppard, Esq.
    4.  Not applicable.
    5.  Not applicable.
    6.  Opinion and consent of Vaughn W. Robbins, FSA

    7.  Consent of Ernst & Young LLP, Independent Auditors.

    8.  Not applicable.

* To be filed by amendment
- ------------------------
(1) Incorporated by reference to Registration Statement on Form N-4 (File
    No. 333-38007) filed on October 16, 1997.

(2) Incorporated by reference to Registration Statement on Form N-8B-2 (File
    No. 811-08651) filed on February 11, 1998.

(3) Incorporated by reference to Pre-Effective Amendment No. 1 to this
    Registration Statement on Form S-6 (File No. 333-42507) filed on July 2,
    1998.

(4) Incorporated by reference to Post-Effective Amendment No. 1 on Form S-6
    (File No. 333-42507) filed on February 26, 1999.
<PAGE>

(5) Incorporated by reference to Post-Effective Amendment No. 5 on Form N-4
    (File No. 333-10863) filed on April 29, 1999.



(6) Incorporated by reference to Post-Effective Amendment No. 4 on Form S-6
    (File No. 333-42509) filed on May 13, 1999.



(7) Incorporated by reference to Post-Effective Amendment No. 5 (File No.
    333-10863) filed on April 29, 1999.

<PAGE>

                                   SIGNATURES



    Pursuant to the requirements of the Securities Act of 1933, the Registrant,
Lincoln Life & Annuity Flexible Premium Variable Life Account M, has duly caused
this Post-Effective Amendment No. 5 to this Registration Statement on Form S-6
(File No. 333-42507) to be signed on its behalf by the undersigned thereunto
duly authorized, in the City of Syracuse and the State of New York, on the 25th
day of April, 2000. Registrant certifies that this amendment meets all of the
requirements for effectiveness pursuant to Rule 485(b) under the Securities Act
of 1933.



                                          Lincoln Life & Annuity Flexible
                                           Premium
                                           Variable Life Account M
                                           (Registrant)



                                          By:        /s/ JOANNE B. COLLINS

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

                                                      Joanne B. Collins
                                              PRESIDENT, TREASURER AND DIRECTOR
                                              OF LINCOLN LIFE & ANNUITY COMPANY
                                                         OF NEW YORK



                                          Lincoln Life & Annuity Company of New
                                           York
                                           (Depositor)



                                          By:        /s/ JOANNE B. COLLINS

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

                                                      Joanne B. Collins
                                              PRESIDENT, TREASURER AND DIRECTOR

<PAGE>

    Pursuant to the requirements of the Securities Act of 1933, as amended, this
Post-Effective Amendment No. 5 to this Registration Statement (File No.
333-42507) has been signed below on April 25, 2000 by the following persons, as
officers and directors of the Depositor, in the capacities indicated:



                    SIGNATURE                                 TITLE
                    ---------                                 -----
                                                    President, Treasurer and
              /s/ JOANNE B. COLLINS                  Director
   -------------------------------------------       (Principal Executive
                Joanne B. Collins                    Officer)

                                                    Second Vice President and
               /s/ TROY D. PANNING*                  Chief Financial Officer
   -------------------------------------------       (Principal Financial
                 Troy D. Panning                     Officer and Principal
                                                     Accounting Officer)

                /s/ JON A. BOSCIA*
   -------------------------------------------      Director
                  Jon A. Boscia

             /s/ RICHARD C. VAUGHAN*
   -------------------------------------------      Director
                Richard C. Vaughan

             /s/ THOMAS D. BELL, JR.*
   -------------------------------------------      Director
               Thomas D. Bell, Jr.

                 RolaND C. BAKER*
   -------------------------------------------      Director
                 Roland C. Baker

                /s/ JOHN H. GOTTA*
   -------------------------------------------      Director
                  John H. Gotta

          /s/ BARBARA STEURY KOWALCZYK*
   -------------------------------------------      Director
             Barbara Steury Kowalczyk

          /s/ MARGUERITE LEANNE LACHMAN*
   -------------------------------------------      Director
            Marguerite Leanne Lachman

              /s/ JOHN M. PIETRUSKI*
   -------------------------------------------      Director
                John M. Pietruski

             /s/ LAWRENCE T. ROWLAND*
   -------------------------------------------      Director
               Lawrence T. Rowland

<PAGE>

             /s/ J. PATRICK BARRETT*
   -------------------------------------------      Director
                J. Patrick Barrett

             /s/ LOUIS G. MARCOCCIA*
   -------------------------------------------      Director
                Louis G. Marcoccia




                                          *By:/s/ JOANNE B. COLLINS
                                             -----------------------------------
                                             Joanne B. Collins, pursuant to a
                                          Power of Attorney filed with this
                                          Post-Effective Amendment No. 5 to the
                                          Registration Statement.


2000LNY-M Sig-s.doc

<PAGE>

                               POWER OF ATTORNEY



    We, the undersigned directors and officers of Lincoln Life & Annuity Company
of New York, hereby severally constitute and appoint, Joanne B. Collins, Robert
O. Sheppard and Troy D. Panning, individually, our true and lawful
attorneys-in-fact, with full power to each of them to sign for us, in our names
and in the capacities indicated below, any and all Registration Statements on
Form S-6, Form N-8B-2 and/or Form N-6, or any successors to these Forms, and
amendments thereto, filed with the Securities and Exchange Commission under the
Securities Act of 1933, on behalf of the Company in its own name or in the name
of one of its Separate Accounts, hereby ratifying and confirming our signatures
as they may be signed by any of our attorneys-in-fact to any such Registration
Statement or amendment to said Registration Statement. The execution of this
document by each of the undersigned hereby revokes any and all Powers of
Attorney previously executed by said individual for this specific purpose.



                    WITNESS our hands and common seal on this 7th day of
                    February, 2000.



                    SIGNATURE                                 TITLE
                    ---------                                 -----
                                                    President, Treasurer and
               /s/ JOANNE B.COLLINS                  Director
   -------------------------------------------       (Principal Executive
                 Joanne B.Collins                    Officer)

                                                    Second Vice President
                                                     and Chief Financial
               /s/ TROY D. PANNING                   Officer
   -------------------------------------------       (Principal Financial
                 Troy D. Panning                     Officer
                                                     and Principal Accounting
                                                     Officer)

                /s/ JON A. BOSCIA
   -------------------------------------------      Director
                  Jon A. Boscia

              /s/ RICHARD C. VAUGHAN
   -------------------------------------------      Director
                Richard C. Vaughan

             /s/ THOMAS D. BELL, JR.
   -------------------------------------------      Director
               Thomas D. Bell, Jr.

                /s/ JOHN H. GOTTA
   -------------------------------------------      Director
                  John H. Gotta

           /s/ BARBARA STEURY KOWALCZYK
   -------------------------------------------      Director
             Barbara Steury Kowalczyk

          /s/ MARGUERITE LEANNE LACHMAN
   -------------------------------------------      Director
            Marguerite Leanne Lachman

<PAGE>

              /s/ JOHN M. PIETRUSKI
   -------------------------------------------      Director
                John M. Pietruski

              /s/ J. PATRICK BARRETT
   -------------------------------------------      Director
                J. Patrick Barrett

              /s/ LOUIS G. MARCOCCIA
   -------------------------------------------      Director
                Louis G. Marcoccia


<PAGE>

                               POWER OF ATTORNEY



    We, the undersigned directors and officers of Lincoln Life & Annuity Company
of New York, hereby severally constitute and appoint, Joanne B. Collins, Robert
O. Sheppard and Troy D. Panning, individually, our true and lawful
attorneys-in-fact, with full power to each of them to sign for us, in our names
and in the capacities indicated below, any and all Registration Statements on
Form S-6, Form N-8B-2 and/or Form N-6, or any successors to these Forms, and
amendments thereto, filed with the Securities and Exchange Commission under the
Securities Act of 1933, on behalf of the Company in its own name or in the name
of one of its Separate Accounts, hereby ratifying and confirming our signatures
as they may be signed by any of our attorneys-in-fact to any such Registration
Statement or amendment to said Registration Statement. The execution of this
document by each of the undersigned hereby revokes any and all Powers of
Attorney previously executed by said individual for this specific purpose.



                    WITNESS our hands and common seal on this 4th day of
                    February, 2000.



                    SIGNATURE                                 TITLE
                    ---------                                 -----
             /s/ LAWRENCE T. ROWLAND
   -------------------------------------------      Director
               Lawrence T. Rowland




                                                    Subscribed and sworn to
           STATE OF INDIANA          )               before me this
                                  ) SS:             4th day of February, 2000
            COUNTY OF ALLEN         )

             /s/ JANET L. LINDENBERG                      Notary Public
           ----------------------------                Commission Expires:
               Janet L. Lindenberg                          7-10-2001


<PAGE>

                               POWER OF ATTORNEY



    We, the undersigned directors and officers of Lincoln Life & Annuity Company
of New York, hereby severally constitute and appoint, Joanne B. Collins, Robert
O. Sheppard and Troy D. Panning, individually, our true and lawful
attorneys-in-fact, with full power to each of them to sign for us, in our names
and in the capacities indicated below, any and all Registration Statements on
Form S-6, Form N-8B-2 and/or Form N-6, or any successors to these Forms, and
amendments thereto, filed with the Securities and Exchange Commission under the
Securities Act of 1933, on behalf of the Company in its own name or in the name
of one of its Separate Accounts, hereby ratifying and confirming our signatures
as they may be signed by any of our attorneys-in-fact to any such Registration
Statement or amendment to said Registration Statement. The execution of this
document by each of the undersigned hereby revokes any and all Powers of
Attorney previously executed by said individual for this specific purpose.



                    WITNESS our hands and common seal on this 11th day of
                    February, 2000.



                    SIGNATURE                                 TITLE
                    ---------                                 -----
               /s/ ROLAND C. BAKER
   -------------------------------------------      Director
                 Roland C. Baker




                                                    Subscribed and sworn to
           STATE OF ILLINOIS         )               before me this
                                                    11th day of February,
                                  ) SS:              2000
            COUNTY OF DuPAGE        )

               /s/ SHARON A. GEHRKE                       Notary Public
           ----------------------------                Commission Expires:
                 Sharon A. Gehrke                            8-12-00



<PAGE>

Robert O. Sheppard                               Lincoln Financial Group
Corporate Counsel                                Lincoln Life & Annuity
                                                 Company of New York

                                                 120 Madison Street, Suite 1700
                                                 Syracuse, NY 13202-2802
                                                 Telephone: (315) 428 8420
                                                 Facsimile:   (315) 428 8419

April 25, 2000


U.S. Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549-0506

Re:  Lincoln Life & Annuity Flexible Premium Variable Life Account M
       (the "Account")
     Lincoln Life & Annuity Company of New York
     Post-Effective Amendment Number 5, File No. 333-42507

Dear Sirs:

As Corporate Counsel of Lincoln Life & Annuity Company of New York ("LLANY"), I
am familiar with the actions of the Board of Directors of LLANY, establishing
the Account and its method of operation and authorizing the filing of a
Registration Statement under the Securities Act of 1933, (and amendments
thereto) for the securities to be issued by the Account and the Investment
Company Act of 1940 for the Account itself.

In the course of preparing this opinion, I have reviewed the Charter and the
By-Laws of the Company, the Board actions with respect to the Account, and such
other matters as I deemed necessary or appropriate. Based on such review, I am
of the opinion that the variable life insurance policies (and interests therein)
which are the subject of the Registration Statement under the Securities Act of
1933, as amended, for the Account will, when issued, be legally issued and will
represent binding obligations of the Company, the depositor for the Account.

I further consent to the use of this opinion as an Exhibit to Post-Effective
Amendment No. 5 to said Registration Statement and to the reference to me under
the heading "Experts" in said Registration Statement, as amended.

Very truly yours,

/s/ Robert O. Sheppard

Robert O. Sheppard
Corporate Counsel


<PAGE>

                                                         [LOGO] Lincoln
                                                                -------------
                                                                FINANCIAL GROUP
                                                                LINCOLN LIFE

The Lincoln National Life Insurance Company
350 Church Street
Hartford, CT  06103-1106



April 25, 2000


U.S. Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549-0506

Re:  Lincoln Life & Annuity Flexible Premium Variable Life Account M ("Account")
     Lincoln Life & Annuity Company of New York
     Post-Effective Amendment Number 5, File No. 333-42507

Dear Sirs:

This opinion is furnished in connection with the filing of the Registration
Statement on Form S-6 by Lincoln Life & Annuity Company of New York under the
Securities Act of 1933. The Prospectus included in said Registration Statement
describes flexible premium variable universal life insurance policies (the
"Policies"). The forms of Policies were prepared under my direction.

In my opinion, the illustrations of benefits under the Policies included in the
section entitled "Illustrations" in the Prospectus, based on assumptions stated
in illustrations, are consistent with the provisions of the forms of the
Policies. The ages selected in the illustrations are representative of the
manner in which the Policies operate.

I hereby consent to the use of this opinion as an Exhibit to the Registration
Statement and the reference to me under the heading "Experts" in the Prospectus.

Very truly yours,

/s/ Vaughn W. Robbins

Vaughn W. Robbins, FSA, MAAA


<PAGE>


                                                                Exhibit 7


          Consent of Ernst & Young LLP, Independent Auditors


We consent to the reference to our firm under the caption "Experts" in the
Post-Effective Amendment No. 5 to the Registration Statement (Form S-6 No.
333-42507) pertaining to the Lincoln Life & Annuity Flexible Premium Variable
Life Account M, and to the use therein of our reports dated (a) March 10,
2000, with respect to the statutory-basis financial statements of Lincoln
Life & Annuity Company of New York, and (b) March 24, 2000, with respect to
the financial statements of Lincoln Life & Annuity Flexible Premium Variable
Life Account M.

                                       /s/ Ernst & Young LLP

Fort Wayne, Indiana
April 24, 2000

<PAGE>

                             PARTICIPATION AGREEMENT
                                      Among
                       DELAWARE GROUP PREMIUM FUND, INC.
                                       And
                   LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK
                                       And
                            DELAWARE DISTRIBUTORS, LP

     THIS AGREEMENT, made and entered into this 15th day of October, 1999, by
and between DELAWARE GROUP PREMIUM FUND INC., a corporation organized under the
laws of Maryland (the "Fund"), and LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK, a
New York insurance corporation (the "Company"), on its own behalf and on behalf
of each separate account of the Company named in Schedule 1 to this Agreement as
in effect at the time this Agreement is executed and such other separate
accounts that may be added to Schedule 1 from time to time in accordance with
the provisions of Article XI of this Agreement (each such account referred to as
the "Account"), and DELAWARE DISTRIBUTORS, LP, a Delaware limited partnership
(the "Distributor").

     WHEREAS, the Fund is engaged in business as an open-end management
investment company and was established for the purpose of serving as the
investment vehicle for separate accounts established for variable life insurance
policies and variable annuity contracts (collectively referred to as "Variable
Insurance Products," the owners of such products being referred to as "Product
owners") to be offered by insurance companies which have entered into
participation agreements with the Fund ("Participating Insurance Companies");
and

     WHEREAS, the common stock of the Fund (the "Fund shares") consists of
separate series ("Series") issuing separate classes of shares ("Series shares"),
each such class representing an interest in a particular managed portfolio of
securities and other assets; and

     WHEREAS, the Series available to these Variable Insurance Products are
listed on Schedule 4, as may be amended; and

     WHEREAS, the Fund filed with the Securities and Exchange Commission (the
"SEC") and the SEC has declared effective a registration statement (referred to
herein as the "Fund Registration Statement" and the prospectus contained
therein or filed pursuant to Rule 497 under the 1933 Act, referred to herein as
the "Fund Prospectus") on Form N-1A to register itself as an open-end management
investment company under the Investment Company Act of 1940, as amended (the
"1940 Act") and the Fund shares under the Securities Act of 1933, as amended
(the "1933 Act"); and

<PAGE>

     WHEREAS, the Company has filed a registration statement with the SEC to
register under the 1933 Act, unless exempt, certain variable annuity contracts
described in Schedule 2 to this Agreement as in effect at the time this
Agreement is executed and such other variable annuity contracts and variable
life insurance policies which may be added to Schedule 2 from time to time in
accordance with Article XI of this Agreement (such policies and contracts shall
be referred to herein collectively as the "Contracts," each such registration
statement for a class or classes of contracts listed on Schedule 2 being
referred to as the "Contracts Registration Statement" and the prospectus for
each such class or classes being referred to herein as the "Contracts
Prospectus," and the owners of the such contracts, as distinguished from all
Product Owners, being referred to as "Contractowners"); and

     WHEREAS, each Account, a validly existing separate account, duly authorized
by the Company on the date set forth on Schedule 1, sets aside and invests
assets attributable to the Contracts; and

     WHEREAS, the Company has registered or will have registered each Account,
unless exempt, with the SEC as a unit investment trust under the 1940 Act before
any Contacts are issued by that Account; and

     WHEREAS, the Distributor is registered as a broker-dealer with the SEC
under the Securities Exchange Act of 1934, as amended (the "1934 Act"), and is a
member in good standing of the National Association of Securities Dealers, Inc.
(the "NASD"); and

     WHEREAS, the Distributor and the Fund have entered into an agreement (the
"Fund Distribution Agreement") pursuant to which the Distributor will distribute
Fund shares; and

     WHEREAS, Delaware Management Company (the "Investment Manager") is
registered as an investment adviser under the INVESTMENT ADVISERS ACT OF 1940
and any applicable state securities laws and serves as an investment manager to
the Fund pursuant to an agreement; and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, the Company intends to purchase Series shares on behalf of each
Account to fund its Contracts and the Distributor is authorized to sell such
Series shares to unit investment trusts such as the Accounts at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, the Company, the
Fund and the Distributor agree as follows:

ARTICLE I. SALE OF FUND SHARES

     1.1.   The Distributor agrees to sell to the Company those Series shares
which the Company orders on behalf of the Account, executing such orders on a
daily basis in accordance with Section 1.4 of this Agreement.


                                       2
<PAGE>

     1.2.   The Fund agrees to make the shares of its Series available for
purchase by the Company on behalf of the Account at the then applicable net
asset value per share on Business Days as defined in Section 1.4 of this
Agreement, and the Fund shall use its best efforts to calculate such net asset
value by 6:00 p.m., Now York time, on each such Business Day. Notwithstanding
any other provision in this Agreement to the contrary, the Board of Directors of
the Fund (the "Fund Board") may suspend or terminate the offering of Fund shares
of any Series, if such action is required by law or by regulatory authorities
having jurisdiction or if, in the sole discretion of the Fund Board acting in
good faith and in light of its fiduciary duties under Federal and any applicable
state laws, suspension or termination is necessary and in the best interests of
the shareholders of any Series (it being understood that "shareholders" for this
purpose shall mean Product owners). Such suspension or termination of the
offering of any Series of Fund shares does not by itself constitute the
termination of this Agreement.

     1.3.   The Fund agrees to redeem, at the Company's request, any full or
fractional shares of the Fund held by the Account or the Company, executing such
requests at the net asset value on a daily basis in accordance with Section 1.4
of this Agreement, the applicable provisions of the 1940 Act and the then
currently effective Fund Prospectus. Notwithstanding the foregoing, the Fund may
delay redemption of Fund shares of any Series to the extent permitted by the
1940 Act, any rules, regulations or orders thereunder, or the then currently
effective Fund Prospectus.

     1.4.

          (a) For purposes of Sections 1.1, 1.2 and 1.3, the Company shall be
     the agent of the Fund for the limited purpose of receiving redemption and
     purchase requests from the Account (but not from the general account of the
     Company), and receipt on any Business Day by the Company as such limited
     agent of the Fund prior to the time prescribed in the current Fund
     Prospectus (which as of the date of execution of this Agreement is the
     close of trading on the New York Stock Exchange) shall constitute receipt
     by the Fund on that same Business Day, provided that the Fund receives
     notice of such redemption or purchase request by 11:00 a.m., New York time
     on the next following Business Day. For purposes of this Agreement,
     "Business Day" shall mean any day on which the New York Stock Exchange is
     open for trading.

          (b) The Company shall pay for shares of each Series on the same day
     that it places an order with the Fund to purchase those Series shares for
     an Account. Payment for Series shares will be made by the Account or the
     Company in Federal Funds transmitted to the Fund by wire to be received by
     11:00 a.m., New York time on the day the Fund is properly notified of the
     purchase order for Series shares. If Federal Funds are not received on
     time, such funds will be invested, and Series shares purchased thereby
     will be issued, as soon as practicable.


                                        3
<PAGE>

          (c) Payment for Series shares redeemed by the Account or the Company
     will be made in Federal Funds transmitted to the Company by wire on the day
     the Fund is notified of the redemption order of Series shares, except that
     the Fund reserves the right to delay payment of redemption proceeds, but
     in no event may such payment be delayed longer than the period permitted
     under Section 22(e) of the 1940 Act. Neither the Fund nor the Distributor
     shall bear any responsibility whatsoever for the proper disbursement or
     crediting of redemption proceeds; the Company alone shall be responsible
     for such action.

     1.5.   Issuance and transfer of Fund shares will be by book entry only.
Stock certificates will not be issued to the Company or the Account. Purchase
and redemption orders for Fund shares will be recorded in an appropriate ledger
for the Account or the appropriate subaccount of the Account.

     1.6.   The Fund shall furnish notice as soon as reasonably practicable to
the Company of any income dividends or capital gain distributions payable on any
Series shares. The Company, on its behalf and on behalf of the Account, hereby
elects to receive all such dividends and distributions as are payable on any
Series shares in the form of additional shares of that Series. The Company
reserves the right, on its behalf and on behalf of the Account, to revoke this
election and to receive all such dividends in cash. The Fund shall notify the
Company of the number of Series shares so issued as payment of such dividends
and distributions.

     1.7    The Fund shall use its best efforts to make the net asset value per
share for each Series available to the Company by 6 p.m., New York time each
Business Day, and in any event, as soon as reasonably practicable after the net
asset value per share for such Series is calculated, and shall calculate such
net asset value in accordance with the then currently effective Fund Prospectus.
Neither the Fund, any Series, the Distributor, nor the Investment Manager nor
any of their affiliates shall be liable for any information provided to the
Company pursuant to this Agreement which information is based on incorrect
information supplied by the Company to the Fund, the Distributor or the
Investment Manager.

     1.8

          (a) The Company may withdraw the Account's investment in the Fund or
     a Series only: (i) as necessary to facilitate Contract owner requests; (ii)
     upon a determination by a majority of the Fund Board, or a majority of
     disinterested Fund Board members, that an irreconcilable material conflict
     exists among the interests of (x) any Product Owners or (y) the interests
     of the Participating Insurance Companies investing in the Fund; (iii) upon
     requisite vote of the Contractowners having an interest in the affected
     Series to substitute the shares of another investment company for Series
     shares in accordance with the terms of the Contracts; (iv) as required by
     state and/or federal laws or regulations or judicial or other legal
     precedent of general application; or (v) at the Company's sole discretion,
     pursuant to an order of the SEC under Section 26(b) of the 1940 Act.


                                       4
<PAGE>

          (b) The parties hereto acknowledge that the arrangement contemplated
     by this Agreement is not exclusive and that the Fund shares may be sold to
     other insurance companies (subject to Section 1.9 hereof) and the cash
     value of the Contracts may be invested in other investment companies.

          (c) The Company shall not, without prior notice to the Distributor
     (unless otherwise required by applicable law), take any action to operate
     the Account as a management investment company under the 1940 Act.

     1.9.   The Fund and the Distributor agree that Fund shares will be sold
only to Participating Insurance Companies and their separate accounts. The Fund
and the Distributor will not sell Fund shares to any insurance company or
separate account unless an agreement complying with Article VII of this
Agreement is in effect to govern such sales. No Fund shares of any Series will
be sold to the general public.

ARTICLE II. REPRESENTATIONS AND WARRANTIES

     2.1    The Company represents and warrants (a) that the Contracts are
registered under the 1933 Act or will be so registered before the issuance
thereof, unless exempt, (b) that the Contracts will be issued in compliance in
all material respects with all applicable Federal and state laws and (c) that
the Company will require of every person distributing the Contracts that the
Contracts be offered and sold in compliance in all material respects with all
applicable Federal and state laws. The Company further represents and warrants
that it is an insurance company duly organized and in good standing under
applicable law and that it has legally and validly authorized each Account as a
separate account under Section 4240 of the New York Insurance Law (NYIL), and
has registered or, prior to the issuance of any Contracts, will register each
Account as a unit investment trust in accordance with the provisions of the
1940 Act, unless exempt, to serve as a separate account for its Contracts, and
that it will maintain such registrations for so long as the law requires.

     2.2.   The Fund represents and warrants that Fund shares sold pursuant to
this Agreement shall be registered under the 1933 Act and duly authorized for
issuance in accordance with applicable law and that the Fund is and shall remain
registered under the 1940 Act for so long as the Fund shares are sold. The Fund
further represents and warrants that it is a corporation duly organized and in
good standing under the laws of Maryland.

     2.3.   The Fund represents and warrants that it currently qualifies as a
Regulated Investment Company Under Subchapter M of the Internal Revenue Code of
1986, as amended (the "Code"). The Fund further represents and warrants that it
will make every effort to continue to qualify and to maintain such qualification
(under Subchapter M or any successor or similar provision), and that it will
notify the Company immediately upon having a reasonable basis for believing that
it has ceased to so qualify or that it might not so qualify in the future.

     2.4.   The Fund represents and warrants that it will comply with
Section 817(h) of the Code, and all regulations issued thereunder.


                                       5
<PAGE>

     2.5.   The Company represents that the Contracts are currently and at the
time of issuance will be treated as annuity contracts or life insurance
policies, whichever is appropriate, under applicable provisions of the Code. The
Company shall make every effort to maintain such treatment and shall notify the
Fund and the Distributor immediately upon having a reasonable basis for
believing that the Contracts have ceased to be so treated or that they might not
be so treated in the future.

     2.6.   The Fund represents that the Fund's investment policies, fees and
expenses, and operations are and shall at all times remain in material
compliance with the laws of the state of Maryland, to the extent required to
perform this Agreement; and with state-mandated investment restrictions (if any)
set forth on Schedule 3, as amended from time to time by the Company in
accordance with Section 6.6. The Fund, however, makes no representation as to
whether any aspect of its operations (including, but not limited to, fees and
expenses and investment policies) otherwise complies with the insurance laws or
regulations of any state. The Company alone shall be responsible for informing
the Fund of any investment restrictions imposed by state insurance law and
applicable to the Fund.

     2.7.   The Distributor represents and warrants that it is duly registered
as a broker-dealer under the 1934 Act, a member in good standing of the NASD,
and duly registered as a broker-dealer under applicable state securities laws;
its operations are in compliance with applicable law, and it will distribute the
Fund shares according to applicable law.

     2.8.   The Distributor, on behalf of the Investment Manager, represents and
warrants that the Investment Manager is registered as an investment adviser
under the Investment Advisers Act of 1940 and is in compliance with applicable
federal and state securities laws.

     2.9.   The Fund represents and warrants that it has and maintains a
fidelity bond in accordance with Rule 17g-1 under the 1940 Act. The Fund will
immediately notify the Company in the event the fidelity bond coverage should
lapse at any time.

ARTICLE III. PROSPECTUSES AND PROXY STATEMENTS; SALES MATERIAL AND OTHER
INFORMATION

     3.1.   The Distributor shall provide the Company with as many copies of the
current Fund Prospectus as the Company may reasonably request. If requested by
the Company in lieu thereof, the Fund at its expense shall provide to the
Company a camera-ready copy of the current Fund Prospectus suitable for printing
and other assistance as is reasonably necessary in order for the Company to have
a new Contracts Prospectus printed together with the Fund Prospectus in one
document. See Article V for a detailed explanation of the responsibility for the
cost of printing and distributing Fund prospectuses.


                                        6
<PAGE>

     3.2.   The Fund Prospectus shall state that the Statement of Additional
Information for the Fund is available from the Distributor (or, in the Fund's
discretion, the Fund Prospectus shall state that such Statement is available
from the Fund), and the Distributor (or the Fund) shall provide such Statement
free of charge to the Company and to any outstanding or prospective
Contractowner who requests such Statement.

     3.3.

          (a) The Fund at its expense shall provide to the Company a
     camera-ready copy of the Fund's shareholder reports and other
     communications to shareholders (except proxy material), in each case in a
     form suitable for printing. The Fund shall be responsible for the costs of
     printing and distributing these materials to Contractowners.

          (b) The Fund at its expense shall be responsible for preparing,
     printing and distributing its proxy material. The Company will provide the
     appropriate Contractowner names and addresses to the Fund for this purpose.

     3.4.   The Company shall furnish each piece of sales literature or other
promotional material in which the Fund or the Investment Manager is named to the
Fund or the Distributor prior to its use. No such material shall be used, except
with the prior written permission of the Fund or the Distributor. The Fund and
the Distributor agree to respond to any request for approval on a prompt and
timely basis. Failure of the Fund to respond within 10 days of the request by
the Company shall relieve the Company of the obligation to obtain the prior
written permission of the Fund or the Distributor.

     3.5.   The Company shall not give any information or make any
representations or statements on behalf of the Fund or concerning the Fund other
than the information or representations contained in the Fund Registration
Statement or Fund Prospectus, as such Registration Statement and Prospectus may
be amended or supplemented from time to time, or in reports or proxy statements
for the Fund, or in sales literature or other promotional material approved by
the Fund or by the Distributor, except with the prior written permission of the
Fund or the Distributor. The Fund agrees to respond to any request for
permission on a prompt and timely basis. If neither the Fund nor the Distributor
responds within 10 days of a request by the Company, then the Company shall be
relieved of the obligation to obtain the prior written permission of the Fund.


                                       7
<PAGE>

     3.6.   The Fund and the Distributor shall not give any information or make
any representations on behalf of the Company or concerning the Company, the
Account or the Contracts other than the information or representations
contained in the Contracts Registration Statement or Contracts Prospectus, as
such Registration Statement and Prospectus may be amended or supplemented from
time to time, or in published reports of the Account which are in the public
domain or approved in writing by the Company for distribution to Contractowners,
or in sales literature or other promotional material approved in writing by the
Company, except with the prior written permission of the Company. The Company
agrees to respond to any request for permission on a prompt and timely basis. If
the Company fails to respond within 10 days of a request by the Fund or the
Distributor, then the Fund and the Distributor are relieved of the obligation to
obtain the prior written permission of the Company.

     3.7.   The Fund will provide to the Company at least one complete copy of
all Fund Registration Statements, Fund Prospectuses, Statements of Additional
Information, annual and semi-annual reports and other reports, proxy statements,
sales literature and other promotional materials, applications for exemptions,
requests for no-action letters, and all amendments or supplements to any of the
above, that relate to the Fund or Fund shares, promptly after the filing of such
document with the SEC or other regulatory authorities.

     3.8.   The Company will provide to the Fund at least one complete copy of
all Contracts Registration Statements, Contracts Prospectuses, Statements of
Additional Information, Annual and Semi-annual Reports, sales literature and
other promotional materials, and all amendments or supplements to any of the
above, that relate to the Contracts, promptly after the filing of such document
with the SEC or other regulatory authorities.

     3.9.   Each party will provide to the other party copies of draft versions
of any registration statements, prospectuses, statements of additional
information, reports, proxy statements, solicitations for voting instructions,
sales literature and other promotional materials, applications for exemptions,
requests for no-action letters, and all amendments or supplements to any of the
above, to the extent that the other party reasonably needs such information for
purposes of preparing a report or other filing to be filed with or submitted to
a regulatory agency. If a party requests any such information before it has been
filed, the other party will provide the requested information if then available
and in the version then available at the time of such request.


                                       8
<PAGE>

     3.10.  For purposes of this Article III, the phrase "sales literature or
other promotional material" includes, but is not limited to, advertisements
(such as material published, or designed for use, in a newspaper, magazine or
other periodical, radio, television, telephone or tape recording, videotape
display, computer net site, signs or billboards, motion pictures or other public
media), sales literature ( I.E., any written communication distributed or made
generally available to customers or the public, in print or electronically,
including brochures, circulars, research reports, market letters, form letters,
seminar texts, or reprints or excerpts of any other advertisement, sales
literature, or published article), educational or training materials or other
communications distributed or made generally available to some or all agents or
employees, registration statements, prospectuses, Statements of Additional
Information, shareholder reports and proxy materials, and any other material
constituting sales literature or advertising under state insurance laws, NASD
rules, the 1940 Act or the 1933 Act.

ARTICLE IV. VOTING

     4.1.   Subject to applicable law and the order referred to in Article VII,
the Fund shall: solicit voting instructions from Contractowners;

     4.2.   Subject to applicable law and the order referred to in Article VII,
the Company shall:

          (a) vote Fund shares of each Series attributable to Contractowners in
     accordance with instructions or proxies received in timely fashion from
     such Contractowners;

          (b) vote Fund shares of each Series attributable to Contractowners for
     which no instructions have been received in the same proportion as Fund
     shares of such Series for which instructions have been received in timely
     fashion; and

          (c) vote Fund shares of each Series held by the Company on its own
     behalf or on behalf of the Account that are not attributable to
     Contractowners in the same proportion as Fund shares of such Series for
     which instructions have been received in timely fashion.

The Company shall be responsible for assuring that voting privileges for the
Accounts are calculated in a manner consistent with the provisions set forth
above.

ARTICLE V. FEES AND EXPENSES

     All expenses incident to performance by the Fund under this Agreement
(including expenses expressly assumed by the Fund pursuant to this Agreement)
shall be paid by the Fund to the extent permitted by law. Except as may
otherwise be provided in Section 1.4 and Article VII of this Agreement, the
Company shall not bear any of the expenses for the cost of registration and
qualification of the Fund shares under Federal and any state securities law,
preparation and filing of the Fund Prospectus and Fund Registration Statement,
the preparation of all statements and notices required by any Federal or state
securities law, all taxes an the issuance or transfer of Fund shares, and any
expenses permitted to be paid or assumed by the Fund pursuant to a plan, if any,
under Rule 12b-1 under the 1940 Act.


                                        9
<PAGE>

     The Fund is responsible for the cost of printing and distributing Fund
Prospectuses and SAIs to existing Contractowners. (If for this purpose the
Company prints the Fund Prospectuses and SAIs in a booklet containing disclosure
for the Contracts and for underlying funds other than those of the Fund, then
the Fund shall pay only its proportionate share of the total cost to distribute
the booklet to existing Contractowners.)

     The Company is responsible for the cost of printing and distributing Fund
prospectuses and SAIs for new sales; and Account Prospectuses and SAIs for
existing Contractowners. The Company shall have the final decision on choice of
printer for all Prospectuses and SAIs.

ARTICLE VI. COMPLIANCE UNDERTAKINGS

     6.1.   The Fund undertakes to comply with Subchapter M and Section 817(h)
of the Code, and all regulations issued thereunder.

     6.2.   The Company shall amend the Contracts Registration Statements under
the 1933 Act and the Account's Registration Statement under the 1940 Act from
time to time as required in order to effect the continuous offering of the
Contracts or as may otherwise be required by applicable law. The Company shall
register and qualify the Contracts for sale to the extent required by applicable
securities laws of the various states.

     6.3.   The Fund shall amend the Fund Registration Statement under the 1933
Act and the 1940 Act from time to time as required in order to effect for so
long as Fund shares are sold the continuous offering of Fund shares as described
in the then currently effective Fund Prospectus. The Fund shall register and
qualify Fund shares for sale to the extent required by applicable securities
laws of the various states.

     6.4.   The Company shall be responsible for assuring that any prospectus
offering a Contract that is a life insurance contract where it is reasonably
possible that such Contract would be deemed a "modified endowment contract," as
that term is defined in Section 7702A of the Code, will describe the
circumstances under which a Contract could be treated as a modified endowment
contract (or policy).

     6.5.   To the extent that it decides to finance distribution expenses
pursuant to Rule 12b-1, the Fund undertakes to have a Fund Board of Directors,
a majority of whom are not interested persons of the Fund, formulate and approve
any plan under Rule 12b-1 to finance distribution expenses.

     6.6.

          (a) The Company shall amend Schedule 3 when appropriate in order to
     inform the Fund of any applicable state-mandated investment restrictions
     with which the Fund must comply.


                                       10
<PAGE>


          (b) Should the Fund or the Distributor become aware of any
     restrictions which may be appropriate for inclusion in Schedule 3, the
     Company shall be informed immediately of the substance of those
     restrictions.

ARTICLE VII. POTENTIAL CONFLICTS

     7.1.   The Company has reviewed a copy of the order (the "Mixed and Shared
Funding Order") dated November 2, 1987 of the Securities and Exchange Commission
under Section 6(c) of the Act and, in particular, has reviewed the conditions to
the relief set forth in the related Notice. As set forth therein, the Company
agrees to report to the Board of Directors of the Fund (the "Board") any
potential or existing conflicts between the interests of Product Owners of all
separate accounts investing in the Fund, and to assist the Board in carrying out
its responsibilities under the conditions of the Mixed and Shared Funding Order
by providing all information reasonably necessary for the Board to consider any
issues raised, including information as to a decision to disregard voting
instructions of variable Contractowners.

     7.2.   If a majority of the Board, or a majority of disinterested Board
Members, determines that a material irreconcilable conflict exists, the Board
shall give prompt notice to all Participating Insurance Companies.

          (a) If a majority of the whole Board, after notice to the Company and
     a reasonable opportunity for the Company to appear before it and present
     its case, determines that the Company is responsible for said conflict, and
     if the Company agrees with that determination, the Company shall, at its
     sole cost and expense, take whatever steps are necessary to remedy the
     irreconcilable material conflict. These steps could include: (i)
     withdrawing the assets allocable to some or all of the affected Accounts
     from the Fund or any Series and reinvesting such assets in a different
     investment vehicle, including another Series of the Fund, or submitting the
     question of whether such segregation should be implemented to a vote of all
     affected Contractowners and, as appropriate, segregating the assets of any
     particular group (i.e., variable annuity Contractowners, variable life
     insurance policyowners, or variable Contractowners of one or more
     Participating Insurance Companies) that votes in favor of such segregation,
     or offering to the affected Contractowners the option of making such a
     change; and (ii) establishing a new registered mutual fund or management
     separate account, or taking such other action as is necessary to remedy or
     eliminate the irreconcilable material conflict.

          (b) If the Company disagrees with the Board's determination, the
     Company shall file a written protest with the Board, reserving its right to
     dispute the determination as between just the Company and the Fund. After
     reserving that right the Company, although disagreeing with the Board that
     it (the Company) was responsible for the conflict, shall take the necessary
     steps, under protest, to remedy the conflict, substantially in accordance
     with paragraph (a) just above, for the protection of Contractowners.


                                       11
<PAGE>

          (c) As between the Company and the Fund, if within 45 days after the
     Board's determination the Company elects to press the dispute, it shall so
     notify the Board in writing. The parties shall then attempt to resolve the
     matter amicably through negotiation by individuals from each party who are
     authorized to settle the controversy.

If the matter has not been amicably resolved within 60 days from the date of the
Company's notice of its intent to press the dispute, then before either party
shall undertake to litigate the dispute it shall be submitted to non-binding
arbitration conducted expeditiously in accordance with the CPR Rules for
Non-Administered Arbitration of Business Disputes, by a sole arbitrator;
PROVIDED, HOWEVER, that if one party has requested the other party to seek an
amicable resolution and the other party has failed to participate, the
requesting party may initiate arbitration before expiration of the 60-day period
set out just above.

If within 45 days of the commencement of the process to select an arbitrator the
parties cannot agree upon the arbitrator, then he or she will be selected from
the CPR Panels of Neutrals. The arbitration shall be governed by the United
States Arbitration Act, 9 U.S.C. Sec. 1-16. The place of arbitration shall be
Syracuse, New York. The Arbitrator is not empowered to award damages in excess
of compensatory damages.

          (d) If the Board shall determine that the Fund or another insurer was
     responsible for the conflict, then the Board shall notify the Company
     immediately of that determination. The Fund shall assure the Company that
     it (the Fund) or that other insurer, as applicable, shall, at its sole cost
     and expense, take whatever steps are necessary to eliminate the conflict.

     7.3.   If a material irreconcilable conflict arises because of the
Company's decision to disregard Contractowner voting instructions and that
decision represents a minority position or would preclude a majority vote, the
Company shall withdraw (without charge or penalty) the Account's investment in
the Fund, if the Fund so elects.

     7.4    Subject to the terms of Section 7.2 above, the Company shall carry
out the responsibility to take remedial action in the event of a Board
determination of an irreconcilable material conflict with a view only to the
interests of Contractowners.

     7.5.   For purposes of this Article, a majority of the disinterested
members of the Board shall determine whether or not any proposed action
adequately remedies any irreconcilable conflict, but in no event will the Fund
be required to establish a new funding medium for any variable contract, nor
will the Company be required to establish a new funding medium for any Contract
if an offer to do so has been declined by a vote of a majority of affected
Contractowners.


                                       12
<PAGE>

ARTICLE VIII. INDEMNIFICATION

     8.1.   INDEMNIFICATION BY THE COMPANY. The Company agrees to indemnify and
hold harmless the Fund, the Distributor and each person who controls or is
associated with the Fund (other than another Participating Insurance Company) or
the Distributor within the meaning of such terms under the federal securities
laws and any officer, trustee, director, employee or agent of the foregoing,
against any and all losses, claims, damages or liabilities, joint or several
(including any investigative, legal and other expenses reasonably incurred in
connection with, and any amounts paid in settlement of, any action, suit or
proceeding or any claim asserted), to which they or any of them may become
subject under any statute or regulation, at common law or otherwise, insofar as
such losses, claims, damages or liabilities:

          (a) arise out of or are based upon any untrue statement or alleged
     untrue statement of any material fact contained in the Contracts
     Registration Statement, Contracts Prospectus, sales literature or other
     promotional material for the Contracts or the Contracts themselves (or any
     amendment or supplement to any of the foregoing), or arise out of or are
     based upon the omission or the alleged omission to state therein a material
     fact required to be stated therein or necessary to make the statements
     therein not misleading in light of the circumstances in which they were
     made; provided that this obligation to indemnify shall not apply if such
     statement or omission or such alleged statement or alleged omission was
     made in reliance upon and in conformity with information furnished in
     writing to the Company by the Fund or the Distributor (or a person
     authorized in writing to do so on behalf of the Fund or the Distributor)
     for use in the Contracts Registration Statement, Contracts Prospectus or in
     the Contracts or sales literature (or any amendment or supplement) or
     otherwise for use in connection with the sale of the Contracts or Fund
     shares; or

          (b) arise out of or are based upon any untrue statement or alleged
     untrue statement of a material fact by or on behalf of the Company (other
     than statements or representations contained in the Fund Registration
     Statement, Fund Prospectus or sales literature or other promotional
     material of the Fund not supplied by the Company or persons under its
     control) or wrongful conduct of the Company or persons under its control
     with respect to the sale or distribution of the Contracts or Fund shares;
     or

          (c) arise out of any untrue statement or alleged untrue statement of a
     material fact contained in the Fund Registration Statement, Fund
     Prospectus or sales literature or other promotional material of the Fund or
     any amendment thereof or supplement thereto, or the omission or alleged
     omission to state therein a material fact required to be stated therein or
     necessary to make the statements therein not misleading in light of the
     circumstances in which they were made, if such statement or omission was
     made in reliance upon and in conformity with information furnished to the
     Fund by or on behalf of the Company; or

          (d) arise as a result of any failure by the Company to provide the
     services and furnish the materials or to make any payments under the terms
     of this Agreement; or


                                       13
<PAGE>

          (e) arise out of any material breach by the Company of this Agreement,
     including but not limited to any failure to transmit a request for
     redemption or purchase of Fund shares on a timely basis in accordance with
     the procedures set forth in Article I; or

          (f) arise as a result of the Company's providing the Fund with
     inaccurate information, which causes the Fund to calculate its Net Asset
     Values incorrectly.

This indemnificiation will be in addition to any liability which the Company
may otherwise have; provided, however, that no party shall be entitled to
indemnification if such loss, claim, damage or liability is due to the wilful
misfeasance, bad faith, gross negligence or reckless disregard of duty by the
party seeking indemnification.

     8.2.   INDEMNIFICATION BY THE DISTRIBUTOR. The Distributor agrees to
indemnify and hold harmless the Company and each person who controls or is
associated with the Company within the meaning of such terms under the federal
securities laws and any officer, director, employee or agent of the foregoing,
against any and all losses, claims, damages or liabilities, joint or several
(including any investigative, legal and other expenses reasonably incurred in
connection with, and any amounts paid in settlement of, any action, suit or
proceeding or any claim asserted), to which they or any of them may become
subject under any statute or regulation, at common law or otherwise, insofar as
such losses, claims, damages or liabilities:

          (a) arise out of or are based upon any untrue statement or alleged
     untrue statement of any material fact contained in the Fund Registration
     Statement, Fund Prospectus (or any amendment or supplement thereto) or
     sales literature or other promotional material of the Fund, or arise out of
     or are based upon the omission or the alleged omission to state therein a
     material fact required to be stated therein or necessary to make the
     statements therein not misleading in light of the circumstances in which
     they were made; provided that this obligation to indemnify shall not apply
     if such statement or omission or alleged statement or alleged omission was
     made in reliance upon and in conformity with information furnished in
     writing by the Company to the Fund or the Distributor for use in the Fund
     Registration Statement, Fund Prospectus (or any amendment or supplement
     thereto) or sales literature for the Fund or otherwise for use in
     connection with the sale of the Contracts or Fund shares; or

          (b) arise out of or are based upon any untrue statement or alleged
     untrue statement of a material fact made by the Distributor or the Fund
     (other than statements or representations contained in the Fund
     Registration Statement, Fund Prospectus or sales literature or other
     promotional material of the Fund not supplied by the Distributor or the
     Fund or persons under their control) or wrongful conduct of the Distributor
     or persons under its control with respect to the sale or distribution of
     the Contracts or Fund shares; or


                                       14
<PAGE>

          (c) arise out of any untrue statement or alleged untrue statement of a
     material fact contained in the Contract's Registration Statement, Contracts
     Prospectus or sales literature or other promotional material for the
     Contracts (or any amendment or supplement thereto), or the omission or
     alleged omission to state therein a material fact required to be stated
     therein or necessary to make the statements therein not misleading in light
     of the circumstances in which they were made, if such statement or omission
     was made in reliance upon information furnished in writing by the
     Distributor or the Fund to the Company (or a person authorized in writing
     to do so on behalf of the Fund or the Distributor); or

          (d) arise as a result of any failure by the Fund to provide the
     services and furnish the materials under the terms of this Agreement
     (including, but not by way of limitation, a failure, whether unintentional
     or in good faith or otherwise: (i) to comply with the diversification
     requirements of Article VI of this Agreement; and (ii) to provide the
     Company with accurate information sufficient for it to calculate its
     accumulation and/or annuity unit values in timely fashion as required by
     law and by the Contracts Prospectuses); or

          (e) arise out of any material breach by the Distributor or the Fund of
     this Agreement.

This indemnification will be in addition to any liability which the Distributor
may otherwise have; provided, however, that no party shall be entitled to
indemnification if such loss, claim, damage or liability is due to the wilful
misfeasance, bad faith, gross negligence or reckless disregard of duty by the
party seeking indemnification.


                                       15
<PAGE>

     8.3.   INDEMNIFICATION PROCEDURES. After receipt by a party entitled to
indemnification ("indemnified party") under this Article VIII of notice of the
commencement of any action, if a claim in respect thereof is to be made by the
indemnified party against any person obligated to provide indemnification under
this Article VIII ("indemnifying party"), such indemnified party will notify the
indemnifying party in writing of the commencement thereof as soon as
practicable thereafter, provided that the omission to so notify the indemnifying
party will not relieve it from any liability under this Article VIII, except to
the extent that the omission results in a failure of actual notice to the
indemnifying party and such indemnifying party is damaged solely as a result of
the failure to give such notice. The indemnifying party, upon the request of the
indemnified party, shall retain counsel reasonably satisfactory to the
indemnified party to represent the indemnified party and any others the
indemnifying party may designate in such proceeding and shall pay the fees and
disbursements of such counsel related to such proceeding. In any such
proceeding, any indemnified party shall have the right to retain its own
counsel, but the fees and expenses of such counsel shall be at the expense of
such indemnified party unless (i) the indemnifying party and the indemnified
party shall have mutually agreed to the retention of such counsel or (ii) the
named parties to any such proceeding (including any impleaded parties) include
both the indemnifying party and the indemnified party and representation of both
parties by the same counsel would be inappropriate due to actual or potential
differing interests between them. The indemnifying party shall not be liable for
any settlement of any proceeding effected without its written consent but if
settled with such consent or if there be a final judgment for the plaintiff, the
indemnifying party agrees to indemnify the indemnified party from and against
any loss or liability by reason of such settlement or judgment.

     A successor by law of the parties to this Agreement shall be entitled to
the benefits of the indemnification contained in this Article VIII. The
indemnification provisions contained in this Article VIII shall survive any
termination of this Agreement.

ARTICLE IX. APPLICABLE LAW

     9.1. This Agreement shall be construed and the provisions hereof
interpreted under and in accordance with the laws of the State of New York,

     9.2. This Agreement shall be subject to the provisions of the 1933, 1934
and 1940 Acts, and the rules and regulations and rulings thereunder, including
such exemptions from those statutes, rules and regulations as the SEC may grant,
and the terms hereof shall be limited, interpreted and construed in accordance
therewith.

ARTICLE X. TERMINATION

     10.1. This Agreement shall terminate

          (a) at the option of any party upon six months advance written notice
     to the other parties; or


                                       16
<PAGE>

          (b) at the option of the Company if shares of any Series are not
     available to meet the requirements of the Contracts as determined by the
     Company. Prompt notice of the election to terminate for such cause shall be
     furnished by the Company. Termination shall be effective ten days after the
     giving of notice by the Company; or

          (c) at the option of the Fund upon institution of formal proceedings
     against the Company by the NASD, the SEC, the insurance commission of any
     state or any other regulatory body regarding the Company's duties under
     this Agreement or related to the sale of the Contracts, the operation of
     the Account, the administration of the Contracts or the purchase of Fund
     shares, or an expected or anticipated ruling, judgment or outcome which
     would, in the Fund's reasonable judgment, materially impair the Company's
     ability to perform the Company's obligations and duties hereunder; or

          (d) at the option of the Company upon institution of formal
     proceedings against the Fund, the Distributor, the Investment Manager or
     any Sub-Investment Manager, by the NASD, the SEC, or any state securities
     or insurance commission or any other regulatory body regarding the duties
     of the Fund or the Distributor under this Agreement, or an expected or
     anticipated ruling, judgment or outcome which would, in the Company's
     reasonable judgment, materially impair the Fund's or the Distributor's
     ability to perform Fund's or Distributor's obligations and duties
     hereunder; or

          (e) at the option of the Company upon institution of formal
     proceedings against the Investment Manager or Sub-investment Manager by the
     NASD, the SEC, or any state securities or insurance commission or any other
     regulatory body which would, in the good faith opinion of the Company,
     result in material harm to the Accounts, the Company, or Contractowners.

          (f) upon requisite vote of the Contractowners having an interest in
     the affected Series (unless otherwise required by applicable law) and
     written approval of the Company, to substitute the shares of another
     investment company for the corresponding Series shares of the Fund in
     accordance with the terms of the Contracts; or

          (g) at the option of the Fund in the event any of the Contracts are
     not registered, issued or sold in accordance with applicable Federal and/or
     state law; or

          (h) at the option of the Company or the Fund upon a determination by a
     majority of the Fund Board, or a majority of disinterested Fund Board
     members, that an irreconcilable material conflict exists among the
     interests of (i) any Product owners or (ii) the interests of the
     Participating Insurance Companies investing in the Fund; or

          (i) at the option of the Company if the Fund ceases to qualify as a
     Regulated Investment Company under Subchapter M of the Code, or under any
     successor or similar provision, or if the Company reasonably believes,
     based on an opinion of its counsel, that the Fund may fail to so qualify;
     or


                                       17
<PAGE>

          (j) at the option of the Company if the Fund fails to meet the
     diversification requirements specified in Section 817(h) of the Code and
     any regulations thereunder, or

          (k) at the option of the Fund if the Contracts cease to qualify as
     annuity contracts or life insurance policies, as applicable, under the
     Code, or if the Fund reasonably believes that the Contracts may fail to so
     qualify; or

          (l) at the option of either the Fund or the Distributor if the Fund or
     the Distributor, respectively, shall determine, in their sole judgment
     exercised in good faith, that either (1) the Company shall have suffered a
     material adverse change in its business or financial condition; or (2) the
     Company shall have been the subject of material adverse publicity which is
     likely to have a material adverse impact upon the business and operations
     of either the Fund or the Distributor; or

          (m) at the option of the Company, if the Company shall determine, in
     its sole judgment exercised in good faith, that either: (1) the Fund and
     the Distributor, or either of them, shall have suffered a material adverse
     change in their respective businesses or financial condition; or (2) the
     Fund or the Distributor, or both of them, shall have been the subject of
     material adverse publicity which is likely to have a material adverse
     impact upon the business and operations of the Company; or

          (n) upon the assignment of this Agreement (including, without
     limitation, any transfer of the Contracts or the Accounts to another
     insurance company pursuant to an assumption reinsurance agreement) unless
     the non-assigning party consents thereto or unless this Agreement is
     assigned to an affiliate of the Distributor.

     10.2.  NOTICE REQUIREMENT. Except as otherwise provided in Section 10.1, no
termination of this Agreement shall be effective unless and until the party
terminating this Agreement gives prior written notice to all other parties to
this Agreement of its intent to terminate, and that notice shall set forth the
basis for such termination. Furthermore:

          (a) In the event that any termination is based upon the provisions of
     Article VII or the provisions of Section 10.1(a) of this Agreement, such
     prior written notice shall be given in advance of the effective date of
     termination as required by such provisions; and

          (b) In the event that any termination is based upon the provisions of
     Section 10.1(c) or 10.1(d) of this Agreement, such prior written notice
     shall be given at least ninety (90) days before the effective date of
     termination, or sooner if required by law or regulation.

          (c) In the event that any termination is based upon the provisions of
     Section 10.1(e) of this Agreement, such prior written notice shall be
     given at least sixty (60) days before the date of any proposed vote to
     replace the Fund's shares.


                                       18
<PAGE>

     10.3.  EFFECT OF TERMINATION

          (a) Notwithstanding any termination of this Agreement pursuant to
     Section 10.1 of this Agreement, the Fund and the Distributor will, at
     the option of the Company, continue to make available additional Fund
     shares for so long after the termination of this Agreement as the Company
     desires, pursuant to the terms and conditions of this Agreement as provided
     in paragraph (b) below, for all Contracts in effect on the effective date
     of termination of this Agreement (hereinafter referred to as ("Existing
     Contracts"). Specifically, without limitation, if the Company so elects to
     make additional Fund shares available, the owners of the Existing Contracts
     or the Company, whichever shall have legal authority to do so, shall be
     permitted to reallocate investments in the Fund, redeem investments in the
     Fund and/or invest in the Fund upon the making of additional purchase
     payments under the Existing Contracts.

          (b) In the event of a termination of this Agreement pursuant to
     Section 10.1 of this Agreement, the Fund and the Distributor shall
     promptly notify the Company whether the Distributor and the Fund will
     continue to make Fund shares available after such termination. If Fund
     shares continue to be made available after such termination, the provisions
     of this Agreement shall remain in effect except for Section 10.1(a) and
     thereafter either the Fund or the Company may terminate the Agreement, as
     so continued pursuant to this Section 10.3, upon prior written notice to
     the other party, such notice to be for a period that is reasonable under
     the circumstances but, if given by the Fund, need not be for more than six
     months.

          (c) The parties agree that this Section 10.3 shall not apply to any
     termination made pursuant to Article VII or any conditions or undertakings
     incorporated by reference in Article VII, and the effect of such Article
     VII termination shall be governed by the provisions set forth or
     incorporated by reference therein.

ARTICLE XI. APPLICABILITY TO NEW ACCOUNTS AND NEW CONTACTS

     The parties to this Agreement may amend the schedules to this Agreement
from time to time to reflect changes in or relating to the Contracts and to add
new classes of variable annuity contracts and variable life insurance policies
to be issued by the Company through a Separate Account investing in the Fund.
The provisions of this Agreement shall be equally applicable to each such class
of contracts or policies, unless the context otherwise requires. The schedule of
available series in the Fund may also be amended from time to time.


                                       19
<PAGE>

ARTICLE XII. NOTICES

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other party(ies) at the address of such party(ies) set forth below
or at such other address as such party(ies) may from time to time specify in
writing to the other party.

               If to the Fund:

                    Delaware Group Premium Fund, Inc.
                    1818 Market Street
                    Philadelphia, PA 19103
                    Attn: Christopher Price

               If to the Company:

                    Lincoln Life & Annuity Company of New York
                    120 Madison Street, Suite 1700
                    Syracuse, New York 13202-2802
                    Attn: Troy Panning

               If to the Distributor:

                    Delaware Distributors, Inc.
                    1818 Market Street
                    Philadelphia, PA 19103
                    Attn: Bruce D. Barton

ARTICLE XIII. MISCELLANEOUS

     13.1.  The captions in this Agreement are included for convenience of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     13.2.  This Agreement may be executed simultaneously in two or more
counterparts, each of which together shall constitute one and the same
instrument.

     13.3.  If any provision of this Agreement shall be held or made invalid by
a court decision, statute, rule or otherwise, the remainder of the Agreement
shall not be affected thereby.

     13.4.  Each party hereto shall cooperate with each other party and all
appropriate governmental authorities (including without limitation the SEC, the
NASD and state insurance regulators) and shall permit such authorities
reasonable access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions contemplated hereby.


                                       20
<PAGE>

     13.5.  Each party represents that the execution and delivery of this
Agreement and the consummation of the transactions contemplated herein have been
duly authorized by all necessary corporate or trust action, as applicable, by
such party, and when so executed and delivered this Agreement will be the valid
and binding obligation of such party enforceable in accordance with its terms.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and behalf by its duly authorized officer on the date
specified below.

                       DELAWARE GROUP PREMIUM FUND, INC. (Fund)

Date:                  By: /s/ David K. Downes
     ----------           ----------------------------
                       Name: David K. Downes
                       Title: President and Chief Executive Officer


                       LINCOLN LIFE & ANNUITY COMPANY OF NEW YORK
                       (Company)

Date: 11-5-99          By:/s/ Joanne B. Collins
     ----------           ----------------------------
                       Name:  Joanne B. Collins
                              --------------------
                       Title: President
                              --------------------

                       DELAWARE DISTRIBUTORS, LP (Distributor)
                       by DELAWARE DISTRIBUTORS, INC. (General Parties)

Date:                  By:/s/ Bruce Barton
     ----------           ----------------------------
                       Name: Bruce D. Barton
                       Title: President


                                       21
<PAGE>

                                   SCHEDULE 1

         Separate Accounts of Lincoln Life & Annuity Company of New York
                              Investing in the Fund
                             As of October 11, 1999

Separate Account                                              Date Created
- ----------------                                              ------------

Lincoln Life & Annuity Separate Account M                     November 24, 1997
Lincoln Life & Annuity Separate Account N                     March 11, 1999
Lincoln Life & Annuity Separate Account R                     January 29, 1998
Lincoln Life & Annuity Separate Account S                     March 2, 1999


                                       22
<PAGE>

                                   SCHEDULE 2

                            Variable Annuity Contracts
                      and Variable Life Insurance Policies
                         Supported by Separate Accounts
                              Listed on Schedule 1
                             As of October 15, 1999

LLANY FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE -- VUL

CHOICE PLUS VARIABLE ANNUITY

LLANY FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE -- SVUL

CVUL


                                       23
<PAGE>

                                   SCHEDULE 3

                      State-mandated Investment Restrictions
                             Applicable to the Fund
                             As of October 11, 1999

None.


                                       24
<PAGE>

                                   SCHEDULE 4

                          Series in the Fund Available
                          to the Contracts and Policies
                              Listed on Schedule 2
                             As of October 15, 1999

Trend Series
Emerging Markets Series
Small Cap Value Series
Delchester Series
REIT Series
Devon Series


                                       25


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