VARIABLE LIFE ACCOUNT B OF AETNA LIFE INSURANCE & ANNUITY CO
485APOS, 1997-07-29
Previous: INTEGRATED HEALTH SERVICES INC, S-4/A, 1997-07-29
Next: ESKIMO PIE CORP, SC 13D/A, 1997-07-29




As filed with the Securities and Exchange              Registration No. 33-75248
Commission on July 29, 1997                            Registration No. 811-4536
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
- --------------------------------------------------------------------------------
                                    FORM S-6
                        POST-EFFECTIVE AMENDMENT NO. 5 TO
                             REGISTRATION STATEMENT
                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2
- --------------------------------------------------------------------------------
       Variable Life Account B of Aetna Life Insurance and Annuity Company

                    Aetna Life Insurance and Annuity Company

            151 Farmington Avenue, RE4A, Hartford, Connecticut 06l56

        Depositor's Telephone Number, including Area Code: (860) 273-4686
- --------------------------------------------------------------------------------
                           Julie E. Rockmore, Counsel
                    Aetna Life Insurance and Annuity Company
            151 Farmington Avenue, RE4A, Hartford, Connecticut 06l56
                (Name and Complete Address of Agent for Service)
- --------------------------------------------------------------------------------
It is proposed that this filing will become effective:

          [   ]   60 days after filing pursuant to paragraph (a)(1) of Rule 485
          [ X ]   on August 21, 1997 or as soon as practicable thereafter
                  pursuant to paragraph (a)(3) of Rule 485 (Request for
                  acceleration has been included with this filing)

Pursuant to Rule 24f-2 under the Investment Company Act of 1940, Registrant has
registered an indefinite number of securities under the Securities Act of 1933.
Registrant filed a Rule 24f-2 Notice for the fiscal year ended December 31, 1996
on February 28, 1997.

<PAGE>

                             VARIABLE LIFE ACCOUNT B
                                       OF
                    AETNA LIFE INSURANCE AND ANNUITY COMPANY

                        Post-Effective Amendment No. 5 to
                       Registration Statement on Form S-6
                              Cross Reference Sheet


<TABLE>
<CAPTION>
Form N-8B-2
Item No.           Part I (Prospectus Dated May 1, 1997, and as Amended by Supplement dated August 21, 1997)

<S>                <C>
 1                 Cover Page, and as amended; The Separate Account; The Company
 2                 Cover Page, and as amended; The Separate Account; The Company
 3                 Not Applicable
 4                 Cover Page, and as amended; The Company; Additional Information - Distribution of the Policies
 5                 The Separate Account; The Company
 6                 The Separate Account; The Company
 7                 Not Applicable
 8                 Financial Statements, and as amended
 9                 Additional Information - Legal Matters
10                 The Separate Account; Charges & Fees, and as amended; Policy Choices; Policy Values; Policy Rights;
                   Additional Information; Miscellaneous Policy Provisions
11                 Allocation of Premiums, and as amended; Policy Choices
12                 Cover Page, and as amended; Allocation of Premiums, and as amended
13                 Charges & Fees, and as amended; Policy Choices; Term Insurance Rider; Additional Information - Distribution of
                   Policies
14                 Policy Values; Miscellaneous Policy Provisions
15                 Policy Summary; Allocation of Premiums, and as amended; Policy Choices; Policy Values
16                 Policy Summary; Allocation of Premiums, and as amended; Policy Values
17                 Policy Rights
18                 Allocation of Premiums, and as amended; Policy Choices; Policy Rights
19                 Additional Information
20                 Not Applicable
21                 Policy Rights - Policy Loans:  Preferred and Nonpreferred
22                 Not Applicable
23                 Directors and Officers, and as amended
24                 Miscellaneous Policy Provisions
25                 The Company
26                 Charges and Fees, and as amended
27                 The Company

<PAGE>

<CAPTION>
Form N-8B-2
Item No.           Part I (Prospectus Dated May 1, 1997, and as Amended by Supplement dated August 21, 1997))

<S>                <C>
28                 Directors and Officers, and as amended
29                 The Company
30                 Not Applicable
31                 Not Applicable
32                 Not Applicable
33                 Not Applicable
34                 Not Applicable
35                 The Company; Additional Information
36                 Not Applicable
37                 Not Applicable
38                 Additional Information
39                 See Item 25
40                 See Item 26
41                 See Item 27
42                 See Item 28
43                 Financial Statements, and as amended
44                 Policy Values - Accumulation Unit Value; Financial Statements, and as amended
45                 Not Applicable
46                 The Separate Accounts; Policy Values
47                 The Separate Accounts; Allocation of Premiums, and as amended; Policy Choices; Policy Values
48                 Not Applicable
49                 Not Applicable
50                 Not Applicable
51                 Cover Page, and as amended; Policy Choices; Policy Values
52                 The Separate Account; Allocation of Premiums, and as amended
53                 Tax Matters
54                 Not Applicable
55                 Not Applicable
56                 Not Applicable
57                 Not Applicable
58                 Not Applicable
59                 Financial Statements, and as amended

</TABLE>

<PAGE>

                                     PART I

The Prospectus is incorporated into Part I of this Post-Effective Amendment No.
5 by reference to Post-Effective Amendment No. 4 to Registration Statement on
Form S-6 (File No. 33-75248), as filed electronically on April 22, 1997.

A Supplement to the Prospectus is included herein.

<PAGE>



                   Supplement to Prospectus Dated May 1, 1997
                       Corporate Variable Universal Life
                    Aetna Life Insurance and Annuity Company
                            Variable Life Account B





   The prospectus dated May 1, 1997 is amended as follows:

Cover:
     The following Funds will be replaced with the designated Substitute Funds
after the close of business of the New York Stock Exchange on November 26,
1997:


<TABLE>
<CAPTION>
Replaced Fund                                     Substitute Fund
<S>                                               <C>
Scudder Variable Life Investment Fund--           Portfolio Partners Scudder International
 International Portfolio Class A Shares            Growth Portfolio
American Century VP Capital Appreciation          Portfolio Partners MFS Research Growth Portfolio
 (Formerly TCI Growth)                            
Alger American Small Capitalization Portfolio     Portfolio Partners MFS Emerging Equities Portfolio
Janus Aspen Short-Term Bond Portfolio             Aetna Variable Encore Fund (money market)
</TABLE>

                      SUBJECT TO COMPLETION OR AMENDMENT

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SUPPLEMENT SHALL NOT CONSTITUTE AN OFFER TO SELL OR
THE SOLICITATION OF ANY OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE
SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF
ANY SUCH STATE.



                The Date of this Supplement is August 21, 1997

Form No. X75248-97

                                                                               1
<PAGE>

Prospectus - Page 3
     In the Section Allocation of Premiums, the Substitute Funds will take the
place of the Replaced Funds after the close of business of the New York Stock
Exchange on November 26, 1997. Any amounts allocated to the Replaced Funds will
automatically be allocated to the Substitute Funds after that date. The
following will be added:

     Portfolio Partners Scudder International Growth Portfolio seeks long term
growth of capital primarily through a diversified portfolio of marketable
foreign equity securities.

     Portfolio Partners MFS Emerging Equities Portfolio seeks long term growth
of capital by investing primarily in common stocks issued by companies that its
subadviser believes are early in their life cycle but which have the potential
to become major enterprises (emerging growth companies).

     Portfolio Partners MFS Research Growth Portfolio seeks long term growth of
capital and future income by investing primarily in common stocks or securities
convertible into common stocks issued by companies that the subadviser believes
to possess better-than-average prospects for long-term growth, and, to a lesser
extent, in income-producing securities including bonds and preferred stock.

     Aetna Life Insurance and Annuity Company serves as the investment adviser
to each Portfolio. Scudder, Stevens & Clark, Inc. serves as the subadviser to
the Scudder International Growth Portfolio, and Massachusetts Financial Services
Company serves as the subadviser to the MFS Emerging Equities and MFS Research
Growth Portfolios.

Prospectus - Page 10
     The table under Charges & Fees--Charges Assessed Against the Underlying
Funds is amended by deleting the Replaced Funds and adding the following
Substitute Funds:


<TABLE>
<CAPTION>
                                                                     Investment
                                                                    Advisory Fees      Other Expenses
                                                                    (after expense     (after expense     Total Annual
                                                                    reimbursement)     reimbursement)     Fund Expenses
<S>                                                                     <C>                <C>                 <C>
Portfolio Partners Scudder International Growth Portfolio  ......       .80%               .20%                1.00%(1)
Portfolio Partners MFS Emerging Equities Portfolio   ............       .70%(2)            .13%                 .83%(1)
Portfolio Partners MFS Research Growth Portfolio  ...............       .70%(2)            .15%                 .85%(1)
</TABLE>

(1) The Company has agreed to reimburse the Fund for expenses and/or waive its
fees so that the aggregate expenses will not exceed this amount through April
30, 1999. Without such reimbursements or waivers, Total Annual Fund Expenses are
estimated to be as follows: 1.00% for the Scudder International Growth
Portfolio; .87% for the MFS Emerging Equities Portfolio; and .92% for the MFS
Research Growth Portfolio.

(2) The advisory fee is .70% of the first $500 million in assets and .65% on the
excess.


Prospectus - Page 30--Directors and Officers of the Company
     The list of directors and officers under Directors and Officers of the
Company is amended by deleting Laura R. Estes, Creed R. Terry and Gail P.
Johnson from the list.

Prospectus - Page 42--Illustrations of Death Benefit, Total Account Values and
   Surrender Values.
     The tables have been revised as follows to reflect the applicable fund
expenses of the Substitute Funds instead of the Replaced Funds.

Illustrations of Death Benefit, Total Account Values and Surrender Values
The following tables illustrate how the Death Benefit, Total Account Values and
Surrender Values of a Policy change with the investment experience of the Fund.
The tables show how the Death Benefit, Total Account Values, and Surrender
Values of a Policy issued to an insured of a given age and a


2
<PAGE>

given premium would vary over time if the investment return on the assets held
in each Fund were a uniform, gross, after tax annual rate of 0%, 6%, and 12%,
respectively.

Tables I, II, V and VI illustrate Policies issued on a unisex basis, age 45, in
the preferred nonsmoker rate class. Tables III, IV, VII and VIII illustrate
Policies issued on a unisex basis, age 45 in the nonsmoker rate class. Tables I
through IV show values under the Guideline Premium Test for the definition of
life insurance, and Tables V through VIII show values under the Cash Value
Accumulation Test for the definition of life insurance. The Death Benefit,
Total Account Values, and Surrender Values would be different from those shown
if the gross annual investment rates of return averaged 0%, 6%, and 12%,
respectively, over a period of years, but fluctuated above and below those
averages for individual Policy Years.

The second column of each table shows the accumulated values of the premiums
paid at an assumed interest rate of 5%. The third through fifth columns
illustrate the Death Benefit of a Policy over the designated period. The sixth
through eighth columns illustrate the Total Account Values, while the ninth
through the eleventh columns illustrate the Surrender Values of each Policy
over the designated period. Tables I, III, V and VII assume that the maximum
Cost of Insurance allowable under the Policy is charged in all Policy Years.
These tables also assume that the maximum allowable mortality and expense risk
charge of 0.90% on an annual basis, the maximum allowable administrative
expense charge of 0.50% on an annual basis, and the maximum allowable premium
load of 10% up to the first year's Guaranteed Death Benefit Premium to age 80
and 5% over the Guaranteed Death Benefit Premium to age 80, are assessed in the
first Policy Year and 5% on all premiums in all Policy Years thereafter. Tables
II, IV, VI and VIII assume that the current scale of Cost of Insurance Rates
applies during all Policy Years. These tables also assume the current mortality
and expense risk charge of 0.70% on an annual basis for the first 10 Policy
Years and 0.20% for Policy Years 11 and thereafter, the current administrative
expense charge of 0.30% on an annual basis, and the current premium load of 7%
up to the first year's Guaranteed Death Benefit Premium to age 80 and 2% over
the Guaranteed Death Benefit Premium to age 80 are assessed in the first Policy
Year and 2% on all premium in all Policy Years thereafter.

The amounts shown for Death Benefit, Surrender Values, and Total Account Values
reflect the fact that the net investment return is lower than the gross, after
tax return on the assets held in each Fund as a result of expenses paid by each
Fund and Separate Account charges levied.

The values shown take into account the daily investment advisory fee and other
Fund expenses paid by each Fund. (See the individual prospectuses for each Fund
for more information.)

In addition, a charge for mortality and expense risks of 0.70% for Policy Years
1-10 and 0.20% beginning in Policy Year 11 and thereafter (0.90% maximum) and
administrative expenses of 0.30% (0.50% maximum) has also been reflected in the
values shown. After deduction of these amounts, the illustrated net annual
return is -2.06%, 3.94% and 9.94% on the maximum charge basis and -1.66%, 4.34%
and 10.34% on a current charge basis for Policy Years 1-10. The illustrated net
annual return is -1.16%, 4.84% and 10.84% on a current charge basis for Policy
Years 11 and thereafter.

A weighted average has been used for the illustrations assuming that the Policy
Owner has invested in the Funds as follows: 4% in Aetna Variable Fund; 8% in
Aetna Income Shares; 10% in Aetna Variable Encore Fund; 7% in Aetna Investment
Advisers Fund, Inc.; 20% in Fidelity's Variable Insurance Products
Fund--Equity-Income Portfolio; 8% in Fidelity's Variable Insurance Products
Fund--Growth Portfolio; 1% in Fidelity's Variable Insurance Products Fund--
Overseas Portfolio; 2% in Fidelity's Variable Insurance Products Funds II--
Asset Manager Portfolio; 9% in Fidelity's Variable


                                                                               3
<PAGE>

Insurance Products Fund II--Contrafund Portfolio; 7% in the Janus Aspen
Aggressive Growth Portfolio; 3% in Janus Aspen Balanced Portfolio; 4% in Janus
Aspen Growth Portfolio; 5% in the Janus Aspen Worldwide Growth Portfolio; 7% in
Portfolio Partners MFS Emerging Equities Portfolio; 1% in Portfolio Partners
MFS Research Growth Portfolio, and 4% in Portfolio Partners Scudder
International Growth Portfolio.

The hypothetical values shown in the tables do not reflect any Separate Account
charges for federal income taxes, since we are not currently assessing such
charges. However, such charges may be made in the future, and in that event,
the gross annual investment rate of return would have to exceed 0%, 6%, or 12%
by an amount sufficient to cover the tax charges in order to produce the Death
Benefit, Total Account Values, and Surrender Values illustrated.

The tables illustrate the Policy Values that would result based upon the
hypothetical investment rates of return if premiums were paid as indicated, if
all Net Premiums were allocated to Variable Life Account B, and if no Policy
loans have been made. The tables are also based on the assumptions that the
Policyowner has not requested an increase or decrease in the Specified Amount
of the Policy, and no partial surrenders have been made.

Upon request, we will provide an illustration based upon the proposed Insured's
age, and underwriting classification, the Specified Amount or premium
requested, the proposed frequency of premium payments and any available riders
requested.

The hypothetical gross annual investment return assumed in such an illustration
will not exceed 12%.

4
<PAGE>

                                     TABLE I
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $5,244.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                            PREFERRED NONSMOKER RISK
                              FACE AMOUNT $500,000
                                SIMPLIFIED ISSUE
                             GUIDELINE PREMIUM TEST
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>

           Premiums               Death Benefit                     Total Account Value                    Surrender Value         
         Accumulated               Gross Annual                         Gross Annual                        Gross Annual           
End of        at              Investment Returns of                Investment Returns of                Investment Returns of      
Policy   5% Interest    Gross 0%     Gross 6%   Gross 12%    Gross 0%     Gross 6%   Gross 12%    Gross 0%     Gross 6%   Gross 12%
 Year      Per Year    Net -2.06%   Net 3.94%   Net 9.94%   Net -2.06%   Net 3.94%   Net 9.94%   Net -2.06%   Net 3.94%   Net 9.94%
   <S>      <C>          <C>          <C>        <C>           <C>         <C>         <C>          <C>         <C>         <C>  
    1         5,506      500,000      500,000    500,000        2,886       3,113        3,341       2,637       2,864        3,091
    2        11,288      500,000      500,000    500,000        5,854       6,503        7,181       5,551       6,199        6,877
    3        17,358      500,000      500,000    500,000        8,630       9,894       11,268       8,361       9,624       10,999
    4        23,732      500,000      500,000    500,000       11,207      13,274       15,618      10,665      12,732       15,076
    5        30,425      500,000      500,000    500,000       13,582      16,639       20,253      13,118      16,175       19,789
    6        37,453      500,000      500,000    500,000       15,733      19,963       25,177      15,346      19,576       24,790
    7        44,832      500,000      500,000    500,000       17,641      23,221       30,401      17,332      22,911       30,091
    8        52,579      500,000      500,000    500,000       19,279      26,380       35,925      19,047      26,147       35,693
    9        60,714      500,000      500,000    500,000       20,619      29,404       41,755      20,464      29,249       41,600
   10        69,256      500,000      500,000    500,000       21,638      32,263       47,900      21,638      32,263       47,900
   15       118,816      500,000      500,000    500,000       21,109      42,873       83,976      21,109      42,873       83,976
   20       182,068      500,000      500,000    500,000        6,995      41,663      130,180       6,995      41,663      130,180
   25       262,795            0      500,000    500,000            0      13,576      188,023           0      13,576      188,023
   30       365,826            0            0    500,000            0           0      263,018           0           0      263,018
   20       182,068      500,000      500,000    500,000        6,995      41,663      130,180       6,995      41,663      130,180
</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those
illustrated. If a larger premium is paid, the Surrender Values as a percentage
of the Total Account Value will be greater than or equal to those illustrated.
If a smaller premium is paid, the Surrender Values as a percentage of the Total
Account value will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges,
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 Policyowner's allocations and the Funds' rates
of return. The Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over
a period of time.


                                                                               5
<PAGE>

                                    TABLE II
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $5,244.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                            PREFERRED NONSMOKER RISK
                              FACE AMOUNT $500,000
                                SIMPLIFIED ISSUE
                             GUIDELINE PREMIUM TEST
                             DEATH BENEFIT OPTION 1


<TABLE>
<CAPTION>
           Premiums               Death Benefit                    Total Account Value                    Surrender Value           
         Accumulated              Gross Annual                       Gross Annual                          Gross Annual             
End of        at              Investment Returns of               Investment Returns of                Investment Returns of        
Policy   5% Interest   Gross 0%     Gross 6%    Gross 12%   Gross 0%     Gross 6%    Gross 12%    Gross 0%     Gross 6%   Gross 12% 
 Year      Per Year   Net -1.66%   Net 4.34%   Net 10.34%  Net -1.66%   Net 4.34%   Net 10.34%   Net -1.66%   Net 4.34%   Net 10.34%
   <S>      <C>         <C>         <C>          <C>         <C>         <C>         <C>           <C>         <C>         <C>      
    1         5,506     500,000     500,000      500,000      3,477        3,727       3,977        3,070        3,320       3,570  
    2        11,288     500,000     500,000      500,000      7,084        7,818       8,583        6,623        7,357       8,122  
    3        17,358     500,000     500,000      500,000     10,557       12,011      13,590       10,130       11,584      13,163  
    4        23,732     500,000     500,000      500,000     13,895       16,310      19,038       13,354       15,768      18,496  
    5        30,425     500,000     500,000      500,000     17,098       20,716      24,973       16,633       20,252      24,509  
    6        37,453     500,000     500,000      500,000     20,165       25,235      31,448       19,778       24,848      31,061  
    7        44,832     500,000     500,000      500,000     23,106       29,878      38,527       22,797       29,568      38,217  
    8        52,579     500,000     500,000      500,000     25,901       34,629      46,255       25,669       34,397      46,023  
    9        60,714     500,000     500,000      500,000     28,575       39,522      54,730       28,420       39,367      54,575  
   10        69,256     500,000     500,000      500,000     31,093       44,523      63,996       31,093       44,523      63,996  
   15       118,816     500,000     500,000      500,000     41,762       72,411     127,851       41,762       72,411     127,851  
   20       182,068     500,000     500,000      500,000     46,745      103,064     232,421       46,745      103,064     232,421  
   25       262,795     500,000     500,000      500,000     44,659      136,747     410,565       44,659      136,747     410,565  
   30       365,826     500,000     500,000      765,453     28,712      169,887     715,377       28,712      169,887     715,377  
   20       182,068     500,000     500,000      500,000     46,745      103,064     232,421       46,745      103,064     232,421  
</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Values as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Values as a percentage of the Total Account Value
will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Current cost of insurance rates
assumed. Current mortality and expense risk charges, administrative charges, and
premium load assumed. The current mortality and expense risk charge may be
reduced from .70% to .20% in Policy Years 11 and thereafter. Beginning in Policy
Years 11 and thereafter, the illustrated net annual return is -1.16%, 4.84% and
10.84%.

     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 Policyowner's allocations and the Funds' rates of return. The
Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over a period
of time.


6
<PAGE>

                                    TABLE III
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $6,444.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                                 NONSMOKER RISK
                              FACE AMOUNT $500,000
                                GUARANTEED ISSUE
                             GUIDELINE PREMIUM TEST
                             DEATH BENEFIT OPTION 1


<TABLE>
<CAPTION>
           Premiums               Death Benefit                     Total Account Value                    Surrender Value         
         Accumulated               Gross Annual                         Gross Annual                        Gross Annual           
End of        at              Investment Returns of                Investment Returns of                Investment Returns of      
Policy   5% Interest    Gross 0%     Gross 6%   Gross 12%    Gross 0%     Gross 6%   Gross 12%    Gross 0%     Gross 6%   Gross 12%
 Year      Per Year    Net -2.06%   Net 3.94%   Net 9.94%   Net -2.06%   Net 3.94%   Net 9.94%   Net -2.06%   Net 3.94%   Net 9.94%
   <S>      <C>          <C>         <C>         <C>           <C>         <C>         <C>          <C>         <C>         <C>    
    1         6,766      500,000     500,000     500,000        3,948       4,239        4,532       3,638       3,930        4,223
    2        13,871      500,000     500,000     500,000        8,018       8,867        9,753       7,642       8,491        9,378
    3        21,330      500,000     500,000     500,000       11,879      13,550       15,366      11,545      13,217       15,032
    4        29,163      500,000     500,000     500,000       15,523      18,281       21,401      14,855      17,613       20,733
    5        37,388      500,000     500,000     500,000       18,951      23,058       27,899      18,378      22,485       27,326
    6        46,023      500,000     500,000     500,000       22,139      27,858       34,885      21,662      27,381       34,408
    7        55,090      500,000     500,000     500,000       25,072      32,663       42,391      24,691      32,281       42,009
    8        64,611      500,000     500,000     500,000       27,723      37,444       50,446      27,437      37,158       50,160
    9        74,608      500,000     500,000     500,000       30,067      42,172       59,085      29,876      41,981       58,894
   10        85,105      500,000     500,000     500,000       32,082      46,823       68,351      32,082      46,823       68,351
   15       146,005      500,000     500,000     500,000       36,497      68,006      126,310      36,497      68,006      126,310
   20       223,731      500,000     500,000     500,000       27,588      81,316      211,623      27,588      81,316      211,623
   25       322,931            0     500,000     500,000            0      75,119      344,761           0      75,119      344,761
   30       449,539            0     500,000     615,331            0      23,895      575,075           0      23,895      575,075
   20       223,731      500,000     500,000     500,000       27,588      81,316      211,623      27,588      81,316      211,623
</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those
illustrated. If a larger premium is paid, the Surrender Values as a percentage
of the Total Account Value will be greater than or equal to those illustrated.
If a smaller premium is paid, the Surrender Values as a percentage of the Total
Account Value will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges,
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 Policyowner's allocations and the Funds' rates
of return. The Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over
a period of time.


                                                                               7
<PAGE>

                                    TABLE IV
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $6,444.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                                 NONSMOKER RISK
                              FACE ACCOUNT $500,000
                                GUARANTEED ISSUE
                             GUIDELINE PREMIUM TEST
                             DEATH BENEFIT OPTION 1


<TABLE>
<CAPTION>
           Premiums               Death Benefit                     Total Account Value                    Surrender Value          
         Accumulated              Gross Annual                         Gross Annual                          Gross Annual           
End of        at              Investment Returns of                Investment Returns of                Investment Returns of       
Policy   5% Interest   Gross 0%     Gross 6%    Gross 12%   Gross 0%     Gross 6%    Gross 12%    Gross 0%     Gross 6%   Gross 12% 
 Year      Per Year   Net -1.66%   Net 4.34%   Net 10.34%  Net -1.66%   Net 4.34%   Net 10.34%   Net -1.66%   Net 4.34%   Net 10.34%
   <S>      <C>         <C>         <C>          <C>          <C>         <C>         <C>           <C>         <C>         <C>     
    1         6,766     500,000     500,000      500,000       4,158        4,461       4,766        3,655        3,958       4,263 
    2        13,871     500,000     500,000      500,000       8,452        9,339      10,265        7,884        8,770       9,696 
    3        21,330     500,000     500,000      500,000      12,551       14,303      16,206       12,024       13,776      15,679 
    4        29,163     500,000     500,000      500,000      16,445       19,347      22,627       15,777       18,679      21,960 
    5        37,388     500,000     500,000      500,000      20,183       24,520      29,629       19,610       23,948      29,057 
    6        46,023     500,000     500,000      500,000      23,737       29,802      37,246       23,260       29,325      36,769 
    7        55,090     500,000     500,000      500,000      27,119       35,207      45,558       26,737       34,825      45,176 
    8        64,611     500,000     500,000      500,000      30,266       40,677      54,576       29,980       40,391      54,290 
    9        74,608     500,000     500,000      500,000      33,274       46,311      64,477       33,083       46,120      64,287 
   10        85,105     500,000     500,000      500,000      36,029       52,004      75,248       36,029       52,004      75,248 
   15       146,005     500,000     500,000      500,000      46,982       83,250     149,388       46,982       83,250     149,388 
   20       223,731     500,000     500,000      500,000      49,555      116,023     271,176       49,555      116,023     271,176 
   25       322,931     500,000     500,000      558,759      40,204      148,910     481,689       40,204      148,910     481,689 
   30       449,539     500,000     500,000      896,020       7,494      175,155     837,402        7,494      175,155     837,402 
   20       223,731     500,000     500,000      500,000      49,555      116,023     271,176       49,555      116,023     271,176 
</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those
illustrated. If a larger premium is paid, the Surrender Values as a percentage
of the Total Account Value will be less than or equal or those illustrated. If
a smaller premium is paid, the Surrender Values as a percentage of the Total
Account Value will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Current cost of insurance rates
assumed. Current mortality and expense risk charges, administrative charges,
and premium load assumed. The current mortality and expense risk charge may be
reduced from .70% to .20% in Policy Years 11 and thereafter. Beginning in
Policy Years 11 and thereafter, the illustrated net annual return is -1.16%,
4.84% and 10.84%.

     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 Policyowner's allocations and the Fund's rates
of return. The Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over
a period of time.


8
<PAGE>

                                     TABLE V
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $5,244.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                            PREFERRED NONSMOKER RISK
                              FACE AMOUNT $500,000
                                SIMPLIFIED ISSUE
                          CASH VALUE ACCUMULATION TEST
                             DEATH BENEFIT OPTION 1


<TABLE>
<CAPTION>
           Premiums               Death Benefit                     Total Account Value                    Surrender Value         
         Accumulated               Gross Annual                         Gross Annual                        Gross Annual           
End of        at              Investment Returns of                Investment Returns of                Investment Returns of      
Policy   5% Interest    Gross 0%     Gross 6%   Gross 12%    Gross 0%     Gross 6%   Gross 12%    Gross 0%     Gross 6%   Gross 12%
 Year      Per Year    Net -2.06%   Net 3.94%   Net 9.94%   Net -2.06%   Net 3.94%   Net 9.94%   Net -2.06%   Net 3.94%   Net 9.94%
   <S>      <C>          <C>          <C>        <C>           <C>         <C>         <C>          <C>         <C>         <C>    
    1         5,506      500,000      500,000    500,000        2,886       3,113        3,341       2,637       2,864        3,091
    2        11,288      500,000      500,000    500,000        5,854       6,503        7,181       5,551       6,199        6,877
    3        17,358      500,000      500,000    500,000        8,630       9,894       11,268       8,361       9,624       10,999
    4        23,732      500,000      500,000    500,000       11,207      13,274       15,618      10,665      12,732       15,076
    5        30,425      500,000      500,000    500,000       13,582      16,639       20,253      13,118      16,175       19,789
    6        37,453      500,000      500,000    500,000       15,733      19,963       25,177      15,346      19,576       24,790
    7        44,832      500,000      500,000    500,000       17,641      23,221       30,401      17,332      22,911       30,091
    8        52,579      500,000      500,000    500,000       19,279      26,380       35,925      19,047      26,147       35,693
    9        60,714      500,000      500,000    500,000       20,619      29,404       41,755      20,464      29,249       41,600
   10        69,256      500,000      500,000    500,000       21,638      32,263       47,900      21,638      32,263       47,900
   15       118,816      500,000      500,000    500,000       21,109      42,873       83,976      21,109      42,873       83,976
   20       182,068      500,000      500,000    500,000        6,995      41,663      130,180       6,995      41,663      130,180
   25       262,795            0      500,000    500,000            0      13,576      188,023           0      13,576      188,023
   30       365,826            0            0    500,000            0           0      263,018           0           0      263,018
   20       182,068      500,000      500,000    500,000        6,995      41,663      130,180       6,995      41,663      130,180
                                                           
</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those
illustrated. If a larger premium is paid, the Surrender Values as a percentage
of the Total Account Value will be greater than or equal to those illustrated.
If a smaller premium is paid, the Surrender Values as a percentage of the Total
Account Value will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges,
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 Policyowner's allocations and the Funds' rates
of return. The Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over
a period of time.


                                                                               9
<PAGE>

                                    TABLE VI
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $5,244.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                            PREFERRED NONSMOKER RISK
                              FACE AMOUNT $500,000
                                SIMPLIFIED ISSUE
                          CASH VALUE ACCUMULATION TEST
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
           Premiums               Death Benefit                     Total Account Value                    Surrender Value          
         Accumulated              Gross Annual                         Gross Annual                          Gross Annual           
End of        at              Investment Returns of                Investment Returns of                Investment Returns of       
Policy   5% Interest   Gross 0%     Gross 6%    Gross 12%   Gross 0%     Gross 6%    Gross 12%    Gross 0%     Gross 6%   Gross 12% 
 Year      Per Year   Net -1.66%   Net 4.34%   Net 10.34%  Net -1.66%   Net 4.34%   Net 10.34%   Net -1.66%   Net 4.34%   Net 10.34%
   <S>      <C>         <C>         <C>          <C>          <C>         <C>         <C>           <C>          <C>        <C>     
    1         5,506     500,000     500,000      500,000       3,477        3,727       3,977        3,070        3,320       3,570 
    2        11,288     500,000     500,000      500,000       7,084        7,818       8,583        6,623        7,357       8,122 
    3        17,358     500,000     500,000      500,000      10,557       12,011      13,590       10,130       11,584      13,163 
    4        23,732     500,000     500,000      500,000      13,895       16,310      19,038       13,354       15,768      18,496 
    5        30,425     500,000     500,000      500,000      17,098       20,716      24,973       16,633       20,252      24,509 
    6        37,453     500,000     500,000      500,000      20,165       25,235      31,448       19,778       24,848      31,061 
    7        44,832     500,000     500,000      500,000      23,106       29,878      38,527       22,797       29,568      38,217 
    8        52,579     500,000     500,000      500,000      25,901       34,629      46,255       25,669       34,397      46,023 
    9        60,714     500,000     500,000      500,000      28,575       39,522      54,730       28,420       39,367      54,575 
   10        69,256     500,000     500,000      500,000      31,093       44,523      63,996       31,093       44,523      63,996 
   15       118,816     500,000     500,000      500,000      41,762       72,411     127,851       41,762       72,411     127,851 
   20       182,068     500,000     500,000      500,000      46,745      103,064     232,421       46,745      103,064     232,421 
   25       262,795     500,000     500,000      652,403      44,659      136,747     407,752       44,659      136,747     407,752 
   30       365,826     500,000     500,000      991,412      28,712      169,887     688,480       28,712      169,887     688,480 
   20       182,068     500,000     500,000      500,000      46,745      103,064     232,421       46,745      103,064     232,421 

</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those
illustrated. If a larger premium is paid, the Surrender Values as a percentage
of the Total Account Value will be greater than or equal to those illustrated.
If a smaller premium is paid, the Surrender Values as a percentage of the Total
Account Value will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Current cost of insurance rates
assumed. Current mortality and expense risk charges, administrative charges,
and premium load assumed. The current mortality and expense risk charge may be
reduced from .70% to .20% in Policy Years 11 and thereafter. Beginning in
Policy Years 11 and thereafter, the illustrated net annual return is -1.16%,
4.84% and 10.84%.

     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 Policyowner's allocations and the Funds' rates
of return. The Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over
a period of time.


10
<PAGE>

                                    TABLE VII
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $6,444.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                                 NONSMOKER RISK
                              FACE AMOUNT $500,000
                                GUARANTEED ISSUE
                          CASH VALUE ACCUMULATION TEST
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
           Premiums               Death Benefit                    Total Account Value                    Surrender Value         
         Accumulated               Gross Annual                        Gross Annual                        Gross Annual           
End of        at              Investment Returns of               Investment Returns of                Investment Returns of      
Policy   5% Interest    Gross 0%     Gross 6%   Gross 12%   Gross 0%     Gross 6%   Gross 12%    Gross 0%     Gross 6%   Gross 12%
 Year      Per Year    Net -2.06%   Net 3.94%   Net 9.94%  Net -2.06%   Net 3.94%   Net 9.94%   Net -2.06%   Net 3.94%   Net 9.94%
   <S>      <C>          <C>         <C>         <C>          <C>         <C>         <C>          <C>         <C>         <C>      
    1         6,766      500,000     500,000     500,000       3,948       4,239        4,532       3,638       3,930        4,223
    2        13,871      500,000     500,000     500,000       8,018       8,867        9,753       7,642       8,491        9,378
    3        21,330      500,000     500,000     500,000      11,879      13,550       15,366      11,545      13,217       15,032
    4        29,163      500,000     500,000     500,000      15,523      18,281       21,401      14,855      17,613       20,733
    5        37,388      500,000     500,000     500,000      18,951      23,058       27,899      18,378      22,485       27,326
    6        46,023      500,000     500,000     500,000      22,139      27,858       34,885      21,662      27,381       34,408
    7        55,090      500,000     500,000     500,000      25,072      32,663       42,391      24,691      32,281       42,009
    8        64,611      500,000     500,000     500,000      27,723      37,444       50,446      27,437      37,158       50,160
    9        74,608      500,000     500,000     500,000      30,067      42,172       59,085      29,876      41,981       58,894
   10        85,105      500,000     500,000     500,000      32,082      46,823       68,351      32,082      46,823       68,351
   15       146,005      500,000     500,000     500,000      36,497      68,006      126,310      36,497      68,006      126,310
   20       223,731      500,000     500,000     500,000      27,588      81,316      211,623      27,588      81,316      211,623
   25       322,931            0     500,000     550,159           0      75,119      343,849           0      75,119      343,849
   30       449,539            0     500,000     773,010           0      23,895      536,812           0      23,895      536,812
   20       223,731      500,000     500,000     500,000      27,588      81,316      211,623      27,588      81,316      211,623
</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those
illustrated. If a larger premium is paid, the Surrender Values as a percentage
of the Total Account Value will be greater than or equal to those illustrated.
If a smaller premium is paid, the Surrender Values as a percentage of the Total
Account Value will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges,
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 Policyowner's allocations and the Funds' rates
of return. The Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over
a period of time.


                                                                              11
<PAGE>

                                   TABLE VIII
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                               UNISEX ISSUE AGE 45
           $6,444.00 ANNUAL GUARANTEED DEATH BENEFIT PREMIUM TO AGE 80
                                 NONSMOKER RISK
                              FACE AMOUNT $500,000
                                GUARANTEED ISSUE
                          CASH VALUE ACCUMULATION TEST
                             DEATH BENEFIT OPTION 1


<TABLE>
<CAPTION>
           Premiums                Death Benefit                     Total Account Value                    Surrender Value         
         Accumulated               Gross Annual                         Gross Annual                          Gross Annual          
End of        at               Investment Returns of                Investment Returns of                Investment Returns of      
Policy   5% Interest    Gross 0%     Gross 6%    Gross 12%   Gross 0%     Gross 6%    Gross 12%    Gross 0%     Gross 6%   Gross 12%
 Year      Per Year    Net -1.66%   Net 4.34%   Net 10.34%  Net -1.66%   Net 4.34%   Net 10.34%   Net -1.66%   Net 4.34%   Net 10.34
   <S>      <C>          <C>         <C>         <C>           <C>         <C>         <C>           <C>         <C>         <C>    
    1         6,766      500,000     500,000       500,000      4,158        4,461       4,766        3,655        3,958       4,263
    2        13,871      500,000     500,000       500,000      8,452        9,339      10,265        7,884        8,770       9,696
    3        21,330      500,000     500,000       500,000     12,551       14,303      16,206       12,024       13,776      15,679
    4        29,163      500,000     500,000       500,000     16,445       19,347      22,627       15,777       18,679      21,960
    5        37,388      500,000     500,000       500,000     20,183       24,520      29,629       19,610       23,948      29,057
    6        46,023      500,000     500,000       500,000     23,737       29,802      37,246       23,260       29,325      36,769
    7        55,090      500,000     500,000       500,000     27,119       35,207      45,558       26,737       34,825      45,176
    8        64,611      500,000     500,000       500,000     30,266       40,677      54,576       29,980       40,391      54,290
    9        74,608      500,000     500,000       500,000     33,274       46,311      64,477       33,083       46,120      64,287
   10        85,105      500,000     500,000       500,000     36,029       52,004      75,248       36,029       52,004      75,248
   15       146,005      500,000     500,000       500,000     46,982       83,250     149,388       46,982       83,250     149,388
   20       223,731      500,000     500,000       500,000     49,555      116,023     271,176       49,555      116,023     271,176
   25       322,931      500,000     500,000       752,805     40,204      148,910     470,503       40,204      148,910     470,503
   30       449,539      500,000     500,000     1,121,921      7,494      175,155     779,112        7,494      175,155     779,112
   20       223,731      500,000     500,000       500,000     49,555      116,023     271,176       49,555      116,023     271,176

</TABLE>

     If premiums are paid more frequently than annually, the Death Benefits,
Total Account Values, and Surrender Values would be less than those
illustrated. If a larger premium is paid, the Surrender Values as a percentage
of the Total Account Value will be greater than or equal to those illustrated.
If a smaller premium is paid, the Surrender Values as a percentage of the Total
Account Value will be less than or equal to those illustrated.

     Assumes no Policy loan has been made. Current cost of insurance rates
assumed. Current mortality and expense risk charges, administrative charges,
and premium load assumed. The current mortality and expense risk charge may be
reduced from .70% to .20% in Policy Years 11 and thereafter. Beginning in
Policy Years 11 and thereafter, the illustrated net annual return is -1.16%,
4.84% and 10.84%.

     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 Policyowner's allocations and the Funds' rates
of return. The Total Account Value and Surrender Value 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 definitely be achieved for any one year or sustained over
a period of time.


12
<PAGE>

Financial Statements
     Following are the unaudited financial statements as of March 31, 1997 for
Variable Life Account B and Aetna Life Insurance and Annuity Company.





                             VARIABLE LIFE ACCOUNT B
                              FINANCIAL STATEMENTS


                                     Index


<TABLE>
<S>                                                                                        <C>
 Statement of Assets and Liabilities as of March 31, 1997 (unaudited)    ...............   S-2
Statements of Operations and Changes in Net Assets for the three months
   ended March 31, 1997 and March 31, 1996 (unaudited)    ..............................   S-4
 Condensed Financial Information for the three months ended March 31, 1997 (unaudited)     S-5
 Notes to Financial Statements -- March 31, 1997 (unaudited)   .........................   S-8
</TABLE>


                                      S-1
<PAGE>

Variable Life Account B

Statement of Assets and Liabilities--March 31, 1997 (Unaudited)



<TABLE>
<S>                                                                                  <C>
ASSETS:
Investments, at net asset value: (Note 1)
 Aetna Variable Fund; 2,960,415 shares (cost $89,278,680)   ........................ $ 97,909,299
 Aetna Income Shares; 1,045,713 shares (cost $13,363,458)   ........................   13,165,731
 Aetna Variable Encore Fund; 1,227,381 shares (cost $15,807,543)  ..................   15,746,491
 Aetna Investment Advisers Fund, Inc.; 1,091,726 shares (cost $15,188,940) .........   16,429,385
 Aetna Ascent Variable Portfolio; 68,622 shares (cost $854,021)   ..................      863,923
 Aetna Crossroads Variable Portfolio; 16,359 shares (cost $197,046)  ...............      196,092
 Aetna Legacy Variable Portfolio; 4,996 shares (cost $56,579)  .....................       56,152
 Alger American Small Capitalization Portfolio; 345,556 shares (cost $14,099,553)      12,460,754
 American Century VP Capital Appreciation Fund; 652,426 shares (cost $6,893,822) ...    5,558,671
 Fidelity Investments Variable Insurance Products Fund:
  Equity-Income Portfolio; 818,103 shares (cost $15,998,533)   .....................   15,683,029
  Growth Portfolio; 187,282 shares (cost $5,537,815)  ..............................    5,489,224
  Overseas Portfolio; 32,503 shares (cost $569,345)   ..............................      577,577
 Fidelity Investments Variable Insurance Products Fund II:
  Asset Manager Portfolio; 97,944 shares (cost $1,506,123)  ........................    1,461,329
  Contrafund Portfolio; 527,095 shares (cost $8,030,087) ...........................    8,328,106
 Janus Aspen Series:
  Aggressive Growth Portfolio; 595,943 shares (cost $10,670,058)  ..................    9,541,046
  Balanced Portfolio; 287,055 shares (cost $4,047,436)   ...........................    4,320,181
  Growth Portfolio; 530,993 shares (cost $7,746,679)  ..............................    8,278,181
  Short-Term Bond Portfolio; 390,958 shares (cost $3,872,649)  .....................    3,944,763
  Worldwide Growth Portfolio; 656,748 shares (cost $12,087,431)   ..................   13,561,854
 Scudder Variable Life Investment Fund--
  International Portfolio; 847,331 shares (cost $10,042,514)   .....................   11,193,242
                                                                                     -------------
NET ASSETS (cost $235,848,312)   ................................................... $244,765,030
                                                                                     =============
Net assets represented by:
Policyholders' account values: (Notes 1 and 5)
Aetna Variable Fund:
 Policyholders' account values   ................................................... $ 97,909,299
Aetna Income Shares:
 Policyholders' account values   ...................................................   13,165,731
Aetna Variable Encore Fund:
 Policyholders' account values   ...................................................   15,746,491
Aetna Investment Advisers Fund, Inc.:
 Policyholders' account values   ...................................................   16,429,385
Aetna Ascent Variable Portfolio:
 Policyholders' account values   ...................................................      863,923
Aetna Crossroads Variable Portfolio:
 Policyholders' account values   ...................................................      196,092
</TABLE>

                                      S-2
<PAGE>

Variable Life Account B

Statement of Assets and Liabilities--March 31, 1997 (unaudited & continued):

Aetna Legacy Variable Portfolio:
 Policyholders' account values   .............................. $     56,152
Alger American Small Capitalization Portfolio:
 Policyholders' account values   ..............................   12,460,754
American Century VP Capital Appreciation Fund:
 Policyholders' account values   ..............................    5,558,671
Fidelity Investments Variable Insurance Products Fund:
 Equity-Income Portfolio:
 Policyholders' account values   ..............................   15,683,029
 Growth Portfolio:
 Policyholders' account values   ..............................    5,489,224
 Overseas Portfolio:
 Policyholders' account values   ..............................      577,577
Fidelity Investments Variable Insurance Products Fund II:
 Asset Manager Portfolio:
 Policyholders' account values   ..............................    1,461,329
Contrafund Portfolio:
 Policyholders' account values   ..............................    8,328,106
Janus Aspen Series:
 Aggressive Growth Portfolio:
 Policyholders' account values   ..............................    9,541,046
 Balanced Portfolio:
 Policyholders' account values   ..............................    4,320,181
 Growth Portfolio:
 Policyholders' account values   ..............................    8,278,181
 Short-Term Bond Portfolio:
 Policyholders' account values   ..............................    3,944,763
 Worldwide Growth Portfolio:
 Policyholders' account values   ..............................   13,561,854
Scudder Variable Life Investment Fund--International Portfolio:
 Policyholders' account values   ..............................   11,193,242
                                                                -------------
                                                                $244,765,030
                                                                =============

See Notes to Financial Statements


                                      S-3
<PAGE>

Variable Life Account B

Statements of Operations and Changes in Net Assets



<TABLE>
<CAPTION>
                                                                    Three Months Ended   Three Months Ended
                                                                      March 31, 1997       March 31, 1996
                                                                        (Unaudited)         (Unaudited)
                                                                    -------------------- -------------------
INVESTMENT INCOME:
<S>                                                                    <C>                  <C>
Income: (Notes 1, 3 and 5)
 Dividends   ......................................................    $  2,905,983         $    359,401
Expenses: (Notes 2 and 5)
 Valuation Period Deductions   ....................................        (335,872)            (216,034)
                                                                       ------------         ------------
Net investment income    ..........................................       2,570,111              143,367
                                                                       ------------         ------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain on sales of investments: (Notes 1, 4 and 5)
 Proceeds from sales  .............................................      15,319,304            3,428,998
 Cost of investments sold   .......................................      14,300,603            3,005,963
                                                                       ------------         ------------
  Net realized gain   .............................................       1,018,701              423,035
Net unrealized gain (loss) on investments: (Note 5)
 Beginning of period  .............................................      14,132,669            4,391,574
 End of period  ...................................................       8,916,718            9,478,418
                                                                       ------------         ------------
  Net change in unrealized gain (loss)  ...........................      (5,215,951)           5,086,844
                                                                       ------------         ------------
Net realized and unrealized gain (loss) on investments    .........      (4,197,250)           5,509,879
                                                                       ------------         ------------
Net (decrease) increase in net assets resulting from operations          (1,627,139)           5,653,246
                                                                       ------------         ------------
FROM UNIT TRANSACTIONS:
Variable life premium payments    .................................      32,286,413           21,128,211
Sales and administrative charges deducted by the Company  .........      (1,105,628)            (632,971)
Premiums allocated to the fixed account    ........................        (706,230)          (1,644,459)
                                                                       ------------         ------------
 Net premiums allocated to the variable account  ..................      30,474,555           18,850,781
Transfers to the Company for monthly deductions  ..................      (4,828,049)          (3,306,575)
Redemptions by contract holders   .................................      (2,187,917)          (1,152,122)
Transfers on account of policy loans    ...........................        (187,877)            (422,131)
Other  ............................................................         (52,426)              43,265
                                                                       ------------         ------------
 Net increase in net assets from unit transactions (Note 5)  ......      23,218,286           14,013,218
                                                                       ------------         ------------
Change in net assets  .............................................      21,591,147           19,666,464
NET ASSETS:
Beginning of period   .............................................     223,173,883          126,515,779
                                                                       ------------         ------------
End of period   ...................................................    $244,765,030         $146,182,243
                                                                       ============         ============
</TABLE>

See Notes to Financial Statements


                                      S-4
<PAGE>

Variable Life Account B

Condensed Financial Information--Three Months Ended March 31, 1997 (Unaudited)



<TABLE>
<CAPTION>
                                                 Value
                                               Per Unit               Increase
                                                                     (Decrease)
                                                                    in Value of            Reserves
                                        Beginning     End of        Accumulation           at End
                                        of Period     Period            Unit              of Period
                                        -----------   ---------   --------------------   ------------
<S>                                       <C>         <C>                <C>             <C>
Aetna Variable Fund:
 Aetna Vest  ........................     $34.932     $35.579             1.85%          $52,790,404
 Aetna Vest II  .....................      19.507      19.868             1.85%           15,918,571
 Aetna Vest Plus   ..................      16.389      16.692             1.85%           24,193,440
 Aetna Vest Estate Protector   ......      11.675      11.896             1.89%              343,196
 Corporate Specialty Market    ......      14.805      15.080             1.85%            4,663,688
Aetna Income Shares:
 Aetna Vest  ........................     $21.850     $21.739            (0.51%)           5,779,308
 Aetna Vest II  .....................      14.691      14.616            (0.51%)             964,510
 Aetna Vest Plus   ..................      11.764      11.704            (0.51%)           1,573,435
 Aetna Vest Estate Protector   ......      10.452      10.403            (0.47%)             110,600
 Corporate Specialty Market    ......      11.354      11.297            (0.51%)           4,737,878
Aetna Variable Encore Fund:
 Aetna Vest  ........................     $16.577     $16.743             1.00%            2,617,424
 Aetna Vest II  .....................      12.117      12.238             1.00%              162,807
 Aetna Vest Plus   ..................      11.388      11.502             1.00%            5,475,885
 Aetna Vest Estate Protector   ......      10.333      10.441             1.04%              391,865
 Corporate Specialty Market    ......      10.895      11.004             1.00%            7,098,510
Aetna Investment Advisers Fund, Inc.:
 Aetna Vest  ........................     $17.547     $17.424            (0.70%)           1,901,583
 Aetna Vest II  .....................      17.742      17.618            (0.70%)           4,157,201
 Aetna Vest Plus   ..................      14.880      14.775            (0.70%)           6,002,453
 Aetna Vest Estate Protector   ......      11.340      11.086            (2.24%) (1)           2,571
 Corporate Specialty Market    ......      12.954      12.863            (0.70%)           4,365,577
Aetna Ascent Variable Portfolio:
 Aetna Vest  ........................     $11.828     $11.771            (0.48%)             135,740
 Aetna Vest II  .....................      11.828      11.771            (0.48%)              99,315
 Aetna Vest Plus   ..................      11.828      11.771            (0.48%)             626,288
 Aetna Vest Estate Protector   ......      11.886      11.789            (0.82%) (2)           2,580
Aetna Crossroads Variable
 Portfolio:
 Aetna Vest  ........................     $11.474     $11.453            (0.18%)              28,023
 Aetna Vest II  .....................      11.544      11.453            (0.79%) (1)           1,917
 Aetna Vest Plus   ..................      11.474      11.453            (0.18%)             165,657
 Aetna Vest Estate Protector   ......      11.487      11.470            (0.14%)                 495
Aetna Legacy Variable Portfolio:
 Aetna Vest II  .....................     $11.263     $11.076            (1.66%) (2)           9,557
 Aetna Vest Plus   ..................      11.118      11.076            (0.38%)              46,595
</TABLE>


                                      S-5
<PAGE>

Variable Life Account B

Condensed Financial Information--Three Months Ended March 31, 1997 (unaudited &
continued)

<TABLE>
<CAPTION>
                                                                   Increase
                                            Value Per Unit        (Decrease)
                                                                  in Value of       Reserves
                                        Beginning     End of      Accumulation       at End
                                        of Period     Period           Unit         of Period
                                        -----------   ---------   --------------   ------------
<S>                                       <C>         <C>             <C>           <C>
Alger American Small
 Capitalization Portfolio:
 Aetna Vest  ........................     $16.051     $14.113         (12.07%)      1,043,585
 Aetna Vest II  .....................      16.052      14.114         (12.07%)        635,959
 Aetna Vest Plus   ..................      16.043      14.106         (12.07%)      5,680,005
 Aetna Vest Estate Protector   ......       9.982       8.780         (12.04%)        253,395
 Corporate Specialty Market    ......      13.201      11.607         (12.07%)      4,847,810
American Century VP Capital
 Appreciation Fund:
 Aetna Vest  ........................     $12.534     $10.646         (15.06%)        840,154
 Aetna Vest II  .....................      12.590      10.694         (15.06%)        310,402
 Aetna Vest Plus   ..................      12.419      10.548         (15.06%)      3,515,587
 Aetna Vest Estate Protector   ......       9.511       8.082         (15.03%)          2,691
 Corporate Specialty Market    ......      11.358       9.647         (15.06%)        889,837
Fidelity Investments Variable
 Insurance Products Fund:
Equity-Income Portfolio:
 Aetna Vest  ........................     $10.871     $10.968           0.90%          87,359
 Aetna Vest II  .....................      10.871      10.968           0.90%          48,971
 Aetna Vest Plus   ..................      10.871      10.968           0.90%       2,014,106
 Aetna Vest Estate Protector   ......      10.883      10.985           0.93%         252,126
 Corporate Specialty Market    ......      12.512      12.624           0.90%      13,280,467
Growth Portfolio:
 Corporate Specialty Market    ......     $11.255     $10.952          (2.69%)      5,489,224
Overseas Portfolio:
 Corporate Specialty Market    ......     $11.241     $11.578           2.99%         577,577
Fidelity Investments Variable
 Insurance Products Fund II:
Asset Manager Portfolio:
 Corporate Specialty Market    ......     $12.022     $11.987          (0.30%)      1,461,329
Contrafund Portfolio:
 Aetna Vest  ........................     $11.525     $11.309          (1.88%)        305,794
 Aetna Vest II  .....................      11.525      11.309          (1.88%)         94,053
 Aetna Vest Plus   ..................      11.525      11.309          (1.88%)      1,620,391
 Aetna Vest Estate Protector   ......      11.538      11.326          (1.84%)        158,332
 Corporate Specialty Market    ......      12.396      12.164          (1.88%)      6,149,536
Janus Aspen Series:
Aggressive Growth Portfolio:
 Aetna Vest  ........................     $16.153     $14.143         (12.44%)        737,026
 Aetna Vest II  .....................      16.153      14.143         (12.44%)        458,338
</TABLE>

                                      S-6
<PAGE>

Variable Life Account B

Condensed Financial Information--Three Months Ended March 31, 1997 (unaudited &
continued):

<TABLE>
<CAPTION>
                                                                     Increase
                                            Value Per Unit          (Decrease)
                                                                   in Value of        Reserves
                                        Beginning     End of       Accumulation        at End
                                        of Period     Period           Unit           of Period
                                        -----------   ---------   -----------------   -----------
<S>                                       <C>         <C>             <C>             <C>
 Aetna Vest Plus   ..................     $16.153     $14.143         (12.44%)        $3,517,794
 Aetna Vest Estate Protector   ......       9.797       8.581         (12.41%)           311,336
 Corporate Specialty Market    ......      12.120      10.611         (12.44%)         4,516,552
Balanced Portfolio:
 Aetna Vest  ........................     $13.966     $14.196           1.64%         $   97,246
 Aetna Vest II  .....................      14.075      14.306           1.64%             84,618
 Aetna Vest Plus   ..................      13.960      14.189           1.64%          2,082,733
 Aetna Vest Estate Protector   ......      11.101      11.288           1.68%             35,062
 Corporate Specialty Market    ......      12.242      12.443           1.64%          2,020,522
Growth Portfolio:
 Aetna Vest  ........................     $14.898     $14.938           0.27%         $  541,273
 Aetna Vest II  .....................      14.884      14.924           0.27%          1,002,167
 Aetna Vest Plus   ..................      14.863      14.903           0.27%          4,160,826
 Aetna Vest Estate Protector   ......      10.857      10.890           0.31%            146,512
 Corporate Specialty Market    ......      12.232      12.265           0.27%          2,427,403
Short-Term Bond Portfolio:
 Aetna Vest  ........................     $11.289     $11.397           0.95%         $    6,924
 Aetna Vest II  .....................      11.277      11.385           0.95%              1,372
 Aetna Vest Plus   ..................      11.247      11.354           0.95%            273,539
 Aetna Vest Estate Protector   ......      10.389      10.465           0.73% (1)          1,539
 Corporate Specialty Market    ......      10.468      10.568           0.95%          3,661,389
Worldwide Growth Portfolio:
 Aetna Vest  ........................     $16.364     $17.339           5.96%         $1,547,127
 Aetna Vest II  .....................      16.368      17.344           5.96%            940,957
 Aetna Vest Plus   ..................      16.348      17.322           5.96%          6,185,375
 Aetna Vest Estate Protector   ......      11.811      12.519           6.00%            310,828
 Corporate Specialty Market    ......      13.459      14.262           5.96%          4,577,567
Scudder Variable Life Investment
 Fund--International Portfolio:
 Aetna Vest  ........................     $14.543     $14.813           1.86%         $2,402,152
 Aetna Vest II  .....................      14.453      14.722           1.86%            675,216
 Aetna Vest Plus   ..................      14.373      14.640           1.86%          5,406,958
 Aetna Vest Estate Protector   ......      10.898      11.105           1.90%             99,911
 Corporate Specialty Market    ......      12.043      12.267           1.86%          2,609,005
</TABLE>

Notes to Condensed Financial Information:

   (1)--Reflects less than a full year of performance activity. Funds were
        first received in this option during January 1997.

   (2)--Reflects less than a full year of performance activity. Funds were
        first received in this option during February 1997.


                                      S-7
<PAGE>

Variable Life Account B

Notes to Financial Statements--March 31, 1997 (Unaudited):


1. Summary of Significant Accounting Policies

   Variable Life Account B ("Account") is a separate account established by
   Aetna Life Insurance and Annuity Company and is registered under the
   Investment Company Act of 1940 as a unit investment trust. The Account is
   sold exclusively for use with variable life insurance product contracts as
   defined under the Internal Revenue Code of 1986, as amended.

   The preparation of financial statements in conformity with generally
   accepted accounting principles requires management to make estimates and
   assumptions that affect amounts reported therein. Although actual results
   could differ from these estimates, any such differences are expected to be
   immaterial to the net assets of the Account.

   a. Valuation of Investments

   Investments in the following Funds are stated at the closing net asset
   value per share as determined by each fund on March 31, 1997:

   Aetna Variable Fund                      Fidelity Investments Variable
   Aetna Income Shares                        Insurance Products Fund II:
   Aetna Variable Encore Fund               [bullet] Asset Manager Portfolio
   Aetna Investment Advisers Fund, Inc.     [bullet] Contrafund Portfolio
   Aetna Ascent Variable Portfolio          Janus Aspen Series:
   Aetna Crossroads Variable Portfolio      [bullet] Aggressive Growth Portfolio
   Aetna Legacy Variable Portfolio          [bullet] Balanced Portfolio
   Alger American Small Capitalization      [bullet] Growth Portfolio
     Portfolio                              [bullet] Short-Term Bond Portfolio
   American Century VP Capital              [bullet] Worldwide Growth Portfolio
     Appreciation Fund                      Scudder Variable Life Investment
   Fidelity Investments Variable              Fund--International Portfolio
     Insurance Products Fund:
   [bullet] Equity-Income Portfolio
   [bullet] Growth Portfolio
   [bullet] Overseas Portfolio

     b. Other

   Other Investment transactions are accounted for on a trade date basis and
   dividend income is recorded on the ex-dividend date. The cost of
   investments sold is determined by specific identification.

     c. Federal Income Taxes

   The operations of the Account form a part of, and are taxed with, the total
   operations of Aetna Life Insurance and Annuity Company ("Company") which is
   taxed as a life insurance company under the Internal Revenue Code of 1986,
   as amended.

2. Valuation Period Deductions

   Deductions by the Account for mortality and expense risk charges are made
   in accordance with the terms of the policies and are paid to the Company.


                                      S-8
<PAGE>

Variable Life Account B

Notes to Financial Statements--March 31, 1997 (unaudited & continued):

3. Dividend Income

   On an annual basis the Funds distribute substantially all of their taxable
   income and realized capital gains to their shareholders. Distributions paid
   to the Account are automatically reinvested in shares of the Funds. The
   Account's proportionate share of each Fund's undistributed net investment
   income (distributions in excess of net investment income) and accumulated
   net realized gain (loss) on investments is included in net unrealized gain
   (loss) on investments in the Statements of Operations and Changes in Net
   Assets.

4. Purchases and Sales of Investments

   The cost of purchases and proceeds from sales of investments other than
   short-term investments for the three months ended March 31, 1997 and 1996
   aggregated $41,107,702 and $15,319,304 and $17,583,396 and $3,428,998,
   respectively.

                                      S-9
<PAGE>

Variable Life Account B

Notes to Financial Statements--March 31, 1997 (unaudited & continued):

5. Supplemental Information to Statements of Operations and Changes in Net
   Assets--Three-Months Ended March 31, 1997

<TABLE>
<CAPTION>
                                                               Valuation       Proceeds      Cost of         Net
                                                                 Period          from      Investments    Realized
                                                 Dividends     Deductions       Sales          Sold      Gain (Loss)
                                                ------------ --------------- ------------- ------------- ------------
<S>                                               <C>         <C>              <C>           <C>         <C>
Aetna Variable Fund:
 PolicyHolder's account values  ...............   $        0  $  (138,689)     $ 2,085,493   $ 1,533,994 $ 551,499
Aetna Income Shares:
 PolicyHolders' account values  ...............            0      (19,010)         862,682       883,816   (21,134)
Aetna Variable Encore Fund:
 PolicyHolder's account values  ...............      372,968      (15,420)       5,214,143     5,282,921   (68,778)
Aetna Investment Advisers Fund, Inc.:
 PolicyHolder's account values  ...............            0      (23,413)         326,908       270,907    56,001
Aetna Ascent Variable Portfolio:
 PolicyHolder's account values  ...............            0       (1,012)         719,965       718,546     1,419
Aetna Crossroads Variable Portfolio:
 PolicyHolder's account values  ...............            0         (219)         151,692       151,595        97
Aetna Legacy Variable Portfolio:
 PolicyHolder's account values  ...............            0          (45)          31,294        31,283        11
Alger American Small Capitalization Portfolio:
 PolicyHolder's account values  ...............            0      (18,952)       1,610,023     1,464,966   145,057
American Century VP Capital Appreciation Fund:
 PolicyHolder's account values  ...............      132,455       (9,411)         628,578       573,692    54,886
Fidelity Investments Variable Insurance
 Products Fund:
Equity-Income Portfolio:
 PolicyHolder's account values  ...............    1,485,715      (20,823)          95,203        90,944     4,259
Growth Portfolio:
 PolicyHolder's account values  ...............      192,233       (7,619)         105,973       100,096     5,877
Overseas Portfolio:
 PolicyHolder's account values  ...............       46,706         (768)           6,580         5,914       666
Fidelity Investments Variable Insurance
 Products Fund II:
Asset Manager Portfolio:
 PolicyHolder's account values  ...............      175,953       (2,076)          36,869        35,726     1,143
Contrafund Portfolio:
 PolicyHolder's account values  ...............      235,708      (10,954)         181,301       150,422    30,879
Janus Aspen Series:
Aggressive Growth Portfolio:
 PolicyHolder's account values  ...............            0      (13,717)       2,488,643     2,394,608    94,035
Balanced Portfolio:
 PolicyHolder's account values  ...............            0       (5,499)         141,829       115,577    26,252
Growth Portfolio:
 PolicyHolder's account values  ...............            0      (11,143)         130,246        96,623    33,623
Short-Term Bond Portfolio:
 PolicyHolder's account values  ...............            0       (5,429)          30,221        29,518       703
Worldwide Growth Portfolio:
 PolicyHolder's account values  ...............            0      (16,324)         128,784        88,357    40,427
Scudder Variable Life Investment Fund -
International Portfolio:
 PolicyHolder's account values  ...............      264,245      (15,349)         342,877       281,098    61,779
                                                 -----------  -----------     ------------  ------------ ----------
Total Variable Life Account B   ...............   $2,905,983  $  (335,872)     $15,319,304   $14,300,603 $1,018,701
                                                 ===========  ===========     ============  ============ ==========
</TABLE>

                                      S-10

<PAGE>

<TABLE>
<CAPTION>
                                                       Net Increase
         Net Unrealized                  Net           (Decrease) In
           Gain (Loss)                Change in        Net Assets                 Net Assets
 Beginning            End            Unrealized         from Unit        Beginning          End
 of Period         of Period         Gain (Loss)       Transactions      of Period       of Period
- ---------------   ---------------   ----------------   --------------   --------------   -------------
 <S>               <C>               <C>                <C>             <C>              <C>
 $ 7,294,643       $  8,630,619      $  1,335,976       $ 3,288,887     $ 92,871,626     $ 97,909,299
    (190,180)          (197,727)           (7,547)           33,635       13,179,787       13,165,731
     106,394            (61,052)         (167,446)        6,532,982        9,092,185       15,746,491
   1,383,931          1,240,445          (143,486)          748,742       15,791,541       16,429,385
      15,645              9,902            (5,743)          323,881          545,378          863,923
        (191)              (954)             (763)           73,285          123,692          196,092
          20               (427)             (447)           42,670           13,963           56,152
     172,057         (1,638,799)       (1,810,856)        1,059,422       13,086,083       12,460,754
    (146,911)        (1,335,151)       (1,188,240)           86,456        6,482,525        5,558,671
   1,096,283           (315,504)       (1,411,787)        2,315,452       13,310,213       15,683,029
     294,867            (48,591)         (343,458)          589,662        5,052,529        5,489,224
      37,941              8,232           (29,709)           28,355          532,327          577,577
     134,978            (44,794)         (179,772)           55,895        1,410,186        1,461,329
     730,883            298,019          (432,864)        1,593,647        6,911,690        8,328,106
     249,074         (1,129,012)       (1,378,086)        1,175,887        9,662,927        9,541,046
     243,163            272,745            29,582           695,501        3,574,345        4,320,181
     566,478            531,502           (34,976)        1,116,030        7,174,647        8,278,181
      26,773             72,114            45,341            76,300        3,827,848        3,944,763
     872,277          1,474,423           602,146         3,020,469        9,915,136       13,561,854
   1,244,544          1,150,728           (93,816)          361,128       10,615,255       11,193,242
 -----------       ------------      ------------       ------------    -------------    -------------
 $14,132,669       $  8,916,718      $ (5,215,951)      $23,218,286     $223,173,883     $244,765,030
 ===========       ============      ============       ============    =============    =============
</TABLE>

                                      S-11


<PAGE>

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

                   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                   Index to Consolidated Financial Statements

<TABLE>
<CAPTION>
                                                                                             Page
<S>                                                                                          <C>
Consolidated Statements of Income for the three months ended March 31, 1997 and 1996         F-2
  (unaudited)   .
Consolidated Balance Sheets as of March 31, 1997 (unaudited) and December 31, 1996  ......   F-3
Consolidated Statements of Changes in Shareholder's Equity for the three months ended
   March 31, 1997 and 1996 (unaudited)    ................................................   F-4
Consolidated Statements of Cash Flows for the three months ended March 31, 1997 and 1996
   (unaudited)    ........................................................................   F-5
Condensed Notes to Consolidated Financial Statements as of March 31, 1997 (unaudited)  ...   F-7
</TABLE>


                                      F-1
<PAGE>

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

                        Consolidated Statements of Income
                                   (millions)

                                                          (unaudited)
                                                        3 Months Ended
                                                           March 31,
                                                       ------------------
                                                         1997      1996
                                                       --------   -------
Revenue:
 Premiums                                                $ 52.3   $ 34.0
 Charges assessed against policyholders                   109.7     92.0
 Net investment income                                    267.8    257.6
 Net realized capital gains                                 5.0     14.9
 Other income                                               9.7     12.2
                                                        -------   -------
  Total revenue                                           444.5    410.7
Benefits and expenses:
 Current and future benefits                              272.0    236.9
 Operating expenses                                        78.2     87.2
 Amortization of deferred policy acquisition costs         19.9     17.5
                                                        -------   -------
  Total benefits and expenses                             370.1    341.6
Income before income taxes                                 74.4     69.1
Income taxes                                               24.0     20.6
                                                        -------   -------
Net income                                               $ 50.4   $ 48.5
                                                        =======   =======

See Condensed Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

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

                           Consolidated Balance Sheets
                          (millions, except share data)


<TABLE>
<CAPTION>
                                                                    (unaudited)
                                                                     March 31,      December 31,
Assets                                                                 1997            1996
- ------                                                              ------------   -------------
<S>                                                                 <C>            <C>
Investments:
 Debt securities, available for sale, at fair value
  (amortized cost: $12,378.5 and $12,539.1)                           $12,428.6      $12,905.5
 Equity securities, available for sale:
  Non-redeemable preferred stock (cost: $141.3 and $107.6)                152.1          119.0
  Investment in affiliated mutual funds (cost: $64.2 and $77.3)            67.9           81.1
  Common stock (cost: $0.0 and $0.0)                                        0.1            0.3
  Short-term investments                                                   45.5           34.8
  Mortgage loans                                                           12.9           13.0
  Policy loans                                                            408.4          399.3
                                                                     ----------      ----------
   Total investments                                                   13,115.5       13,553.0
 Cash and cash equivalents                                                758.9          459.1
 Accrued investment income                                                185.3          159.0
 Premiums due and other receivables                                        32.6           26.6
 Deferred policy acquisition costs                                      1,560.1        1,515.3
 Reinsurance loan to affiliate                                            593.7          628.3
 Other assets                                                              32.6           33.7
 Separate Accounts assets                                              16,460.1       15,318.3
                                                                     ----------      ----------
   Total assets                                                       $32,738.8      $31,693.3
                                                                     ==========      ==========
Liabilities and Shareholder's Equity
- ------------------------------------
Liabilities:
 Future policy benefits                                               $ 3,613.3      $ 3,617.0
 Unpaid claims and claim expenses                                          37.4           28.9
 Policyholders' funds left with the Company                            10,529.2       10,663.7
                                                                     ----------      ----------
   Total insurance reserve liabilities                                 14,179.9       14,309.6
 Other liabilities                                                        392.8          354.7
 Income taxes:
  Current                                                                  29.1           20.7
  Deferred                                                                 62.1           80.5
 Separate Accounts liabilities                                         16,460.1       15,318.3
                                                                     ----------      ----------
   Total liabilities                                                   31,124.0       30,083.8
                                                                     ----------      ----------
Shareholder's equity:
 Common stock, par value $50 (100,000 shares authorized; 55,000
  shares issued and outstanding)                                            2.8            2.8
 Paid-in capital                                                          418.0          418.0
 Net unrealized capital gains                                              13.6           60.5
 Retained earnings                                                      1,180.4        1,128.2
                                                                     ----------      ----------
   Total shareholder's equity                                           1,614.8        1,609.5
                                                                     ----------      ----------
   Total liabilities and shareholder's equity                         $32,738.8      $31,693.3
                                                                     ==========      ==========
</TABLE>

See Condensed Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

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

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

                                                     (unaudited)
                                              3 Months Ended March 31,
                                            -----------------------------
                                               1997            1996
                                            -------------   -------------
Shareholder's equity, beginning of year      $ 1,609.5       $ 1,583.0
Net change in unrealized capital gains           (46.9)          (75.9)
Net income                                        50.4            48.5
Other changes                                      1.8               -
                                             ---------       ---------
Shareholder's equity, end of period          $ 1,614.8       $ 1,555.6
                                             =========       =========

See Condensed Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

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

                      Consolidated Statements of Cash Flows
                                   (millions)

<TABLE>
<CAPTION>
                                                                       (unaudited)
                                                                3 Months Ended March 31,
                                                               ---------------------------
                                                                  1997           1996
                                                               ------------   ------------
<S>                                                            <C>            <C>
Cash Flows from Operating Activities:
 Net income                                                    $    50.4      $    48.5
 Adjustments to reconcile net income to net cash
  provided by (used for) operating activities:
 Increase in accrued investment income                             (26.3)         (10.9)
 (Increase) decrease in premiums due and other receivables          (3.2)           0.5
 Increase in policy loans                                           (9.1)          (6.0)
 Increase in deferred policy acquisition costs                     (44.8)         (34.3)
 Decrease in reinsurance loan to affiliate                          34.6            9.5
 Net increase in universal life account balances                    63.6           53.0
 Decrease in other insurance reserve liabilities                   (22.0)         (52.4)
 Net decrease in other liabilities and other assets                 (4.9)         (85.3)
 Increase in income taxes                                           18.4           11.8
 Net accretion of discount on investments                          (16.9)         (16.9)
 Net realized capital gains                                         (5.0)         (14.9)
                                                               ----------     ----------
  Net cash provided by (used for) operating activities              34.8          (97.4)
                                                               ----------     ----------
Cash Flows from Investing Activities:
 Proceeds from sales of:
  Debt securities available for sale                             1,380.4        1,634.8
  Equity securities                                                 14.8           48.7
  Mortgage loans                                                     0.1             --
 Investment maturities and collections of:
  Debt securities available for sale                               227.4          255.4
  Short-term investments                                            10.4           10.0
 Cost of investment purchases in:
  Debt securities available for sale                            (1,376.5)      (1,918.0)
  Equity securities                                                (33.8)         (26.1)
  Short-term investments                                           (21.1)         (19.5)
                                                               ----------     ----------
  Net cash provided by (used for) investing activities             201.7          (14.7)
                                                               ----------     ----------
</TABLE>

See Condensed Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

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

                Consolidated Statements of Cash Flows (Continued)

                                   (millions)

<TABLE>
<CAPTION>
                                                                     (unaudited)
                                                              3 Months Ended March 31,
                                                             ---------------------------
                                                               1997           1996
                                                             ------------   ------------
<S>                                                          <C>            <C>
Cash Flows from Financing Activities:
 Deposits and interest credited for investment contracts          390.2          429.9
 Withdrawals of investment contracts                             (326.9)        (332.0)
                                                              ---------      ---------
  Net cash provided by financing activities                        63.3           97.9
                                                              ---------      ---------
Net increase (decrease) in cash and cash equivalents              299.8          (14.2)
Cash and cash equivalents, beginning of period                    459.1          568.8
                                                              ---------      ---------
Cash and cash equivalents, end of period                      $   758.9      $   554.6
                                                              =========      =========
Supplemental cash flow information:
 Income taxes paid, net                                       $     9.4      $    12.0
                                                              =========      =========
</TABLE>

See Condensed Notes to Consolidated Financial Statements.

                                      F-6
<PAGE>

            AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)
              Condensed Notes to Consolidated Financial Statements
                                   (unaudited)

1. Basis of Presentation

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

These consolidated financial statements have been prepared in accordance with
generally accepted accounting principles and are unaudited. Certain
reclassifications have been made to 1996 financial information to conform to
the 1997 presentation. These interim statements necessarily rely heavily on
estimates, including assumptions as to annualized tax rates. In the opinion of
management, all adjustments necessary for a fair statement of results for the
interim periods have been made. All such adjustments are of a normal, recurring
nature. The accompanying condensed consolidated financial statements should be
read in conjunction with the consolidated financial statements and related
notes as presented in the Company's 1996 Annual Report on Form 10-K. Certain
financial information that is normally included in annual financial statements
prepared in accordance with generally accepted accounting principles, but that
is not required for interim reporting purposes, has been condensed or omitted.

2. Future Application of Accounting Standards

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

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

3. Financial Instruments

The Company engages in hedging activities to manage interest rate and price
risks. Such hedging activities have principally consisted of using off-balance
sheet instruments such as futures and forward contracts and interest rate swap
agreements. There were no such contracts or agreements open as of March 31,
1997.

4. Severance and Facilities Charges

In the second quarter of 1996, the Company was allocated severance and
facilities reserves from Aetna to reflect actions taken or to be taken to
reduce the level of corporate expenses and other costs previously absorbed by
Aetna's property-casualty operations.


                                      F-7
<PAGE>

            AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)
        Condensed Notes to Consolidated Financial Statements (Continued)
                                   (unaudited)

4. Severance and Facilities Charges (Continued)

In the third quarter of 1996, the Company established severance and facilities
reserves in the Financial Services and Individual Life Insurance segments to
reflect actions taken or to be taken in order to make its businesses more
competitive.

Activity for the three months ended March 31, 1997 within the severance and
facilities reserves (pretax, in millions) and positions eliminated related to
such actions were as follows:

                                        Reserve      Positions
                                        ----------   ----------
 Balance at December 31, 1996  ......   $  47.9          524
 Actions taken (1) ..................     (10.9)         (88)
                                        --------       -----
  Balance at March 31, 1997 .........   $  37.0          436
                                        ========       =====

(1) Includes $6.3 million of the Company's severance-related actions and $3.9
     million of corporate allocation-related actions.

The Company's severance actions are expected to be substantially completed by
March 31, 1998. The corporate allocation actions and vacating of certain leased
office space are expected to be substantially completed in 1997.

5. Related Party Transactions

Effective December 31, 1988, the Company entered into a reinsurance agreement
with Aetna Life Insurance Company ("Aetna Life") in which substantially all of
the non-participating individual life and annuity business written by Aetna
Life prior to 1981 was assumed by the Company. Effective January 1, 1997, this
agreement has been amended to transition (based on underlying investment
rollover in Aetna Life) from a modified coinsurance to a coinsurance
arrangement. As a result of this change, reserves will be ceded to the Company
from Aetna Life as investment rollover occurs and the loan previously
established will be reduced.

6. Litigation

The Company is involved in numerous lawsuits arising, for the most part, in the
ordinary course of its business operations. While the ultimate outcome of
litigation against the Company cannot be determined at this time, after
consideration of the defenses available to the Company and any related reserves
established, it is not expected to result in liability for amounts material to
the financial condition of the Company, although it may adversely affect
results of operations in future periods.



                                      F-8

<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

                           UNDERTAKING TO FILE REPORTS


Subject to the terms and conditions of Section 15(d) of the Securities Exchange
Act of 1934, the undersigned registrant hereby undertakes to file with the
Securities and Exchange Commission such supplementary and periodic information,
documents and reports as may be prescribed by any rule or regulation of the
Commission heretofore or hereafter duly adopted pursuant to authority conferred
in that section.

                        UNDERTAKING PURSUANT TO RULE 484

Insofar as indemnification for liability arising under the Securities Act of
1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question of whether such indemnification by it is against
public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

                REPRESENTATION PURSUANT TO SECTION 26(e)(2)(A) OF
                       THE INVESTMENT COMPANY ACT OF 1940

Aetna Life Insurance and Annuity Company represents that the fees and charges
deducted under the policies covered by this registration statement, in the
aggregate, are reasonable in relation to the services rendered, the expenses
expected to be incurred, and the risks assumed by the insurance company.

                  CONTENTS OF POST-EFFECTIVE AMENDMENT NO. 5 TO
                             REGISTRATION STATEMENT

This Post-Effective Amendment No. 5 to Registration Statement No. 33-75248 is
comprised of the following papers and documents:

[bullet]  The facing sheet.

<PAGE>

[bullet]  One Corporate Variable Universal Life (Corporate VUL)
          Prospectus Supplement consisting of 33 pages
[bullet]  The undertaking to file reports
[bullet]  The undertaking pursuant to Rule 484
[bullet]  Representations pursuant to Section 26(e)(2)(A) of the Investment
          Company Act of 1940
[bullet]  The signatures
[bullet]  Written consents of the following persons:
               A. Consent of Counsel (included as part of Exhibit No. 2 below)
               B. Actuarial Consent (included as part of Exhibit No. 6 below)
               C. Consent of Independent Auditors (included as Exhibit No. 7
                  below)
<TABLE>
<CAPTION>
      The following Exhibits:

         <S>  <C>
         1.   Exhibits required by paragraph A of instructions to exhibits for Form N-8B-2:
              (1)       Resolution establishing Variable Life Account B(1)
              (2)       Not Applicable
              (3)(i)    Form of Specialty Broker Agreement(2)
              (3)(ii)   Form of Life Insurance Broker-Dealer Agreements (10/94)(3)
              (3)(iii)  Restated and Amended Third Party Administration and Transfer Agent Agreement
              (4)       Not Applicable
              (5)(i)    Corporate VUL Policy (Containing information about Cash Value Accumulation Method of Death Benefit Options
                        (70180-93US))(4)
              (5)(ii)   Corporate VUL Policy (Containing Tables of percentages for the Guideline Premium Method for Death Benefit
                        Options (70182-93US)(4)
              (5)(iii)  Term Rider (70181-94US)) to Corporate VUL Policy 70182-93US(4)
              (6)(i)    Certificate of Incorporation and By-laws of Aetna Life Insurance and Annuity Company(5)
              (6)(ii)   Amendment of Certificate of Incorporation of Aetna Life Insurance and Annuity Company(6)
              (7)       Not Applicable
              (8)(i)    Fund Participation Agreement between Aetna Life Insurance and Annuity Company, Variable Insurance Products
                        Fund and Fidelity Distributors Corporation dated February 1, 1994 and amended on December 15, 1994,
                        February 1, 1995, May 1, 1995, January 1, 1996 and March 1, 1996(6)
              (8)(ii)   Fund Participation Agreement between Aetna Life Insurance and Annuity Company, Variable Insurance
                        Products Fund II and Fidelity Distributors Corporation dated February 1, 1994 and amended on December 15,
                        1994, February 1, 1995, May 1, 1995, January 1, 1996 and March 1, 1996(6)
              (8)(iii)  Service Agreement between Aetna Life Insurance and Annuity Company and Fidelity Investment Institutional
                        Operations Company dated November 1, 1995(7)
<PAGE>

              (8)(iv)   Fund Participation Agreement between Aetna Life Insurance and Annuity Company and Janus Aspen Series dated
                        April 19, 1994 and amended March 1, 1996(8)
              (9)       Not Applicable
              (10.1)    Form of Application for Corporate VUL Policy (38900-93)(9)
              (10.2)    Supplement (70268-97) to Form of Application for Corporate VUL Policy(10)
</TABLE>

         2.   Opinion and Consent of Counsel
         3.   Not Applicable
         4.   Not Applicable
         5.   See Item No. (27)
         6    Actuarial Opinion and Consent
         7.   Consent of Independent Auditors
         8.   Copy of Power of Attorney(11)

         (27)  Financial Data Schedule

1.   Incorporated by reference to Post-Effective Amendment No. 2 to Registration
     Statement on Form S-6 (File No. 33-76004), as filed electronically on
     February 16, 1996.
2.   Incorporated by referenced to Pre-Effective Amendment No. 1 to Registration
     Statement on Form S-6 (File No. 33-75248), as filed on June 8, 1994.
3.   Incorporated by reference to Post-Effective Amendment No. 2 to Registration
     Statement on Form S-6 (File No. 33-75248), as filed on April 25, 1995.
4.   Incorporated by reference to Post-Effective Amendment No. 4 to Registration
     Statement on Form S-6 (File No. 33-75248), as filed electronically on April
     22, 1997.
5.   Incorporated by reference to Post-Effective Amendment No. 1 to Registration
     Statement on Form S-1 (File No. 33-60477), as filed electronically on April
     15, 1996.
6.   Incorporated by reference to Post-Effective Amendment No. 12 to
     Registration Statement on Form N-4 (File No. 33-75964), as filed
     electronically on February 11, 1997.
7.   Incorporated by reference to Post-Effective Amendment No. 3 to Registration
     Statement on Form N-4 (File No. 33-88720), as filed electronically on June
     28, 1996.
8.   Incorporated by reference to Post-Effective Amendment No. 5 to Registration
     Statement on Form N-4 (File No. 33-75986), as filed electronically on April
     12, 1996.
9.   Incorporated by reference to Registration Statement on Form S-6 (File No.
     33-75248), as filed on February 10, 1994.
10.  Incorporated by reference to Registration Statement on Form S-6 (File No.
     333-27337), as filed electronically on May 16, 1997.
11.  Incorporated by reference to Post-Effective Amendment No. 8 to Registration
     Statement on Form S-6 (File No. 33-76004), as filed electronically on July
     14, 1997. In addition, a certified copy of the resolution adopted by the
     Depositor's Board of Directors authorizing filings pursuant to a power of
     attorney as required by Rule 478 under the Securities Act of 1933 is
     incorporated by reference to Post-Effective Amendment No. 5 to Registration
     Statement on Form N-4 (File No. 33-75986), as filed electronically on April
     12, 1996.

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the Registrant,
Variable Life Account B of Aetna Life Insurance and Annuity Company has duly
caused this Post-Effective Amendment No. 5 to its Registration Statement to be
signed on its behalf by the undersigned, thereunto duly authorized, and the seal
of the Depositor to be hereunto affixed and attested, all in the City of
Hartford, and State of Connecticut, on the 29th day of July, 1997.

                                              VARIABLE LIFE ACCOUNT B OF
                                              AETNA LIFE INSURANCE AND
                                              ANNUITY COMPANY
                                                (Registrant)

(SEAL)

ATTEST: /s/ Karen A. Peddle
        --------------------
         Karen A. Peddle
         Assistant Secretary

                                          By: AETNA LIFE INSURANCE AND
                                              ANNUITY COMPANY
                                                (Depositor)

                                          By:  Daniel P. Kearney*
                                              --------------------------------
                                               Daniel P. Kearney
                                               Principal Executive Officer


Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 5 to the Registration Statement on Form N-4 (File No. 33-75248)
has been signed below by the following persons in the capacities indicated and
on the dates indicated.

<TABLE>
<CAPTION>
Signature                             Title                                                             Date
- ---------                             -----                                                             ----

<S>                                   <C>                                                            <C>
Daniel P. Kearney*                    Director and President                                         )
- ------------------------------------  (Principal Executive Officer)
Daniel P. Kearney                                                                                    )

                                                                                                     )
Christopher J. Burns*                 Director                                                       )   July
- ------------------------------------                                                                 )
Christopher J. Burns                                                                                 )   29, 1997
                                                                                                     )

<PAGE>

J. Scott Fox*                         Director                                                       )
- ------------------------------------                                                                 )
J. Scott Fox                                                                                         )
                                                                                                     )
Timothy A. Holt*                      Director                                                       )
- ------------------------------------                                                                 )
Timothy A. Holt                                                                                      )

                                                                                                     )
John Y. Kim*                          Director                                                       )
- ------------------------------------                                                                 )
John Y. Kim                                                                                          )
                                                                                                     )
Shaun P. Mathews*                     Director                                                       )
- ------------------------------------                                                                 )
Shaun P. Mathews                                                                                     )
                                                                                                     )
Glen Salow*                           Director                                                       )
- ------------------------------------                                                                 )
Glen Salow                                                                                           )
                                                                                                     )
Creed R. Terry*                       Director                                                       )
- ------------------------------------                                                                 )
Creed R. Terry                                                                                       )
                                                                                                     )
Deborah Koltenuk*                     Vice President and Treasurer, Corporate Controller             )
- ------------------------------------                                                                 )
Deborah Koltenuk                                                                                     )
</TABLE>

By: /s/ Kirk P. Wickman             
    --------------------------------
    *Kirk P. Wickman
     Attorney-in-Fact

<PAGE>

                             VARIABLE LIFE ACCOUNT B
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
Exhibit No.         Exhibit                                                                          Page
- -----------         -------                                                                          ----

<S>                 <C>                                                                              <C>
99-1.1              Resolution of the Board of Directors of Aetna Life Insurance and Annuity          *
                    Company establishing Variable Life Account B

99-1.3(i)           Form of Specialty Broker Agreement                                                *

99-1.3(ii)          Form of Life Insurance Broker-Dealer Agreements (10/94)                           *

99-1.3(iii)         Restated and Amended Third Party Administration and Transfer Agent Agreement
                                                                                                     ---

99-1.5(i)           Corporate VUL Policy (Containing information about Cash Value Accumulation        *
                    Method of Death Benefit Options) (70180-93US)

99-1.5(ii)          Corporate VUL Policy (Containing Tables of percentages for the Guideline          *
                    Premium Method for Death Benefit Options) (70182-93US)

99-1.5(iii)         Term Rider (70181-94US) to Corporate VUL Policy 70182-93US                        *

99-1.6(i)           Certificate of Incorporation and By-laws of Depositor                             *

99-1.6(ii)          Amendment of the Certificate of Incorporation of Aetna Life Insurance and         *
                    Annuity Company

99-1.8(i)           Fund Participation Agreement between Aetna Life Insurance                         *
                    and Annuity Company, Variable Insurance Products Fund and
                    Fidelity Distributors Corporation dated February 1, 1994 and
                    amended on December 15, 1994, February 1, 1995, May 1, 1995,
                    January 1, 1996 and March 1, 1996

99-1.8(ii)          Fund Participation Agreement between Aetna Life Insurance                         *
                    and Annuity Company, Variable Insurance Products Fund II
                    and Fidelity Distributors Corporation dated February 1, 1994
                    and amended on December 15, 1994, February 1, 1995, May 1,
                    1995, January 1, 1996 and March 1, 1996
</TABLE>

*Incorporated by reference

<PAGE>


<TABLE>
<CAPTION>
Exhibit No.         Exhibit                                                                          Page
- -----------         -------                                                                          ----

<S>                 <C>                                                                              <C>
99-1.8(iii)         Service Agreement between Aetna Life Insurance and Annuity Company and Fidelity   *
                    Investment Institutional Operations Company dated November 1, 1995

99-1.8(iv)          Fund Participation Agreement between Aetna Life Insurance and Annuity Company     *
                    and Janus Aspen Series dated April 19, 1994 and amended March 1, 1996

99-1.10.1           Form of Application for Corporate VUL Policy (38900-93)                           *

99-1.10.2           Supplement (70268-97) to Form of Application for Corporate VUL Policy             *

99-2                Opinion and Consent of Counsel
                                                                                                     ---

99-6                Actuarial Opinion and Consent
                                                                                                     ---

99-7                Consent of Independent Auditors
                                                                                                     ---

99-8                Copy of Power of Attorney                                                         *

27                  Financial Data Schedule
                                                                                                     ---
</TABLE>

*Incorporated by reference


                              RESTATED AND AMENDED
             THIRD PARTY ADMINISTRATION AND TRANSFER AGENT AGREEMENT

THIS AMENDED AND RESTATED AGREEMENT ("Agreement") by and between Andesa TPA,
Inc. (hereafter called "Administrator"), a Pennsylvania corporation, and Aetna
Life Insurance and Annuity Company (hereinafter called "Carrier"), a Connecticut
corporation is effective as of January 1, 1994 ("Effective Date").

WHEREAS, Carrier intends to issue certain life insurance policies and related
riders on the forms set forth in the attached Schedule A (hereinafter called
"Policy") through producers (hereinafter called "Producer") to employers
(hereinafter called "Employer") or, in certain instances, to other entities such
as designated employees of an Employer; and

WHEREAS, both Administrator and Carrier desire that Administrator provide
Carrier, Producer and Employer with certain transfer agent and administrative
services in conjunction with each issued Policy; and

WHEREAS, Carrier wishes to ensure continuity of administrative services in the
event Administrator is unable to provide such services;

NOW, THEREFORE, intending to be legally bound, the parties agree as follows:

1.     DEVELOPMENT SERVICES PROVIDED BY ADMINISTRATOR

       a.     In preparation for the performance of the ongoing services
              outlined in Section 2 below, Administrator will perform certain
              software modification, testing and other tasks from time to time
              (collectively, the "Development Tasks") per Schedule B.

       b.     Whenever Carrier desires Administrator to perform additional 
              Development Tasks for a new product or service, Administrator will
              prepare a schedule ("New Schedule") which includes a detailed
              description of the new Development Tasks, the fees for the new
              Development Tasks, the dates and sites for performance of the new
              Development Tasks, a signature block for both parties to sign, and
              the statement: "The parties agree that this schedule is governed
              by the terms and conditions of the Third Party Administration and
              Transfer Agent Agreement, as restated and amended, between the
              parties, which shall apply to this schedule as if said terms and
              conditions were fully set forth herein." Each New Schedule, when
              signed by both parties, shall become part of this Agreement,

       c.     When Carrier desires Administrator to modify Development Tasks,
              listed on Schedule B or any "New Schedule", Carrier will prepare a
              Change Control Request ("CCR") with a control number followed by
              an "M" indication that it is a modification request. The CCR will
              contain a complete specification of the development task to
              include 



                                       1
<PAGE>

              algorithms, report formats, and examples as appropriate.
              Administrator will return the CCR annotated with a time and cost
              estimate. If the estimate is acceptable, the Carrier and
              Administrator will agree on a mutually acceptable time table for
              implementation of the modification and add the implementation
              target date to the CCR. Both parties will sign the CCR with the
              following statement; "The parties agree that this CCR is governed
              by the terms and conditions of the current Third Party
              Administration and Transfer Agent Agreement between the parties
              which shall apply to this CCR as if said terms and conditions were
              fully set forth herein."

       d.     Administrator and Carrier understand and agree that time is of the
              essence in meeting the target dates set forth in Schedule B and
              any New Schedule, and any, CCR, and will provide each other with
              periodic updates.

2.     ONGOING SERVICES PROVIDED BY ADMINISTRATOR

       On the basis of employee data provided by Employer and policy data
       provided by Carrier, and subject to all other terms and conditions of
       this Agreement, Administrator shall provide the following ongoing
       services for as long as this Agreement is in force:

       a.     Insurance Coverage Documents

              Administrator, on behalf of Carrier and upon its instruction,
              shall prepare a full, complete and correct Policy (including
              without limit, insertion of a copy of the application received
              from Carrier) for each person insured by an Employer, and transmit
              each such Policy to the Producer designated by the Carrier for
              delivery of the Policy to the Employer, unless otherwise
              instructed by the Carrier. Administrator shall have no authority
              to accept applications, underwrite, approve or effect insurance on
              behalf of Carrier unless otherwise agreed to in writing by
              Carrier.

       b.     Computation of Policy Values

              Administrator shall record Policy transactions on a daily basis,
              including the calculation of Policy values on variable universal
              life insurance products shown on Schedule A ("VUL") where
              underlying separate account units are purchased, sold, transferred
              or surrendered, as set forth in Schedule C. On a monthly basis for
              each person insured, coincident with the monthly anniversary of a
              Policy, Administrator shall compute the Policy values set forth in
              the attached Schedule C. Administrator shall also compute
              information for determining underlying unit value of VUL on a
              daily basis, as set forth in Schedule C.

       c.     Record Maintenance


                                       2
<PAGE>

              Administrator shall maintain and keep current records in
              connection with each Policy with respect to: (i) the insured; (ii)
              the owner ("Policy Owner"); (iii) any assignee; (iv) the
              beneficiary and any contingent beneficiary; (v) any premium payor,
              if other than the Policy Owner; and (vi) the premiums received and
              the benefits payable by Carrier under such Policy. In further
              thereto, Administrator shall maintain the records as set forth in
              the attached Schedule G and provide access for Carrier, its
              auditors and regulators to inspect such records upon the request
              of Carrier. Administrator shall at all times maintain off-site,
              back-up copies of such records at a mutually agreeable location.

              Administrator understands and agrees that certain records for VUL
              will be maintained by Administrator as a transfer agent ("Transfer
              Agent") under the Securities Exchange Act of 1934, as amended, and
              the rules thereunder, including but not limited Rule 17A-10(e).

              Administrator also agrees that all records prepared or maintained
              by Administrator relating to VUL are the property of Carrier and
              its applicable separate account(s). In furtherance thereto,
              Administrator shall prepare, maintain and surrender such records
              to Carrier on and in accordance with its request.

       d.     Reporting

              Administrator shall provide: (i) Carrier with the reports and data
              as set forth in the attached Schedule D in machine readable format
              acceptable to Carrier ("Interfaces"); (ii) the reports as set
              forth in the attached Schedule E to certain Producers as may be
              designated from time to time by Carrier (hereinafter called
              "Servicing Agents") and (iii) Employer with reports as set forth
              in the attached Schedule F. In the event an Employer is not the
              Policy Owner, Carrier shall designate to whom the reports set
              forth in Schedule F shall be provided.

              Administrator shall maintain capability: (i) to provide
              tax-reporting support to Carrier with respect to payments under
              the Policies; and (ii) to accelerate processing schedules at the
              request of Carrier.

       e.     Training Services

              Administrator shall provide training at Administrator's office for
              personnel of Carrier in the operation of Administrator's data
              processing system on a schedule to be determined by Carrier and
              Administrator. Up to three (3) days of training will be made
              available by the Administrator each calendar year without charge
              to Carrier.


                                       3
<PAGE>

       f.     Additional Policy Forms

              Administrator shall maintain the computer code to provide for
              ongoing services with respect to additional policy forms as may be
              developed from time to time by Carrier; and Administrator will
              provide ongoing services with respect to such additional policy
              forms upon terms and conditions as may be mutually agreeable.

       g.     Referral of Inquires

              Administrator shall promptly refer all inquiries to Carrier with
              respect to the purchase of a Policy, or other requests for
              information as may be specified from time to time by Carrier.
              Administrator shall respond to inquiries (e.g., policy values,
              billing inquiries) as may be permitted by Carrier. For VUL,
              responses shall be limited to those that a Transfer Agent is
              authorized to answer.

       h.     Agency Matters

              In performing the Ongoing Services described in this section 2,
              Administrator shall take all steps reasonably necessary to assure
              Carrier that Administrator has no connection or appearance of
              connection with any insurance agency or insurance broker. In
              furtherance of this obligation, and not by way of litigation,
              Administrator agrees that it shall comply with the prohibited and
              restricted arrangements described in Schedule G-1.

3.     STANDARDS OF PERFORMANCE

       All services provided by Administrator shall be performed with a high
       degree of professional care. In furtherance thereto, Standards of
       Performance for specific services shall be performed in accordance with
       standards set forth in Schedule H, or as otherwise mutually agreed upon
       in writing.

4.     TERM OF AGREEMENT

       This Agreement shall continue from the Effective Date until terminated
       pursuant to the provisions of Section 10 or 11.



                                       4
<PAGE>

5.     WARRANTIES/INDEMNIFICATION

       Administrator represents and warrants that the services performed and/or
       materials produced will not violate any proprietary rights of any third
       party, including, but without limitation, confidential relationships,
       patent, trademark and copyright rights. Administrator hereby separately
       agrees to indemnify and hold Carrier harmless from any loss, claim,
       damage, cost or expense of any kind, including reasonable attorney's fees
       to which Carrier may be subjected by virtue of the foregoing warranty.

       Administrator represents and warrants that it has registered and shall
       maintain its registration as a transfer agent under applicable law; that
       it is empowered under applicable laws and by its charter and bylaws to
       enter and perform this Agreement; and that it has and will continue to
       have access to the necessary facilities, equipment and personnel to
       perform its duties and obligations under this Agreement.

       Administrator warrants and represents that: (a) during the first twelve
       months from the Effective Date, it shall maintain an errors and omissions
       policy in an amount of $1,000,000 to compensate Carrier in the event of
       any loss arising from Andesa's actions in connection with the Policies;
       and (b) during and after the twelve months from the Effective Date,
       Andesa shall maintain, in accordance with reasonable commercial
       standards, an errors and omissions policy in amounts sufficient to
       compensate Carrier in the event of any loss arising from Andesa's actions
       in connection with the Policies and sufficient criminal theft-assurance.
       The Administrator shall, upon request from the Carrier, provide
       satisfactory evidence of any such insurance coverage.

       Andesa represents and warrants that all non-Andesa owned software and
       hardware in use at Andesa's installation in furnishing the third party
       administration services hereunder has been procured by Andesa under valid
       licenses or purchases from the owners thereof, and that Andesa is not
       now, nor will be during the term of this Agreement, in default under any
       such license. Andesa will not utilize any software or hardware during the
       term of this Agreement which may cause Carrier to be charged with
       infringement upon or any violation of the rights of any owner thereof.
       Andesa will indemnify and hold Carrier harmless from and against any
       loss, cost, liability, or expense (including reasonable counsel fees)
       which Carrier may incur by reason of any breach or claimed breach of the
       foregoing representations and warranties.

       Administrator warrants that it has the absolute right to grant Carrier a
       license for use of data processing programs.

       Administrator warrants that it shall perform its obligations hereunder in
       accordance with the Standards of Performance described in Section 3. In
       the event errors are attributable to Administrator, Carrier shall notify
       Administrator of any errors within a reasonable amount of time after
       Carrier learns of such errors and shall accompany notification with
       sufficient 


                                       5
<PAGE>

       documentation for Administrator to correct such errors. Administrator
       will correct such errors within thirty (30) days.

       Except as expressly set forth in this Agreement, neither party makes any
       representations or warranties, express or implied, to each other
       including without limitation the warranties or merchantability or fitness
       for a particular purpose.

       Neither party shall be liable for any indirect, incidental, special,
       consequential or punitive damages, regardless of whether such party has
       been advised of the possibility of such damages.

       The provisions of this Section shall survive the termination of this
       Agreement for any reason whatsoever.

6.     CONFIDENTIALITY

       Administrator will take all reasonable actions to maintain the
       confidentiality of all Carrier and Employer data used in the performance
       of this Agreement. Administrator will not disclose these data or the
       contents of any record maintained pursuant to this Agreement to any party
       other than Carrier, Employer or Servicing Agents, without the express
       written consent of Carrier.

       Neither Administrator nor Carrier shall copy, reproduce or disclose any
       confidential information it receives from the other. For the purpose of
       this Agreement, confidential information includes all information which
       is considered proprietary to Administrator, Carrier, or any of Carrier's
       affiliated companies, including but not limited to, information or
       materials related to the business affairs or procedures of Administrator,
       Carrier, or Carrier's affiliated companies, or the design, programs, flow
       charts and documentation of Administrator's or Carrier's data processing
       applications system and software.

       Should Administrator and Carrier disclose confidential information to
       each other, or should Administrator or Carrier learn of confidential
       information, neither shall, at any time during or after the term of this
       Agreement, disclose such information to any other individual, company or
       other entity or agency, nor use such confidential information for any
       purpose other than in performance of this Agreement.

       The following information shall not be deemed confidential information.
       Administrator and Carrier shall have no obligation with respect to any
       such information which:

       a.     is or falls into the public domain through no wrongful act of 
              Administrator or Carrier; or


                                       6
<PAGE>

       b.     is rightfully received from a third party without restriction 
              and without breach of this Agreement; or

       c.     is approved for release by written authorization of any officer 
              of Administrator and Carrier, or

       d.     is disclosed pursuant to the requirements of a governmental 
              agency or operation of law; or

       e.     is already in possession of the Administrator or Carrier as 
              evidenced by their records and is not the subject of a separate
              non-disclosure or confidentiality agreement with either of them.

7.     COMPENSATION TO ADMINISTRATOR FROM CARRIER

       For the services of Administrator described in Section 1, Carrier shall
       pay Administrator the service fee as provided for in Schedule I.

       For the services of Administrator described in Section 2, Carrier shall
       pay Administrator the administrative fee as provided for in Schedule J.

8.     OWNERSHIP OF RECORDS

       It is specifically agreed that all records developed and maintained
       pursuant to Section 2 are the property of Carrier. Upon termination of
       Administrator's services pursuant to this Agreement for any reason,
       Administrator shall transfer such records to Carrier within ten (10)
       business days following the date of termination. Administrator is hereby
       granted the right to maintain copies of records as may be required under
       applicable law for a period not to exceed the applicable statute(s) of
       limitations to document the services performed prior to termination.

9.     SUSPENSION OF ADMINISTRATOR'S SERVICES

       Administrator's Services as described in Section 2 shall be suspended
       with respect to all Employers upon failure of Carrier to make the
       compensation payments to Administrator as specified in Section 7 within
       thirty (30) days of notification by Administrator that the payment is
       overdue by sixty (60) or more days. Suspension of services shall 
       continue until such payment is made.


                                       7
<PAGE>

10.    PARTIAL TERMINATION OF ADMINISTRATOR'S SERVICES

       Administrator's Services as described in Section 2 shall terminate with
       respect to a specific Employer and each Policy issued to such Employer
       upon:

       a.     Cancellation of that Policy by Carrier or Employer, or

       b.     Administrator's failure to substantially perform its duties under
              this Agreement, unless cured by Administrator within thirty (30)
              days of receipt of a written notice by Carrier which specifies
              that nature of the alleged failure to perform.

11.    COMPLETE TERMINATION OF ADMINISTRATOR'S SERVICES

       Administrator's Services as described in Section 2 shall terminate upon:

       a.     Election by Carrier.

       b.     Election by Carrier, following:  (i) bankruptcy, receivership or
              dissolution of Administrator; (ii) the assignment by Administrator
              of more than twenty-five (25) percent of its assets for the
              benefit of creditors; or (iii) Administrator's failure to follow
              Standards of Performance as specified in Section 3 and the
              uncorrected existence of any of these circumstances for more than
              thirty (30) days; provided, however, that Carrier may elect
              immediate termination at any time during the thirty day period
              specified in section 16, or thereafter, in the event Administrator
              fails to provide Ongoing Services in accordance with the Disaster
              Recovery Requirements specified in the first paragraph of the
              Disaster Recovery Requirements provision in Schedule M.

12.    LICENSED SOFTWARE

       The source computer code and associated documentation Administrator uses
       to provide the services specified in Section 2 is herein referred to as
       "Licensed Software."

13.    USE OF ADMINISTRATOR'S LICENSED SOFTWARE

       In the event of the termination of Administrator's services pursuant to
       Section 10.b or 11.b, Carrier may elect to use Licensed Software to
       provide the services specified in Section 2. In the event of such
       election:

       a.     Grant of Perpetual License

              Administrator grants Carrier a perpetual license for the use of
              the Licensed software and authorizes Carrier's use of the license
              only for the purpose of providing the services specified in
              Section 2. Administrator retains the right to utilize any ideas,


                                       8
<PAGE>

              concepts, know-how, or techniques contained in the materials or
              information furnished by Administrator pursuant to this Agreement.
              Administrator retains any and all rights it may have under U.S.
              Patent Laws, U.S. Statutory Copyright Laws, or other applicable
              laws.

       b.     Confidentiality of Licensed Software

              Carrier shall exercise due diligence, at least equal to that which
              it exercises for similar property owned by the Carrier, to keep
              the Licensed Software confidential. In the event Carrier contracts
              to utilize a third party to provide the administrative services
              specified in Section 2, Carrier shall inform such third party of
              this obligation. Carrier shall be responsible to Administrator for
              all damages resulting from Carrier's or such third party's failure
              to comply with this provision.

       c.     Consulting Services

              Administrator shall provide advice as to hardware and software
              configuration, software installation, and all other matters
              reasonably necessary to enable Carrier to perform the data
              processing services described in Section 2. The minimum hardware
              and software configurations currently required to perform the data
              processing services are set forth in the attached Schedule K.

d.     Training Services

       Administrator shall provide training for personnel of Carrier in the
       operation of Administrator's data processing system on a schedule and at
       a location to be determined by Carrier. Carrier shall reimburse
       Administrator for reasonable out-of-pocket expenses previously agreed to
       by Carrier and incurred at Carrier's request, including personnel time at
       Administrator's standard rates as identified in Schedule I, travel to and
       from Carrier's site, lodging, meals, telephone, and shipping, as may be
       necessary.

14.    CONTINUED USE

       Administrator warrants Carrier's right to continued, uninterrupted use of
       the services provided hereunder, subject to the terms hereof, if there is
       a successor in interest by merger, operation of law, assignment, purchase
       or otherwise. Andesa warrants that the terms and conditions of this
       Agreement shall remain intact unless Carrier and Administrator's
       successor mutually agree to modify or amend.


                                       9
<PAGE>

15.    ESCROW OF PROGRAMS

       Administrator agrees to keep on deposit a copy of the latest version of
       the compiled and linked (executable) Licensed Software in accordance with
       an escrow agreement in the form attached as Schedule L and shall cause
       Carrier to be included within its terms and conditions as a Licensee.

       Administrator shall place the source computer code (i) for the latest
       version of each Program within thirty (30) days of Releases 1, 2 and 3
       specified on Schedule B to implement policies on Administrator's
       administrative systems; (H) for all subsequent versions of the source
       computer code within thirty (30) days of release, (iii) instructions for
       compiling, linking, loading, and creating an executable version from the
       source code; (iv) a list of the software tools used to create an
       executable version; and (v) documentation on how to run and operate the
       executable, Licensed Software in a production environment; with an
       appropriate escrow agent and will cause such agent to notify Carrier in
       writing upon receipt of such source computer code.

       Administrator shall choose the escrow agent and assume all costs,
       including but not limited to any registration, set-up or deposit fees
       associated with escrow charges.

       The parties agree that Administrator's failure to place the source
       computer code with the escrow agent as required herein shall constitute a
       material breach of this Agreement, and in such event, Carrier shall have
       the right to obtain the most recent source code deposit and all items
       described above from the escrow agent without charge.

       In the event of either (a) the termination of Administrator's services
       pursuant to Sections 10.b or 11.b; or (b) the failure of Administrator to
       achieve the disaster recovery service level specified in Schedule M,
       Carrier shall, without charge, receive its copy of all items described
       above from the escrow agent within fifteen (15) days.

16.    DATA SECURITY, BACKUP AND RECOVERY

       Administrator shall provide data security, backup and recovery in
       accordance with Schedule M.

       In the event Administrator fads to achieve the disaster recovery service
       level, specified in Schedule M Administrator shall pay to Carrier as
       liquidated damages, and not as a penalty, five thousand dollars
       ($5000.00) per day for each day the service level is not met during a
       thirty day period beginning on the day immediately following the day a
       disaster recovery service level specified in Schedule M is not met.

       Liquidated damages, as specified above, shall continue to accrue during
       the thirty day period specified until Administrator resumes one hundred
       percent (100%) of its operational 


                                       10
<PAGE>

       obligations at its usual place of business or any backup data center. In
       the event Administrator is unable to resume one hundred percent (100%) of
       its operational obligations during the thirty day period specified,
       Carrier may elect to terminate the Agreement pursuant to section 11.b.
       Administrator grants to Carrier a non-exclusive license to use the
       Licensed Software during any period when Carrier utilizes in-house
       operations as a result of Administrator's failure to achieve disaster
       recovery service levels.

       In the event Administrator fails to achieve the disaster recovery service
       level described in Schedule M (without regard to the thirty day period
       specified above), Carrier shall have the right to obtain a release of the
       Licensed Software and all items deposited in escrow pursuant to section
       15. If the most current version is not released to Carrier, Administrator
       shall pay to Carrier as liquidated damages, and not as a penalty, $5,000
       per day for each day that Carrier is not in receipt of the most current
       version, and Administrator shall use best efforts, at its own expense, to
       assist Carrier in updating the source code.

17.    GENERAL PROVISIONS

       a.     This Agreement shall be governed by and construed in all respects
              in accordance with laws of the State of Pennsylvania; provided,
              however, that Administrator shall comply with all applicable
              insurance administrator registration and licensing requirements
              and shall be responsible for obtaining any necessary
              administrator's license, certificate or registration.

       b.     All disputes between the parties shall be submitted to binding
              arbitration in accordance with the commercial arbitration rules of
              the American Arbitration Association to be conducted in
              Wilmington, Delaware, or some other mutually agreed upon location.
              In no event will Administrator attempt to resolve disputes via
              failure to perform services. In no event will either party attempt
              to resolve disputes via failure to pay amounts due the other;
              provided, however, that either party is authorized at any time
              either before or after termination of this Agreement to deduct
              from any payment due the other party, the entire amount of any
              funds owed by the other party.

       c.     All attached schedules are incorporated herein by reference.

       d.     Administrator, at all times, shall be an independent contractor
              and the employees of Administrator shall in no event be considered
              employees of Carrier. No agency relationship between the parties,
              except as expressly provided herein, shall exist as a result of
              the execution of this Agreement or the performance of duties by
              the parties hereunder. Administrator shall have no authority to
              accept, settle or compromise claims or accept service of process
              on behalf of Carrier. All notices of claims, complaints,
              regulatory inquiries or suits on any policy received by
              Administrator shall be promptly transmitted to Carrier.


                                       11
<PAGE>

       e.     Carrier, through its own representatives, from time to time after
              the Effective Date, may make such investigation of Administrator
              and such audit of its financial condition as it deems necessary or
              advisable to familiarize itself with Administrator. In furtherance
              thereto, Administrator agrees to provide Carrier with an annual
              financial statement and independent auditor's report prepared by a
              then Certified Public Accountant chosen by Administrator and shall
              not unreasonably withhold information from Carrier concerning
              Administrator's interim financial condition. Administrator agrees
              to permit Carrier and its authorized representatives to have full
              access to the premises and to all books and records of
              Administrator pertaining to the business contemplated in this
              Agreement during regular business hours and upon reasonable
              advance notice to Administrator. Carrier shall have the right to
              make copies of books and records and excerpts therefrom.

       f.     This Agreement and any waiver, amendment or modification of any
              provision hereof shall be not binding upon either party until it
              is signed by an authorized officer of said party.

       g.     This Agreement shall be binding upon and inure to the benefit of 
              the parties hereto and their respective successors and lawful
              assigns.

       h.     All rights, powers and privileges conferred shall be cumulative
              and shall not restrict those given by law. No failure of either
              party to exercise any power or right given to said parties
              hereunder, and no customs or practices of the parties in variance
              of the terms hereof shall constitute a waiver of either party's
              right to demand exact compliance with the terms hereof.

       i.     Except as otherwise may be stipulated in this Agreement, 
              Administrator and Carrier each agree to hold harmless the other
              against any and all claims, demands, causes of action, losses,
              costs and expenses, including without limitation all costs,
              expenses and reasonable attorney's fees (whether based upon tort,
              breach of this Agreement, failure to pay employee taxes or
              withholdings, failure to obtain workers' compensation insurance,
              or otherwise), including reasonable attorney's fees incurred in
              appealing an adverse judgment, for death or injury to person,
              damage to any property, or any proven direct damages, by
              whomsoever suffered, arising out of any act or omission or
              negligence on the part of the indemnifying party, its assigns, or
              their respective subcontractors, officers, directors, employees,
              or servants.

       j.     The performance by Administrator and Carrier thereunder shall be
              subject to delays caused by an Act of God, war, riot, fire,
              explosion, accident, flood, sabotage, inability to obtain fuel or
              power, governmental laws, regulations or order, acts or inaction
              of the other party, or any other cause beyond the reasonable
              control of a party, or labor trouble, strike, lockout or
              injunction (whether or not such labor event is within the
              reasonable control of either party). In the event of any such
              delay, the times for 


                                       12
<PAGE>

              performance as specified in Section 10.b and 11.b will be extended
              for an additional sixty (60) days, except as otherwise specified
              in Schedule M.

       k.     Neither party may assign its rights, duties and liabilities
              pursuant to this Agreement to any third party (other than their
              respective subsidiaries or successors) without prior written
              consent of the other party, which consent shall not be
              unreasonably withheld.

       1.     Neither party shall use the name, trade name, servicemarks,
              trademarks, trade dress or logo of the other in publicity
              releases, advertising or similar activities without the prior
              written consent of the other.

       m.     If any word, phrase, clause or provision of this Agreement is
              deemed by any Court to be invalid, illegal or unenforceable, then
              notwithstanding such invalidity, illegality or unenforceability,
              the remainder of this Agreement shall nevertheless remain in full
              force and effect.

       n.     This Agreement, taken together with supporting documents
              incorporated by reference herein, constitutes the entire Agreement
              between the parties with respect to the subject matter contained
              herein and may only be modified by an amendment executed in
              writing by both parties hereto. All prior written or oral
              communications, agreements, negotiations and understandings,
              except those relating to services provided prior to the Effective
              Date of this Agreement (per agreement dated 1/20/93), or
              specifically referenced herein, are specifically superseded
              hereby.

       o.     Both parties agree to execute and deliver promptly any and all
              further documents which may be necessary or appropriate to fully
              and completely carry out the terms and intent of this Agreement.

       p.     Notices provided for in this Agreement shall be in writing,
              addressed to the appropriate party at the respective address set
              forth below or to such other address as provided for by notice,
              and if sent by mail shall be certified, return receipt requested.

              Administrator:                    Carrier:
              Andesa TPA, Inc.                  Aetna Life Insurance and
              1605 N. Cedar Crest Boulevard       Annuity Company
              Suite 502                         151 Farmington Avenue
              Allentown, PA  18104              Hartford, CT  06156
                                                Attention:  Stanley E. Brallier,
                                                  YF9F
                                                Assistant Vice President

       q.     Each of the undersigned persons represents that he has the 
              authority to execute this Agreement on behalf of the party for
              which he signs.


                                       13
<PAGE>

IN WITNESS WHEREOF the parties have hereto by their duly authorized
representatives executed this Agreement as of the Effective Date.

Andesa TPA, Inc.                 Aetna Life Insurance and Annuity Company


By:    /s/David R. Bridges                      By:    /s/Stanley E. Brallier
       ------------------------                        ------------------------

Name:  David R. Bridges                                Stanley E. Brallier
Title: Executive Vice President                        Assistant Vice President

Date:  2/3/95                                    Date: 2/14/95
       ------------------------                        ------------------------


                                       14
<PAGE>

                 SCHEDULE A - POLICY RIDER AND APPLICATION FORMS


                Description                                        Form No.
                -----------                                        --------
UL Form
- -------
Flexible Premium Adjustable Life Insurance Policy             70160-92 US Series
Flexible Premium Adjustable Life Insurance Policy             70162-92 US Series

VUL Forms
- ---------
Flexible Premium Variable Universal Life Insurance Policy     70180-93 US Series
Flexible Premium Variable Universal Life Insurance Policy     70182-93 US Series

Term Insurance Rider-UL                                       70161-92 US Series
Term Insurance Rider - VUL                                    70181-94 US Series
Simplified Application and                                    70158-93 US Series
  Supplemental Application                                    70159-93 US Series
Enrollment Form                                               To Be Determined
                                                              By Carrier

       Form Number "Series" includes endorsement, amendments, and state by state
variations.


Date:  2/3/95
       -----------------------

Administrator                          Carrier

By:    /s/DRB                          By:  /s/ SEB
       -----------------------              -------------------------


                                    A-1 of 1

<PAGE>

                   SCHEDULE B - SCHEDULE OF DEVELOPMENT TASKS


The support level in all releases must include administrative support for each
variable funding option under VUL.

I.     Release 1: Using Carrier's existing System Test environment and a
       schedule mutually agreed upon by the Carrier and Administrator, test
       events and processing specified by Carrier. As a minimum, Carrier will
       provide all specifications required for implementation and the following
       support will be tested against Licensed Software and Administrator's
       procedures and available in a production environment *

       1. Issue support, including Carrier's guaranteed standard issue,
       underwritten, and combinations thereof for both cash value accumulation
       test and guideline premium test VUL Policies, for:

          a.    base coverage (i.e., Policy form only),
          b.    term rider coverage,
          c.    Policies with table (substandard) ratings,
          d.    Policies with flat extras (aviation and avocation), and
          e.    Policies that are exchanged, converted, or replaced.

       2. Accounting and commission support (including reversal processing) for:

          a.    month anniversary processing,
          b.    initial premium payments,
          c.    "dump-ins" of premium,
          d.    "rollovers" of premium,
          e.    payments up to and in excess of commissionable basic 
                premium ("CBP"),
          f.    premium load refund for use in cash value calculations,
          g.    VUL fund transfers, and
          h.    VUL fund allocation changes.

       3. Integration with the Carrier's daily fund valuation process.

II.    Release 2: Using Carrier's existing System Test environment and a
       schedule mutually agreed upon by the Carrier and Administrator, test
       events and processing specified by Carrier. As a minimum, Carrier will
       provide all specifications required for implementation and the following
       support will be tested against Licensed Software and Administrator's
       procedures and available in a production environment *.


                                    B-1 of 3
<PAGE>

       1. Support to change:

          a.    Servicing Agent,
          b.    CBP, and
          c.    Data on groups, by Producer.

       2. Support for:

          a.    increases and decreases in Specified Amounts,
          b.    policy loans,
          c.    surrenders (partial and full),
          d.    processing premium load refunds (VUL),
          e.    cancellations, including cancellation by exercise of "free look"
                rights, and
          f     lapses.

III.   Release 3: Using Carrier's existing System Test environment and a
       schedule mutually agreed upon by the Carrier and Administrator, test
       events and processing specified by Carrier. As a minimum, Carrier will
       provide all specifications required for implementation and the following
       support will be tested against Licensed Software and Administrator's
       procedures and available in a production environment *.

       Support for:

       a.    death claims,
       b.    death claims with policy loans,
       c.    commission recall,
       d.    premium load refund (VUL),
       e.    death benefit option changes,
       f     coverage beyond maturity,
       g.    preferred policy loans, and
       h.    reinstatements.

IV.    Disaster Recovery Plan in Place.

       [Basic requirements to be inserted subject to Carrier's approval.]

       * Administrator shall immediately consult with Carrier in the event any
specification is deemed by Administrator to be inaccurate or incomplete.
Administrator and Carrier shall thereafter negotiate appropriate modifications
to the specifications and appropriate revisions to previously agreed upon
completion dates. Carrier shall have the right to elect any negotiated options.


                                    B-2 of 3

<PAGE>

Should the re-implementation of any specification elected by Carrier due to a
revision of a specification, Administrator shall be compensated by Carrier for
the additional resources required.

If, in Carrier's sole discretion, the Policies or Interfaces do not pass
acceptance tests and Administrator is unable, within thirty (30) days of written
notice from Carrier of such failure, to correct any and all deficiencies,
Carrier shall thereupon have the right to terminate this Agreement and/or the
Schedule. Upon such termination, Carrier shall have no obligation to the
Administrator to pay for ongoing services defined in Section 2.

Should Carrier accept the tests of Policies and Interfaces by forwarding a
notice of acceptance (the "Acceptance Notice") to the Administrator, Carrier
will then be obligated to pay as provided in this Agreement.



Date:  2/3/95
       -----------------------

Administrator                         Carrier

By:    /s/DRB                         By:  /s/ SEB
       -----------------------             ------------------------


                                    B-3 of 3

<PAGE>

               SCHEDULE C - POLICY VALUES (Monthly by Individual)

Group Number                                   Smoking Status
Policy Number                                  Premium Class
Plan Code/Sub Plan                             Policy Owner Name/Address
Company Code                                   Rating Codes
State Code                                     Beneficiary Information
Policy Status                                  Division Affiliation
Issue Date
Date of Termination
Insured's Name
Social Security Number
Issue Age
Sex
Maturity Date

Coverage Information - Term Rider
   Number of Increases                         Underwriting Class - Increases
   Issue Dates                                 Number of Decreases
   Face Amount -Increases                      Decrease Dates
   Face Amount - Decreases                     Premium Class - Increases
   Substandard Rating - Increases

Cash Value Information
   Cash Value (by component)                   Cost of Insurance (by component)
   Surrender Charges                           Interest Credited (by component)
   Paid Premiums (first/renewal)               Partial Surrenders
   Expense Charges (first/renewal)

Death Benefit Information
   Death Benefit Option
   Premium Accumulation Rate
   Accumulated Premiums
   Death Benefit

Premium Information
   Flat Extra Gross Premium & Period
   Planned Annual Gross Premium
   Premium Mode

   Target Premium
     For VUL:  include T80 and T100 Premium
   Basic Monthly Premium
   Excess of Target (first year/renewal)


                                    C-1 of 2

<PAGE>

            SCHEDULE C - POLICY VALUES (Monthly/Daily by Individual)


Coverage Information - Base (Monthly)
   Number of Increases                         Premium Class - Increases
   Number of Decreases                         Underwriting Class - Increases
   Issue Dates                                 Target Premium - Increases
   Decrease Dates                              Target Premium - Decreases
   Face Amount - Increases                     Substandard Rating - Increases
   Face Amount - Decreases

Policy Loan Information (Monthly)
   Loan Interest Rate
   Loan Interest (Accrued)
   Loan Value (by component)

Agent Information (Monthly)
   Issue Agency
   Agent Code
   Agent's Share of Commission

Reinsurance Information (Monthly)
   Type
   Company Code
   Reinsurer Code
   Reinsurance Retention Percent
   Percentage of COI Charges Reinsured
   Percentage of Coverage Reinsured

VUL Fund Information (Daily)
   Fund Unit Value (To be Provided by Carrier)
   Units Bought, Sold, Transferred or Surrendered (By Funding Option)
   Value


Date:  2/3/95
       -----------------------


Administrator                         Carrier

By:    /s/DRB                         By:  /s/ SEB
       -----------------------             -------------------------


                                    D-1 of 1

<PAGE>

              SCHEDULE D - REPORTS/DATA TO CARRIER (Monthly/Daily)

<TABLE>
<CAPTION>
UL and VUL (1)                 File       Frequency     File Name
- -------------                  ----       ---------     ---------
<S>                            <C>        <C>           <C>
Accounting Interface           Data       Daily         F766S6.LIA.CSM.ACCTEXT.Y
Accounting Interface           Report     Daily         F766S6.LIA.CSM.ACCTRPTS.Y
Accounting Interface           Report     Monthly       F766S6.LIA.CSM.MTHACCT.Y
Policy Data Base Interface     Data       Monthly       F7VRS6.AND.POLICYDB
Policy Data Base Interface     Report     Monthly       F7VRS6.AND.MISREPTS
Compensation Interface         Data       Daily         F713S6.AND.J7VT603.AGTCOMP
Compensation Interface         Report     Daily         F713S6.AND.J7VT604.AGTCOMP
INDEX Interface                Data       Daily         F719S6.AND.INDEXCSM
Reinsurance Interface          Data       Monthly       F7VRS6.AND.REINSCOI
Carrier Input Transfer File    Data       Variable      F7VRS6.AND.CSM.INPUT

VUL Only (1)
- ------------
Unit Asset Value ("UV")        Data       Daily         ANDUVINP.CSV
  File
UV History File Update         Report     Daily
  Report
Administration Reports         Report     Daily
Administration Report          Data       Daily         ANDCONTR.CSV
  File
</TABLE>

(1)    The format for transmission of all data and reports shall be
       substantially similar to that detailed in the Aetna/Andesa Interface
       Specifications Manual furnished by Carrier to Administrator, unless
       otherwise agreed by Carrier.


Date:  2/3/95
       -----------------------



Administrator                         Carrier

By:    /s/DRB                         By:  /s/ SEB
       -----------------------             -------------------------


                                    D-2 of 1
<PAGE>

SCHEDULE E - REPORTS TO SERVICING AGENT Monthly by Insured and in Total) All
Reports shall list the name of the Case (as defined in Schedule J), Case number,
and reporting period.

Death Benefit Report

       Employee Name                         Initial Base Face Amount
       Policy Number                         Current Face Amount
       Issue Age                             Term Face Amount
       Policy Year/Date                      Gross Face Amount
       Year in Force                         Policy Debt
                                             Net Death Benefit

Cash Value Report

       Employee Name                         Current Accumulated Cash Value
       Policy Number                         Policy Debt
       Issue Age                             Surrender Charge
       Policy Year/Date                      Net Surrender Value
       Year in Force

Premium Report

       Employee Name                         Planned Premium
       Policy Number                         Premiums Paid From (Reporting
       Issue Age                             Period Date)
       Policy Year/Date                      Premiums Paid Since Issue
       Year in Force

Loans and Withdrawals Report

       Employee Name                         Policy Debt
       Policy Number                         Total Available Loan
       Issue Age                             Withdrawals From
       Policy Year/Date                      Total Withdrawals
       Year in Force                         Premiums Paid Since Issue


                                    E-1 of 2

<PAGE>

Investment Allocation Report

       Employee Name                         Assets by Fund
       Policy Number                         Total assets by policy
       Issue Age                             Total by fund
       Policy Year/Date
       Year in force

Cash Reconciliation Report (Policy Level)

       Employee Name                         Pre-earnings Balance
       Policy Number                         Interest Earnings
       Prior Policy Month End Balance        Ending Balance
       Premium                               Surrender Penalty
       Premium Expense                       Premium Load Credit
       Policy Fee                            Cash Surrender Value
       Cost of Insurance                     Column Totals
       Withdrawals

Cash Flow Report (Case Level)

       TO BE DETERMINED

Additional Communications

       Premium and Lapse Notices
       Policy Pages
       Reinsurance Report
       Confirmations

Annual Report - Policy Level, Case Level, Division Level

       Insured Name                          Plan of Insurance
       Policy Number                         Rider Information
       Date of Issue                         Summary of Policy Values
       Owner                                 Summary of Transactions
       Serviced by                           Interest Rates

                          [Other Reports To Be Defined]


Date:  2/3/95
       -----------------------


Administrator                         Carrier

By:    /s/DRB                         By:  /s/ SEB
       -----------------------             -------------------------


                                    E-2 of 2
<PAGE>

       SCHEDULE F - REPORTS TO EMPLOYER (Monthly by Insured and in Total)

All Reports shall list the name of the Case (as defined in Schedule J), Case
number, and reporting period.

Death Benefit Report

       Employee Name                         Initial Base Face Amount
       Policy Number                         Current Face Amount
       Issue Age                             Term Face Amount
       Policy Year/Date                      Gross Face Amount
       Year in Force                         Policy Debt
                                             Net Death Benefit

Cash Value Report

       Employee Name                         Current Accumulated Cash Value
       Policy Number                         Policy Debt
       Issue Age                             Surrender Charge
       Policy Year/Date                      Net Surrender Value
       Year in Force

Premium Report

       Employee Name                         Planned Premium
       Policy Number                         Premiums Paid From (Reporting
       Issue Age                               Period Date)
       Policy Year/Date                      Premiums Paid Since Issue
       Year in Force

Loans and Withdrawals Report

       Employee Name                         Policy Debt
       Policy Number                         Total Available Loan
       Issue Age                             Withdrawals From
       Policy Year/Date                      Total Withdrawals
       Year in Force                         Premiums Paid Since Issue


                                    F-1 of 2
<PAGE>

Investment Allocation Report

       Employee Name                         Assets by Fund
       Policy Number                         Total assets by policy
       Issue Age                             Total by fund
       Policy Year/Date
       Year in force

Cash Reconciliation Report (Policy Level)

       Employee Name                         Pre-earnings Balance
       Policy Number                         Interest Earnings
       Prior Policy Month End Balance        Ending Balance
       Premium                               Surrender Penalty
       Premium Expense                       Premium Load Credit
       Policy Fee                            Cash Surrender Value
       Cost of Insurance                     Column Totals
       Withdrawals

Cash Flow Report (Case Level)

       TO BE DETERMINED

Additional Communications

       Premium and Lapse Notices
       Policy Pages
       Reinsurance Report
       Confirmations

Annual Report - Policy Level, Case Level, Division Level

       Insured Name                          Plan of Insurance
       Policy Number                         Rider Information
       Date of Issue                         Summary of Policy Values
       Owner                                 Summary of Transactions
       Serviced by                           Interest Rates


Date:  2/3/95
       -----------------------


Administrator                         Carrier


By:    /s/DRB                         By:  /s/ SEB
       -----------------------             -------------------------


                                    F-2 of 2

<PAGE>

                 SCHEDULE G - DATA PROCESSING RECORDS MAINTAINED

The following data records will be maintained indefinitely in machine readable
format.

                    Data Pertaining to All Insureds (Monthly)

Earnings Rate(s)-Unborrowed Cash Value       Earnings Rate - Borrowed Cash Value
Premium Expense Rate                         Per Capita Administrative Charge
Loan Interest Rate                           Target Premium Load Rates
Cost of Insurance Tables

 Data Maintained Separately for Each Insured (At Issue and Upon Change in Data)

       Birthdate                                    Name
       Sex                                          Social Security Number
       Issue Date                                   Policy Number
       Policy Owner Name/Address

              Data Maintained Separately for Each Insured (Monthly)

State Residence Code                         Aetna Region Code
Division Affiliation                         Health Status
Cash Value Balance                           Cash Value Partial Surrenders
  (new and old money)                        Cash Value Earnings - Unborrowed
Cash Value Earnings - Borrowed                 (new and old money)
Cash Value Withdrawal                        Deposits to Unborrowed Cash Value
Premium Allocation                           Loan Balance
Premiums Paid                                Loan Interest - Non-Deductible
Loan Interest - Deductible                   Monthly Fee
Loan Repayments                              Death Benefit (base and term)
Cost of Insurance                            Attained Age
Premium Expense Charge                       Smoking Status
Premium Allocation                           Policy Status
Premium Class                                Commissionable Premium Components
Billing Frequency
Rating Codes
Commission Agent/Agency Data

Date:  2/3/95
       -----------------------

Administrator                          Carrier


By:    /s/DRB                          By:  /s/ SEB
       -----------------------              -------------------------


                                    G-1 of 1
<PAGE>

              SCHEDULE G-1 - PROHIBITED AND RESTRICTED ARRANGEMENTS

While the Agreement is in force, and unless Carrier expressly agrees otherwise
in writing, Administrator agrees to comply with the following restrictions on
its activities:

No common employees

Administrator shall have no common employees with an insurance agency or
insurance broker.

No control

Administrator shall not be subject to control in connection with any service
performed under this Agreement, whether by means of partnership, joint venture
or otherwise, by an insurance agency or insurance broker.

No common telephone lines

Administrator shall have its own telephone lines to perform its work and shall
have its telephones answered in its own name, and not in the name of any
insurance agency or insurance broker, nor by employees of any insurance agency
or insurance broker.

No joint promotion

Administrator shall not commingle its promotional material with that of any
insurance agency or insurance broker. "Promotional material" of Administrator
shall include, but not be limited to its letters, brochures and other documents
describing Administrator's services.

Signage

Administrator shall display signage on its premises, whether owned or leased,
including common areas such as a lobby or building directory, which shall not
disclose that Administrator is affiliated or associated with any insurance
agency or insurance broker. Administrator shall cause signage to be erected or
displayed on the entrance to its office and from all common areas and in all
building directories, naming Administrator. The provisions of this paragraph
shall not apply, however, to the extent that any leasor not affiliated with
Administrator reasonably imposes restrictions on signage pursuant to the terms
of a then current lease with Administrator.

Disclosure

The terms of this Schedule G-1 may be disclosed by Carrier to any of its
existing or prospective insurance producers, general agents or insurance
brokers.

Date:   2/3/95
        -----------------------

Administrator                             Carrier

By:     /s/DRB                            By:  /s/ SEB
        -----------------------                -------------------------


                                  G-1, 1 of 1

<PAGE>

                      SCHEDULE H - STANDARDS OF PERFORMANCE

1. Policy Issue. Administrator shall use best efforts to issue each Policy as
required by Section 2.a of the Agreement within two days following receipt by
the Administrator of issue instructions and accurate related data in machine
readable format from Carrier. Administrator shall promptly notify Carrier in the
event Administrator becomes aware of a delay for any reason.

2. Claim Notification. Administrator shall transmit to Carrier written notice of
all claims Administrator has received, whether in writing or orally, within one
business day of receipt of such notice by Administrator. Administrator shall
time stamp each written claim notification it has received, and shall maintain a
written record in a log or otherwise the time that each oral claim is received.

3.     Variable Processing and Reporting.

       a.  Confirmations.  Administrator shall prepare a written confirmation 
of each transaction in compliance with applicable law in a form satisfactory to
Carrier.  Administrator shall transmit confirmations within one business day 
after each transaction to Policy Owner or his designee, to Servicing Agent if 
so designated by Carrier, and if elected by Carrier, to Carrier.

       b. Daily Valuation Processing. Each day, Administrator shall compute the
then current value for each funding option of a Policy affected by one or more
Policy transactions for that day. "Policy transactions" for these purposes shall
include, but not be limited to, premium payments, funding option transfers,
partial or full surrenders, or Policy loan disbursements which affect the total
number of units or the Unit Asset Value ("UV") of any variable funding option
under a Policy. Administrator shall make such computations and transmit same to
Carrier by Interface no later than midnight on each day the New York Stock
Exchange is open for business or as otherwise specified in the prospectus of
each VUL.

       c. Processing Schedules.

          i. Monthly Processing. Administrator shall transmit to Carrier all 
monthly reports required by Schedule D, in computer readable form no later than
midnight on the last day of the month covered by the report, and maintain 
capability to provide same in hard copy.

          ii. Daily Processing. Administrator shall transmit to Carrier all
daily reports required by Schedule D, in computer readable form no later than 
midnight of the day covered by the report, and maintain capability to provide 
same in hard copy.

          iii. Routine Processing. Administrator shall calculate and deduct the
cost of insurance ("COI") and all monthly policy fees on the first day of each 
policy month for all policies.


                                    H-1 of 3

<PAGE>

          iv.  Acceleration of Schedule. Administrator shall use best efforts 
to accelerate monthly and daily processing at the request of Carrier.

       d. Corrective Measures. Administrator shall provide Carrier with one or
more designated contacts who shall be available on a 24 hour basis to resolve
problems of an emergency nature involving the transmission of data to Carrier,
or the processing of reports. Such instances are expected to occur infrequently,
and Carrier and Administrator will take all reasonable actions to limit their
occurrence.

       e. Correction of Unit Asset Value Errors. Administrator, at its own
expense, shall correct each UV and each VUL Policy value within one business day
of the time when it became aware of an error in the UV or the number of units of
any VUL Policy provided, however, that Carrier shall be responsible for the
expense of correction of any UV or VUL Policy value due to the transmission of
incorrect data by Carrier.

4.     Communications with Carrier and with Policy Owners.

       a. Material Issues. Administrator shall provide prompt notification to
Carrier in writing of all "material issues" affecting each Policy and VUL.
Prompt notification shall mean written notification within 48 hours of the time
Administrator became aware or received notice of any material issue. "Material
issues" shall mean any material fact or circumstance concerning a Policy Owner,
a Policy, the UV, any report or confirmation or the transmission of any report
or confirmation, including, but not limited to: policy surrenders, processing
problems, and vacation schedules of the Administrator's personnel.

       b. Confirmations. Administrator shall promptly notify Carrier in writing
of all transactions placed by Producers with respect to any Policy.

       c. Planned Premium Payment Notice. Administrator shall transmit to the
Policy owner or his designee a complete and correct planned premium notice
thirty-five days before the planned premium due date. In the event such
thirty-fifth day is not a business day, Administrator shall send such notice on
the immediately following business day.

       d. Unpaid Bills. Administrator shall notify Carrier in writing of all 
unpaid bills, including unpaid planned premiums due with respect to Policies, 
within 15 days after the date on which such payment is due.

       e. "Lapse Pending" Notice. Administrator shall send a "Lapse Pending"
Notice, in a form approved by Carrier in writing, to each Policy owner (with
copies to Producer and Carrier) no later than two business days following the
monthly deduction day of a Policy that coincides with the start of the 61-day
grace period with respect to each Policy that has entered such grace period.


                                    H-2 of 3

<PAGE>

       f. Lapse Notice. Administrator shall send a "Lapse Notice", in a form
approved by Carrier in writing to each Policy owner (with copies to Producer and
Carrier) on the twenty-sixth day of each grace period under such Policy, unless
otherwise instructed by Carrier. In the event the twenty-sixth day is not a
business day, Administrator shall send such notice on the immediately following
business day.

5. Standards of Performance Report. Administrator shall provide Carrier with a
report within five days following the end of each month that the Agreement is in
effect, in format acceptable to Carrier, that describes Administrator's
adherence to the standards set forth in this Schedule H during such month.


Date:   2/3/95
        -----------------------


Administrator                              Carrier

By:     /s/DRB                             By:  /s/ SEB
        ------------------------                -------------------------


                                    H-3 of 3

<PAGE>

                 SCHEDULE I - SERVICE FEES FOR DEVELOPMENT TASKS

Administrator will maintain a record of hours of services performed and provide
Carrier with a monthly invoice to describe hours of service during the
immediately preceding month. Such hours will be converted to service fees
according to the rate schedule outlined below. All invoices will be prepared to
describe the services provided, and by whom, during the period. Such fees are
due within thirty (30) calendar days of billing. Overdue bills shall be payable
in the amount billed plus 1.5% for each month or partial month overdue.

For the implementation of initial UL insurance products, Administrator will
advise Carrier if sum total service fees are expected to exceed $100,000 and
will not proceed without additional approval of tasks by Carrier. In no event
will the sum total fees for UL exceed $150,000.

For implementation of the VUL products, Administrator will advise Carrier if
total service fees are expected to exceed $50,000 and will not proceed without
additional approval of tasks by Carrier. In no event will the sum total service
fees for VUL exceed $75,000.

HOURLY PATE SCHEDULE:

Rate Class                     1994 Rate               1995 Rate

Principal                        $215                    $215
    Kim Bohling
    John Walker
    David Bridges               DRB SEB               (no charge)

Sr. Professional                 $150                    $150
    William Smith
    David March
    James Caskie                DRB SEB               (no charge)
    Dan Desfosses
    Linda Ellison
    David Harland

Professional                     $100                    $100
    Margaret May
    Alex Linderman

Support All Other                 $60                     $60

Service Fees are subject to change by Administrator on each January 1 while the
Agreement is in force; provided that: (a) sixty day advance notice is provided
to Carrier; and (b) any new Service Fees are no greater than those charged by
Administrator to its most favored customers.

Date:   2/3/95
        -----------------------

Administrator                            Carrier

By:     /s/DRB                           By:  /s/ SEB
        -----------------------               -------------------------


                                    I-1 of 1

<PAGE>

                    SCHEDULE J - ONGOING ADMINISTRATIVE FEES

On going administrative fees will be calculated and billed monthly by
Administrator. Fees are due within 30 calendar days of billing. Overdue bills
shall be payable in the amount billed plus 1.5% for each month or partial month
overdue.

All invoices will reference the Carrier's purchase order which Carrier shall
supply and be addressed as follows:

         Aetna Life Insurance and Annuity Company
         151 Farmington Avenue
         Hartford, CT 06156
         Attention:  Stanley E. Brallier, Assistant Vice President, YF9F

Definitions

For purposes of this Schedule J:

"Case" means all Policies owned by an Employer (or issued or transferred to
employees of an Employer) which share a common Policy form.

"CPI" means the U.S. Bureau of Labor Statistics consumer price index for all 
urban consumers - all items.

"Participant" means each in-force policy required for an individual insured.

Election of Billing Options

On or before the date the first Policy is issued in a Case, Carrier shall elect
a Billing Option for that Case and notify Administrator accordingly. Carrier may
also change (no more often than once every 12 months) the Billing Option for any
Case upon thirty day prior notice to Administrator.

Billing Option I

While Billing Option I is in effect for a Case, Carrier shall be billed monthly
for that Case as follows:

(i)    $375.00 per Option I Case for the first ten Option I Cases; 
       $250.00 per Option I Case for the next ten Option I Cases; 
       $125.00 for all remaining Option I Cases; plus


                                    J-1 of 3
<PAGE>

(ii)   $3.00 per Option I Case Participant multiplied by the ratio of the CPI
       for October of the calendar year immediately preceding the start of the
       billing period divided by the CPI for October, 1992. The October, 1992
       CPI will be adjusted as necessary to correspond to the same base year as
       the current billing year.

Option I Development Service Fee

If Billing Option I is in effect for a Case, Administrator shall waive any
development tasks service fees described on Schedule I with respect to
customized reports developed for that Case.

Billing Option II

If Billing Option II is in effect for a Case, direct communication between
Administrator and Broker or Employer shall be limited to that required to
perform standard transactions.

While Billing Option II is in effect for a Case, Carrier shall be billed monthly
for that Case as follows:

       (i)   $50.00 per Option II Case, plus 
       (ii)  $25.00 per Option II Case Participant.
       (iii) Cost of preparing any customized reports or performing any other
             non-standard services.

Monthly Product Fee

Following acceptance by Carrier of the tests of Policies and Interfaces
described in Schedule B, Carrier shall be billed a monthly product fee ("Monthly
Product Fee") of $1,250.00 per product (e.g. UL; VUL)

Incidental Claim Service Fee

The Administrators actual cost of obtaining death certificates, if so requested
by Carrier, shall be billed monthly, but not in excess of Pension Benefits
Information's (or an equivalent service) published rate for this service.

Total Monthly Administrative Fee

While this Agreement is in effect, the total monthly administrative fee is the
sum of the applicable: (a) Billing Option I fees; (b) Billing Option II fees;
(c) Monthly Product Fee(s); and (d) Incidental Claim Service Fees. Case and Case
Participant administrative fees are billed monthly from the date the
Administrator issues the policy until the date coverage ceases.


                                    J-2 of 3

<PAGE>

In the event of the termination of Administrator's services pursuant to Section
11.a. prior to the third anniversary of the execution of this Agreement, the
monthly fee will be calculated and paid for all Cases and Participants active as
of the termination date until the third anniversary of the execution of this
Agreement at the Billing Option in effect at the time of cancellation.

Date:   2/3/95
        -----------------------

Administrator                            Carrier

By:     /s/DRB                           By:  /s/ SEB
        -----------------------               -------------------------


                                    J-3 of 3

<PAGE>

                SCHEDULE K - EQUIPMENT AND SOFTWARE REQUIREMENTS
                                  TPA AGREEMENT

This schedule specifies the minimum software and hardware environment required
to execute, without modification, the Andesa TPA software utilizing the master
data files.

       Personal computer with:

              48 megabytes RAM

              500 megabytes of hard disk storage

              3.5 " and 5.25 " floppy drives

              DC-6150 1/4" cartridge tape drive

              Printer - HP Laser Jet III, IV or compatible

              SCO Unix version 3.2 or later

All applications software is written in Pascal with the exception of several low
level C routines. The Unix C shell operating system environment is required.



Date:   2/3/95
        -----------------------

Administrator                          Carrier

By:     /s/DRB                         By:  /s/ SEB
        -----------------------             -------------------------


                                    K-1 of 1

<PAGE>


                    SCHEDULE L - TECHNOLOGY ESCROW AGREEMENT
                                [TO BE INSERTED]

                      Account Number 0114010-30004-0105002
                                     ---------------------


                                    L-1 of 1

<PAGE>

                           TECHNOLOGY ESCROW AGREEMENT

                      Account Number 0114010-30004-0105002
                                     ---------------------

This Technology Escrow Agreement ("Agreement") is effective this 1st day of
March, 1994, by and between Data Securities international, Inc., its successors
and assigns ("Escrow Agent"), a Delaware corporation, Andesa TPA, Inc., its
successors and assigns ("Licensor"), a Pennsylvania corporation, and Aetna Life
Insurance and Annuity Company, its successors and assigns ("Licensee"), a
Connecticut corporation.

Notices to Licensor, Licensee and Escrow Agent should be sent to the parties as
identified in the attached Exhibit A.

WHEREAS, Licensor has or will enter into a contract with the Licensee for the
use of proprietary technology and other materials of Licensor;

WHEREAS, availability of or access to certain proprietary data related to the
proprietary technology and other materials is critical to Licensee in the
conduct of its business;

WHEREAS, Licensor has deposited or will deposit with Escrow Agent the related
proprietary data to provide for retention and controlled access for Licensee
under the conditions specified below;

NOW THEREFORE, for good and valuable consideration, the receipt of which is
hereby acknowledged, and in consideration of the promises, mutual covenants and
conditions contained herein, the parties hereto agree as follows:

1.     Licensor Deposit Account. Following the execution of this Agreement and
       the payment of the set-up and deposit fees to Escrow Agent, Escrow Agent
       shall open a Deposit Account for Licensor. The opening of the account
       means (a) that Escrow Agent shall establish an account ledger in the name
       of the Licensor and (b) that Licensor shall receive the notice of time
       for renewal as provided in Section 7. Unless and until Licensor makes an
       Initial Deposit with Escrow Agent, Escrow Agent shall have no obligation
       to Licensor except as defined by this Section.

2.     Initial Deposit. The Initial Deposit will consist of all material
       initially supplied by Licensor to Escrow Agent as specified by an
       accompanying document called a "Description of Deposit Materials"
       hereinafter referred to as an Exhibit B. Escrow Agent shall issue to
       Licensor and Licensee a copy of the Exhibit B within ten (10) days of
       acceptance by Escrow Agent of the Initial Deposit.


                                       1
<PAGE>


3.     Deposit Changes.  Unless otherwise provided by this Agreement Addenda or
       Exhibits, the Licensor has the obligation to keep the Deposit updated 
       with supplemental or replacement materials.

              a.    Supplemental Deposit. This Supplemental Deposit will include
                    any materials added to the Deposit. Licensor will submit the
                    Supplemental Deposit accompanied by an Exhibit B. Within ten
                    (10) days of acceptance by Escrow Agent of such Supplemental
                    Deposit, Escrow Agent shall notify Licensor and Licensee by
                    issuing a copy of the Exhibit B.

              b.    Replacement Deposit. Replacement materials replace the
                    existing Deposit defined by an Exhibit B or all Exhibit B's.
                    Portions of an Exhibit B Deposit may not be replaced.
                    Licensor will submit the Replacement materials accompanied
                    by an Exhibit B. Within ten (10) days of acceptance by
                    Escrow Agent of such Replacement materials, Escrow Agent
                    shall notify Licensor and Licensee by issuing a copy of the
                    Exhibit B. Escrow Agent will destroy or return to Licensor
                    all materials that are replaced by the Replacement
                    Materials.

4.     Deposit Inspection. Upon the receipt of the initial Deposit and any
       Deposit Changes, Escrow Agent will visually match the listed items on the
       Exhibit B to the labeling of such materials received. Escrow Agent shall
       not be responsible for verifying the contents or validating the accuracy
       of Licenser's labeling. Acceptance of the Deposit will occur only when
       Escrow Agent concludes that the Deposit Inspection is complete.

5.     Licensee Registration Account. Following the execution of this Agreement
       and the payment of the registration fee to Escrow Agent, Escrow Agent
       shall open a Registration Account for Licensee. The opening of the
       Registration account means (a) that Escrow Agent shall establish an
       account ledger in the name of the Licensee and (b) that Licensee shall
       receive the notice of time for renewal as provided in Section 7. Unless
       and until Licensor makes an Initial Deposit of Materials with Escrow
       Agent, Escrow Agent shall have no obligation to Licensee except as
       defined by this section.

6.     Deposit Obligations of Confidentiality. Escrow Agent agrees to establish
       a receptacle in which it shall place the Deposit and shall put the
       receptacle under the control of one or more of its officers, selected by
       Escrow Agent, whose identity shall be available to Licensor at all times.
       Escrow Agent shall exercise a professional level of care in carrying out
       the terms of this Agreement.

       Escrow Agent acknowledges Licensor's assertion that the Deposit shall
       contain proprietary data of Licensor and that Escrow Agent has an
       obligation to preserve and protect that confidentiality.


                                       2

<PAGE>

7.     Term of Agreement. This Agreement will have an initial term of one year,
       commencing on the effective date of this Agreement. This Agreement may be
       renewed for additional one-year periods upon receipt by Escrow Agent of
       the specified renewal fees. In the event that the renewal fees are not
       received within thirty (30) days before the expiration date, Escrow Agent
       shall so notify Licensor and Licensee of the thirty (30) day expiration
       period. If the renewal fees are not received within the subsequent thirty
       (30) days, this Agreement will expire without further notice and without
       liability of Escrow Agent to the parties of this Agreement. Licensee has
       the right to pay renewal fees and other related fees.

8.     Expiry. Upon non-renewal or other termination of this Agreement, all
       duties and obligations of Escrow Agent co Licensor and Licensee will
       terminate. If Licensor requests the return of the Deposit, Escrow Agent
       shall return the Deposit to Licensor only after all outstanding invoices
       and the deposit return fees are paid. If the fee(s) are not received by
       the anniversary date of this Agreement Escrow Agent shall, at it's
       option, destroy or return the Deposit to Licensor.

9.     Release of Deposit to Licensee. Upon Licensee's written instruction, 
       Escrow Agent will:

       a. Release Deposit to Licensee; and

       b. Notify by certified mail within five (5) working days of release that
          release has been made.

10.    Indemnification. Licensor and Licensee agree to defend and indemnify
       Escrow Agent and hold Escrow Agent harmless from and against all claims,
       actions and suits, whether in contract or in tort, and from and against
       any and all liabilities, losses, damages, costs, charges, penalties,
       counsel fees, and other expenses of any nature (including. without
       limitation settlement costs) incurred by Escrow Agent as a result of
       performance of this Agreement except in the event of a judgment which
       specified that Escrow Agent acted with gross negligence or willful
       misconduct.

11.    Audit Rights. Escrow Agent agrees to keep records of the activities
       undertaken and materials prepared pursuant to this Agreement. Licensor
       and Licensee will be entitled at reasonable times, during normal business
       hours and upon reasonable notice to Escrow Agent, during the term of this
       Agreement to inspect the records of Escrow Agent with respect to this
       Agreement.

       Licensor or Licensee will be entitled, upon reasonable notice to Escrow
       Agent and during normal business hours, at the facilities designated by
       Escrow Agent, accompanied by a designated employee of Escrow Agent, to
       inspect the pbysical status and condition of the Deposit. The Deposit may
       not be changed by Licensor or Licensee during the audit.


                                       3
<PAGE>

12.    Designated Representative. Licensor and Licensm agree to desigriate one
       individual each to receive notices from Escrow Agent and to act on behalf
       of Licensor and Licensee respectively with respect to the performance of
       their obligations as set forth in this Agreement and to notify Escrow
       Agent immediately, as stipulated in Exhibit A, in the event of any change
       from one Designated Representative to another.

13.    General. Escrow Agent may act in reliance upon any written instruction,
       instrument, or signature believed to be genuine and may assume that any
       person giving any written notice, request, advice or instruction in
       connection with or relating to this Agreement has been duly authorized to
       do so. Escrow Agent is not responsible for failure to fulfill its
       obligations under this Agreement due to causes beyond its control.

       This Agreement is to be governed by, and construed in accordance with the
       laws of the State of California.

       This Agreement, including the Exhibits and Addenda hereto constitutes the
       entire Agreement between the parties concerning the subject matter
       hereof, and will supersede all previous communications, representations,
       understandings, and agreements, either oral or written, between the
       parties.

       If any provision of this Agreement is held by any court to be invalid or
       unenforceable, that provision will be severed from this Agreement and the
       remaining provisions will continue in full force.

14.    Fees. All service fees will be due in full at the time of the request for
       service. Renewal fees will be due in full upon the receipt of invoice
       unless otherwise specified by the invoice. For the purpose of annual
       renewal fees the effective date of this Agreement will be the anniversary
       date. Invoiced fees must be paid within sixty (60) days of receipt of
       invoice or Escrow Agent may terminate this Agreement. If payment is not
       timely received by Escrow Agent, Escrow Agent shall have the right to
       accrue and collect interest at the rate of 1 and 1/2% per month (18% per
       annum) from the date of invoice for all late payments.


                                       4
<PAGE>

All service fees and annual renewal fees will be those specified in Escrow
Agent's Schedule of Fees in effect at the time of renewal, or request for
service, except as otherwise agreed. For any increase in Escrow Agent's standard
fees, Escrow Agent shall notify Licensor and Licensee at least ninety (90) days
prior to any renewal of this Agreement. For any service not listed on the
Schedule of Fees, Escrow Agent shall provide a quote prior to rendering such
service.

<TABLE>
<S>                                 <C>                                <C>
Date:  3/1/94                       Date:  2/17/94                     Date: 3/3/94
       ------------------------            -----------------------           ------------------------
Andesa TPA, Inc.                    Aetna Life Insurance and           Data Securities Int'l, Inc.
                                    Annuity Co.

By:    /s/Kimberly Bohling          By:    /s/Stanley E. Brallier      By:   /s/  Kirk Sanella
       ------------------------            -----------------------           ------------------------
Kimberly Bohling                    Stanley E. Brallier
Vice President                      Vice President

</TABLE>

                                       5
<PAGE>

                                                                       EXHIBIT A

                      Account Number 0114010-30004-0105002
                                     ---------------------

                    Designated Representatives and Locations

Notices to Licensor should be sent to:

       Licensor:                            Andesa TPA, Inc.
                                            1621 North Cedar Crest Boulevard
                                            Suite 102
                                            Allenstown, Pennsylvania 18104
       Designated
       Representative:                      William Smith
                                            Manager, Systems
                                            215-821-8980

Notices to Licensee should be sent to:

       Licensee:
       Address:

       Designated
       Representative:

       Phone:

All notices to change the designated representative and or the name, address or
telephone number from Licensee or Licensor must be signed by an officer of
Licensee or Licensor as the case may be.

All contracts, deposit materials and notices to Escrow Agent should be sent to:

                          Data Securities International, Inc.
                          Attn:  Contract Administration
                          6165 Greenwich Drive, Suite 220
                          San Diego, CA  92122
                          619-457-5199

Date:

                                       6

<PAGE>

                 SCHEDULE M - DATA SECURITY, BACKUP AND RECOVERY

Administrator agrees to maintain software and data for the purpose of daily
backup and recovery as follows:

Software:

Backup copies of executables, source code and compilers will be stored in a heat
resistant safe on site.

Backup copies of executables and source code will be stored off-site in a bank
vault located at least one mile from Administrator's office.

Data:

       Original census data will be stored permanently in a bank vault.

       All current and historical processing data is maintained on magnetic
       media, stored as follows.

       Current month: On site in heat resistant safe 
       First previous month: Off site in bank vault 
       Second previous month: On site in heat-resistant safe
       Third previous month: On site in heat-resistant safe

Editing input log for current month stored in bank vault

All Employer and Servicing Agent reports are maintained as follows:

Copy to Carrier
Copy on site in heat-resistant safe

Disaster Recovery Requirements:

In the event Administrator is unable to provide the Ongoing Services specified
in the Agreement for any reason, including but not limited to physical damage to
equipment or facilities at its regular place of business or any back-up data
center, or any other malfunction in equipment, telecommunications links and
devices or software, Administrator shall restore 100% capability to process VUL
UL values within twenty-four (24) hours of the point of failure; 75% of
capability for other services and reports on the formats specified herein with
seventy-two (72) hours of the point of failure; and to 100% capability for all
other services and reports in the formats specified herein, within five (5) days
of the point of failure.


                                    M-1 of 2

<PAGE>

Administrator shall maintain the capability for full and complete test of its
disaster recovery plan, as may be requested by Carrier on an annual basis while
the Agreement is in effect. In the event of such request, Administrator shall
provide Carrier with written confirmation of its test results. Administrator's
failure to provide test results that, are satisfactory and in accordance with
reasonable commercial standards, shall constitute a failure to follow Standards
of Performance for purposes of section 11.b of the Agreement.


Date:  2/3/95
       -----------------------

Administrator                           Carrier

By:    /s/DRB                           By:  /s/ SEB
       -----------------------               -------------------------

                                    M-2 of 2


[Aetna Letterhead]
                                              151 Farmington Avenue
                                              Hartford, CT  06156


                                              Kirk P. Wickman
                                              General Counsel
                                              Law Division, RW4A
                                              Investments & Financial Services
July 29, 1997                                 (860) 273-6128
                                              Fax:  (860) 273-1548

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

Attention:  Filing Desk

Re:    Aetna Life Insurance and Annuity Company and its Variable Life Account B
       Post-Effective Amendment No. 5 to Registration Statement on Form S-6
       Prospectus Title:  Corporate Variable Universal Life
       File Nos.:  33-75248 and 811-4536

Dear Sir or Madam:

The undersigned serves as counsel to Aetna Life Insurance and Annuity Company, a
Connecticut life insurance company (the "Company"). It is my understanding that
the Company, as depositor, has registered an indefinite amount of securities
(the "Securities") under the Securities Act of 1933 (the "Securities Act") as
provided in Rule 24f-2 under the Investment Company Act of 1940 (the "Investment
Company Act").

In connection with this opinion, I have reviewed the S-6 Registration Statement 
as amended to the date hereof and this Post-Effective Amendment No. 5. I have 
also examined originals or copies, certified or otherwise identified to my 
satisfaction, of such documents, trust records and other instruments I have
deemed necessary or appropriate for the purpose of rendering this opinion. For
purposes of such examination, I have assumed the genuineness of all signatures
on original documents and the conformity to the original of all copies.

I am admitted to practice law in Connecticut, and do not purport to be an expert
on the laws of any other state. My opinion herein as to any other law is based
upon a limited inquiry thereof which I have deemed appropriate under the
circumstances.

<PAGE>

Based upon the foregoing, I am of the opinion that the Securities have been
legally authorized and, assuming that the Securities have been issued and sold
in accordance with the provisions of the prospectus being registered, will be
legally issued.

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

Sincerely,


/s/ Kirk P. Wickman
Kirk P. Wickman



                              151 Farmington Avenue
                               Hartford, CT 06156



                                                   Mark S. Reilly, FSA, MAAA
                                                   Pricing Actuary
                                                   Life Products Group, TN41
                                                   (860) 273-4436
                                                   Fax:  (860) 273-4438


June 26, 1997


Re:  CVUL (File No. 33-75248)

Dear Sir or Madam:

In my capacity as Actuary of Aetna Life Insurance and Annuity Company (ALIAC), I
have provided actuarial advice concerning ALIAC's Corporate Variable Universal
Life Flexible Premium Variable Universal Life Insurance Policy (the "Policy"). I
also provided actuarial advice concerning the preparation of Post-Effective
Amendment No. 5 to Registration Statement on Form S-6, File No. 33-75248 (the
"Registration Statement") for filing with the Securities and Exchange Commission
under the Securities Act of 1933 in connection with the Policy.

In my opinion the illustrations of benefits under the Policy included in the
prospectus under the caption "Illustrations of Death Benefit, Total Account
Values and Surrender Values" are, based on the assumptions stated in the
illustrations, consistent with the provisions of the Policy. Also, in my opinion
the age selected in the illustrations is representative of the manner in which
the Policy operates.

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

Very truly yours,

/s/ Mark S. Reilly

Mark S. Reilly
Pricing Actuary




The Board of Directors of Aetna Life Insurance and Annuity Company and 
Policyholders of Aetna Variable Life Account B:

We consent to the incorporation by reference into Registration Statement
(No. 33-75248) on Form S-6 our reports dated February 4, 1997 and 
February 14, 1997.

                                                  KPMG Peat Marwick LLP

Hartford, Connecticut
July 29, 1997


<TABLE> <S> <C>


<ARTICLE>                                            6
<CIK>                         0000785986
<NAME>                        Aetna Variable Life Account B
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                   DEC-31-1997
<PERIOD-START>                      JAN-01-1997
<PERIOD-END>                        MAR-31-1997
<INVESTMENTS-AT-COST>               235,848,312
<INVESTMENTS-AT-VALUE>              244,765,030
<RECEIVABLES>                                 0
<ASSETS-OTHER>                                0
<OTHER-ITEMS-ASSETS>                          0
<TOTAL-ASSETS>                      244,765,030
<PAYABLE-FOR-SECURITIES>                      0
<SENIOR-LONG-TERM-DEBT>                       0
<OTHER-ITEMS-LIABILITIES>                     0
<TOTAL-LIABILITIES>                 244,765,030
<SENIOR-EQUITY>                               0
<PAID-IN-CAPITAL-COMMON>                      0
<SHARES-COMMON-STOCK>                         0
<SHARES-COMMON-PRIOR>                         0
<ACCUMULATED-NII-CURRENT>                     0
<OVERDISTRIBUTION-NII>                        0
<ACCUMULATED-NET-GAINS>                       0
<OVERDISTRIBUTION-GAINS>                      0
<ACCUM-APPREC-OR-DEPREC>                      0
<NET-ASSETS>                        244,765,030
<DIVIDEND-INCOME>                     2,905,983
<INTEREST-INCOME>                             0
<OTHER-INCOME>                                0
<EXPENSES-NET>                        (335,872)
<NET-INVESTMENT-INCOME>               2,570,111
<REALIZED-GAINS-CURRENT>              1,018,701
<APPREC-INCREASE-CURRENT>           (5,215,951)
<NET-CHANGE-FROM-OPS>               (1,627,139)
<EQUALIZATION>                                0
<DISTRIBUTIONS-OF-INCOME>                     0
<DISTRIBUTIONS-OF-GAINS>                      0
<DISTRIBUTIONS-OTHER>                         0
<NUMBER-OF-SHARES-SOLD>                       0
<NUMBER-OF-SHARES-REDEEMED>                   0
<SHARES-REINVESTED>                           0
<NET-CHANGE-IN-ASSETS>                        0
<ACCUMULATED-NII-PRIOR>                       0
<ACCUMULATED-GAINS-PRIOR>                     0
<OVERDISTRIB-NII-PRIOR>                       0
<OVERDIST-NET-GAINS-PRIOR>                    0
<GROSS-ADVISORY-FEES>                         0
<INTEREST-EXPENSE>                            0
<GROSS-EXPENSE>                               0
<AVERAGE-NET-ASSETS>                          0
<PER-SHARE-NAV-BEGIN>                         0
<PER-SHARE-NII>                               0
<PER-SHARE-GAIN-APPREC>                       0
<PER-SHARE-DIVIDEND>                          0
<PER-SHARE-DISTRIBUTIONS>                     0
<RETURNS-OF-CAPITAL>                          0
<PER-SHARE-NAV-END>                           0
<EXPENSE-RATIO>                               0
<AVG-DEBT-OUTSTANDING>                        0
<AVG-DEBT-PER-SHARE>                          0
        

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            6
<CIK>                         0000785986
<NAME>                        Aetna Variable Life Account B
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                   DEC-31-1996
<PERIOD-START>                      JAN-01-1996
<PERIOD-END>                        DEC-31-1996
<INVESTMENTS-AT-COST>               209,041,214
<INVESTMENTS-AT-VALUE>              223,173,883
<RECEIVABLES>                                 0
<ASSETS-OTHER>                                0
<OTHER-ITEMS-ASSETS>                          0
<TOTAL-ASSETS>                      223,173,883
<PAYABLE-FOR-SECURITIES>                      0
<SENIOR-LONG-TERM-DEBT>                       0
<OTHER-ITEMS-LIABILITIES>                     0
<TOTAL-LIABILITIES>                           0
<SENIOR-EQUITY>                               0
<PAID-IN-CAPITAL-COMMON>                      0
<SHARES-COMMON-STOCK>                         0
<SHARES-COMMON-PRIOR>                         0
<ACCUMULATED-NII-CURRENT>                     0
<OVERDISTRIBUTION-NII>                        0
<ACCUMULATED-NET-GAINS>                       0
<OVERDISTRIBUTION-GAINS>                      0
<ACCUM-APPREC-OR-DEPREC>                      0
<NET-ASSETS>                        223,173,883
<DIVIDEND-INCOME>                    13,813,478
<INTEREST-INCOME>                             0
<OTHER-INCOME>                                0
<EXPENSES-NET>                        1,905,137
<NET-INVESTMENT-INCOME>              11,908,341
<REALIZED-GAINS-CURRENT>              3,222,616
<APPREC-INCREASE-CURRENT>             9,741,095
<NET-CHANGE-FROM-OPS>                24,872,052
<EQUALIZATION>                                0
<DISTRIBUTIONS-OF-INCOME>                     0
<DISTRIBUTIONS-OF-GAINS>                      0
<DISTRIBUTIONS-OTHER>                         0
<NUMBER-OF-SHARES-SOLD>                       0
<NUMBER-OF-SHARES-REDEEMED>                   0
<SHARES-REINVESTED>                           0
<NET-CHANGE-IN-ASSETS>                        0
<ACCUMULATED-NII-PRIOR>                       0
<ACCUMULATED-GAINS-PRIOR>                     0
<OVERDISTRIB-NII-PRIOR>                       0
<OVERDIST-NET-GAINS-PRIOR>                    0
<GROSS-ADVISORY-FEES>                         0
<INTEREST-EXPENSE>                            0
<GROSS-EXPENSE>                               0
<AVERAGE-NET-ASSETS>                          0
<PER-SHARE-NAV-BEGIN>                         0
<PER-SHARE-NII>                               0
<PER-SHARE-GAIN-APPREC>                       0
<PER-SHARE-DIVIDEND>                          0
<PER-SHARE-DISTRIBUTIONS>                     0
<RETURNS-OF-CAPITAL>                          0
<PER-SHARE-NAV-END>                           0
<EXPENSE-RATIO>                               0
<AVG-DEBT-OUTSTANDING>                        0
<AVG-DEBT-PER-SHARE>                          0
        

</TABLE>


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